AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 2, 1999
                                                       REGISTRATION NO 333-

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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


                           COMPASS AEROSPACE CORPORATION
               (Exact name of Registrant as specified in its charter)

         Delaware                      3728                   95-4659126
(State of jurisdiction of     (Primary Standard Industrial  (I.R.S. Employer
incorporation or organization)  Classification Code Number) Identification No.)


                             1501 Hughes Way, Suite 400
                           Long Beach, California  90815
                                   (310) 522-0600


                                   N. Paul Brost
               Vice President, Chief Financial Officer and Treasurer
                           Compass Aerospace Corporation
                             1501 Hughes Way, Suite 400
                           Long Beach, California  90815
                                   (310) 522-0600
(Name, address, including zip code, and telephone number, including area code,
                          of agent for service of process)


                                     Copies to:
                               Peter P. Wallace, Esq.
                            Morgan, Lewis & Bockius LLP
                         300 South Grand Avenue, 22nd Floor
                        Los Angeles, California  90071-3132




                                      Jurisdiction      Primary Standard              IRS
        Name of Additional                 of              Industrial              Employee
           Registrants*               Incorporation    Classification       Identification Numbers
                                                             Number
                                                                   
 Aeromil Engineering Company            Delaware              3728                95-4659131

 Barnes Machine, Inc.                  Washington             3728                91-1195226

 Brittain Machine, Inc.                  Kansas               3728                48-0816118

 Modern Manufacturing, Inc.             Delaware              3728                91-1413338

 Pacific Hills Manufacturing Co.       California             3469                95-4446681

 Sea-Lect Products, Inc.                Delaware              3728                95-4682821

 Western Methods Machinery             California             3728                95-3195940
   Corporation

 Wichita Manufacturing, Inc.           California             3728                33-0536613



* Address and telephone number of the principal executive offices of the
additional registrants are the same as those of Compass Aerospace Corporation.


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


If the securities being registered on this Form are being offered in connection
with the formation of a holding company and there is compliance with General
Instruction G, check the following box.  / /


If this form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act of 1933, as amended (the "Securities
Act"), check the following box and list the Securities Act registration
statement number of the earlier effective registration statement for the same
offering.  / /


If this form is a post-effective amendment filed pursuant to Rule 462(d) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  / /


                              CALCULATION OF REGISTRATION FEE



  Title Of Each Class of Securities     Amount To Be       Proposed Maximum        Proposed Maximum Aggregate       Amount Of
           To Be Registered              Registered     Offering Price Per Unit        Offering Price (1)        Registration Fee
                                                                                                    
 10 1/8% Series B Senior Subordinated
 Notes due 2005                         $110,000,000             100%                     $110,000,000               $30,580

 Guarantees of the 10 1/8% Series B
 Senior Subordinated Notes due 2005
 by Registrants other than Compass
 Aerospace Corporation                  $110,000,000              (2)                          (2)                     (2)


(1)  Estimated solely for the purpose of calculating the registration fee.
(2)  Pursuant to Rule 457(n), no separate registration fee is required with
     respect to the guarantees.

     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 the registration statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.






The information in this prospectus is not complete and may be changed.  We may
not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective.  This prospectus is  not an
offer to sell these securities and it is not soliciting an offer to buy these
securities in any state where the offer or sale is not permitted.


                      SUBJECT TO COMPLETION DATED APRIL 2, 1999

                            COMPASS AEROSPACE CORPORATION


                               Offer to Exchange its
                 10 1/8% Series B Senior Subordinated Notes due 2005
                         for any and all of its outstanding
                     10 1/8% Senior Subordinated Notes due 2005
               ($110,000,000 aggregate principal amount outstanding)


                  Guaranteed by Aeromil Engineering Company, Barnes
              Machine, Inc., Brittain Machine, Inc., Modern Manufacturing, Inc.,
              Pacific Hills Manufacturing Co., Sea-Lect Products, Inc.,
                      Western Methods Machinery Corporation and
             Wichita Manufacturing, Inc. (collectively, the "Guarantors")


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


                              TERMS OF EXCHANGE OFFER



     -    Expires at 5:00 p.m., New York City time, on             , 1999, 
          unless extended

     -    Not subject to any condition other than that the Exchange Offer not
          violate applicable law or any applicable interpretation of the staff
          of the Securities and Exchange Commission

     -    Tenders of outstanding 10 1/8% Senior Subordinated Notes due 2005 (the
          "Outstanding Notes") may be withdrawn any time before 5:00 p.m. on the
          business day prior to expiration of the Exchange Offer

     -    The exchange of notes will not be a taxable exchange for U.S. federal
          income tax purposes

     -    We will not receive any proceeds from the Exchange Offer

     -    The terms of the notes to be issued are identical in all material
          respects to the Outstanding Notes, except they lack certain transfer
          restrictions and registration rights relating to the Outstanding Notes


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


     See "Risk Factors" beginning on page 15 for a discussion of certain matters
     that should be considered by prospective investors.


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


     Neither the Securities and Exchange Commission nor any state securities
     commission has approved or disapproved of the notes to be distributed in
     the exchange offer or determined that this Prospectus is truthful or
     complete.  Any representation to the contrary is a criminal offense.


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


The date of this Prospectus is                      , 1999




                                  TABLE OF CONTENTS



                                                                                 Page
                                                                                 ----
                                                                              
Forward-Looking Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2
Available Information. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3
Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .4
Risk Factors . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15
Capitalization . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21
Unaudited Pro Forma Financial Data . . . . . . . . . . . . . . . . . . . . . . . . 22
Selected Historical Consolidated Financial Data. . . . . . . . . . . . . . . . . . 24
Management's Discussion and Analysis of Consolidated Financial Condition
  and Consolidated Results of Operations . . . . . . . . . . . . . . . . . . . . . 26
The Exchange Offer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32
Business . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 40
Management . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
Principal Stockholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 54
Description of Credit Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . 55
Description of the New Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . 56
Certain United States Federal Income Tax Consequences. . . . . . . . . . . . . . . 82
Certain United States Federal Income Tax Consequences to Non-U.S. Holders. . . . . 82
Plan of Distribution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 85
Legal Matters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 85
Experts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 85
Index to Financial Statements. . . . . . . . . . . . . . . . . . . . . . . . . . .F-1


                              FORWARD-LOOKING STATEMENTS

     This Prospectus includes forward-looking statements.  We have based these
forward-looking statements on our current expectations and projections about
future events.  These forward-looking statements are subject to risks,
uncertainties, and assumptions about us, including, among other things:

     -    Our anticipated growth strategies,

     -    Our expected internal growth,

     -    Our intention to produce integrated parts,

     -    Technological advances in our industry,

     -    Anticipated trends and conditions in our industry,

     -    Our ability to integrate acquired businesses,

     -    Our future capital needs,

     -    Our ability to compete, including internationally, and

     -    Our ability to implement a Year 2000 readiness program.

          We undertake no obligation to publicly update or revise any 
forward-looking statements, whether as a result of new information, future 
events or otherwise.  In light of these risks, uncertainties, and 
assumptions, the forward-looking events discussed in this Prospectus might 
not occur.


                                      2



                             AVAILABLE INFORMATION

     This Prospectus constitutes a part of a registration statement on Form S-4
(the "Registration Statement") filed by us with the Securities and Exchange
Commission (the "Commission") under the Securities Act of 1933, as amended (the
"Securities Act").  As permitted by the rules and regulations of the Commission,
this Prospectus does not contain all of the information contained in the
Registration Statement and the exhibits and schedules thereto.  As such we make
in this Prospectus reference to the Registration Statement and to the exhibits
and schedules thereto.  For further information about us and about the
securities we hereby offer, you should consult the Registration Statement and
the exhibits and schedules thereto.  You should be aware that statements
contained in this Prospectus concerning the provisions of any documents filed as
an exhibit to the Registration Statement or otherwise filed with the Commission
are not necessarily complete, and in each instance reference is made to the copy
of such document so filed.  Each such statement is qualified in its entirety by
such reference.

     Upon the effectiveness of the Registration Statement, we will be subject to
the informational requirements of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), and in accordance therewith we will file periodic
reports and other information with the Commission.  The Registration Statement,
reports and other information filed by us with the Commission will be available
for inspection and copying at the public reference facilities maintained by the
Commission at Room 1024, 450 Fifth Street, N.W., Judiciary Plaza, Washington,
D.C. 20549 and at the regional offices of the Commission located at 7 World
Trade Center, 13th Floor, New York, New York 10048 and Suite 1400, Northwestern
Atrium Center, 14th Floor, 500 West Madison Street, Chicago, Illinois 60661.
Copies of such material will also be available at prescribed rates by writing to
the Commission, Public Reference Section, 450 Fifth Street, N.W., Washington,
D.C. 20549.  You may also be able to access this information electronically
through the Commission's web page on the Internet at http://www.sec.gov.  This
web site contains reports and other information regarding registrants such as
ourselves that have filed electronically with the Commission.

     The indenture governing the notes provides that we will furnish to the
holders of the notes copies of the periodic reports required to be filed with
the Commission under the Exchange Act.  Even if we are not subject to the
periodic reporting and informational requirements of the Exchange Act, we will
make such filings to the extent that such filings are accepted by the
Commission.  We will make these filings regardless of whether we have a class of
securities registered under the Exchange Act.  Furthermore, we will provide the
Trustee for the notes and the holders of the notes within 15 days after such
filings with annual reports containing the information required to be contained
in Form 10-K, and quarterly reports containing the information required to be
contained in Form 10-Q promulgated by the Exchange Act.  From time to time, we
will also provide such other information as is required to be contained in Form
8-K promulgated by the Exchange Act.  If the filing of such information is not
accepted by the Commission or is prohibited by the Exchange Act, we will then
provide promptly upon written request, and at our cost, copies of such reports
to prospective purchasers of the notes.

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

     This Exchange Offer is not being made to, nor will we accept surrenders for
exchange from, holders of Outstanding Notes in any jurisdiction in which this
Exchange Offer or the acceptance thereof would not be in compliance with the
Securities or Blue Sky Laws of such jurisdiction.


                                       3



                                    SUMMARY

     THIS SUMMARY HIGHLIGHTS SELECTED INFORMATION FROM THIS DOCUMENT AND MAY 
NOT CONTAIN ALL THE INFORMATION THAT IS IMPORTANT TO YOU.  YOU SHOULD READ 
THE ENTIRE PROSPECTUS CAREFULLY, INCLUDING THE FINANCIAL DATA AND RELATED 
NOTES AND THE SECTION ENTITLED "RISK FACTORS," BEFORE MAKING A DECISION ABOUT 
WHETHER TO EXCHANGE THE OUTSTANDING NOTES YOU HOLD  FOR 10 1/8% SERIES B 
SENIOR SUBORDINATED NOTES DUE 2005 (THE "NEW NOTES").  THE TERMS "COMPASS," 
THE "COMPANY," "OUR" AND "WE" AS USED IN THIS PROSPECTUS REFER TO COMPASS 
AEROSPACE CORPORATION AND ITS SUBSIDIARIES AS A COMBINED ENTITY, EXCEPT WHERE 
IT IS CLEAR THAT SUCH TERM MEANS ONLY THE PARENT COMPANY.  COMPASS' 
SUBSIDIARIES ARE: AEROMIL ENGINEERING COMPANY ("AEROMIL"), BARNES MACHINE, 
INC. ("BARNES MACHINE"), BRITTAIN MACHINE, INC. ("BRITTAIN MACHINE"), MODERN 
MANUFACTURING, INC. ("MODERN"), PACIFIC HILLS MANUFACTURING CO. (FORMERLY 
LAMSCO WEST, INC., "PACIFIC HILLS"), SEA-LECT PRODUCTS, INC. (TOGETHER WITH ITS
FORMER SUBSIDIARY J&J LEASING, INC., "SEA-LECT"), WESTERN METHODS MACHINERY 
CORPORATION ("WESTERN METHODS") AND WICHITA MANUFACTURING, INC. ("WICHITA").

THE EXCHANGE OFFER

On April 21, 1998 we completed the private offering of $110.0 million of
Outstanding Notes.  We entered into a registration rights agreement with the
initial purchasers in the private offering in which we agreed, among other
things, to deliver to you this Prospectus and to complete the Exchange Offer
within 330 days of the issuance of the Outstanding Notes.  You are entitled to
exchange in the Exchange Offer your Outstanding Notes for registered notes with
terms which are identical in all material respects to the Outstanding Notes,
except for certain transfer restrictions and registration rights.  If a
registration statement was not filed within 240 days, or was not declared
effective within 300 days, of the issuance date of the Outstanding Notes, or the
Exchange Offer is not completed within 30 days after a registration statement is
declared effective, or a Shelf Registration Statement is not declared effective
on or prior to the 60th day after the obligation to file a Shelf Registration
Statement arises, we agreed to pay certain additional interest on the
Outstanding Notes until the Exchange Offer is completed.  Increased interest is
currently accruing.  You should read the discussion under the headings "Summary
Description of the New Notes--Exchange Offer; Registration Rights" and "The
Exchange Offer--Certain Conditions of the Exchange Offer" for further
information regarding the registration rights agreement.

We believe that the New Notes issued in the Exchange Offer may be resold by you
without compliance with the registration and prospectus delivery provisions of
the Securities Act, subject to certain conditions.  You should read the
discussion under the headings "Summary of the Terms of the Exchange Offer" and
"The Exchange Offer" for further information regarding the Exchange Offer and
resale of the New Notes.

COMPASS

Compass was founded in October 1997 to become a major supplier of precision
machined individual metal parts and of higher value-added sub-assemblies,
manufacturing kits and structural components ("Integrated Products") used by
aerospace manufacturers in structural frames and other metal aircraft
components. We intend to capitalize on the trends among aircraft manufacturers
which seek to increase outsourcing, concentrate supplier relationships and
encourage suppliers of individual parts to manage the supply chain and produce
more value-added Integrated Products.

Compass commenced operations in November 1997 with the simultaneous acquisitions
of two established precision machining subcontractors.  In 1998 we acquired six
additional operating companies.  See "Management's Discussion and Analysis of
Consolidated Financial Condition and Consolidated Results of Operations--
Consolidated Results of Operations" and "The Business--Compass."  These
companies have precision machining and tooling capabilities which provide
Compass with a diverse and flexible manufacturing capability.  We intend to
leverage our subsidiaries' consolidated capabilities, focus on supply chain
management and just-in-time delivery, expand our production of Integrated
Products and acquire businesses with complementary capabilities.

At present, we primarily manufacture individual parts for aircraft to precise
specifications from metals including aluminum, titanium and steel through the
use of precision computer numerically-controlled ("CNC") machine tools. We use a
variety of advanced techniques and machinery including horizontal and vertical
machining centers and state-of-the-art, high-speed precision machining
equipment, as well as three-spindle five-axis gantry mills. We 

                                       4


believe that Compass' machining capabilities are among the broadest, and that 
we have among the largest number of three-spindle five-axis gantry mills of 
all aerospace suppliers in the United States. We currently produce parts as 
original equipment for:

- -    all of the commercial jet models (717, 737, 747, 757, 767, 777, MD-11,
     MD-80 and MD-90) produced by The Boeing Company through its various
     divisions (collectively, "Boeing"),

- -    certain other commercial aircraft manufacturers, including certain models
     (A320, A330, A340) produced by Airbus Industrie ("Airbus")

- -    and for several United States military programs.

We believe that the long-standing relationships that management has established
with our key customers, the strong name recognition of our subsidiaries, our
subsidiaries' established track records of quality manufacturing and their
consistent histories of timely deliveries are among the key factors in our
success. For the year ended December 31, 1998 we generated combined pro forma
revenues and EBITDA of approximately $183.4 million and $52.6 million,
respectively.  At December 31, 1998 we had a total revenue backlog of
approximately $145.0  million, of which approximately $90.0 million is
deliverable in 1999.

INDUSTRY OVERVIEW

Commercial aircraft manufacturers are experiencing a sustained period of
historically high demand for new aircraft. According to the Aerospace Industries
Association of America, the annual worldwide market for aircraft was
approximately $78.0 billion in 1998.  Manufacturing U.S.A., Sixth Edition,
estimates the value of aircraft equipment shipped in 1998 was approximately
$20.4 billion.  In response to the increased demand for aircraft, the major
aircraft manufacturers are dramatically changing their manufacturing and
purchasing practices to increase production rates and reduce costs. More
specifically, aircraft manufacturers are increasing outsourcing and imposing
increased responsibilities, such as the production of more Integrated Products,
just-in-time deliveries and quality control inspections before shipping, on a
smaller number of qualified suppliers. Outsourcing also reduces costs because
subcontractors can produce parts at a fraction of the cost of in-house
manufacturing. At present, the aerospace supplier industry is highly fragmented,
consisting of a limited number of well-capitalized companies which offer a broad
range of products and services, and a large number of smaller, specialized
companies. As a result of the aircraft manufacturers' new manufacturing and
purchasing practices, the supplier industry has been consolidating at an
increasing pace in recent years and we believe that such consolidation will
continue.

STRATEGY

Our principal strategic objective is to increase revenues and profits by
managing the supply chain for our customers.  We also seek to increase our
operating efficiencies and to reduce our customer concentration by diversifying
our revenue mix among aerospace customers.  To reach our objectives we intend
to:

- -    consolidate our acquired businesses;

- -    increase operating efficiencies and asset utilization by implementing lean
     manufacturing practices and through strategic coordination of production
     among our manufacturing facilities to increase production runs, reduce 
     set-up times and utilize the most appropriate machinery for each production
     job;

- -    maximize the production volume of our manufacturing facilities, some of
     which are under-utilized;

- -    increase our production of Integrated Products by more effective use of our
     broad, flexible manufacturing capabilities while continuing to produce
     individual parts;

- -    continue to centralize certain administrative functions at the corporate
     level including finance, accounting, purchasing, tax, sales and marketing,
     payroll, employee benefits and insurance and other administrative
     activities to generate economies of scale and minimize costs;

- -    continue to update and consolidate our management information systems to
     improve internal controls and coordinate operations;


                                       5



- -    consolidate certain of the engineering functions currently spread across
     our manufacturing facilities;

- -    improve marketing by proactively marketing our broad, flexible
     manufacturing capabilities to secure additional long-term production
     contracts from existing customers;

- -    target customers that our subsidiaries could not significantly penetrate
     individually, including Airbus, which represented less than one percent of
     our 1998 consolidated revenues;

- -    increase outsourcing of certain production functions to small machine shops
     to increase manufacturing efficiencies and capacity;

- -    diversify our revenue mix among aerospace customers by targeting the Airbus
     and the business jet markets, and United States military programs beyond
     our current participation in the C-17 transport and F-18 fighter aircraft
     programs; and

- -    acquire additional businesses with complementary manufacturing capabilities
     that will enhance our ability to produce Integrated Products, increase our
     operating efficiencies and/or diversify our revenue mix.

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

Compass' principal executive offices are located at 1501 Hughes Way, Suite 400,
Long Beach, California 90815 and our telephone number is (310) 522-0600.


                                       6




            SUMMARY OF THE TERMS OF THE EXCHANGE OFFER

     The Exchange Offer relates to the exchange of up to $110.0 million 
aggregate principal amount of Outstanding Notes for an equal aggregate 
principal amount of New Notes.  The New Notes will be obligations of Compass 
entitled to the benefits of the indenture governing the Outstanding Notes and 
will be irrevocably and unconditionally guaranteed by each of Compass' 
subsidiaries. The form and terms of the New Notes are identical in all 
material respects to the form and terms of the Outstanding Notes, except that 
the New Notes have been registered under the Securities Act and therefore are 
not entitled to the benefits of the registrations rights granted under the 
registration rights agreement, executed as part of the offering of the 
Outstanding Notes, dated April 21, 1998 by and among Compass and Donaldson, 
Lufkin & Jenrette Securities Corporation ("DLJ"), BancBoston Securities Inc. 
("BSI") and Libra Investments, Inc. ("Libra") as the initial purchasers of 
the Outstanding Notes.




                                     
Termination of Certain Rights. . .      You are entitled to exchange your notes
                                        for registered notes that are identical
                                        in all material respects to the form and
                                        terms of the Outstanding Notes, except
                                        for certain transfer restrictions and
                                        registration rights.  The Exchange Offer
                                        is intended to satisfy these rights.
                                        After the Exchange Offer is complete,
                                        you will no longer be entitled to any
                                        exchange or registration rights with
                                        respect to your notes.

The Exchange Offer . . . . . . . .      We are offering to exchange $1,000
                                        principal amount of New Notes which have
                                        been registered under the Securities Act
                                        for each $1,000 principal amount of
                                        Outstanding Notes which we issued in
                                        April 1998 in a private offering.  In
                                        order to be exchanged, an Outstanding
                                        Note must be properly tendered and
                                        accepted.  All Outstanding Notes that
                                        are validly tendered, and not validly
                                        withdrawn, will be exchanged.

                                        At this date there is $110.0 million
                                        principal amount of notes outstanding.

                                        We will issue registered notes on or
                                        promptly after the expiration of the
                                        Exchange Offer.

Resale of the New Notes. . . . . .      Based on an interpretation of the staff
                                        of the Commission set forth in no-action
                                        letters issued to third parties,
                                        including "Exxon Capital Holdings
                                        Corporation" (available May 13, 1988),
                                        "Morgan Stanley & Co. Incorporated"
                                        (available June 5, 1991), "Mary Kay
                                        Cosmetics, Inc." (available June 5,
                                        1991) and "Warnaco, Inc." (available
                                        October 11, 1991), we believe that the
                                        notes issued in the exchange offer may
                                        be offered for resale, resold and
                                        otherwise transferred by you without
                                        compliance with the registration and
                                        prospectus delivery provisions of the
                                        Securities Act  provided that:

                                        -    the notes issued in the Exchange
                                             Offer are being acquired in the
                                             ordinary course of business;

                                        -    you are not participating, do not
                                             intend to participate, and have no
                                             arrangement or understanding with
                                             any person to participate, in the
                                             distribution of the notes issued to
                                             you in the Exchange Offer;



                                  7







                                     
                                        -    you are not a broker-dealer who
                                             purchased such notes directly from
                                             us for resale pursuant to Rule 144A
                                             or any other available exemption
                                             under the Securities Act; and

                                        -    you are not an "affiliate" of ours.


                                        If our belief is inaccurate and you
                                        transfer any note issued to you in the
                                        Exchange Offer without delivering a
                                        prospectus meeting the requirements of
                                        the Securities Act or without an
                                        exemption from registration of your
                                        notes from such requirements, you may
                                        incur liability under the Securities
                                        Act.  We do not assume or indemnify you
                                        against such liability.

Expiration Date. . . . . . . . . .      The Exchange Offer will expire at 5:00
                                        p.m., New York City time, on
                                                   , 1999, or, at our option, at
                                        the time that 100% of the Outstanding
                                        Notes have been validly tendered and not
                                        withdrawn, unless we decide to extend
                                        the expiration date.

Accrued Interest on the New
Notes and Outstanding Notes. . . .      The New Notes will bear interest from
                                        their date of issuance.  Holders of 
                                        Outstanding Notes whose notes are 
                                        accepted for exchange will be deemed
                                        to have waived the right to receive any
                                        payment of interest on such Outstanding
                                        Notes accrued on and after the date
                                        of issuance of the New Notes.
                                        Consequently, holders who exchange their
                                        Outstanding Notes for New Notes will
                                        receive the same interest payment on
                                        October 15, 1999 (the third interest
                                        payment date with respect to the
                                        Outstanding Notes and the first interest
                                        payment date with respect to the New
                                        Notes to be issued in the Exchange
                                        Offer) that they would have received had
                                        they not accepted the Exchange Offer.

Termination of the
Exchange Offer . . . . . . . . . .      We may terminate the Exchange Offer if
                                        we determine that our ability to proceed
                                        with the Exchange Offer could be
                                        materially impaired due to any legal or
                                        governmental action, new law, statute,
                                        rule or regulation or any interpretation
                                        of the staff of the Commission of any
                                        existing law, statute, rule or
                                        regulation.  We do not expect any of the
                                        foregoing conditions to occur, although
                                        there can be no assurance that such
                                        conditions will not occur.  Holders of
                                        Outstanding Notes will have certain
                                        rights against our Company under the
                                        registration rights agreement executed
                                        as part of the offering of the
                                        Outstanding Notes should we fail to
                                        consummate the Exchange Offer.

Procedures for Tendering
Outstanding Notes. . . . . . . . .      If you are a holder of a note and you
                                        wish to tender your note for exchange
                                        pursuant to the  Exchange Offer you must
                                        transmit to IBJ Whitehall Bank & Trust
                                        Company, as Exchange Agent, on or prior
                                        to the Expiration Date:



                                   8








                                     
                                             either:

                                        -    a  properly completed and duly
                                             executed Letter of  Transmittal,
                                             which accompanies this Prospectus,
                                             or a facsimile of the Letter of
                                             Transmittal, the certificates for
                                             the Outstanding Notes being
                                             tendered, and all other documents
                                             required  by the Letter of
                                             Transmittal, to the Exchange Agent
                                             at the address set forth on the
                                             cover page of the Letter of
                                             Transmittal; or

                                        -    a computer-generated message
                                             transmitted to  The Depository
                                             Trust Company  ("DTC") by means of
                                             the Automated Tender Offer Program
                                             ("ATOP") system and received by the
                                             Exchange Agent and forming a part
                                             of a confirmation of book entry
                                             transfer in which you acknowledge
                                             and agree to be bound by the terms
                                             of the Letter of Transmittal;

                                             and, either

                                        -    a timely confirmation of book-entry
                                             transfer of your Outstanding Notes
                                             into the Exchange Agent's account
                                             at DTC pursuant to the procedure
                                             for book-entry transfers described
                                             in this Prospectus under the
                                             headings "The Exchange
                                             Offer--Procedures for Tendering
                                             Outstanding Notes," and "The
                                             Exchange Offer--Book-Entry
                                             Transfer;" or

                                        -    the documents necessary for
                                             compliance with the guaranteed
                                             delivery procedures described
                                             below, must be received by the
                                             Exchange Agent on or prior to the
                                             Expiration Date.

                                        By executing the Letter of Transmittal,
                                        each holder will represent to us that,
                                        among other things, (i) the notes to be
                                        issued in the Exchange Offer are being
                                        obtained in the ordinary course of
                                        business of the person receiving such
                                        notes whether or not such person is the
                                        holder, (ii) neither the holder nor any
                                        such other person has an arrangement or
                                        understanding with any person to
                                        participate in the distribution of such
                                        notes and (iii) neither the holder nor
                                        any such other person is an "affiliate,"
                                        as defined in Rule 405 under the
                                        Securities Act, of Compass.

Special Procedures
for Beneficial Owners. . . . . . .      If you are the beneficial owner of
                                        Outstanding Notes and your name does not
                                        appear on a security position listing of
                                        DTC as the holder of such notes or if
                                        you are a beneficial owner of
                                        Outstanding Notes that are registered in
                                        the name of a broker, dealer, commercial
                                        bank, trust company or other nominee and
                                        you wish to tender such notes in the
                                        Exchange Offer, you should contact such
                                        person in whose name your notes are
                                        registered promptly and instruct such
                                        person to tender on your behalf.  If you
                                        are a beneficial owner and you 



                                   9








                                     
                                        wish to tender your Outstanding Notes on
                                        your own behalf you must, prior to 
                                        completing and executing the Letter of
                                        Transmittal and delivering your 
                                        Outstanding Notes, either make 
                                        appropriate arrangements to register
                                        ownership of the Outstanding Notes in
                                        your name or obtain a properly 
                                        completed bond power from the 
                                        registered holder.  The transfer 
                                        of record ownership may take 
                                        considerable time.

Guaranteed Delivery
Procedures . . . . . . . . . . . .      If you wish to tender your notes and
                                        time will not permit your required
                                        documents to  reach the Exchange Agent
                                        by the Expiration Date, or the procedure
                                        for  book-entry transfer cannot be
                                        completed on time or certificates for
                                        Outstanding Notes cannot be delivered on
                                        time, you may tender your notes pursuant
                                        to the procedures set forth under the
                                        heading "The Exchange Offer-- Guaranteed
                                        Delivery Procedures."

Withdrawal of Tenders. . . . . . .      You may withdraw the tender of your
                                        notes at any time before 5:00 p.m., New
                                        York City time, on                     ,
                                        1999, one business day prior to the
                                        Expiration Date, unless your notes were
                                        previously accepted for exchange.

Acceptance of Outstanding Notes and
Delivery of New Notes . . . . . .       Subject to certain conditions (as
                                        summarized above in "Termination of the
                                        Exchange Offer" and described more fully
                                        under the heading "The Exchange Offer
                                        --Termination"), we will accept for
                                        exchange any and all Outstanding Notes
                                        which are properly tendered in the
                                        Exchange Offer prior to 5:00 p.m., New
                                        York City time, on the Expiration Date.
                                        The notes issued pursuant to the
                                        Exchange Offer will be delivered
                                        promptly following the Expiration Date.

Certain Federal Income
Tax Consequences . . . . . . . . .      We believe the exchange of the New Notes
                                        for the Outstanding Notes should not be
                                        a sale or exchange for United States
                                        federal income tax purposes and
                                        therefore, that you will not recognize
                                        any taxable gain or loss or any interest
                                        income as a result of such exchange.

Use of Proceeds. . . . . . . . . .      We will not receive any proceeds from
                                        the issuance of notes pursuant to the
                                        Exchange Offer.  We will pay all
                                        expenses incident to the Exchange Offer.


Exchange Agent . . . . . . . . . .      IBJ Whitehall Bank & Trust Company is
                                        serving as the exchange agent in
                                        connection with the Exchange Offer.  The
                                        Exchange Agent can be reached at P.O.
                                        Box 84, Bowling Green Station, New York,
                                        New York, 10274-0084.  For more
                                        information with respect to the Exchange
                                        Offer, the telephone number for the
                                        Exchange Agent is (212) 858-2103 and the
                                        facsimile for the Exchange Agent is
                                        (212) 858-2611.



                                   10



                         SUMMARY DESCRIPTION OF THE NEW NOTES

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



                                     
Notes Offered. . . . . . . . . . .      $110.0 million aggregate principal
                                        amount of 101/8% Series B Senior
                                        Subordinated Notes due 2005.

Issuer . . . . . . . . . . . . . .      Compass Aerospace Corporation

Maturity Date. . . . . . . . . . .      April 15, 2005.

Interest Payment Dates . . . . . .      April 15 and October 15 of each year,
                                        commencing October 15, 1999.

Ranking. . . . . . . . . . . . . .      The New Notes will be unsecured senior
                                        subordinated obligations and will be
                                        subordinated to all our existing and
                                        future senior indebtedness.  The New
                                        Notes will rank senior to or equal to
                                        all our future subordinated
                                        indebtedness.  Because the New Notes are
                                        subordinated, in the event of
                                        bankruptcy, liquidation or dissolution,
                                        holders of the New Notes will not
                                        receive any payment until holders of
                                        senior indebtedness have been paid in
                                        full.  The terms "senior indebtedness"
                                        and "subordinated indebtedness" are
                                        defined in the "Description of the New
                                        Notes--Subordination" and "Description
                                        of the New Notes--Certain Definitions"
                                        sections of this Prospectus.

                                        At December 31, 1998, we had outstanding
                                        $81.0 million of senior indebtedness and
                                        $110.0 million of senior subordinated
                                        indebtedness.

Guarantees . . . . . . . . . . . .      The New Notes will be jointly and
                                        severally, irrevocably and
                                        unconditionally guaranteed on a senior
                                        subordinated basis by each of Compass'
                                        present and future subsidiaries.  The
                                        guarantees will be unsecured senior
                                        subordinated obligations of our
                                        subsidiaries and will be subordinated to
                                        all existing and future senior
                                        indebtedness of our subsidiaries.  At
                                        December 31, 1998 our subsidiaries had
                                        $6.0 million of indebtedness
                                        outstanding.

Optional Redemption. . . . . . . .      We may redeem the New Notes, in whole or
                                        in part, at any time on or after April
                                        15, 2002, at the redemption prices set
                                        forth in this Prospectus.

Public Equity Offering
Optional Redemption. . . . . . . .      Before April 15, 2001, we may redeem up
                                        to 35% of the aggregate principal amount
                                        of the notes originally outstanding with
                                        the net proceeds of a public equity
                                        offering at 110.125% of the principal
                                        amount thereof, plus accrued interest,
                                        if at least 65% of the aggregate
                                        principal amount of the notes originally
                                        issued remains outstanding after such
                                        redemption.  See "Description of the New
                                        Notes--Optional Redemption."


                                       11





                                     
Change of Control. . . . . . . . .      Upon certain change of control events,
                                        each holder of New Notes may require us
                                        to repurchase all or a portion of its
                                        New Notes at a purchase price equal to
                                        101% of the principal amount thereof,
                                        plus accrued interest. See "Description
                                        of the New Notes--Certain Covenants" 
                                        and "Description of the New Notes--
                                        Certain Definitions" for the definition
                                        of "Change of Control."

Certain Covenants. . . . . . . . .      The indenture governing the New Notes
                                        contains covenants that, among other
                                        things, will limit our ability and the
                                        ability of our restricted subsidiaries
                                        to:

                                        -    incur additional indebtedness,

                                        -    issue Disqualified Capital Stock,

                                        -    pay dividends or make other
                                             distributions with respect to our
                                             capital stock,

                                        -    create certain liens,

                                        -    sell certain assets,

                                        -    sell the capital stock of our
                                             subsidiaries,

                                        -    engage in certain transactions with
                                             affiliates, and

                                        -    effect certain consolidations or
                                             mergers.

                                        These covenants are subject to important
                                        exceptions and qualifications, which are
                                        described under the heading "Description
                                        of the New Notes" in this Prospectus.

Exchange Offer; 
Registration Rights. . . . . . . .      Under a registration rights agreement 
                                        executed as part of the offering of 
                                        the Outstanding Notes, we have agreed to:

                                        -    file a registration statement
                                             within 240 days after the issue
                                             date of the Outstanding Notes
                                             enabling note holders to exchange
                                             the privately notes for publicly
                                             registered notes that are identical
                                             in all material respects to the
                                             form and terms of the Outstanding
                                             Notes;

                                        -    use our best efforts to cause the
                                             registration statement to become
                                             effective within 300 days after the
                                             issue date of the Outstanding
                                             Notes;

                                        -    consummate the Exchange Offer
                                             within 30 days of the effective
                                             date of our registration date; and

                                        -    use our best efforts to file a
                                             shelf registration statement for
                                             the resale of the notes if we
                                             cannot effect an Exchange Offer
                                             within the time periods listed
                                             above and in certain other
                                             circumstances.


                                       12





                                     
                                        The interest rate on the Outstanding
                                        Notes has increased as a form of
                                        liquidated damages because we did not
                                        comply with our obligations under the
                                        registration rights agreement.  As a
                                        result of the registration statement not
                                        yet having been declared effective by
                                        the Commission, liquidated damages are
                                        currently accruing at the rate of
                                        $11,000 per week in the aggregate for
                                        the $110.0 million principal amount of
                                        Outstanding Notes.  See "The Exchange
                                        Offer--Certain Conditions of the
                                        Exchange Offer."

Risk Factors . . . . . . . . . . .      See "Risk Factors" for a discussion of
                                        factors you should carefully consider
                                        before deciding to invest in the notes.





                                       13



                    SUMMARY HISTORICAL CONSOLIDATED FINANCIAL DATA

     In the table below, we provide you with summary historical consolidated
financial data of Compass.  We have prepared this information using the
consolidated financial statements of Compass as of and for the period October
21, 1997 (date of incorporation) through December 31, 1997 and for the year
ended December 31, 1998.  Such financial statements have been audited by Ernst &
Young LLP, independent auditors.

     When you read this summary historical consolidated financial data, it is
important that you read along with it the historical consolidated financial
statements and the related notes thereto, as well as the sections titled
"Unaudited Pro Forma Financial Data," "Selected Historical Consolidated
Financial Data" and "Management's Discussion and Analysis of Financial Condition
and Results of Operations," included elsewhere in this Prospectus.




                                                                         Compass
                                                             36 days               Year
                                                               Ended               Ended
                                                            December 31,        December 31,
                                                                1997                1998
                                                            ------------        ------------ 
                                                                          
(dollars in thousands)

Income Statement Data:
        Revenues .........................................  $   3,057           $  96,547
        Gross Profit .....................................        671              26,137
        Operating Income .................................        267              11,600

Other Data:
        Cash flow provided by (used in) operations .......  $     269           $  (6,677)
        EBITDA (1) .......................................        486              20,550
        EBITDA margin ....................................       15.9%               21.3%
        Depreciation and Amortization ....................  $     219           $   8,440
        Capital Expenditures .............................         25               5,701

Balance Sheet Data (at period end):
        Cash and Cash Equivalents ........................  $     443           $   7,871
        Total Assets .....................................     33,789             255,505
        Long Term Debt (including current portion) .......     20,585             196,968
        Stockholders' Equity .............................      9,074              29,955



(1)  EBITDA is defined as operating income plus depreciation, goodwill
     amortization and management fees paid to an affiliate.  EBITDA is not a
     defined term under generally accepted accounting principles ("GAAP") and
     should not be construed as an alternative to operating income or cash flows
     from operating activities as determined by GAAP.  EBITDA is not indicative
     of Compass' operating performance, does not provide a measure of liquidity
     and does not represent available or discretionary funds of Compass.

                         RATIO OF EARNINGS TO FIXED CHARGES

     In the table below, we provide you with the ratio of earnings to fixed
charges for Compass and its predecessor, Brittain Machine.  See "Management's
Discussion and Analysis of Consolidated Financial Condition and Consolidated
Results of Operations--Consolidated Results of Operations."



                                                                Brittain Machine
                             Brittain Machine for the            for the period       Compass for the     Compass for the
                                    Years Ended                 from July 1, 1997      36 days Ended        Year Ended
                                     June 30,                   through April 21,      December 31,        December 31,
                       1994       1995      1996       1997            1998                1997                1998
                       ----       ----      ----       ----            ----                ----                ----
                                  (unaudited)
                                                                                     
Ratio of earnings
to fixed charges(1)    10.4x      (0.2)x     10.7x      8.4x          20.5x                 1.5x                 1.3x



(1)  The ratio of earnings to fixed charges has been calculated by dividing
     income before income taxes and fixed charges, by fixed charges.  Fixed
     charges consist of interest expense and 33% of operating rental expense,
     which management believes is representative of the interest component of
     rental expense.  Earnings were insufficient to cover fixed charges for the
     year ended June 30, 1995 by $757,000.


                                      14



                                     RISK FACTORS

     You should carefully consider the following factors and other information
in this Prospectus before deciding to invest in the notes.

WE HAVE A LIMITED COMBINED OPERATING HISTORY AND MAY NOT HAVE THE RESOURCES TO
  SUCCESSFULLY INTEGRATE AND MANAGE OUR COMBINED ENTITY

     We began operations in November 1997.  Between November 1997 and January
1999, we acquired eight operating companies.  Prior to our acquisition of our
subsidiaries, each of our subsidiaries operated independently and we may not be
able to integrate these businesses successfully. The combined financial results
of Compass covers periods when all of our subsidiaries were not under the common
control of our management and may not be indicative of our future financial or
operating results.  Our management group has been assembled only recently,
including the recent additions of our Chief Financial Officer and Executive Vice
President, Aircraft Structures North America, and our management control
structure is still in its formative stages.  Our ability to continue to achieve
our goals will depend upon our ability to integrate effectively the recent and
any future acquisitions and to achieve operating and cost efficiencies.  Any
failure by us to effectively oversee the combined entity could have a material
adverse effect on our business, financial condition or results of operations.

WE ARE DEPENDENT ON A KEY CUSTOMER

     Our largest customer is Boeing, which directly accounted for approximately
72.0% of our combined pro forma revenues for the year ended December 31, 1998.
In addition, approximately 13.0% of the remainder of our combined pro forma
revenues for the year ended December 31, 1998 were derived from Boeing
indirectly through sales to suppliers of Boeing. Most of our sales to Boeing are
pursuant to contracts and purchase orders which may be terminated by Boeing at
any time. Boeing has announced that it will stop producing the MD-80 and MD-90
in 2000 and the MD-11 in 2001, models for which we currently produce parts.  In
addition, under certain circumstances, Boeing may enforce alternative economic
terms pursuant to such contracts in which case the contracts could become less
commercially favorable to us or we may elect to terminate the applicable portion
of such contracts. We cannot assure you that Boeing will not terminate its
contracts with us, or that we will be able to maintain our current level of
sales to Boeing and Boeing's suppliers. The loss of all or a substantial portion
of our revenues from Boeing could have a material adverse effect on our
business, financial condition or results of operations.

WE ARE DEPENDENT ON THE COMMERCIAL AIRCRAFT INDUSTRY WHICH HAS HISTORICALLY BEEN
  HIGHLY CYCLIC

     Our principal customers are commercial aircraft manufacturers.  As a
result, our business is closely related to the financial performance of the
commercial airlines, which has historically been highly cyclical and
competitive.  Consequently, demand from the aircraft industry has historically
been subject to cyclical fluctuations and has been adversely affected in the
past by a number of factors, including, but not limited to, increased fuel and
labor costs and intense price competition. Several domestic and foreign
commercial airlines have in the past encountered significant financial
difficulties, resulting in several airlines delaying aircraft orders, canceling
their options to purchase aircraft, or seeking protection under bankruptcy laws.
Deferrals or cancellations in aircraft orders could adversely affect the volume
and price of orders placed for products used to manufacture commercial aircraft,
including the individual parts and Integrated Products we manufacture.  Changes
in the rate of future aircraft deliveries, including cancellations or deferrals
of scheduled deliveries, could have a material adverse effect on our business,
financial condition or results of operations. See "Business--Industry Overview
and Trends."

     In particular, Boeing has developed a large backlog of aircraft sales to
customers in Asia. Recent financial turmoil in Asia, including currency
devaluations affecting Boeing's Asian customers, has resulted in Boeing
announcing that it will adjust its production schedule over the next several
years to adjust for delays or cancellations of orders. One Boeing customer, the
People's Republic of China, has announced that it will seek to postpone
deliveries of approximately 25 aircraft from Boeing presently scheduled for
delivery in 2000 and 2001.  Boeing's changes in its production schedules may
reduce 


                                      15



Boeing's demand for our products, and could thus have a material adverse 
effect on our business, financial condition or results of operations.

WE ARE DEPENDENT ON CUSTOMER CERTIFICATION OF OUR MANUFACTURING FACILITIES

     We manufacture parts to exact specifications provided by our aerospace
customers in engineering drawings. See "Business--Operations--Certification" and
"Business--Sales and Marketing." Our customers require us to perform quality
standards testing and certification procedures on all manufactured parts and
provide detailed records to ensure traceability of each part. Our customers
typically certify our manufacturing facilities as meeting their quality
standards. Such customer certification is necessary for us to manufacture parts
for our aerospace customers. From time to time, other aerospace industry
subcontractors have lost their customer certifications by reason of, among other
things, problems with product quality, manufacturing processes or documentation.
We have no reason to believe that any of our certified manufacturing facilities
will lose any of their customer certifications, but we cannot assure you that
such an event will not occur. If a significant customer were to terminate our
facility certification at one or more of our facilities, it could have a
material adverse effect on our business, financial condition or results of
operations.

YOU MAY NOT BE ABLE TO RELY ON FORWARD LOOKING STATEMENTS

     This Prospectus contains forward looking statements which involve risks and
uncertainties.  Those statements appear in a number of places in this Prospectus
and include statements regarding our intent, belief or current expectations,
including statements made with respect to future acquisitions, industry trends,
the on-going needs of our existing customers, especially Boeing, our ability to
integrate the operations of our subsidiaries and of future acquisitions, our
ability to expand our customer base and our future operating performance.  You
should be aware that any such forward looking statements are not guarantees of
future performance and that actual results may differ from those in the forward
looking statements as a result of various factors. The accompanying information
contained in this Prospectus identifies important factors that could cause such
differences.

WE MAY NOT HAVE THE RESOURCES TO SUCCESSFULLY MANAGE ADDITIONAL GROWTH

     One of our key strategies is to grow by acquiring and integrating
complementary businesses.  If we are unable to find suitable companies for
acquisition or adequate capital to complete our planned acquisitions, we may not
be able to achieve our goals.  In addition, growth by acquisition involves risks
such as difficulties in integrating the operations and personnel of acquired
companies and the potential loss of key employees of acquired companies. Any
delays or unexpected costs incurred in connection with the integration of
acquired companies could have a material adverse effect on our business,
financial condition or results of operations.

WE ARE DEPENDENT ON CERTAIN KEY PERSONNEL AND ON THE CONTINUING AVAILABILITY OF
  A SUPPLY OF QUALIFIED PERSONNEL

     Our success depends to an extent on our ability to retain and attract
existing and new key personnel. We  have entered into employment agreements with
Alexander Hogg, Chief Executive Officer and President and certain other key
personnel, but we cannot assure you that such individuals will remain with
Compass throughout the terms of their agreements, or thereafter. Although we
believe replacement personnel, including persons already employed by Compass,
could be found, the loss of the services of one or more of these key employees
before we are able to attract and retain qualified replacement personnel could
have a material adverse effect on our business, financial condition or results
of operations.

     Our ability to attract and retain skilled personnel is also important to
our business. Competition for qualified personnel in the aerospace industry is
intense. We may not be able to retain our existing staff or fill new positions
or vacancies created by expansion or turnover.


                                      16



WE HAVE A SIGNIFICANT AMOUNT OF DEBT

     At December 31, 1998 we had approximately $197.0 million of consolidated
indebtedness outstanding, approximately $7.9 million of cash, approximately
$255.5 million of total assets, approximately $121.3 million of total tangible
assets and approximately $30.0 million of stockholders' equity.  On a pro forma
combined basis, Compass' EBITDA for the year ended December 31, 1998 would have
equaled 2.7 times pro forma net interest expense. On a pro forma combined basis
at December 31, 1998, Compass would have had net debt (total debt less cash)
equal to 3.6 times pro forma combined 1998 EBITDA. See "Capitalization,"
"Management's Discussion and Analysis of Consolidated Financial Condition and
Consolidated Results of Operations" and "Unaudited Pro Forma Financial Data."

     Our high level of indebtedness could have important consequences to note
holders such as:

     -    limiting our ability to obtain additional financing to fund our growth
          strategy, working capital, capital expenditures, debt service
          requirements or other purposes;

     -    limiting our ability to use operating cash flow in other areas of our
          business because we must dedicate a substantial portion of these funds
          to make principal payments and pay interest expense;

     -    increasing our vulnerability to adverse economic and industry
          conditions; and

     -    increasing our vulnerability to interest rate increases because
          borrowings under our bank credit facilities are at variable interest
          rates.

     Our ability to pay interest on the notes and to satisfy our other debt
obligations will depend upon, among other things, our future operating
performance and our ability to refinance indebtedness when necessary.  Each of
these factors is to a large extent dependent on economic, financial, competitive
and other factors beyond our control.  If, in the future, we cannot generate
sufficient cash from operations to make scheduled payments on the notes or to
meet our other obligations we will need to refinance, obtain additional
financing or sell assets.  We cannot assure you that our business will generate
cash flow, or that we will be able to obtain funding sufficient to satisfy our
debt service requirements.

WE OPERATE IN A COMPETITIVE INDUSTRY

     We compete with a number of established companies that may have
significantly greater financial, technological and marketing resources than we
do.  Our primary competitors in the parts manufacturing business for the
structural frames of aircraft are Stellex Aerospace, Ducommun Incorporated and
The Triumph Group, Inc., each of which has significantly greater financial and
marketing resources than we do.  Our ability to compete depends on our continued
certification under customer quality assurance programs, such as Boeing's
D1-9000 certification program, high product performance, timely deliveries,
competitive prices and superior customer service and support. We cannot assure
you that we will be able to compete successfully with respect to these or other
factors. See "Business--Competition."

OUR CONTRACTS ASSOCIATED WITH OUR BACKLOG COULD BE TERMINATED

     Our backlog and bookings are subject to fluctuations and are not
necessarily indicative of future revenues. Our contracts typically contain
contingency provisions permitting termination by the customer at any time
without penalty.  We cannot assure you that backlog will be completed and booked
as revenue.  Cancellations of pending contracts or terminations or reductions of
contracts in progress could have a material adverse effect on our business,
financial condition or results of operations. See "Business--Backlog."


                                      17



WE MAY BE EXPOSED TO ENVIRONMENTAL RISKS AT OUR MANUFACTURING FACILITIES AND ARE
  SUBJECT TO ENVIRONMENTAL REGULATION

     We are subject to federal, state, local and foreign laws, regulations and
ordinances establishing health and environmental quality standards, and may be
subject to liabilities or penalties for violations of those standards.  We are
also subject to laws and regulations governing remediation of contamination at
facilities currently or formerly owned or operated by us or to which we have
sent hazardous substances or wastes for treatment, recycling or disposal.  We
acquire, and expect to continue to acquire, pre-existing businesses that have
historical and ongoing operations.  We have and will have limited information
about the past activities of those businesses and their operations on the
acquired properties. We have acquired at least one leased property that is
currently under investigation by governmental authorities for groundwater
contamination and we have been asked to conduct certain additional
investigations. We have also been named a defendant in an action filed by an
owner of property adjacent to property we lease.  At this time, we cannot
determine, in either case, what cleanup activities, if any, will be required.
Soil and groundwater contamination may also exist on our other properties as a
result of current or former operations on our properties, or operations on other
properties.  We may be subject to future liabilities or obligations as a result
of new or more stringent interpretations of existing laws and regulations.  In
addition, we may have liabilities or obligations in the future if we discover
any environmental contamination or liability at any of our facilities, or at
facilities we may acquire.  Such matters may have a material adverse effect on
our business, financial condition or results of operations.

WE MAY SUFFER A LOSS IF AVIATION-RELATED OR PRODUCT LIABILITY CLAIMS EXCEED
  INSURANCE COVERAGE

     We currently carry aviation products insurance. To date, we have not
experienced any significant uninsured or insured aviation-related claims or any
material product liability claims. However, we cannot assure you that our
existing insurance coverage will be adequate to cover future claims that may
arise or we will be able to renew such coverage at commercially reasonable
rates.

WE ARE DEPENDENT UPON THE AVAILABILITY OF RAW MATERIALS

     We utilize substantial amounts of aircraft-quality metals including
aluminum and titanium. In the recent past, there have been significant increases
in the price of titanium.  We cannot assure you that we will be able to purchase
such items at all times in sufficient quantities or on satisfactory terms and
conditions.

FRAUDULENT TRANSFER STATUTES MAY LIMIT YOUR RIGHTS AS A NOTE HOLDER

     Each of our subsidiaries is a guarantor of the notes.  In the event of the
bankruptcy or other financial difficulty of a guarantor, the guarantees of the
notes by the guarantors may be subject to review under state or federal
fraudulent transfer laws.  Under those laws a court could avoid a guarantor's
guarantee and direct the return of any amounts paid under its guarantee to the
guarantor or to a fund for the benefit of the guarantor's creditors.   As a
result, such funds would not be available to repay the guarantor's obligations
to the note holders.  A court would consider factors such as whether a guarantor
received less than fair consideration for incurring its obligations under its
guarantee, and whether:

     -    a guarantor was insolvent at the time it entered into the guarantee or
          was rendered insolvent by entering into the guarantee;

     -    a guarantor's remaining unencumbered assets constituted sufficient
          capital for the conduct of the guarantor's business or operations; and

     -    a guarantor intended to incur or believed it would incur debts beyond
          its ability to pay as such debts matured.

A court could also avoid a guarantor's guarantee if it found that the guarantor
entered into the guarantee with the actual intent to hinder, delay or defraud
its creditors.


                                      18



     If a guarantor's liability under its guarantee exceeds the amount the
guarantor directly benefits from the proceeds of the notes, a court is likely to
find that it did not receive fair consideration or reasonably equivalent value
for its guarantee.

     A court will use a different measure of insolvency for purposes of the
foregoing depending on the law of the jurisdiction being applied. Generally,
however, an entity would be considered insolvent if the sum of its debts
(including contingent or unliquidated debts) is greater than all of its property
at a fair valuation or if the present fair market value of its 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.

THE NOTES WILL BE SUBORDINATED TO OUR OTHER DEBT AND OUR HOLDING COMPANY
  STRUCTURE MAY ADVERSELY AFFECT OUR ABILITY TO MEET OUR OBLIGATIONS 
  UNDER THE NOTES

     The notes are subordinate to all our senior indebtedness.  In addition, 
the notes effectively rank junior to all liabilities of our subsidiaries.  At 
December 31, 1998 we had outstanding $81.0 million of senior indebtedness and 
$110.0 million of senior subordinated indebtedness and our subsidiaries had 
$6.0 million in outstanding indebtedness.  We may also incur additional 
senior indebtedness consistent with the terms of our debt agreements, such as 
borrowings in connection with future acquisitions.

     In the event of our default in any payment due on our senior indebtedness,
or our bankruptcy,  liquidation or dissolution, our assets would be available to
pay obligations on the notes only after all payments had been made on our senior
indebtedness.  As a result, the lenders under our credit facility may receive
more, ratably and note holders may receive less ratably, than our other
creditors.  See "Description of Notes--Subordination."

     We are a holding company whose material assets consist primarily of the
capital stock of our subsidiaries. Consequently, we are dependent upon the legal
and contractual ability of our subsidiaries to pay dividends in order to make
payments on the notes and satisfy any repurchase obligations relating to the
notes, as a result of a Change of Control or a sale or other disposition of
certain assets. See "--Fraudulent Transfer Considerations" and "Description of
the New Notes."  We cannot assure you that our subsidiaries will make sufficient
dividend payments to enable us to meet our obligations under the notes.

RESTRICTIVE COVENANTS IN OUR INDENTURE AND OUR CREDIT AGREEMENT MAY ADVERSELY
  AFFECT US

     The indenture governing the notes and our credit agreement contain
restrictive covenants which, among other things, restrict us and our
subsidiaries from:

     -    incurring additional indebtedness;

     -    incurring liens;

     -    paying dividends;

     -    making certain other restricted payments or investments;

     -    consummating certain asset sales;

     -    entering into certain transactions with affiliates;

     -    merging or consolidating with another entity;

     -    disposing of all or substantially all of our assets; and

     -    prepaying the notes, except in certain circumstances.

The credit agreement also requires us to maintain specified financial ratios and
satisfy certain financial tests. Our ability to meet such financial ratios and
tests may be affected by events beyond our control. We cannot assure that we
will meet such tests. A breach of any of these covenants could result in an


                                      19



event of default under the credit agreement. If such an event of default occurs,
the lenders could accelerate our indebtedness to them under the credit
agreement.  We cannot assure you that our assets would be sufficient to repay
our indebtedness in full, including the notes.  See "Description of the
Notes--Certain Covenants" and "Description of Credit Agreement."

NO PUBLIC TRADING MARKET FOR THE NOTES EXISTS

     There has not been an established trading market for the notes.  Although
the initial purchasers have told us they currently make a market in the
Outstanding Notes, and, if issued, intend to make a market in the New Notes,
which will replace the Outstanding Notes, they have no obligation to do so and
may discontinue making a market at any time without notice.

     The notes are eligible for trading in the Private Offerings, Resale and
Trading through the Automatic Linkage ("PORTAL") market.  However, we do not
intend to apply for listing of the Outstanding Notes, or, if issued, the New
Notes, on any securities exchange or for quotation through the National
Association of Securities Dealers' Automated Quotation System.  The liquidity of
any market for the notes will depend upon the number of holders of the notes,
our performance, prevailing interest rates, the market for similar securities,
the interest of securities dealers in making a market for the notes and other
factors.  A liquid trading market may not develop for the notes.  We cannot
assure you that a liquid trading market will develop for the notes, or that
holders of the notes will be able to sell the notes at an acceptable price, if
at all.

OUTSTANDING NOTES THAT ARE NOT EXCHANGED WILL CONTINUE TO BE SUBJECT TO TRANSFER
  RESTRICTIONS

     Untendered Outstanding Notes that are not exchanged for New Notes pursuant
to the Exchange Offer will remain restricted securities.  Outstanding Notes will
continue to be subject to the following restrictions on transfer:

     -    Outstanding Notes may be resold only if registered under the
          Securities Act, if an exemption from registration is available
          thereunder, or if neither such registration nor such exemption is
          required by law;

     -    Outstanding Notes shall bear a legend restricting transfer in the
          absence of registration or an exemption therefrom;

     -    a holder of Outstanding Notes who desires to sell or otherwise dispose
          of all or any part of its Outstanding Notes to an institutional
          accredited investor under an exemption from registration under the
          Securities Act, must deliver to the trustee a signed letter containing
          certain representations and agreements relating to the transfer of the
          Outstanding Notes and, if such transfer is for an aggregate principal
          amount of Outstanding Notes less than $250,000, must deliver to us, if
          we so request, an opinion of counsel acceptable to us  that the
          transfer is in compliance with the Securities Act; and

     -    a holder of Outstanding Notes who desires to sell or otherwise dispose
          of all or any part of its Outstanding Notes under certain exemptions
          to the Securities Act must deliver to us, upon our request, an opinion
          of counsel satisfactory to us that such exemption is available.




                                      20




                                    CAPITALIZATION


     The following table sets forth the consolidated cash and consolidated
capitalization of Compass at December 31, 1998.  This table should be read in
conjunction with the consolidated financial statements of Compass and our
subsidiaries, including the notes thereto, included elsewhere in this
Prospectus.



                                                               AT DECEMBER 31,
                                                                    1998
                                                               ---------------
                                                            
(DOLLARS IN THOUSANDS)                                           
CASH AND CASH EQUIVALENTS..................................      $     7,871
                                                               ---------------
                                                               ---------------
DEBT (INCLUDING CURRENT PORTION):                                
         Notes    .........................................      $   110,000
         Term Loan A.......................................           35,000
         Term Loan B.......................................           45,000
         Acquisition Line..................................            1,000
         Capital leases and other..........................            5,968
                                                               ---------------
                  TOTAL DEBT...............................      $   196,968
STOCKHOLDERS' EQUITY:                                            
         Common stock......................................              248
         Additional paid-in capital........................           28,718
         Retained earnings.................................              989
                                                               ---------------
                  TOTAL STOCKHOLDERS' EQUITY...............           29,955
                                                               ---------------
                  TOTAL CAPITALIZATION.....................      $   226,923
                                                               ---------------
                                                               ---------------














                                       21



                        UNAUDITED PRO FORMA FINANCIAL DATA

     The following unaudited pro forma financial data are derived by the
application of pro forma adjustments to historical consolidated financial
statements included elsewhere in this Prospectus.  The unaudited pro forma
income statement data for the year ended December 31, 1998 give effect to
acquisitions as if such acquisitions were consummated as of January 1, 1998.
The unaudited pro forma financial data are not necessarily indicative of
operating results or financial position that would have been achieved had the
events described above been consummated at January 1, 1998 and should not be
construed as representative of Compass' future operating results or financial
position.  The unaudited pro forma financial data set forth below are derived in
part from the historical consolidated financial statements and the related notes
thereto included elsewhere in this Prospectus.

     The pro forma adjustments are applied to the historical consolidated
financial statements to reflect and account for the acquisitions completed by
Compass in 1998 as a purchase.  Accordingly, the pro forma data reflect the
preliminary allocations of purchase prices, based on estimated fair values of
the tangible and intangible assets and liabilities of the acquired businesses.
Management believes that the final allocations will not vary significantly from
such preliminary allocations.



                                                                                                                       COMPANY
                                                                                                                      PRO FORMA
                                COMPANY                                           COMPANY                             YEAR ENDED
                               YEAR ENDED      1998 ACQUISITIONS FROM            COMBINED                            DECEMBER 31,
                              DECEMBER 31,     JANUARY 1, 1998 THROUGH             WITH            ADJUSTMENTS (4)     1998 (5)
(DOLLARS IN THOUSANDS)          1998 (1)     THE DATE OF ACQUISITION (2)   1998 ACQUISITIONS (3)     (UNAUDITED)     (UNAUDITED)
                              ------------   ---------------------------   ---------------------   ---------------   ------------
                                                                                                      
INCOME STATEMENT DATA:
Revenues....................    $ 96,547               $86,897                   $183,444              $     0         $183,444
Cost of goods sold..........      70,410                50,538                    120,948                  852          121,800
                              ------------             -------                   --------              -------       ------------
Gross profit................      26,137                36,359                     62,496                 (852)          61,644
Selling, general and
  administrative expenses...      14,537                17,216                     31.753               (7,042)          24,711
                              ------------             -------                   --------              -------       ------------
Operating income............      11,600                19,143                     30,743                6,190           36,933
Interest (income) expense,
  net.......................       8,493                   717                      9,210               10,151           19,361
Other (income) expense......         670                 1,212                      1,882                  (50)           1,832
                              ------------             -------                   --------              -------       ------------
Income (loss) before
  taxes.....................       2,437                17,214                     19,651               (3,911)          15,740
Income taxes................       1,522                 2,061                      3,583                3,969            7,552
                              ------------             -------                   --------              -------       ------------
Net income (loss)...........    $    915               $15,153                   $ 16,068              $(7,880)        $  8,188
                              ------------             -------                   --------              -------       ------------
                              ------------             -------                   --------              -------       ------------
OTHER DATA:
Net cash flow provided by
  (used in) operations......    $ (6,677)              $14,179                   $  7,502              $   760         $  8,262
EBITDA (6)..................      20,550                20,578                     41,128               11,430           52,558
EBITDA margin...............       21.3%                 23.7%                      22.4%                 6.2%            28.7%
Depreciation and
  amortization..............       8,440                 1,435                      9,875                4,772           14,647

BALANCE SHEET DATA (AT
  PERIOD END):
Cash and cash equivalents...    $  7,871                   N/A                   $  7,871                  N/A         $  7,871
Total assets................     255,505                                          255,505                               255,505
Total debt (including
  current portion)..........     196,968                                          196,968                               196,968
Stockholders' equity
  (deficit).................      29,955                                           29,955                                29,955

___________

(1)  Reflects the results of operations of Brittain Machine, Wichita, Barnes
     Machine, Sea-Lect and Pacific Hills for the period from each of their dates
     of acquisition by Compass through December 31, 1998.  Also reflects the
     operations of Compass, Aeromil and Western Methods for the year ended
     December 31, 1998.


                                       22



(2)  Reflects the results of operations of: (a) Brittain Machine, Wichita and
     Barnes Machine for the period from January 1, 1998 through April 21, 1998,
     (b) Sea-Lect for the period from January 1, 1998 through May 11, 1998, (c)
     Pacific Hills for the period from January 1, 1998 through November 20,
     1998, and (d) Modern for the year ended December 31, 1998.
(3)  Presents an aggregate of the first two columns reflecting historical data
     of results of operations for Compass combined with results of operations
     from pre-acquisition periods in 1998 of Brittain Machine, Wichita, Barnes
     Machine, Sea-Lect, and Pacific Hills.
(4)  Includes positive and negative pro forma adjustments, as if each
     acquisition were consummated as of January 1, 1998, as follows:
     (a) Cost of Sales:
          -    Additional depreciation expense of $1.1 million from step up of
               asset values related to acquisitions completed in 1998.
          -    Reduced expense of $0.3 million to eliminate the costs associated
               with discontinued lease payments by the acquired business to an
               affiliate of the former owner(s) of the acquired business.
               Compass will not be continuing such payments.
     (b) Selling, General and Administrative Expenses:
          -    Reduced expense of $6.9 million to eliminate compensation to
               former owners/executives of acquired companies under obligations
               that existed under the previous ownership and which Compass is
               not obligated to, and will not, continue.  In each case the
               amounts involved relate to compensation to individuals that have
               no continuing association with Compass.
          -    Increased expense of $3.6 million to reflect the amortization of
               goodwill related to acquired businesses.
          -    Reduced expense of $0.2 million to eliminate the cost associated
               with discontinued lease payments by the acquired company to an
               affiliate of the former owner(s) of the acquired businesses.
          -    Reduced expense of $3.8 million related to one-time non-recurring
               bonus payments by the former owner(s) of acquired companies to
               employees of acquired businesses.  Compass is under no obligation
               to make such payments in the future.
          -    Increased expense of $0.5 million related to increased management
               fees associated with increased pro forma earnings.
     (c) Interest Expense:
          -    Includes additional interest expense of $10.2 million based on
               actual debt incurred to complete 1998 acquisitions as if the
               acquisitions and additional borrowings had been
               completed/incurred as of January 1, 1998.
     (d) Income Taxes:
          -    Assumes a 48.0% income tax rate.
(5)  Presents an aggregate of the third and fourth columns in order to present
     pro forma data for Compass for the year ended December 31, 1998.
(6)  EBITDA is defined as operating income plus depreciation, goodwill
     amortization and management fees paid to an affiliate.  EBITDA is not a
     defined term under GAAP and should not be construed as an alternative to
     operating income or cash flows from operating activities as determined by
     GAAP.  EBITDA is not indicative of Compass' operating performance, does not
     provide a measure of liquidity and does not represent available or
     discretionary funds of Compass.














                                       23



                   SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA

     The following selected historical consolidated financial data are derived
from consolidated financial statements of Compass and its predecessor, Brittain
Machine.  See "Management's Discussion and Analysis of Consolidated Financial
Condition and Consolidated Results of Operations--Consolidated Results of
Operations."  The consolidated financial statements of Compass as of and for the
period ended October 21, 1997 (date of incorporation) through December 31, 1997
and for the year ended December 31, 1998 have been audited by Ernst & Young,
LLP, independent auditors, and are included elsewhere in this Prospectus.  The
consolidated financial statements of Brittain Machine as of and for the period
from July 1, 1997 through April 21, 1998 and for the year ended June 30, 1997
have been audited by other independent auditors and are included elsewhere in
this Prospectus.  The consolidated financial statements of Brittain Machine for
the year ended June 30, 1996 have been audited by Ernst & Young, LLP,
independent auditors, and are included elsewhere in this Prospectus.  The
following selected historical consolidated financial data for Brittain Machine
for the years ended June 30, 1994 and 1995 are derived from unaudited financial
statements which are not included herein.

     The information contained in this table should be read in conjunction with
"Management's Discussion and Analysis of Consolidated Financial Condition and
Consolidated Results of Operations" and the financial statements and related
notes thereto included elsewhere in this Prospectus.




                                                                                        BRITTAIN
                                                                                       MACHINE FOR      COMPASS
                                                                                        THE PERIOD      FOR THE       COMPASS
                                                                                       FROM JULY 1,     36 DAYS       FOR THE
                                        BRITTAIN MACHINE FOR THE YEARS                1997 THROUGH       ENDED       YEAR ENDED
                                                ENDED JUNE 30,                          APRIL 21,     DECEMBER 31,  DECEMBER 31,
                               1994          1995           1996          1997            1998           1997          1998
                               ----          ----           ----          ----            ----           ----          ----
                               (unaudited)
(DOLLARS IN THOUSANDS)
                                                                                               
INCOME STATEMENT
DATA:

Revenues ................. $  20,788      $  19,244      $  26,892     $  35,481      $  49,682      $   3,057      $  96,547

Cost of goods sold .......    14,729         16,708         19,076        25,656         34,640          2,386         70,410
                           -----------------------------------------------------------------------------------------------------
Gross profit .............     6,059          2,536          7,816         9,825         15,042            671         26,137

Selling, general and
administrative expenses ..     2,156          2,654          2,353         2,770          6,798            404         14,537
                           -----------------------------------------------------------------------------------------------------
Operating income (loss) ..     3,903           (118)         5,463         7,055          8,244            267         11,600

Interest (income)
expense, net .............       293            301            403           398            386            166          8,493

Other (income) expense ...       456             (5)           677           162            (20)           (16)           670
                           -----------------------------------------------------------------------------------------------------
Income (loss) before
taxes ....................     3,154           (414)         4,383         6,114          7,878            117          2,437

Income taxes .............     1,282           (194)         1,637         2,208          2,901             43          1,522
                           -----------------------------------------------------------------------------------------------------
Net income (loss) ........ $   1,672      $    (220)     $   2,746     $   3,906      $   4,977      $      74      $     915
                           -----------------------------------------------------------------------------------------------------
                           -----------------------------------------------------------------------------------------------------

OTHER DATA:
Net cash flow provided
by (used in) operations .. $   2,858        $1,1027      $   2,381     $    (155)     $   7,978      $     269      $  (6,667)

EBITDA (1) ...............     4,999          1,185          6,855         8,724          9,755            486         20,550

EBITDA margin ............      24.0%           6.2%          25.5%         24.6%          19.6%          15.9%          21.3%

Depreciation and
amortization .............     1,096          1,303          1,392         1,669          1,511            219          8,440

Capital
expenditures .............     1,056          2,575          1,519         1,072           3559             25          5,701

BALANCE SHEET DATA (AT
PERIOD END):

Cash and cash
equivalents .............. $     589      $     164      $      91     $     455      $   1,683      $     443      $   7,871




                                       24


Total assets .............    15,110         17,290         22,095        28,602      $  32,776         33,789        255,505

Total debt (including
current portion) .........     3,957          5,131          4,495         3,950          3,775         20,585        196,968

Stockholders'
equity ...................     8,834          8,614         11,360        15,266         20,243          9,074         29,955



(1)  EBITDA is defined as operating income plus depreciation, goodwill
     amortization and management fees paid to an affiliate.  EBITDA is not a
     defined term under GAAP and should not be construed as an alternative to
     operating income or cash flows from operating activities as determined by
     GAAP.  EBITDA is not indicative of Compass' operating performance, does not
     provide a measure of liquidity and does not represent available or
     discretionary funds of Compass.





                                       25


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


     The following discussion should be  read  in conjunction with the 
"Selected Historical Consolidated Financial Data" and the consolidated 
financial statements and notes related thereto of Compass and its 
predecessor, Brittain Machine, appearing elsewhere in this Prospectus and 
other more detailed financial data appearing elsewhere herein.

GENERAL

     Compass began operations in November 1997 with the simultaneous
acquisitions of Western Methods and Aeromil.  In 1998 Compass completed the
following acquisitions:


                      
          April:         Brittain Machine, Wichita and Barnes Machine
          May:           Sea-Lect
          November:      Pacific Hills
          December:      Modern


Prior to their acquisition by Compass, each of Compass' subsidiaries had been
operating independently and were not subject to common management.  Compass
intends to integrate its acquired businesses, their operations and their
administrative functions.

CONSOLIDATED RESULTS OF OPERATIONS

     For accounting and financial reporting purposes, Brittain Machine is deemed
to be the predecessor of Compass based on the relative significance of Brittain
Machine's revenues, size and operating capacity.  When Compass acquired Brittain
Machine on April 21, 1998 Brittain Machine represented, on a historical basis,
68% of the revenues and 87% of the pre-tax income of the combined historical
results of Aeromil, Western Methods and Brittain Machine prior to their
acquisitions by Compass.  The acquisition of Brittain Machine added additional
operating capacity and manufacturing capabilities that significantly advanced
Compass' goal of producing Integrated Products. The following discussion
therefore includes the results of operations of Brittain Machine as a
predecessor of Compass for the periods shown below.

COMPASS FOR THE YEAR ENDED DECEMBER 31, 1998 COMPARED TO THE 36 DAYS ENDED
DECEMBER 31, 1997

     REVENUES.  Revenues increased $93.5 million to $96.6 million for the 
year ended December 31, 1998 from $3.1 million for the 36 days ended December 
31, 1997.  The increase was attributable to an increase in net sales 
resulting from the acquisitions of Brittain Machine, Barnes Machine, Wichita, 
Sea-Lect and Pacific Hills, and a full year of operations of Aeromil and 
Western Methods in 1998.

     COST OF SALES.  Cost of sales increased $68.0 million to $70.4 million for
the year ended December 31, 1998 from $2.4 million for the 36 days ended
December 31, 1997.  The increase in cost of sales was primarily  attributable to
the acquisitions completed by Compass in 1998.  Cost of sales as a percentage of
revenues decreased to 72.9% for the year ended  December 31, 1998 from 78.1% for
the 36 days ended December 31, 1997.  This percentage decrease was primarily
attributable to the  aforementioned acquisitions which provided a higher level
of average margins.

     SELLING, GENERAL AND ADMINISTRATIVE EXPENSES.  Selling, general and
administrative expenses increased $14.1 million to $14.5 million for the year
ended December 31, 1998 from $0.4 million for the 36 days ended December 31,
1997.  This increase in selling, general and administrative expenses was
primarily attributable to the acquisitions completed by Compass in 1998.
Selling, general and administrative expenses as a percentage of revenues
increased to 15.1% for the year ended December 31, 1998 from 13.2% for the 36
days ended December 31, 1997.  Excluding the effect of certain non-cash
compensation and consulting fees related to stock grants, selling, general and
administrative expenses as a percentage of revenues was 14.6% for the year ended
December 31, 1998.




                                       26



     OPERATING INCOME.  Operating income increased $11.3 million  to $11.6
million for the year ended December 31, 1998 from $0.3 million for the 36 days
ended December 31, 1997.  The increase in operating income was primarily
attributable to the acquisitions completed by Compass in 1998.  Operating income
as a percentage of revenues increased to 12.0% for the year ended December 31,
1998 from 8.7% for the 36 days ended December 31, 1997.

     INTEREST EXPENSE.  Interest expense increased $8.3 million to $8.5 million
for the year ended December 31, 1998 from $0.2 million for the 36 days ended
December 31, 1997.  The increase in interest expense was primarily attributable
to increased borrowings in connection with the acquisitions completed by Compass
in 1998 and to a full year of borrowings in connection with the acquisitions
completed by Compass in 1997].

     NET CASH FLOW PROVIDED BY (USED IN) OPERATIONS.  Net cash from 
operations decreased $7.0 million to net cash used in operations of $6.7 
million for the year ended December 31, 1998 from $0.3 million of net cash 
from operations for the 36 days ended December 31, 1997. The primary uses of 
cash during the year ended December 31, 1998 related to increased 
inventories, and increased accounts receivable and deferred loan fees partly 
offset by net income, non-cash charges to operations for depreciation and 
amortization, non-cash compensation and deferred taxes, and a net increase in 
accounts payable and accrued expenses.

     EBITDA.  EBITDA increased $20.1 million  to $20.6 million for the year
ended December 31, 1998 from $0.5 million for the 36 days ended December 31,
1997 as a result of the factors discussed above.  EBITDA as a percentage of
revenues increased to 21.2% for the year ended December 31, 1998 from 15.9% for
the 36 days ended December 31, 1997.

     PROVISION FOR INCOME TAXES.  Compass' provision for income taxes differs
from the federal statutory rate principally due to state income taxes (net of
federal income tax benefit) and the amortization of goodwill attributable to
certain acquisitions which is not deductible for tax purposes.

BRITTAIN MACHINE FOR THE PERIOD FROM JULY 1, 1997 THROUGH APRIL 21, 1998
COMPARED TO THE YEAR ENDED JUNE 30, 1997.

     REVENUES.  Revenues increased $14.2 million to $49.7 million for the period
from July 1, 1997 through April 21, 1998 from $35.5 million for the year ended
June 30, 1997.  The increase was primarily attributable to a further increase in
capacity by the addition of two high-speed, three-spindle five-axis gantry mills
and two machining centers, as well as increased shipments to both Boeing and
Northrop Grumman Corporation ("Northrop").

     COST OF SALES.  Cost of sales increased $8.9 million to $34.6 million for
the period from July 1, 1997 to April 21, 1998 from $25.7 million for the year
ended June 30, 1997.  Cost of sales increased primarily as a result of the
increase in sales.  Cost of sales as a percentage of revenues decreased to 69.7%
for the period from July 1, 1997 to April 21, 1998 from 72.3% for the year ended
June 30, 1997.  This decrease was primarily attributable to a reduction in the
level of start up costs encountered in the previous period as well as improved
productivity gains.

     SELLING, GENERAL AND ADMINISTRATIVE EXPENSES.  Selling, general and
administrative expenses increased $4.0 million to $6.8 million for the period
from July 1, 1997 to April 21, 1998 from $2.8 million for the year ended June
30, 1997.  Selling, general and administrative expenses for the period from July
1, 1997 to April 21, 1998 include $3.8 million of non-recurring management and
employee bonuses paid in connection with the sale of Brittain Machine to
Compass.  Selling, general and administrative expenses as a percentage of
revenues increased to 13.7% for the period from July 1, 1997 to April 21, 1998
from 7.8% for the year ended June 30, 1997.  Excluding non-recurring bonuses,
selling, general and administrative expenses as a percentage of revenues for the
period from July 1, 1997 to April 21, 1998 was 6.0%.

     OPERATING INCOME.  Operating income increased $1.1 million to $8.2 million
for the period from July 1, 1997 through April 21, 1998 from $7.1 million for
the year ended June 30, 1997 as a result of the factors discussed above.
Operating income as a percentage of revenues decreased to 16.6% for the period
from July 1, 1997 through April 21, 1998 from 19.9% for the year ended June 30,
1997.



                                       27


     NET CASH FLOW PROVIDED BY (USED IN) OPERATIONS.  Net cash flow from 
operations increased $8.2 million to $8.0 million for the period from July 1, 
1997 through April 21, 1998 from net cash used in operations of $0.2 million 
for the year ended June 30, 1997.  The primary sources of cash during the 
period from July 1, 1997 through April 21, 1998 related to increases in net 
income, accounts payable and accrued expenses, and a decrease in inventories.

     EBITDA.  EBITDA increased $1.1 million to $9.8 million for the period 
from July 1, 1997 through April 21, 1998 from $8.7 million for the year ended 
June 30, 1997 as a result of the factors discussed above. EBITDA as a 
percentage of revenues decreased to 19.6% for the period from July 1, 1997 
through April 21, 1998 from 24.6% for the year ended June 30, 1997, primarily 
as a result of increased selling, general and administrative expense related 
to the non-recurring bonuses mentioned above paid in connection with the sale 
of Brittain Machine to Compass.

BRITTAIN MACHINE FOR THE YEAR ENDED JUNE 30, 1997 COMPARED TO THE YEAR ENDED
JUNE 30, 1996.

     REVENUES.  Revenues increased $8.6 million to $35.5 million for the year 
ended June 30, 1997 from $26.9 million for the year ended June 30, 1996.  The 
increase was primarily attributable to the addition of four high-speed, 
three-spindle five-axis gantry mills, increased sales of 747 parts to 
Northrop, increased  sales to Boeing-Wichita under a series of contracts 
relating to the new generation 737 and increased sales of fabricated tooling 
and fixtures.

     COST OF SALES.  Cost of sales increased $6.6 million  to $25.7 million 
for the year ended June 30, 1997 from $19.1 million for the year ended June 
30, 1996.  Cost of sales as a percentage of revenues increased to 72.3% for 
the year ended June 30, 1997 from 70.9% for the year ended June 30, 1996.  
The increase in cost of sales was primarily attributable to the high 
percentage of new work undertaken during the year ended June 30, 1997, 
requiring higher start up costs.

     SELLING, GENERAL AND ADMINISTRATIVE EXPENSES.  Selling, general and 
administrative expenses increased $0.4 million to $2.8 million for the year 
ended June 30, 1997 from $2.4 million for the year ended June 30, 1996. 
Selling, general and administrative expense as a percentage of revenues 
decreased to 7.8% for the year ended June 30, 1997 from 8.7% for the year 
ended June 30, 1996. The increase in selling, general and administrative 
expense was primarily attributable to increased selling activity.

     OPERATING INCOME.  Operating income increased $1.6 million to $7.1 
million for the year ended June 30, 1997 from $5.5 million for the year ended 
June 30, 1996 as a result of the factors discussed above.  Operating income 
as a percentage of revenues decreased to 19.9% for the year ended June 30, 
1997 from 20.3% for the year ended June 30, 1996.

     NET CASH FLOW PROVIDED BY (USED IN) OPERATIONS.  Net cash from 
operations decreased $2.6 million to net cash used in operations of $0.2 
million for the year ended June 30, 1997 from $2.4 million of net cash from 
operations for the year ended June 30, 1996. The primary uses of cash during 
the year ended June 30, 1997 related to an increase in inventories partly 
offset by an increase in net income.

     EBITDA.  EBITDA increased $1.8 million to $8.7 million for the year ended
June 30, 1997 from $6.9 million for the year ended June 30, 1996 as a result of
the factors discussed above. EBITDA as a percentage of revenues decreased to
24.6% for the year ended June 30, 1997 from 25.5% for the year ended June 30,
1996.

LIQUIDITY AND CAPITAL RESOURCES

     Compass' principal sources of liquidity have been borrowings, proceeds from
the sale of stock and, to a lesser extent, cash flows from operating activities.
At December 31, 1998 Compass had cash of approximately $7.9 million, working
capital of approximately $38.1 million and total debt (including the current
portion of long term debt) of approximately $197.0 million.

     On April 21, 1998, Compass completed the private offering of $110.0 
million of Outstanding Notes.  The net cash proceeds of $106.7 million (after 
fees and expenses of $3.3 million) from the issuance and sale of the 
Outstanding Notes were used to repay existing bank debt, to finance 
acquisitions and for

                                       28


general corporate purposes.  In April and May 1998, Compass also issued
additional shares of common stock for approximately $13.5 million in cash.

     Compass entered into a credit agreement dated November 20, 1998, as amended
and restated on February 11, 1999 (the "Credit Agreement"), with BankBoston as
Agent, NationsBank, N.A. as Co-Agent, the lenders named therein, including
BankBoston as a lender, Royal Bank of Canada as Syndication Agent, General
Electric Capital Corporation as Documentation Agent and BancBoston Robertson
Stephens Inc. ("BRSI"), an affiliate of BankBoston, as arranger, providing for
borrowing availability of up to $170.0 million. Compass' obligations under the
Credit Agreement are guaranteed on a senior basis by Compass' direct and
indirect subsidiaries, and secured by a security interest in substantially all
of the assets of Compass and such subsidiaries. The Credit Agreement contains
customary conditions to borrowing and contains customary restrictions and
covenants.  The Credit Agreement consists of a revolving credit facility of
$25.0 million, a $35 million term loan ("Term Loan A"), a $45 million term loan
("Term Loan B") and a $65 million acquisition line (the "Acquisition Line").  At
December 31, 1998 Compass had borrowed $81.0 million under the Credit Agreement,
consisting of the full amount of the Term A Loan and the Term B Loan and $1.0
million of the Acquisition Line.  An additional $34 million of the Acquisition
Line is currently available and the remaining $30.0 million of the Acquisition
Line will become available provided Compass raises one dollar of equity for
every additional dollar of borrowings over the initial $35 million of
availability.  See "Description of Credit Agreement."  The Credit Agreement
replaced and terminated a $20.0 million senior secured revolving credit facility
with BankBoston, N.A. ("BankBoston") as lender and administrative agent.

     The Outstanding  Notes call for semi-annual interest payments on April 15
and October 15 of each year, beginning October 15, 1998.  The Outstanding Notes
are guaranteed by all of Compass' current  subsidiaries, are subordinate to
borrowings under the Credit Agreement and require Compass to meet certain
financial ratios, and satisfy certain financial condition tests prior to
incurring additional debt or making certain payments.  The terms of the Notes
and the Credit Agreement include restrictive covenants that restrict Compass'
ability to pay dividends, sell certain assets and incur additional indebtedness.
Compass' ability to pay principal and interest on its indebtedness, including
the Notes, will depend upon the future operating performance of its subsidiaries
and will require a substantial portion of Compass' cash flow from operations.

     The principal use of cash during the year ended December 31, 1998 was to 
fund the acquisitions Compass completed during 1998 and to repay indebtedness 
incurred to finance Compass' first two acquisitions in 1997.  Net cash 
provided by financing activities was $186.2 million for the year ended 
December 31, 1998. Net cash used for investing activities was $172.1 million 
for the year ended December 31, 1998.  Compass used $6.7 million in net cash 
for operating activities for the year ended December 31, 1998.

     Compass' capital expenditures for the year ended December 31, 1998 were 
approximately $5.7  million. These capital expenditures were primarily for 
high-speed manufacturing equipment. Compass believes that funds generated 
from operations and borrowing availability under the Credit Agreement will be 
sufficient to finance its current operations and planned capital expenditure 
requirements for the next 12 months.

     Compass intends to continue to actively pursue acquisition opportunities.
Compass expects to fund future acquisitions through the issuance of additional
equity securities, incurrence of additional indebtedness, including use of
amounts available under the Credit Agreement, and cash flow from operations.  To
the extent Compass funds a significant portion of the consideration for future
acquisitions with cash, it may have to increase the amount of the Credit
Agreement or obtain other sources of financing.  There can be no assurance that
Compass will be able to obtain financing for potential acquisitions on
satisfactory terms and conditions.

MARKET RISK AND RISK MANAGEMENT POLICIES

     Compass' results of operations are affected by numerous external factors
such as general economic conditions, domestic and foreign competition, raw
material availability and production delays by aerospace manufacturers.  See
"Risk Factors."  Compass is also exposed to changes in interest rates primarily
from its long term debt issued at a fixed rate.  Under its current policies
Compass does not use interest rate derivative instruments to manage exposure to
interest rate changes.  A hypothetical 100 basis point decrease in interest



                                       29


rates along the entire interest rate yield curve would adversely affect the net
fair value of all interest sensitive financial instruments by $1.2 million at
December 31, 1998.  Based on the current holdings of debt, Compass does not
believe its exposure to interest rate risk is material.  Fixed rate debt 
obligations currently issued by Compass are callable prior to maturity under 
certain circumstances. See "Description of the New Notes--Optional 
Redemption."

INFLATION

     Compass believes that inflation has not had a material impact on its
results of operations for the 36 days ended December 31, 1997 and the year ended
December 31, 1998.

RECENT ACCOUNTING PRONOUNCEMENTS

     Compass has adopted Statement of Financial Accounting Standards No. 130,
"Reporting Comprehensive Income" ("SFAS No. 130"), effective January 1, 1998.
This Statement establishes standards for the reporting and display of
comprehensive income and its components in the financial statements.  There was
no impact on the  financial statements of Compass due to the adoption of SFAS
No. 130.

     Statement of Financial Accounting Standards No. 131, "Disclosures About
Segments of an Enterprise and Related Information" ("SFAS" No. 131"), was also
adopted on January 1, 1998.  This statement requires Compass to report financial
and descriptive information about its reportable operating segments.  There was
no impact on the financial statements of Compass due to the adoption of SFAS No.
131.

     Also effective January 1, 1998, Compass adopted Statement of Financial
Accounting Standards No. 132, "Employers' Disclosures about Pensions and Other
Postretirement Benefits" ("SFAS No. 132").  SFAS No. 132 supersedes the
disclosure requirements in Statements of Financial Accounting Standards No. 87,
"Employers' Accounting  for Pensions," Statements of Financial Accounting
Standards No. 88,  "Accounting for Settlements and Curtailments of Defined
Benefit Pension Plans and for Termination Benefits," and Statements of Financial
Accounting Standards No. 106, "Employers' Accounting for Postretirement Benefits
Other than Pensions."  SFAS No. 132 is intended to improve and standardize
disclosures regarding pensions and post-retirement benefits.  There was no
impact on the financial statements of Compass due to the adoption of SFAS No.
132.

     In June 1998, Statement of Financial Accounting Standards No. 133,
"Accounting for Derivative Instruments and Hedging Activities" ("SFAS No. 133")
was issued, effective for all fiscal quarters of fiscal years beginning after
June 15, 1999. Compass does not expect the impact of SFAS No. 133 to have a
material effect on its financial reporting.

     In March 1998, the Accounting Standards Executive Committee of the American
Institute of Certified Public Accountants ("AICPA") issued Statement of Position
98-1 "Accounting for the Costs of Computer Software Developed or Obtained for
Internal Use" ("SOP 98-1"), which is effective for fiscal years beginning after
December 15, 1998.  SOP 98-1 requires capitalization and amortization of
qualified computer software costs over their estimated useful life.  Compass
does not expect the adoption of  SOP 98-1 to have a material impact on its
financial statements.

     In April 1998, the Accounting Standards Executive Committee of the AICPA
issued Statement of Position 98-5 "Reporting on the Costs of Start-Up
Activities" ("SOP 98-5"), which is  effective for fiscal years beginning after
December 15, 1998.  SOP 98-5 requires costs of start-up activities, as defined
in Statement SOP 98-5, to be expenses as incurred.  Compass does not expect the
adoption of SOP 98-5 to have a material impact on its financial statements.

YEAR 2000

     The Year 2000 issue concerns the inability of information systems to
recognize properly and process date-sensitive information beyond January 1,
2000.

     As a result of its acquisition program, Compass has acquired and operates a
number of stand-alone computer systems.  Compass has completed an evaluation of
its primary computer software programs and operating systems used for business
processes to identify Year 2000 issues.  Based upon this review,

                                       30


Compass has determined that certain of its subsidiaries' primary systems are not
Year 2000 compliant.  These primary systems handle such functions as purchasing,
sales order entry, warehouse inventory management, invoicing and accounts
receivable, and accounts payable.

     Compass has developed plans to address the possible impact of the Year 2000
issue on its computer systems.  In 1998 Compass decided to replace its Year 2000
non-compliant computer systems and install replacement systems.  The
installation of the replacement systems is currently underway and Compass
believes it will complete its replacement program by September 30, 1999.

     Compass is currently developing a plan to evaluate Year 2000 compliance for
all non-information technology systems such as telephone systems, fax machines
and security systems.  Compass expects to complete its evaluation and
remediation of non-compliant non-information technology systems by September 30,
1999.

     The majority of the cost incurred by Compass to become Year 2000 compliant
is related to the purchase and installation of the computer system upgrades and
the new computer systems described above.  Compass is expensing all costs except
major software packages as the costs are incurred.  The cost of major software
packages will be amortized over a period of three to five years. Costs to
remediate non-compliant non-information technology systems will be expensed as
incurred.  At December 31, 1998 Compass had spent an estimated $0.2 million on
development and implementation of Year 2000 compliant computer systems.  The
remaining system replacement or upgrade costs, which Compass estimates at
approximately $0.5 million will be incurred in 1999.  Compass has not sought
independent verification by third parties of its Year 2000 risk or cost
estimates.

     Compass is developing a plan to identify third parties with which it has 
a significant business relationship and to survey such parties as to their 
Year 2000 compliance.  Compass cannot ensure that all third parties 
significant to Compass' operations will be compliant by December 31, 1999.  
Compass believes a reasonably likely worst case scenario resulting from 
non-compliance by certain of Compass' major customers or critical vendors 
could include adverse  effects on Compass' revenue collection, disbursements 
and communications, as well as the scheduling and delivery of inventory 
resulting in a material adverse effect on Compass' business, financial 
condition or results of operations.  In addition, loss of utility service 
resulting from disruptions in power generation, transmission or distribution 
could adversely affect Compass' manufacturing facilities, leading to delays 
in or the inability to provide products to Compass' customers, resulting in a 
material adverse effect on Compass' business, financial condition or results 
of operations.  If it appears likely that any major customer or critical 
vendor will not be compliant, Compass intends to develop contingency plans, 
if possible, to mitigate the impact of non-compliance.

     While Compass expects to resolve its Year 2000 risks without a material
adverse effect on its business, financial condition or results of operations,
there can be no assurance as to the ultimate success of Compass' Year 2000
compliance program.  Uncertainties exist as to Compass' ability to detect all
Year 2000 issues as well as its ability to achieve successful and timely
resolution of all Year 2000 issues.  Uncertainties also exist concerning the
preparedness of Compass' major customers and critical vendors to avoid Year 2000
issue related service and delivery interruptions.  Compass cannot predict the
eventual outcome associated with the possible situations that could result from
the impact of Year 2000 issues on its customers or vendors.




                                       31


                          THE EXCHANGE OFFER

PURPOSE AND EFFECT OF THE EXCHANGE OFFER

     The Outstanding Notes were sold by Compass on April 21, 1998 to DLJ, BSI 
and Libra (the "Initial Purchasers"), pursuant to a Purchase Agreement dated 
April 15, 1998 (the "Purchase Agreement") by and among Compass, Aeromil, 
Western Methods and the Initial Purchasers.  The Initial Purchasers are 
qualified institutional buyers, as defined in Rule 144A under the Securities 
Act.  As a condition to the Purchase Agreement, Compass and the Initial 
Purchasers entered into the Registration Rights Agreement on April 21, 1998.  
Pursuant to the Registration Rights Agreement, Compass agreed to (i) file 
with the Commission a registration statement under the Securities Act with 
respect to the New Notes within 240 days after the date of the original 
issuance of the Outstanding Notes (the "Issue Date"), (ii) use its best 
efforts to cause the Registration Statement covering the Exchange Offer to 
become effective under the Securities Act within 300 days after the Issue 
Date, and (iii) use its best efforts to consummate the Exchange Offer within 
30 days after the Registration Statement covering the Exchange Offer is 
declared effective.  Compass did not file a registration statement within the 
required 240 days and increased interest is currently accruing on the 
Outstanding Notes.  The Registration Statement of which this Prospectus is a 
part is intended to satisfy such obligations of Compass under the 
Registration Rights Agreement.  See "--Certain Conditions of the Exchange 
Offer."

TERMS OF THE EXCHANGE OFFER

     Compass hereby offers, upon the terms and subject to the conditions set
forth herein and in the accompanying Letter of Transmittal, to exchange $1,000
in principal amount of New Notes for each $1,000 in principal amount of the
Outstanding Notes.  New Notes will be issued only in integral multiples of
$1,000 to each tendering holder whose Outstanding Notes are accepted in the
Exchange Offer.  Compass will accept any Outstanding Notes validly tendered and
not withdrawn prior to 5:00 p.m. New York City time, on the Expiration Date.
Outstanding Notes that are not accepted for exchange will be returned as
promptly as practicable after the Expiration Date.  Registered holders of
Outstanding Notes (or such holder's legal representative or attorney-in-fact) as
reflected on the records of the Trustee under the indenture governing the notes
(each an "Eligible Holder") may tender all or a portion of the Outstanding Notes
pursuant to the Exchange Offer.

     The form and terms of the New Notes under the Indenture will be 
identical in all material respects  to the form and terms of the Outstanding 
Notes.  The New Notes evidence the same debt as the Outstanding Notes (which 
they replace) and will be issued under, and be entitled to the benefits of, 
the indenture governing the Outstanding Notes.  The New Notes will bear 
interest from their date of issuance at the same rate and upon the same terms 
as the Outstanding Notes.  See "Description of the New Notes."  Accrued and 
unpaid interest on the Outstanding Notes accepted for exchange for the period 
to but not including the date of issuance of the New Notes (the "Exchange 
Date") will be paid to the registered holders of New Notes on the first 
interest payment date of the New Notes.  Holders whose Outstanding Notes are 
accepted for exchange will be deemed to have waived the right to receive any 
payment in respect of interest on the Outstanding Notes accrued on and after 
the Exchange Date.

     As of the date of this Prospectus, $110.0 million aggregate principal
amount of the Outstanding Notes are outstanding and there are
registered holders thereof.  Solely for reasons of administration (and for no
other purpose) Compass  has fixed the close of business of                 ,
1999, as the record date (the "Record Date") for the Exchange Offer for purposes
of determining the holders of certificated Outstanding Notes to whom this
Prospectus and the Letter of Transmittal will be mailed initially.  Only an
Eligible Holder may participate in the Exchange Offer.  There will be no fixed
record date for determining registered holders of Outstanding Notes entitled to
participate in the Exchange Offer.

     Eligible Holders of Outstanding Notes do not have any appraisal or
dissenters' rights under the General Corporation Law of the State of Delaware or
the indenture governing the notes in connection with the Exchange Offer.
Compass intends to conduct the Exchange Offer in accordance with the applicable
requirements of the Exchange Act and the rules and regulations of the Commission
thereunder.

     Compass shall be deemed to have accepted validly tendered Outstanding Notes
when, as, and if Compass has given oral or written notice thereof to the
Exchange Agent.  The Exchange Agent will act as 


                                 32




agent for the tendering holders of Outstanding Notes for the purposes of 
receiving the New Notes from Compass.

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

     Tendering Eligible Holders will not be required to pay broker 
commissions or fees or, subject to the instructions in the Letter of 
Transmittal, transfer taxes with respect to the exchange of Outstanding Notes 
for New Notes pursuant to the Exchange Offer.  Compass will pay all charges 
and expenses, other than certain taxes which may be levied in the event of 
any transfer of ownership, in connection with the Exchange Offer.  See "--Fees
and Expenses" below.

EXPIRATION DATE; EXTENSIONS; AMENDMENTS

     The term "Expiration Date" shall mean 5:00 p.m., New York City time, on  
                        , 1999, or, at Compass' option, such earlier date 
upon which 100% of the Outstanding Notes shall have been validly tendered 
pursuant to the Exchange Offer and not withdrawn, unless Compass, in its sole 
discretion, extends the Exchange Offer, in which case the term "Expiration 
Date" shall mean the latest date and time to which the Exchange Offer is 
extended.

     In order to extend the Exchange Offer, Compass will notify the Exchange 
Agent of any extension by oral or written notice and will make a public 
announcement thereof, each prior to 10:00 a.m., New York City time, on the 
next business day after the previously scheduled Expiration Date.

     Compass reserves the right, in its sole discretion, (i) to delay 
accepting any Outstanding Notes, (ii) to extend the Exchange Offer, (iii) to 
terminate the Exchange Offer if it is determined that the Exchange Offer does 
not meet the conditions set forth in "Certain Conditions of the Exchange 
Offer" below, in each case by giving oral or written notice of such delay, 
extension, or termination to the Exchange Agent, or (iv) to amend the terms 
of the Exchange Offer in any manner.  Any such delay in acceptance, 
extension, termination, or amendment will be followed as promptly as 
practicable by a public announcement thereof.  If the Exchange Offer is 
amended in a manner determined by Compass to constitute a material change, 
Compass will  promptly disclose such amendment by means of a prospectus  
supplement that will be distributed to the registered holders of Outstanding 
Notes, and Compass will extend the Exchange Offer for a period of five to ten 
business days, depending upon the significance of the amendment and the 
manner of disclosure to the registered holders, if the Exchange Offer would 
otherwise expire during such five to ten business day period.

     Without limiting the manner in which Compass may choose to make a public 
announcement of the delay, extension, termination, or amendment of the 
Exchange Offer, Compass shall not have an obligation to publish, advertise or 
otherwise communicate any such public announcement, other than by making a 
timely release to the Dow Jones News Service.

INTEREST ON THE NEW NOTES

     The New Notes will bear interest from their date of issuance.  Holders 
of Outstanding Notes that are accepted for exchange will be entitled to 
receive, in cash, accrued and unpaid interest thereon to, but not including, 
the date of issuance of the New Notes and will be deemed to have waived the 
right to receive any payment in respect of interest on the Outstanding Notes 
accrued from and after the date of issuance of the New Notes.  Such accrued 
and unpaid interest on the Outstanding Notes will be paid to registered 
holders of the New Notes with the first interest payment on the New Notes.  
Interest on the Outstanding Notes accepted for exchange will cease to accrue 
on the day prior to the issuance of the New Notes.

     The New Notes bear interest (as do the Outstanding Notes) at a rate equal
to 101/8% per annum.  Interest on the New Notes is payable on each April 15 and
October 15, commencing on October 15, 1999.


                                  33




PROCEDURES FOR TENDERING OUTSTANDING NOTES

     The tender by an Eligible Holder as set forth below and the acceptance 
thereof by Compass will constitute a binding agreement between the tendering 
Eligible Holder and Compass 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, an Eligible Holder who wishes to tender 
Outstanding Notes for exchange pursuant to the Exchange Offer must transmit a 
properly completed and duly executed Letter of Transmittal, the certificates 
for the Outstanding Notes being tendered, and all other documents required by 
such Letter of Transmittal, to the Exchange Agent at the address set forth in 
the Letter of Transmittal on or prior to 5:00 p.m., New York City time, on 
the Expiration Date.  Eligible Holders wishing to accept the Exchange Offer 
through the book-entry transfer procedure described below, if such procedure 
is available, may transfer the Outstanding Notes being tendered via ATOP.  In 
tendering the Outstanding Notes via ATOP, such holder will expressly 
acknowledge the receipt, and agree to be bound by, the terms of the Letter of 
Transmittal (or, in the case of a tender by guaranteed delivery, that such 
holder has received and agrees to be bound by the Notice of Guaranteed 
Delivery).  Book-Entry Confirmation must be received by the Exchange Agent by 
5:00 p.m., New York City time, on the Expiration Date.  Alternatively, an 
Eligible Holder may accept the Exchange Offer by complying with the 
guaranteed delivery procedures described below.  THE METHOD OF DELIVERY OF 
OUTSTANDING NOTES, LETTERS OF TRANSMITTAL, AND ALL OTHER REQUIRED DOCUMENTS 
IS AT THE ELECTION AND RISK OF THE ELIGIBLE HOLDER. IF SUCH DELIVERY IS BY 
MAIL, IT IS RECOMMENDED THAT REGISTERED MAIL, PROPERLY INSURED, WITH RETURN 
RECEIPT REQUESTED BE USED.  INSTEAD OF DELIVERY BY MAIL, IT IS RECOMMENDED 
THAT THE ELIGIBLE HOLDER USE AN OVERNIGHT OR HAND DELIVERY SERVICE.  IN ALL 
CASES, SUFFICIENT TIME SHOULD BE ALLOWED TO ASSURE TIMELY DELIVERY.

     Each signature on a Letter of Transmittal or a notice of withdrawal, as 
the case may be, must be guaranteed unless the Outstanding Notes surrendered 
for exchange pursuant thereof are tendered (i) by a registered holder of the 
Outstanding Notes who has completed either the box entitled "Special Issuance 
Instructions" or the box entitled "Special Delivery Instructions" on the 
Letter of Transmittal or (ii) by an Eligible Institution (as defined below).  
In the event that a signature on a Letter of Transmittal or a notice of 
withdrawal, as the case may be, is required to be guaranteed, such guarantee 
must be by a firm which is a member of a registered national securities 
exchange or a member of the NASD, a commercial bank or trust company having 
an office or correspondent in the United States or is otherwise an "eligible 
guarantor institution" within the meaning of Rule 17Ad-15 under the Exchange 
Act (collectively, "Eligible Institutions").  If Outstanding Notes are 
registered in the name of a person other than a signer of the Letter of 
Transmittal, the Outstanding Notes surrendered for exchange must either (i) 
be endorsed by the registered holder, with the signature thereon guaranteed 
by an Eligible Institution or (ii) be accompanied by a bond power, in 
satisfactory form as determined by Compass in its sole discretion, duly 
executed by the registered holder, with the signature thereon guaranteed by 
an Eligible Institution along with any other  documents required upon 
transfer.  The term "registered holder" as used herein with respect to the 
Outstanding Notes means any person in whose name the Outstanding Notes are 
registered on the books of the registrar for the Outstanding Notes.

     Tenders may be made only in principal amounts of $1,000 and integral 
multiples thereof.  Subject to the foregoing, Eligible Holders may tender 
less than the aggregate principal amount represented by the Outstanding Notes 
deposited with the Exchange Agent provided they appropriately indicate this 
fact on the Letter of Transmittal accompanying the tendered Outstanding Notes.

     All questions as to the validity, form, eligibility (including time of 
receipt), acceptance, and withdrawal of Outstanding Notes tendered for 
exchange will be determined by Compass in its sole, reasonable discretion, 
which determination shall be final and binding on all parties.  Compass 
reserves the absolute right to reject any and all tenders of any particular 
Outstanding Notes not properly tendered or to reject any particular 
Outstanding Notes whose acceptance might, in the judgment of Compass  or its 
counsel, be unlawful. Compass also reserves the absolute right to waive any 
defects or irregularities or conditions of the Exchange Offer as to any 
particular Outstanding Notes either before or after the Expiration Date 
(including the right to waive the ineligibility of any holder who seeks to 
tender Outstanding Notes in the Exchange Offer).  The interpretation of the 
terms and conditions of the Exchange Offer (including the Letter of 
Transmittal  and the instructions thereto) by Compass shall be final and 
binding on all parties.  Unless waived, any defects or irregularities in 
connection with tenders of Outstanding Notes for exchange must be cured 
within such reasonable period of time as Compass shall determine. Compass 
will use reasonable efforts to give notification of defects or irregularities 
with respect to tenders of Outstanding Notes for


                                  34




exchange but shall not incur any liability for failure to give such 
notification.  Tenders of the Outstanding Notes will not be deemed to have 
been made until such irregularities have been cured or waived.

     If any Letter of Transmittal, endorsement, bond power, power of 
attorney, or any other document required by the Letter of Transmittal is 
signed by a trustee, executor, administrator, guardian,  attorney-in-fact, 
officer of a corporation, or other person acting in a fiduciary or 
representative capacity, such person should so indicate when signing, and, 
unless waived by Compass, proper evidence satisfactory to Compass of such 
person's authority to so act must be submitted.

     Any beneficial owner whose Outstanding Notes are registered in the name 
of a broker, dealer, commercial bank, trust company, or other nominee and who 
wishes to tender Outstanding Notes in the Exchange Offer should contact such 
registered holder promptly and instruct such registered holder to tender on 
such beneficial owner's behalf.  If such beneficial owner wishes to tender 
directly, such beneficial owner must, prior to completing and executing the 
Letter of Transmittal and tendering Outstanding Notes, make appropriate 
arrangements to register ownership of the Outstanding Notes in such 
beneficial owner's name. Beneficial owners should be aware that the transfer 
of registered ownership may take considerable time.

     Each Eligible Holder accepting the Exchange Offer is required to make 
the representations to Compass described under "--Resales of the New Notes" 
below.

BOOK ENTRY TRANSFER

     The Exchange Agent will make a request to establish an account with 
respect to the Outstanding Notes at DTC for purposes of the Exchange Offer 
within two business days after the date of  this Prospectus, and any 
financial institution that is a participant in DTC's system may make 
book-entry delivery of Outstanding Notes by causing DTC to transfer such 
Outstanding Notes into the Exchange Agent's account at  DTC  in accordance 
with DTC's procedures for transfer.   A holder tendering the Outstanding 
Notes via ATOP will expressly acknowledge the receipt, and agree to be bound 
by, the terms of the Letter of Transmittal (or, in the case of a tender by 
guaranteed delivery, that such holder has received and agrees to be bound by 
the Notice of Guaranteed Delivery).

GUARANTEED DELIVERY PROCEDURES

     If a registered holder of Outstanding Notes desires to tender such 
Outstanding Notes (other than through book-entry transfer procedures) and 
such Outstanding Notes are not immediately available, or if time will not 
permit such holder's Outstanding Notes or other required documents to reach 
the Exchange Agent on or prior to the Expiration Date, a tender may be 
effected if (i) the tender is made by or through an Eligible Institution, 
(ii) prior to the Expiration Date, the Exchange Agent receives from such 
Eligible Institution a properly completed and duly executed Letter of 
Transmittal (or facsimile thereof) and Notice of Guaranteed Delivery, 
substantially in the form provided by Compass (by facsimile transmission, 
mail or  hand  delivery), setting forth the name and address of the holder of 
Outstanding Notes, the certificate number or numbers of any Outstanding 
Notes which will not be tendered by book-entry transfer and the amount of 
Outstanding Notes tendered, stating that the tender is being made thereby and 
guaranteeing that within five New York Stock Exchange trading days after the 
date of execution of the Notice of Guaranteed Delivery, the certificates for 
all physically tendered Outstanding Notes, in proper form for transfer,  and 
any 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 Outstanding Notes, in proper form for transfer, and 
all other documents required by the Letter of Transmittal, are received by 
the Exchange Agent within five New York Stock Exchange trading days after the 
date of execution of the Notice of Guaranteed Delivery.  If a registered 
holder of Outstanding Notes desires to tender such Outstanding Notes by 
book-entry transfer and the procedure for book-entry transfer cannot be 
completed on or prior to the Expiration Date, a tender may be effected if (i) 
the tender is made by or through an Eligible Institution, (ii) the Exchange 
Agent receives confirmation from DTC  of receipt by DTC of a Notice of 
Guaranteed Delivery via ATOP, by which the tendering holder will expressly 
acknowledge the receipt of, and agree to be bound by, the Notice of 
Guaranteed Delivery, including guarantee that Book-Entry Confirmation will be 
received by the Exchange Agent within five New York Stock Exchange trading 
days after the date of the transmittal of the Notice of Guaranteed Delivery 
via ATOP, and (iii) Book-Entry Confirmation is received by the Exchange Agent 
within five New York Stock Exchange trading days after the date of the 
transmittal of the Notice of Guaranteed Delivery via ATOP.


                                 35




ACCEPTANCE OF OUTSTANDING NOTES FOR EXCHANGE; DELIVERY OF NEW NOTES

     Except as set forth under "--Certain Conditions of the Exchange Offer" 
below, Compass will accept, promptly after the Expiration Date, all 
Outstanding Notes properly tendered and will issue the New Notes promptly 
after acceptance of the Outstanding Notes.  For purposes of the Exchange 
Offer, Compass shall be deemed to have accepted properly tendered Outstanding 
Notes for exchange when, as, and if Compass has given oral or written notice 
thereof to the Exchange Agent.

     In all cases, issuances of New Notes for Outstanding 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 Outstanding 
Notes or a Book-Entry Confirmation of such Outstanding Notes into the 
Exchange Agent's account at DTC, a properly completed  and duly executed 
Letter of Transmittal, and all other required documents; PROVIDED, HOWEVER, 
that Compass has given oral or written notice thereof to the Exchange Agent, 
and PROVIDED FURTHER that Compass reserves the absolute right to waive any 
defects or irregularities in the tender or conditions of the Exchange Offer.  
If any tendered Outstanding Notes are not accepted for any reason set forth 
in the terms and conditions of the Exchange Offer or if Outstanding Notes are 
submitted for a greater principal amount than the Eligible Holder desires to 
exchange, such unaccepted or non-exchanged Outstanding Notes or substitute 
Outstanding Notes evidencing the unaccepted portion, as appropriate, will be 
returned without expense to the tendering Eligible Holder thereof as promptly 
as practicable after the expiration or termination of the Exchange Offer.

WITHDRAWAL RIGHTS

     Tenders of the Outstanding Notes may be withdrawn at any time prior to 
5:00 p.m., New York City time, one business day prior to the Expiration  
Date.  For a withdrawal to be effective, a written notice of withdrawal must 
be received by the Exchange Agent at its address set forth under "Exchange 
Agent" below.  Any such notice of withdrawal must (i) specify the name of the 
person having tendered the Outstanding Notes to be withdrawn, (ii) identify 
the Outstanding Notes to be withdrawn (including the principal amount of such 
Outstanding Notes), and (iii) if certificates for Outstanding Notes were 
tendered, specify the name in which such Outstanding Notes were registered, 
if different from that of the withdrawing holder.  If certificates for 
Outstanding 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 
Outstanding Notes have been tendered pursuant to the procedure for  
book-entry transfer, any notice of withdrawal must specify the name and 
number of the account at DTC to be credited with the withdrawn  Outstanding 
Notes, and otherwise comply with the procedures of DTC. All questions as to 
the validity, form, and eligibility (including time of receipt) of such 
notices will be determined by Compass in its sole, reasonable discretion,  
which determination shall be final and binding on all parties.  The 
Outstanding Notes  so withdrawn, if any, will be deemed not to have been 
validly tendered for exchange for purposes of the Exchange Offer.  Any 
Outstanding Notes that have been tendered for exchange but which are 
withdrawn will be returned to the Eligible Holder thereof without cost to 
such Eligible Holder as soon as practicable after withdrawal.  Properly 
withdrawn Outstanding Notes may be retendered by following one of the 
procedures described under "--Procedures for Tendering  Outstanding Notes" 
above at any time on or prior to the Expiration Date.

CERTAIN CONDITIONS OF THE EXCHANGE OFFER

     Notwithstanding any other provisions of the Exchange Offer, Compass 
shall not be required to accept for exchange, or to issue the New Notes in 
exchange for, any Outstanding Notes and may terminate or amend  the Exchange 
Offer if, prior to the exchange of the New Notes for the Outstanding Notes, 
Compass determines, in its sole discretion, that (i) there has been a 
commencement of any action, legal or governmental, with respect  to the 
Exchange Offer or which Compass reasonably determines would make it 
inadvisable to proceed with the Exchange Offer, (ii) there has been a banking 
moratorium or similar event or international calamity involving the United 
States, (iii) there has been a change in the business or prospects of Compass 
that may have a material adverse effect on Compass, or (iv) the Exchange 
Offer violates any applicable law.  If Compass makes any of the foregoing 
determinations, Compass may (i) refuse to accept any Outstanding Notes and 
return all tendered Outstanding Notes to the tendering holders or (ii) extend 
the Exchange Offer, retain all Outstanding Notes tendered prior to the 
Expiration Date, and use 


                                   36




reasonable efforts to satisfy any such condition, subject, however, to the 
rights of Eligible Holders to withdraw such Outstanding Notes (see 
"--Withdrawal Rights" above).  In addition, Compass will not accept for 
exchange any Outstanding Notes tendered, and no New Notes will be issued in 
exchange for any such Outstanding Notes, if at such time any stop order shall 
be threatened or in effect with respect to the Registration Statement or the 
qualification of the indenture governing the notes under the Trust Indenture 
Act of 1939, as amended, as in effect on the date of the indenture (the 
"Trust Indenture Act").

     Holders of Outstanding Notes may have certain rights and remedies 
against Compass under the Registration Rights Agreement should Compass fail 
to consummate the Exchange Offer, notwithstanding any nonfulfillment of  the 
above conditions.  Such conditions are not intended to modify such rights and 
remedies in any respect.

     Under the Registration Rights Agreement, if, other than as a result of 
actions by the holders of the Outstanding Notes, (i) the Registration 
Statement was not filed by December 17, 1998 (the "Filing Date"), (ii) the 
Registration Statement filed with the Commission relating to the Exchange 
Offer was not declared effective by the Commission by February 16, 1999 (the 
"Effectiveness Date"), or (iii) if the Exchange Offer has not been 
consummated within 30 days after the Registration Statement is declared 
effective (the "Consummation Date"), then Compass will pay to each holder of 
the Outstanding Notes an additional amount equal to $0.05 per week (or 
partial week) per $1,000 principal amount of the Outstanding Notes held by 
such holder, during the first 90-day period immediately following the Filing 
Date, the Effectiveness Date or the Consummation Date as liquidated damages; 
PROVIDED, HOWEVER, that the amount of liquidated damages will increase by an 
additional $0.05 per week (or partial week), per $1,000 principal amount at 
the beginning of each subsequent 90-day period in the case of (i), (ii) or 
(iii) above, to a maximum amount of liquidated damages of $0.50 per week per 
$1,000 principal amount, which provision for liquidated damages will continue 
until such conditions as noted in (i), (ii) or (iii) have been cured.  
Because Compass did not comply with certain of these provisions, liquidated 
damages are currently accruing at the rate of $11,000 per week.  Liquidated 
damages accrued as of any interest payment date will be payable on such date.

TERMINATION OF CERTAIN RIGHTS

     Eligible Holders of the Outstanding Notes to whom this Exchange Offer is 
made have certain rights under the Registration Rights Agreement and Purchase 
Agreement that will terminate upon the consummation of the Exchange Offer, 
which rights include, without limitation, (a) the right to require Compass 
(i) to file with the Commission the Exchange Offer Registration Statement 
under the Securities Act within 240 days following the Issue Date; (ii) to 
use its  best efforts to cause such Registration Statement to become 
effective under the Securities Act within 300 days after the Issue Date; 
(iii) to consummate the Exchange Offer  within 30 days after the Registration 
Statement covering the Exchange Offer is declared effective; and (iv) if 
certain  events  described in the Registration Rights Agreement occur (x) to 
file a Shelf Registration Statement covering  resales of the Outstanding 
Notes, (y) to use its best efforts to cause such Shelf Registration Statement 
to be declared effective under the Securities Act and (z) to keep such Shelf 
Registration Statement effective for the period described in the Registration 
Rights Agreement; and (b) the  right  to receive liquidated damages from 
Compass under certain circumstances described in the Registration Rights 
Agreement.

EXCHANGE AGENT

     All tendered Outstanding Notes, executed Letters of Transmittal, and 
other related documents should be directed to  the Exchange Agent at one of 
the addresses set forth below.  In addition, any questions and requests for 
assistance and  requests for additional copies of this Prospectus, the Letter 
of Transmittal, and other related documents should be addressed to the 
Exchange Agent:



                                                                                    
IF BY OVERNIGHT CARRIER OR BY HAND:          IF BY REGISTERED OR CERTIFIED MAIL:          IF BY FACSIMILE:

IBJ Whitewhall Bank & Trust Company          IBJ Whitehall Bank & Trust Company           (212)  858-2611
One State Street                                  P.O. Box 84
New York, New York                           Bowling Green Station                        CONFIRM BY TELEPHONE:
Attn:  Securities Processing Window          New York, New York 10274-0084
          Subcellar One, (SC-1)              Attn:  Reorganization Department             (212)  858-2103



                                   37





DELIVERY TO AN ADDRESS OTHER THAN AS SET FORTH ABOVE OR TRANSMISSION OF 
INSTRUCTIONS VIA FACSIMILE OTHER THAN AS SET FORTH ABOVE DOES NOT CONSTITUTE 
A VALID DELIVERY.

FEES AND EXPENSES

     The expenses of soliciting  tenders will be borne by Compass.  The 
principal solicitation is being made by mail; however, additional 
solicitation may be made by facsimile, telephone or in person by officers and 
regular employees of Compass and its affiliates.  Compass has not retained 
any dealer-manager in connection with the Exchange Offer.  Compass, however, 
will reimburse brokers, dealers, commercial banks and trust companies for 
reasonable and necessary costs and expenses incurred by them in forwarding 
this Prospectus and the related Exchange Offer documents to the beneficial 
owners of Outstanding Notes held by them as nominee or in a fiduciary 
capacity.  Compass also will pay the Exchange Agent reasonable and customary 
fees for its services and will reimburse it for its reasonable out-of-pocket 
expenses in  connection therewith. The cash expenses to be incurred in 
connection with the Exchange Offer will be paid by Compass and are estimated 
to be approximately $250,000.  Such expenses include fees and expenses of the 
Exchange Agent, accounting and legal fees, filing fees and printing costs.

     Compass will pay all transfer taxes, if any, applicable to the exchange 
of Outstanding Notes pursuant to the Exchange Offer.  If, however, a transfer 
tax is imposed for any reason other than the exchange of Outstanding Notes 
pursuant to the Exchange Offer, then the amount of any such transfer  taxes 
(whether imposed on the registered holder or any other persons) will be 
payable by the tendering holder.  If satisfactory evidence of payment of such 
taxes or exemption  therefrom is not submitted with the Letter of 
Transmittal, the amount of such transfer taxes will be billed directly to 
such tendering holder.

ACCOUNTING TREATMENT

     The New Notes will be recorded at the same carrying value as the 
Outstanding Notes, as reflected in Compass' accounting records on the date of 
the Exchange.  Accordingly, no gain or loss for accounting purposes  will be 
recognized.  The expenses of the Exchange Offer will be amortized over the 
term of the New Notes.

RESALES OF THE NEW NOTES

     With respect to resales of New Notes, based on an interpretation by the 
Staff of the Commission set forth in no-action letters issued to third 
parties, Compass believes that an Eligible Holder (other than (i) an 
affiliate of Compass within the meaning of Rule 405 under the Securities Act 
or (ii) a broker-dealer, (except as provided below) who exchanges Outstanding 
Notes for New Notes in the ordinary course of its business and who is not 
participating, does not intend to participate, and has no arrangement or 
understanding with any person to participate,  in the distribution of the New 
Notes, will be allowed to resell the New Notes to the public without further 
registration under the Securities Act and without delivering to the 
purchasers of the New Notes a prospectus that satisfies the requirements of 
Section 10 thereof.  However, if any Eligible Holder acquires New Notes in 
the Exchange Offer for the purpose of distributing or participating in a 
distribution of the New Notes, such Eligible Holder cannot rely on the 
position of the Staff of the Commission enunciated in "Exxon Capital Holdings 
Corporation" (available May 13, 1988) or similar no-action letters or any 
similar interpretive letters and must comply with the registration and 
prospectus delivery requirements of the Securities Act in connection with a 
secondary resale transaction, unless an exemption from registration is 
otherwise available.

     As contemplated by the above no-action letters and the Registration Rights
Agreement, each holder of Outstanding Notes accepting the Exchange Offer is
required to represent to Compass in  the Letter of Transmittal that (i) any New
Notes are to be acquired in the ordinary course of business of the person
receiving such New Notes, (ii) neither the holder of such Outstanding Notes nor
any such other person receiving such New Notes is participating, intends to
participate, or has any arrangement or understanding with any person to
participate, in the distribution of the New Notes, and (iii) except as otherwise
disclosed, neither the holder of such Outstanding Notes nor any such other
person is an affiliate of Compass within the meaning of Rule 405 under the
Securities Act.  Further, each holder of Outstanding Notes accepting the
Exchange Offer must acknowledge that any person participating in the Exchange
Offer for the purpose of


                                  38




distributing the New Notes must comply with the registration and prospectus 
delivery requirements of the Securities Act in connection with a secondary 
resale of the New Notes and cannot rely on the no-action letters discussed 
above.

     Each broker-dealer that receives New Notes for its own account pursuant 
to the Exchange Offer must acknowledge that it will deliver a prospectus in 
connection with any resale of such New Notes.  The Letter of Transmittal 
states that by so acknowledging 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.  This Prospectus, as it may be amended or 
supplemented from time to time, may be used by a broker-dealer in connection 
with resales of New Notes received in exchange for Outstanding Notes, where 
such Outstanding Notes were acquired by such broker-dealer as a result of 
market-making activities or other trading activities, for a period of 90 days 
after the Expiration Date.  Compass will make this Prospectus available to 
any broker-dealer, at no charge, for use in connection with any such resale 
for a period of 90 days after the Expiration Date.  See "Plan of 
Distribution."

CONSEQUENCES OF FAILURE TO EXCHANGE

     Holders of Outstanding Notes who do not exchange their Old  Notes for 
New Notes pursuant to the Exchange Offer will continue to be subject to the 
restrictions on transfer of such Outstanding Notes as set forth in the legend 
thereon.  In general, the Outstanding Notes may not be offered or sold, 
unless registered under the Securities Act and applicable state securities 
laws. Compass does not intend to register the Outstanding Notes under the 
Securities Act or any state securities laws.









                                  39


                                       BUSINESS

Compass

     Compass was founded in October 1997 to become a major supplier of 
precision machined individual parts and of Integrated Products used by 
aerospace manufacturers in structural frames and other metal aircraft 
components. Compass intends to capitalize on the trends among aircraft 
manufacturers which seek to increase outsourcing, concentrate supplier 
relationships and encourage suppliers of individual parts to manage the 
supply chain which produces Integrated Products.  Compass' acquisitions to 
date and its principal manufacturing facilities are summarized in the 
following table.





                        YEAR          DATE                               MANUFACTURING
     BUSINESS         BUSINESS      BUSINESS                             CAPABILITIES/                 MAJOR
     ACQUIRED          FOUNDED      ACQUIRED          LOCATION           SPECIALITIES              CUSTOMERS(2)
                                                                             
Aeromil                 1971     Nov. 1997       Santa Ana, CA      Medium-sized               Boeing, Korean Airlines,
                                                                    machined parts             Hughes Aircraft, Raytheon
                                                                                               Aircraft

Western Methods         1978     Nov. 1997       Gardena, CA        Small to medium-           Boeing, Northrop, Lockheed,
                                                                    sized machined parts       NASA-JPL

Brittain Machine        1966     April 1998      Wichita, KS        Small to large-sized       Boeing, Raytheon, Hughes,
                                                                    machined parts,            Cessna, Shorts Brothers
                                                                    fabrication and
                                                                    tooling

Wichita                 1992     April 1998      Cerritos, CA       Small to medium-           Boeing, Northrop, Tolo
                                                                    sized machined parts

Barnes Machine          1982     April 1998      Shelton, WA        Small to medium-           Boeing, Northrop, Kawasaki
                                                                    sized machined parts

Sea-Lect (1)            1989     May 1998        Kent, WA           Sheet metal and            Boeing, Japan Airlines, B.F.
                                                                    extruded/machined          Goodrich, Lucas Aerospace,
                                                                    parts, assembly            Mitsubishi, Kawasaki
                                                                    including bonding/
                                                                    riveting, tool and die
                                                                    making

Pacific Hills           1962     Nov. 1998       Valencia, CA       Shim stock, laminated      Boeing, Rohr
                                                                    shims, stampings,
                                                 Kent, WA           flat patterns

Modern                  1966     Dec. 1998       Renton, WA         Small to medium-           Boeing, Hawker
                                                                    sized machined-parts



(1)  Compass simultaneously acquired Sea-Lect and J&J Leasing, Inc. ("J&J") 
as a subsidiary of Sea-Lect in May 1998.  Subsequent to the acquisition of 
these businesses, J&J, which had previously leased machinery and equipment to 
Sea-Lect and did not conduct any manufacturing operations, was merged into 
Sea-Lect.

(2)  Major customers include  Boeing, Northrop, Korean Airlines Co., Ltd. 
("Korean Airlines"), Hughes Aircraft Company ("Hughes"), Raytheon Aircraft 
Company ("Raytheon"), Lockheed Martin Corporation ("Lockheed"), National Air 
Space Administration-Jet Propulsion Laboratory ("NASA-JPL"), Cessna Aircraft 
Co. ("Cessna"), Japan Airlines Co., Ltd. ("Japan Airlines"), B.F. Goodrich 
Aerospace, a division of The B.F. Goodrich Company ("B.F. Goodrich"), Lucas 
Aerospace, a division of LucasVarity plc ("Lucas Aerospace"), Mitsubishi 
Heavy Industries Ltd. ("Mitsubishi"), Kawasaki Heavy Industries, Ltd. 
("Kawasaki"), Hawker de Havilland Inc. ("Hawker"), Shorts Brothers PLC 
("Shorts Brothers"), Tolo Inc., a subsidiary of B.F. Goodrich ("Tolo") and 
Rohr, Inc., a subsidiary of B.F. Goodrich ("Rohr").

                                      40


     These companies have precision machining and tooling capabilities which 
provide Compass with a diverse and flexible manufacturing capability. Prior 
to their acquisition by Compass, Compass' subsidiaries operated under 
independent management.  As part of its strategy, Compass intends to leverage 
the consolidated capabilities of its subsidiaries, expand production of 
Integrated Products and acquire businesses with complementary capabilities.

     At present, Compass is principally engaged in manufacturing individual 
parts for aircraft to precise specifications from metals including aluminum, 
titanium and steel through the use of precision CNC machine tools and metal 
forming equipment.  Compass uses a variety of advanced techniques and 
machinery including horizontal and vertical machining centers and 
state-of-the-art high-speed precision machining equipment, as well as 
three-spindle five-axis gantry mills. Management believes that Compass' 
machining capabilities are among the broadest, and that Compass has among the 
largest number of three-spindle five-axis gantry mills, of all aerospace 
suppliers in the United States.

     Compass produces parts as original equipment for:

     -    all of the commercial jet models (717, 737, 747, 757, 767, 777, MD-11,
          MD-80 and MD-90) produced by Boeing,

     -    Airbus (A320, A330 and A340 models),

     -    Bombardier Inc. Canadair Regional Jet-Registered Trademark- 700,

     -    Embrear Aircraft Corporation (ERJ-145),

     -    as well as for several United States military programs and certain
          other commercial aircraft manufacturers.

     Compass believes that among the key factors in its success are the 
long-standing relationships that management has established with its key 
customers, as well as the strong name recognition of its subsidiaries, 
established track records of quality manufacturing and consistent histories 
of timely deliveries by its subsidiaries.  Compass generated combined pro 
forma revenues and EBITDA for the year ended December 31, 1998 of 
approximately $183.4 million and $52.6 million, respectively.  At December 
31, 1998 Compass had a total revenue backlog of approximately $145.0  
million, of which approximately $90.0 million is deliverable in 1999.

STRATEGY

     Compass' principal strategic objective is to increase revenues and 
profits by managing the supply chain for its customers, by consolidating its 
acquired businesses and by producing Integrated Products as well as 
individual parts. Compass also seeks to increase its operating efficiencies 
and to reduce its customer concentration by diversifying its revenue mix 
among aerospace customers. To reach its objectives Compass intends to:

 CONSOLIDATE ACQUIRED BUSINESSES; INCREASE REVENUES AND MARGINS

     Management believes that there are significant opportunities to increase 
revenues and margins by increasing operating efficiencies and asset 
utilization through strategic coordination of production among Compass' 
manufacturing facilities to increase production runs, reduce set-up times and 
utilize the most appropriate machinery for each production job.  Management 
has begun to introduce lean management practices to reduce scrap rates, 
decrease direct manufacturing time per part, increase inventory margins and 
improve margins. Management also believes that some of Compass' manufacturing 
facilities are underutilized.  This excess capacity gives Compass the 
opportunity to shift production among its manufacturing facilities to achieve 
increased operating efficiencies. Management believes that the consolidation 
of the specialized and complementary manufacturing capabilities of Compass' 
nine facilities, combined with Compass' strong customer relationships, 
reputation for quality and ability to coordinate production among its 
facilities, should allow Compass to grow internally and increase profits by 
producing individual parts more efficiently.

                                      41


     Each of Compass' subsidiaries has substantial experience in the 
aerospace industry and has experienced management and highly-skilled 
employees. Compass seeks to retain the technical expertise of many of these 
individuals and utilize their expertise throughout Compass' manufacturing 
facilities and many of the acquired companies' key employees are remaining 
with Compass.

     In addition, Compass is centralizing certain administrative functions at 
the corporate level including finance, accounting, purchasing, tax, sales and 
marketing, payroll, employee benefits and insurance and other administrative 
activities to realize economies of scale and reduce costs. Compass is 
updating and consolidating its management information systems to improve 
internal controls and coordinate operations and is consolidating certain of 
the engineering functions currently spread across its manufacturing 
facilities.

FOCUS ON SUPPLY CHAIN MANAGEMENT AND INCREASE PRODUCTION OF INTEGRATED 
PRODUCTS

     Compass intends to increase its production of Integrated Products while 
maintaining its on-going business of manufacturing individual parts. While 
Compass currently produces a limited number of sub-assemblies and 
manufacturing kits, Compass believes that it is capable of producing a wide 
range of Integrated Products by more effective use of its broad, flexible 
manufacturing capabilities without significant additional capital 
expenditures. Management believes the ability to produce Integrated Products 
will become increasingly important as customers such as Boeing reduce their 
inventories of individual parts.  Compass intends to offer its customers 
supply chain management services by providing just-in-time delivery and 
electronic data interchange with its customers.  Compass believes that it 
will be able to leverage its specialized and complementary manufacturing 
capabilities and marketing expertise to be awarded production contracts for 
Integrated Products.

IMPROVE MARKETING

     Although Compass' subsidiaries have enjoyed strong customer 
relationships and repeat business as a result of strong name recognition, 
established track records of quality manufacturing and consistent histories 
of timely deliveries, they have not maximized marketing opportunities. 
Management intends to proactively market Compass' broad, flexible 
manufacturing capabilities to secure additional long-term production 
contracts from existing customers.  Compass intends to position itself as an 
outsource alternative to its customers' own facilities by offering its 
customers lower part costs and increased inventory turnover.  In addition, 
management is targeting customers that Compass' subsidiaries could not 
significantly penetrate individually, including Airbus which represented less 
than one percent of Compass' 1998 consolidated revenues. Compass has retained 
a former Finance Director of British Aerospace Airbus Limited as its Vice 
President in Europe, to develop a strong business relationship with Airbus 
and to identify suitable acquisition candidates. As a result of his efforts, 
Compass obtained additional contracts with Airbus in 1998. Management 
believes that improved marketing of Compass' ability to produce precision 
machined individual parts and Integrated Products to precise specifications 
with timely deliveries should allow Compass to achieve its objectives of 
becoming a major supplier to the aerospace industry and diversifying its 
revenue mix within the aerospace industry.

DIVERSIFY REVENUE MIX

     Compass participates in all Boeing commercial jet programs, but does not 
generate significant revenues from Airbus or the business jet market, two 
segments targeted by Compass for greater penetration in the future. Compass 
obtained additional contracts with Airbus in 1998 and currently manufactures 
parts for the A320, A330 and A340 models.  Compass also believes that there 
are opportunities to increase revenues  from regional and commercial jet 
manufacturers and from United States military programs beyond its current 
participation in the C-17 transport and F-18 fighter aircraft programs.

INCREASE OUTSOURCING

     Compass utilizes small machine shops for certain production functions to 
increase manufacturing efficiencies and capacity. Compass intends to increase 
outsourcing to these small machine shops to augment its capacity and 
supplement its capabilities without additional capital expenditures, thus 
enhancing its ability to produce Integrated Products. The machine shops will 
be pre-qualified by Compass, execute formal supply 

                                      42


agreements and be held accountable for meeting the quality standards of 
Compass' customers. To ensure that the outsourced parts shipped under its 
supplier numbers and purchase order numbers meet the requirements of Compass' 
customers, Compass will impose the quality requirements in its contracts and 
audit its subcontractors in a similar manner to which Compass is required to 
perform and is audited by its customers. Compass will also inspect the 
outsourced parts in its own quality control departments.

ACQUIRE COMPLEMENTARY BUSINESSES

     Compass believes that it is well positioned to take advantage of 
opportunistic acquisitions of complementary businesses in the highly 
fragmented aerospace supplier industry. Management believes that a lack of 
managerial expertise and financial and marketing resources at many small and 
mid-sized aerospace subcontractors has constrained growth, modernization and 
the addition of integration capabilities. Management believes that, as a 
result, there is significant potential to increase revenues and margins at 
many acquired companies. Compass is actively evaluating potential 
acquisitions domestically and in Europe. In evaluating potential acquisition 
targets, Compass focuses on acquiring businesses with complementary 
manufacturing capabilities that will enhance Compass' ability to produce 
higher value-added Integrated Products, increase its operating efficiencies 
and/or diversify its revenue mix.

INDUSTRY OVERVIEW AND TRENDS

     Commercial aircraft manufacturers are experiencing a sustained period of 
historically high demand for new aircraft. According to the Aerospace 
Industries Association of America, the annual worldwide market for aircraft 
was approximately $78.0 billion in 1998, an 8.3% increase from $72.0 billion 
in 1997.  Manufacturing U.S.A., Sixth Edition, estimates the value of 
aircraft equipment shipped in 1998 was approximately $20.4 billion. In 
response to the increased demand for aircraft, the major aircraft 
manufacturers are dramatically changing their manufacturing and purchasing 
practices to increase production rates and reduce costs. More specifically, 
aircraft manufacturers are increasing outsourcing and imposing increased 
responsibilities, such as the production of more Integrated Products, 
just-in-time deliveries and quality control inspections before shipping on a 
smaller number of qualified suppliers. Outsourcing also reduces costs because 
subcontractors can produce parts at a fraction of the cost of in-house 
manufacturing. At present, the aerospace supplier industry is highly 
fragmented, consisting of a limited number of well-capitalized companies 
which offer a broad range of products and services, and a large number of 
smaller, specialized companies. As a result of the aircraft manufacturers' 
new manufacturing and purchasing practices, the supplier industry has been 
consolidating at an increasing pace in recent years and management believes 
that such consolidation will continue.

     Significant trends currently affecting the market for parts for aircraft 
manufacturers include the following:

INCREASES IN AIR TRANSIT AND AIRCRAFT PRODUCTION

     Boeing's 1998 Current Market Outlook projected that, through the year 
2007, global air travel will increase by 63% and that the number of passenger 
and cargo delivery aircraft in service will increase by 44%, with 
approximately 7,600 new airplanes delivered worldwide through the year 2007. 
Airbus' 1998 Global Market Forecast projected that through the year 2017, the 
number of aircraft in active service should increase by 88% and over 87% of 
the current passenger jet fleet should be replaced, requiring approximately 
16,700 replacement passenger aircraft. At December 31, 1998 Boeing's unfilled 
announced order backlog was 1,786 aircraft, with orders for 656 aircraft 
received as of December 31, 1998. Boeing delivered 271, 375 and 563 airplanes 
(including airplanes delivered by the former McDonnell Douglas Corporation, 
which was acquired by Boeing in 1997) in 1996, 1997 and 1998, respectively, 
and has publicly announced plans to increase production rates to 
approximately 620 airplanes in 1999.

     Compass believes that the following factors, among others, are 
contributing to the increase in new aircraft orders: (i) a turnaround in 
worldwide airline operating performance (from substantial operating losses in 
1992 to approximately $12.0 billion and $15.5 billion of operating profit in 
1996 and 1997, respectively); (ii) projected worldwide airline traffic growth 
of 5.0% per year and projected cargo traffic growth of 6.4% per year over the 
next decade; (iii) increased aircraft load factors during the 1990-96 period; 
(iv) increases in the average age of commercial aircraft during the 1990-96 
period; and (v) the increasing importance of city pair marketing and flight 
frequencies to the airline industry. Compass believes that this 

                                      43


trend will be driven, in part, by the anticipated continued growth of 
carriers engaged in the air freight and package delivery businesses and the 
expected commencement of new airlines, especially in China and other Asian 
countries where air traffic was previously limited. Further, retirement of 
aging aircraft and the anticipated removal of approximately 1,000 airplanes 
domestically from the operating fleet to comply with mandatory noise 
reduction standards by December 31, 1999 should contribute to the increased 
demand for new aircraft production. The number of surplus aircraft is 
expected to decline significantly while new aircraft production is expected 
to increase over the next several years. The expected growth in air transit 
and aircraft production should increase the demand for structural parts from 
subcontractors as aircraft manufacturers increase outsourcing to reduce costs 
and increase production rates.

REDUCTION IN THE NUMBER OF APPROVED SUBCONTRACTORS

     In order to devote additional resources to their core competencies, 
reduce operating and purchasing costs and streamline purchasing decisions 
while retaining control over quality, aircraft manufacturers have been 
reducing the number of approved subcontractors. Additionally, aircraft 
manufacturers have established quality and operating criteria to ensure that 
approved subcontractors operate with the required proficiency. Compass 
believes that, due to the established market presence of its subsidiaries, 
their ability to manufacture precision machined parts and their track records 
for quality, Compass' manufacturing facilities will continue to be approved 
suppliers to Boeing and other major aircraft manufacturers.

OPERATIONS

     Compass' existing manufacturing capabilities are principally centered 
around the precision machining of aluminum, titanium and steel and the 
production of sheet metal details. In addition, Compass engages in 
fabrication, metal bonding and minor assembly.

MANUFACTURING FACILITIES

     At March 31, 1999 Compass maintained its corporate headquarters and 
operated at nine manufacturing facilities comprising an aggregate of 
approximately 553,650 square feet of space.  The following table describes 
the principal manufacturing facilities and indicates the location, function, 
approximate size and ownership status of each location.  Compass believes 
that its facilities are suitable for their present intended purposes and 
adequate for Compass' present and anticipated level of operations.




                                            APPROXIMATE
                       PRODUCTS AND        FACILITY SIZE          
    LOCATION             FUNCTION           (SQ. FEET)           OWNERSHIP
                                                     
Long Beach, CA         Corporate                8,670
                       Headquarters

Santa Ana, CA          Manufacturing           65,000             Leased(2)

Gardena, CA            Manufacturing           20,500              Leased

Wichita, KS            Manufacturing          153,000               Owned

Cerritos, CA           Manufacturing           42,500              Leased

Shelton, WA            Manufacturing           50,000               Owned

Kent, WA               Manufacturing           77,180              Leased

Valencia, CA           Manufacturing           31,280              Leased

Kent, WA               Manufacturing           10,450              Leased

Renton, WA             Manufacturing           95,070               Owned



(2)  Compass leases its Santa Ana facility from a former Aeromil affiliate at 
a fair market rent.

                                      44


     Compass has a large portfolio of sheet metal forming equipment, 
high-speed and conventional CNC machining equipment, including horizontal and 
vertical machining centers and three-spindle five-axis gantry mills, stretch 
presses, bladder presses and brakes and shears at its eight manufacturing 
facilities, which provide broad, flexible manufacturing capabilities. Compass 
maintains in-house engineering departments at each manufacturing facility, 
some of which utilize CATIA-CADAM Solutions and Unigraphics systems, to 
create machine control programs from digital parts specifications received 
directly from the aircraft manufacturers.

     Compass also engages in metal bonding and assembly operations at several 
of its manufacturing facilities. Western Methods has developed its own 
Boeing-certified specialized bonding process which enables the 
assembly/bonding department to bond composite material to aluminum and 
mechanical hardware to milled parts. Brittain Machine fabricates assembly and 
tooling platforms and has diversified into complex assembly production 
involving bonding and riveting individual parts together. Western Methods, 
Brittain Machine and Barnes Machine also participate in Boeing's Advanced 
Technology Assembly program under which subcontractors manufacture parts 
requiring drilling precise manufacturing assembly location holes.

PRODUCTS

     Compass manufactures parts for all Boeing commercial aircraft models, as 
well as for a variety of aircraft from other commercial aircraft 
manufacturers and several U.S. military aircraft and other programs. Compass' 
products range in size from large ribs used in wings and vertical stabilizers 
to engine mounts, door stops and shims and range in value from less than $50 
to more than $20,000. Compass primarily manufactures original equipment parts 
from various metals such as aluminum, titanium and steel which are used in 
the structural elements of aircraft.

CERTIFICATION

     Compass manufactures parts to exact specifications provided by its 
aerospace customers in engineering drawings. Compass' customers require 
Compass' manufacturing facilities to perform quality standards testing and 
certification procedures on all manufactured parts and provide detailed 
records to ensure traceability of each part. Such customers typically certify 
Compass' manufacturing facilities as meeting certain quality standards, which 
certification is necessary for Compass to submit bids and manufacture parts 
for such customers. See "Risk Factors--Certification" and "--Sales and 
Marketing."

     Compass' manufacturing facilities have imposed certain quality control 
criteria and all of Compass' facilities have received Boeing's D1-9000 
certification for quality standards.  Furthermore, all of Compass' facilities 
have received Boeing's D1-9000-A certification, which certifies the facility 
as well as particular machines and allows the facility to produce more 
critical parts with the certified equipment. Compass' Shelton, Washington 
facility has received on ISO 9002 certification, which is an European 
classification. Qualified suppliers often subcontract parts to other machine 
shops while still remaining responsible for quality and delivery schedules. 
Several of Compass' subsidiaries  have been selected as Boeing-Wichita key 
suppliers, which permits them to subcontract production without Boeing's 
supervision. Certain of Compass' facilities are also certified by other 
customers including Northrop, Lockheed, Raytheon, Airbus, Menasco Aerospace, 
a division of Coltec Industries Inc., and B.F. Goodrich. The certification 
process necessary to become an aerospace supplier, combined with the aircraft 
manufacturers' desire to reduce their number of approved suppliers, provide 
substantial barriers to entry for machining companies from industries which 
have greater tolerances for production variances and accept parts produced to 
less precise specifications under less rigorous manufacturing procedures.

QUALITY CONTROL

     Compass believes that its machining and quality control equipment is 
among the best of any independent aerospace supplier in the United States and 
represents state-of-the-art technology. Each of Compass' nine manufacturing 
facilities maintains quality control departments utilizing computer-assisted 
inspections which meet or exceed customer requirements and produce required 
documentation to each customer's standards.

     Compass maintains the most stringent quality control of its manufactured 
parts and services. Compass' customers require Compass' manufacturing 
facilities to satisfy certain standards relating to the quality of 

                                      45


its manufactured parts and services. Compass' manufacturing facilities 
perform testing and certification procedures on all manufactured parts and 
provide detailed records to ensure traceability of parts. In addition, 
Compass performs quality control tests on all parts Compass outsources to 
small machine shops. Compass believes that the emphasis on quality control 
has enabled its manufacturing facilities to obtain D1-9000, D1-9000-A and 
other customer certifications which contribute to Compass' ability to 
successfully market Compass' manufacturing and production capabilities. The 
expense required to institute and maintain quality control procedures 
comparable to Compass' represents a barrier to entry for other companies.

BACKLOG

     The growth of orders for new aircraft has created a substantial backlog 
of purchase orders and parts ordered under long term agreements. Compass 
operates under a series of long term contracts with the major aircraft 
manufacturers which generally cover a two-to five-year period for various 
part numbers. Each long term contract includes customer estimates of the 
number of parts the customer will require over the term of the contract and 
defines the responsibilities of the parties, pricing formulas and product 
specifications for specific parts covered by the contract. The customer 
generally issues purchase orders for selected parts six to twelve months 
prior to the required shipping date under the pricing terms and conditions 
agreed upon in the contract. Most of Compass' shipments are made pursuant to 
purchase orders. The long term contracts and purchase orders are often 
terminable at will by the customer with respect to uncompleted portions of 
the contract or purchase order. The backlog consists of customers' unfilled 
purchase orders and therefore is represented largely by contracts and orders 
that may be canceled by customers. At December 31, 1998 Compass had a total 
revenue backlog of approximately $145.0 million, of which approximately $90.0 
million is deliverable in 1999.

CUSTOMERS

     Compass' principal customer is Boeing, which directly accounted for 
approximately 72.0% of Compass' combined pro forma revenues for the year 
ended December 31, 1998. In addition, approximately 13.0% of the remainder of 
Compass' combined pro forma revenues for the year ended December 31, 1998 
were derived from Boeing indirectly through sales to suppliers of Boeing.  
Compass supplies parts to a number of major Boeing divisions, including 
Boeing-Wichita, Boeing-Seattle, Boeing-Auburn, Boeing-Portland and Douglas 
Products, which typically make independent purchasing decisions. Compass' 
other customers include Northrop, Lockheed, Raytheon, Cessna, Learjet, 
NASA-JPL, Rockwell International Corporation, General Dynamics Corporation, 
British Aerospace, Bombardier, Inc.  Canadair, Shorts Brothers PLC and 
Embrear Aircraft Corporation, some of which are also Boeing suppliers.

SALES AND MARKETING

     Compass' products are sold directly to aircraft manufacturers such as 
Boeing, Lockheed and Raytheon which perform final assembly of aircraft and to 
large aerospace subcontractors through both direct sales efforts and 
independent sales representatives. The aircraft manufacturers and 
subcontractors purchase products from qualified subcontractors under rigorous 
ongoing certification programs such as Boeing's D1-9000 certification.

     The sales process primarily entails relationship management to maximize 
new sales from existing customers. The direct sales effort is primarily via 
communication with key customers and is continually maintained by senior 
management and dedicated sales professionals. Technical support for such 
sales, which is a critical component of the marketing process, is provided 
through line manufacturing managers, engineering and quality control 
personnel. Compass' management has long-standing relationships with key 
customers and management believes that its integrated capabilities will allow 
it to bid on Integrated Products programs which typically offer higher 
contract value compared to purchase orders for individual parts.

     Compass produces parts to the exact specifications of customer-provided 
engineering drawings. Management believes a key element of Compass' 
competitive strength and marketing strategy is Compass' ability to deliver 
parts on schedule and maintain specifications and quality standards. Sales 
are generally made under two-to five-year long term contracts in which the 
customer specifies the number of parts it estimates it will require over the 
term of the contract and the responsibilities of the parties, pricing 
formulas and product specifications are documented. The customer generally 
issues purchase orders for selected parts six to twelve months prior to the 
required shipping date under the pricing terms and conditions agreed upon 

                                      46


in the contract. The customer generally has the right to delay shipment of 
placed orders or not to place orders previously forecasted. Most of Compass' 
shipments are made pursuant to purchase orders.

COMPETITION

     The aerospace supplier industry is highly fragmented, consisting of both 
a limited number of well-capitalized companies which offer a broad range of 
products and services and a large number of smaller, specialized companies. 
Compass believes that the principal competitive factors in the aerospace 
supplier industry are quality, precision-machining ability, timely 
deliveries, overall customer service and price. Compass believes that it 
competes favorably on the basis of the foregoing factors. Compass competes 
with third party manufacturers, some of which are divisions or subsidiaries 
of aircraft manufacturers or other large companies in the manufacture of 
individual parts and Integrated Products. Some of these competitors have 
greater financial and other resources than does Compass. See "Risk 
Factors--Competition."

GOVERNMENT REGULATION

     The aviation industry is highly regulated in the United States by the 
Federal Aviation Administration ("FAA") and in other countries by similar 
agencies. The FAA regulates commercial flight operations in the United States 
and requires that aircraft components meet stringent standards.  FAA 
regulations provide that aircraft manufacturers must operate under one or 
more of several different FAA authorizations. Manufacturers holding FAA 
production approvals (a production approval holder, or "PAH") may engage a 
supplier to manufacture all or a portion of an authorized part.  If the 
supplier manufactures complete parts, the PAH must ensure that the parts are 
fabricated and inspected under the PAH's FAA-approved quality control system. 
Compass must satisfy the requirements of its customers that are subject to 
FAA regulations, and provide these customers with products and services that 
comply with the government regulations.  If material authorizations or 
approvals held by Compass' customers were revoked or suspended, Compass' 
operations could be adversely affected.

     An initial Parts Manufacturer Approval ("PMA") is, in general, an 
approval of a manufacturing or modification facility's production quality 
control system. A supplemental PMA authorizes the manufacture of a particular 
part in accordance with the requirements of the corresponding FAA production 
certificate.  Compass is currently in the process of applying for a PMA for 
certain parts produced at one of its manufacturing facilities.  Compass' FAA 
approvals will be owned, and may only be used by, the manufacturing facility 
obtaining such approval. Compass does not believe a PMA is necessary to 
operate its business as it is currently being conducted and management 
believes any delay or failure to obtain the PMA will not have a material 
adverse effect on the business, financial condition or results of operations 
of Compass.

     Compass' manufacturing operations are also subject to a variety of 
worker and community safety laws. The Occupational Safety and Health Act of 
1970 ("OSHA") mandates general requirements for safe workplaces for all 
employees. In addition, OSHA provides special procedures and measures for the 
handling of certain hazardous and toxic substances. Specific safety standards 
have been promulgated for workplaces engaged in the treatment, disposal or 
storage of hazardous waste. Compass believes that its operations are in 
material compliance with OSHA's health and safety requirements.

ENVIRONMENTAL MATTERS

     Compass is subject to federal, state, local and foreign laws, regulation 
and ordinances that (i) govern activities or operations that may have adverse 
environmental effects, such as discharges to air and water, as well as 
handling and disposal practices for solid and hazardous wastes, and (ii) 
impose liability for the clean-up costs of, and certain damages resulting 
from, past spills, disposals or other releases of hazardous substances 
(together, "Environmental Laws").  Compass' operations use certain substances 
and generate certain wastes that are regulated or may be deemed hazardous 
under applicable Environmental Laws. Although Compass endeavors at each of 
its facilities to assure compliance with Environmental Laws and regulations, 
from time to time operations of Compass and its predecessors have resulted 
in, and may in the future result in, certain noncompliance with applicable 
requirements under Environmental Laws for which Compass may incur liability. 
Compass believes, based on currently available information, that any such 
noncompliance under current Environmental Laws will not have a material 
adverse effect on Compass' 

                                      47


business, financial condition or results of operations. There can be no 
assurance that future changes in such laws, regulations or interpretations 
thereof, or the nature of Compass' operations will not require Compass to 
make significant additional capital expenditures to ensure environmental 
compliance in the future.

     Compass has acquired, and expects to continue to acquire, pre-existing 
businesses that have historical and ongoing operations, and Compass has and 
will have limited information about past activities of those companies and 
operations on its properties. Compass is aware that at one of its leased 
properties, governmental authorities are currently investigating groundwater 
contamination and Compass has been asked to conduct certain additional 
investigations. Compass has also been named a defendant in an action filed by 
an owner of property adjacent to property we lease.  Compass is indemnified 
by the owner of the property leased by Compass and that owner has assumed the 
defense of this action.  At this time, Compass cannot determine, in either 
case, what cleanup activities, if any, will be required. Soil and groundwater 
contamination may also exist on Compass' other properties as a result of 
current or former operations on Compass' properties, or operations on other 
properties. Based in part on indemnities obtained in connection with Compass' 
past acquisitions, Compass believes, although there can be no assurance, that 
such matters will not have a material adverse effect on Compass' business, 
financial condition or results of operations.

     Compass may also incur liability under the Comprehensive Environmental 
Response Compensation and Liability Act of 1980, as amended ("CERCLA"), the 
Resource Conservation and Recovery Act and similar state and local laws, some 
of which impose strict, and in some cases, joint and several liability for 
the cleanup of contamination resulting from past disposal of waste, including 
disposal at off-site locations. A pre-existing business acquired by Compass 
has been named as a potentially responsible party under CERCLA at a site 
where it disposed of waste in the past. Based on the information available to 
Compass, including the apparent limited amount of waste sent to the site by 
that business, as well as an existing indemnity from the seller of the 
business, Compass believes that this matter will not have a material adverse 
effect on Compass' business, financial condition or results of operation.

TRADEMARKS

     Compass holds a trademark registered in the United States and nine other 
countries through one of its subsidiaries.  Compass believes that the 
termination, expiration or infringement of its trademark would not have a 
material adverse effect on its business, financial condition or results of 
operation.

EMPLOYEES

     Compass had 956 employees at December 31, 1998 in three states and had 
no collective bargaining agreements. Compass has not experienced any strikes 
or general work stoppages and believes that its relations with its employees 
are excellent.

LEGAL PROCEEDINGS

     Compass is not party to litigation or other legal proceedings which 
Compass believes could reasonably be expected to have a material adverse 
effect on Compass' business, financial condition or results of operations.

                                      48


                               MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

     The following table sets forth certain information with respect to
directors and executive officers of Compass.





 NAME                              AGE              POSITION
 ----                              ---              --------
                                  
 Douglas M. Hayes  . . . . . . .    55  Chairman of the Board and Director

 Alexander Hogg  . . . . . . . .    52  Chief Executive Officer, President and
                                        Director

 Pasquale DiGirolamo . . . . . .    59  Executive Vice President, Aircraft
                                        Structures North America

 N. Paul Brost . . . . . . . . .    45  Vice President, Chief Financial Officer
                                        and Treasurer

 Douglas B. Solomon  . . . . . .    44  Secretary and Director

 Harald H. Ludwig  . . . . . . .    44  Director

 James P. Angus  . . . . . . . .    52  Director

 William R. Monkman  . . . . . .    55  Director

 Michael Dritz . . . . . . . . .    60  Director

 Philip J. Olsson  . . . . . . .    49  Director



     DOUGLAS M. HAYES has been a Director and Compass' Chairman of the Board 
since November 1997. Mr. Hayes has been a Managing Director of Macluan 
Capital Corporation ("Macluan") and President of Hayes Capital Corporation 
("Hayes Capital") since June 1997. From 1986 to June 1997, Mr. Hayes was a 
Managing Director of Donaldson, Lufkin & Jenrette Securities Corporation. Mr. 
Hayes is a graduate of Dartmouth College and holds an M.B.A. from the Harvard 
Business School. Mr. Hayes also serves on the board of directors of GameTech 
International, Inc. and Reliance Steel & Aluminum Co.

     ALEXANDER HOGG has been a Director and Compass' President and Chief 
Executive Officer since November 1997. Mr. Hogg has spent his entire career 
in the aerospace industry and has more than 30 years of experience in 
manufacturing aircraft, major systems such as landing gear, flight controls 
and complex machine parts. From 1995 to 1997, Mr. Hogg was General Manager of 
Castle Precision, Inc. and from 1992 to 1995, he held the position of 
Operating Officer of Hydromil Co. Mr. Hogg's prior work experience includes, 
among other positions, service as Vice President, General Manager of Menasco 
(Canada) Aerospace, Director of Production Engineering for Boeing De 
Havilland and Manager, Manufacturing Engineering, Canadair, Ltd. Mr. Hogg 
attended Boeing's Senior Management Training Program and personally received 
Boeing's PRIDE IN EXCELLENCE AWARD for his contributions to the 757 and 767 
programs. Mr. Hogg is a graduate of Heriot Watt University with a degree in 
Mechanical Engineering.

     PASQUALE DIGIROLAMO has been Compass' Executive Vice President, Aircraft 
Structures North America since December 1998.  From 1994 to 1998, Mr. 
DiGirolamo served as Operations Manager for B.F. Goodrich Aerospace, Landing 
Gear Division. From 1993 to 1994, Mr. DiGirolamo served as plant manager for 
Kelsey-Hayes Company, an automotive parts manufacturer.  Prior to 1993, Mr. 
DiGirolamo's prior work experience includes various positions with Delco 
Chassis and General Motors.  Mr. DiGirolamo is a graduate of the University 
of Dayton with a degree in Mechanical Engineering.

     N. PAUL BROST has been Compass' Vice President, Chief Financial Officer 
and Treasurer since September 1998.  From 1993 to 1998, Mr. Brost served as 
Segment Financial Executive for Textron Inc. responsible for the Systems and 
Component Segment, and as Vice President-Finance and Administration for HR 
Textron, a division of Textron Inc.  From 1976 to 1993, Mr. Brost was with 
Ernst & Young LLP, most recently as a partner, with responsibility for 
numerous manufacturing, aerospace and defense  clients.  Mr. Brost is a 
graduate of Southern Illinois University and is a Certified Public Accountant.

     DOUGLAS B. SOLOMON has been a Director and Compass' Secretary since 
November 1997. Mr. Solomon has been a Managing Director of Macluan since 
December 1998 and a Managing Director of Hayes Capital since August 1997.  
From August 1997 to December 1998, Mr. Solomon served as a Senior Vice 
President of Macluan.  Since 1992, Mr. Solomon has been President of The 
Woodland Company, which provides financial advisory and consulting services. 
Mr. Solomon was a Managing Director of The Chase Manhattan Investment Bank 
from 1989 to 1991. Mr. Solomon is a graduate of the University of 
California-Davis and holds an M.B.A. from the University of California-Los 
Angeles.


                                  49




     HARALD H. LUDWIG has been a Director of Compass since November 1997. Mr. 
Ludwig co-founded and has been President of Macluan, a private investment 
company, since 1985.  He is a graduate of Simon Fraser University and holds a 
L.L.B. from Osgoode Hall Law School. An entity controlled by Mr. Ludwig 
controls Holdings, which is the majority stockholder of Compass.  Mr. Ludwig 
also serves on the board of directors for Lions Gate Entertainment Corp. and 
for West Fraser Timber Limited.

     JAMES P. ANGUS has been a Director of Compass since March 1998. Mr. 
Angus is a co-founder of Macluan and has been President of Angroup Holdings 
Limited, a private investment company with interests in marine 
transportation, real estate development and other industries, since 1986. Mr. 
Angus is a graduate of the University of Victoria and holds an M.B.A. from 
the University of Western Ontario.

     WILLIAM R. MONKMAN has been a Director of Compass since March 1998. Mr. 
Monkman is also the Chief Executive Officer and President of Precision 
Aerospace Corporation, which manufactures fuel control systems and 
carburetors for aerospace customers and fuel control systems for industrial 
engines at plants in Washington, California and Virginia.  Mr. Monkman has 
been affiliated with Precision Aerospace Corporation since 1981.  Between 
1981 and 1997 Mr. Monkman was also affiliated with Suntree Industries 
Limited, most recently as Chief Executive Officer.  Mr. Monkman is a graduate 
of the University of Alberta and holds an M.B.A. from the University of 
Western Ontario.

     MICHAEL DRITZ has been a Director of Compass since March 1998. Mr. Dritz 
is also the Chairman of Dritz Enterprises LLC which provides consulting 
services for the financial industry, serving in that capacity since 1997. 
From 1995 to 1996, Mr. Dritz was a Managing Director for Merrill Lynch and 
Chairman of the Smith Brothers International Advisory Division. Mr. Dritz was 
the President and Chief Executive Officer of Smith New Court, Inc. and an 
Executive Director of Smith New Court PLC from 1985 to 1995. Mr. Dritz is a 
graduate of Syracuse University.

     PHILIP J. OLSSON has been a Director of Compass since March 1999.  Mr. 
Olsson is also a Managing Director of Royal Bank Equity Partners Limited, 
having served in such a capacity since 1997.  From 1986 to 1997, Mr. Olsson 
served in various positions at RBC Dominion Securities, including as Vice 
Chairman.  Mr. Olsson is a graduate of and holds an M.B.A. from Vanderbilt 
University.  Mr. Olsson also serves on the board of directors of Anchor 
Lamina, Inc.

     Compass' directors will serve until their respective successors are 
elected or until death, resignation or removal. Executive Officers are 
appointed by, and serve at the pleasure of, the Board of Directors.

COMMITTEES OF THE BOARD OF DIRECTORS

     Compass' Board of Directors has established an Audit Committee and a
Compensation Committee.

     The responsibilities of the Audit Committee include recommending to the 
Board of Directors the independent public accountants to be selected to 
conduct the annual audit of Compass' books and records, reviewing the 
proposed scope of such audit and approving the audit fees to be paid, 
reviewing Compass' accounting and financial controls with the independent 
public accountants and Compass' financial and accounting staff and reviewing 
and approving transactions between Compass and its directors, officers and 
affiliates. Messrs. Angus, Monkman and Solomon are the members of the Audit 
Committee.

     The Compensation Committee provides a general review of Compass'
compensation plans and policies to ensure that they meet corporate objectives.
Compass' existing plans with respect to executive compensation are largely based
upon contractual commitments set forth in employment and consulting agreements
that are either in effect or are to be entered into upon consummation of the
Pending Acquisitions. See "--Employment Agreements." The Compensation
Committee's responsibilities also include administering the 1998 Stock Incentive
Plan (as defined herein), including selecting the officers and salaried
employees to whom awards will be granted.


                                 50




COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

Messrs. Hayes, Ludwig and Dritz served as the members of the Compensation 
Committee in 1998.  Mr. Hayes served as Chairman of the Board for Compass and 
for each of its subsidiaries in 1998.  Mr. Hayes did not receive any 
compensation for such service.

Mr. Hayes and Mr. Ludwig are affiliates of Hayes Capital and Dunhill Bank 
Caribbean Ltd. ("Dunhill"), respectively, which are parties to a Management 
Consulting Agreement with Compass.  See "--Certain Relationships and Related 
Party Transactions."

DIRECTOR COMPENSATION

     Directors who are not currently receiving compensation as officers, 
employees or consultants of Compass are entitled to receive an annual 
retainer fee of $12,000, plus reimbursement of expenses for each Board of 
Directors' meeting and each committee meeting that they attend in person.

EXECUTIVE COMPENSATION

     The following table sets forth the compensation paid by Compass to its 
Chief Executive Officer and the two other most highly compensated executive 
officers for the fiscal year ended December 31, 1998.

               SUMMARY COMPENSATION TABLE


                                                                        LONG-TERM
                                                                                COMPENSATION
                                                                                 SECURITIES
NAME AND                                                                         UNDERLYING          ALL OTHER
PRINCIPAL POSITION                       YEAR    SALARY ($)      BONUS ($)     OPTIONS/SARS(#)     COMPENSATION ($)
- ------------------                       ----    ----------      ---------     ---------------     ----------------
                                                                                    
Alexander Hogg........................   1998      $250,000    $200,000(1)         346,291             $    -
Chief Executive Officer and
President

Pasquale DiGirolamo...................   1998     16,154(2)       50,000            40,000              16,817(4)
Executive Vice President, Aircraft
Structures North America

N. Paul Brost.........................   1998     35,577(3)       5,000             25,000                  -
Vice President, Chief Financial
Officer and Treasurer


(1)  Pursuant to the terms of his employment agreement, Mr. Hogg may be granted
     certain stock options based on Compass' 1998 performance.  See
     "--Employment Agreements."

(2)  Represents Mr. DiGirolamo's salary for the partial year from December 1,
     1998 when Mr. DiGirolamo began his employment with Compass.  Mr.
     DiGirolamo's annual salary is presently $200,000.  See "--Employment
     Agreements."

(3)  Represents Mr. Brost's salary for the partial year from September 21, 1998
     when Mr. Brost began his employment with Compass.  Mr. Brost's annual
     salary is presently $150,000.  See "--Employment Agreements."

(3)  Represents relocation expenses incurred by Mr. DiGirolamo and paid by
     Compass.


                                  51




                        OPTION/SAR GRANTS IN 1998





                                                 PERCENT OF
                                                   TOTAL                                               POTENTIAL REALIZABLE
                                NUMBER OF         OPTIONS/        EXERCISE                               VALUE AT ASSUMED
                               SECURITIES           SARS             OF                                   ANNUAL RATES OF
                               UNDERLYING        GRANTED TO         BASE                                    STOCK PRICE
                              OPTIONS/SARS        EMPLOYEES         PRICE           EXPIRATION            APPRECIATION FOR
           NAME                GRANTED (#)         IN 1998          ($/SH)             DATE                  OPTION TERM
           ----               ------------         -------          ------             ----                  -----------
                                                                                                         5% ($)       10% ($)
                                                                                                         ------       -------
                                                                                                   
Alexander Hogg.............      346,291              42.1%          $1.00     March 10, 2008           $564,000      $898,000

Pasquale DiGirolamo........      40,000                4.9           $1.47     November 30, 2008          96,000       153,000

N. Paul Brost..............      25,000                3.0           $1.47     October 14, 2008           60,000        95,000




1998 STOCK INCENTIVE PLAN

     In March 1998 Compass' Board of Directors adopted, and the shareholders 
approved, the Compass Aerospace Corporation 1998 Stock Incentive Plan (the 
"1998 Stock Incentive Plan"). The 1998 Stock Incentive Plan will be 
administered by the Compensation Committee of the Board of Directors (the 
"Committee"). All officers, directors, employees and independent contractors 
of Compass are eligible for discretionary awards under the 1998 Stock 
Incentive Plan. The 1998 Stock Incentive Plan provides for stock-based 
incentive awards, including incentive stock options, non-qualified stock 
options and restricted stock. The 1998 Stock Incentive Plan permits the 
Committee to select eligible persons to receive awards and to determine 
certain terms and conditions of such awards, including the vesting schedule 
and exercise price of each award, PROVIDED, that the option exercise price 
may not be less than 85% of the fair market value per share of Compass' 
Common Stock on the date of the grant. Under the 1998 Stock Incentive Plan, 
no participant may be granted incentive stock options that are first 
exercisable in any one calendar year with fair market value in excess of 
$100,000. 2,000,000 shares of Compass' Common Stock have been reserved for 
issuance under the 1998 Stock Incentive Plan.

     The 1998 Stock Incentive Plan may be amended, suspended or terminated at 
any time. However, neither the maximum number of shares that may be sold or 
issued under the 1998 Stock Incentive Plan, nor the benefits accruing to 
participants thereunder may be increased, nor may the class of persons 
eligible to participate in the 1998 Stock Incentive Plan be altered, without 
the approval of Compass' shareholders; PROVIDED, HOWEVER, that adjustments to 
the number of shares subject to the 1998 Stock Incentive Plan and to 
individual awards thereunder and/or to the exercise price of awards 
previously granted are permitted without shareholder approval upon the 
occurrence of certain events affecting the capital structure of Compass.

EMPLOYMENT AGREEMENTS

     Effective November 26, 1997 Compass entered into an employment agreement 
(amended as of April 14, 1998) with Alexander Hogg, pursuant to which Compass 
agreed to employ Mr. Hogg as President and Chief Executive Officer for a term 
of five years at an annual base salary of $250,000, beginning January 2, 
1998. Mr. Hogg also received $21,000 in salary for the period from the 
agreement's effective date through January 1, 1998. In addition, the 
agreement provides that Mr. Hogg shall be granted an option to purchase 
346,291 shares of Compass' common stock at an exercise price equal to $1.00 
per share, which shall vest and become exercisable on November 26, 1999. Mr. 
Hogg's option will also fully vest and become immediately exercisable if (i) 
any entity other than Holdings or its successors acquires 51% or more of the 
common stock of Compass or if Compass sells all or substantially all of its 
assets, or (ii) Mr. Hogg's employment is terminated without cause. Mr. Hogg 
will also be granted stock options to purchase an additional 62,500 shares, 
on each of March 1, 1999, 2000, 2001 and 2002, respectively, if Compass meets 
certain EBITDA targets.  Mr. Hogg will also be entitled to receive his base 
salary to the end of the term of the agreement if he is terminated without 
cause.


                                  52




     Effective December 1, 1998 Compass entered into an employment agreement 
with Pasquale DiGirolamo, pursuant to which Compass agreed to employ Mr. 
DiGirolamo as Executive Vice President, Aircraft Structures North America for 
a term of three years at an annual base salary of $200,000 and an annual 
bonus of $50,000 to be paid on each of December 15, 1998, 1999 and 2000.  In 
addition, the agreement provides that Mr. DiGirolamo will be granted stock 
options to purchase 40,000 shares of Compass' common stock at an exercise 
price equal to $1.47 per share.  Such options will vest at the rate of 10,000 
shares per year on December 1 of each year, beginning on December 1, 1999.  
Mr. DiGirolamo's options will fully vest and become immediately exercisable 
(i) in the event of a sale of 81% or more of Compass' voting common stock in 
a single transaction or a related series of transactions within a six month 
period, or (ii) Mr. DiGirolamo's employment is terminated due to death or 
permanent disability.  Mr. DiGirolamo will also be granted stock options to 
purchase an additional 10,000 shares per annum, at an exercise price to be 
determined which shares shall vest over a four-year period at 25% per year if 
Compass meets certain EBITDA targets. Mr. DiGirolamo will also be entitled to 
receive up to six months of his then current base salary if he is terminated 
without cause.

     Effective September 21, 1998 Compass entered into an employment 
agreement with N. Paul Brost, pursuant to which Compass agreed to employ Mr. 
Brost as Vice President and Chief Financial Officer for a term of three years 
at an annual base salary of $125,000, which has been adjusted to $150,000,  
and a minimum $15,000 bonus payable in 1999.  In addition, the agreement 
provides that Mr. Brost will be  granted stock options to purchase 25,000 
shares of Compass' common stock at an exercise price equal to $1.47 per 
share.  Such options will vest at the rate of 6,250 shares per year on 
September 21 of each year, beginning September 21, 1999.  Mr. Brost's options 
will fully vest and become immediately exercisable (i) in the event of a sale 
of 81% or more of Compass' voting common stock in a single transaction or a 
related series of transactions within a six months period, or (ii) Mr. 
Brost's employment is terminated due to death or permanent disability.  Mr. 
Brost will also be granted stock options to purchase an additional 10,000 
shares per annum, at an exercise price  to be determined which shall vest 
over a four year period at 25% per year if Compass meets certain EBITDA 
targets.  Mr. Brost will also be entitled to receive up to six months of his 
then current base salary if he is terminated without cause.

CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS

     Compass is a party to a Management Consulting Agreement with Dunhill and 
Hayes Capital, which provides for the payment of management fees from Compass 
to Dunhill and Hayes Capital (the "Management Fee") in an annual aggregate 
amount equal to $200,000 plus 1.5% of Compass' EBITDA plus expenses, payable 
quarterly in arrears. Of such fees, 50% is payable to Dunhill and 50% is 
payable to Hayes Capital. Mr. Ludwig is the beneficial owner of Dunhill. Mr. 
Hayes and Mr. Solomon are the President and a Managing Director of Hayes 
Capital, respectively. Payment of such fees is subordinated to the notes and 
is subject to the limitation on restricted payments set forth in the 
indenture governing the notes to the extent that such fees exceed $500,000 in 
any fiscal year. See "Description of Notes--Limitation on Restricted 
Payments." In addition to the fees described above, Compass typically also 
pays advisory fees to Dunhill and Hayes Capital in an amount equal to an 
aggregate of 1% of the consideration paid for each business acquired by 
Compass.

     BankBoston, a lender and the administrative agent under the Credit
Agreement, and BRSI, the arranger under the Credit Agreement, are affiliates of
BSI, an Initial Purchaser of the Outstanding Notes, and are affiliates of
BancBoston Ventures Inc.  which holds 17.6% of Compass' voting common stock.


                                  53




                         PRINCIPAL STOCKHOLDERS

     The following table sets forth certain information regarding the 
beneficial ownership of Compass' capital stock as of the date of this 
Prospectus of:  (i) each person known to Compass to beneficially own more 
than 5% of Compass' voting securities; (ii) each director and each of the 
executive officers of Compass; and (iii) the directors and executive officers 
of Compass as a group.






                                                    OWNERSHIP OF CLASS A
                                                       COMMON STOCK(1)

            NAME AND ADDRESS OF                 NUMBER OF         PERCENTAGE
              BENEFICIAL OWNER                   SHARES          OF OWNERSHIP
                                                              
Compass Holdings, L.L.C. (2) ................  15,000,000            77.6%

RBC Equity Investments, Inc. ................   5,447,853            22.0%

BancBoston Ventures, Inc. (4) ...............   3,404,908            17.6

Douglas M. Hayes (3)(5)(6) ..................     256,000             1.3

Alexander Hogg (3) ..........................      70,376              *

Pasquale DiGirolamo (3) .....................        -                 *

N. Paul Brost (3) ...........................        -                 *

Douglas B. Solomon(3) .......................     256,000             1.3

Harald H. Ludwig (2)(5) .....................  15,000,000            77.6

James P. Angus (2)(5) .......................        -                 *

William R. Monkman (3) ......................        -                 *

Michael Dritz (3)(5) ........................        -                 *

Philip J. Olsson (3) ........................        -                 *

All directors and officers as a group .......  15,582,376            80.6


*   Less than one percent.

(1)  Compass has outstanding certain shares of non-voting Series B Common
     Stock.  None of the directors or officers of Compass are the beneficial
     owners of any Series B Common Stock.
(2)  The stockholder's address in each case is 940-1040 W. Georgia Street,
     Vancouver, British Columbia, Canada V6E 4H1.
(3)  The stockholder's address is 200 Bay Street, Royal Bank Plaza, 4th Floor,
     North Tower, Toronto, Ontario M51 2W7.  Represents 5,447,853 shares of
     non-voting Class B Common Stock, convertible to Class A Common Stock.  Mr.
     Olsson is an officer of RBC Equity Investments, Inc.
(4)  The stockholder's address in each case is 1501 Hughes Way, Suite 400, Long
     Beach, CA  90815.
(5)  The stockholder's address is 175 Federal Street, M/S75-10-01, Boston,
     Massachusetts 02110.
(6)  Represents shares owned by Holdings.  Under the terms of the Operating
     Agreement of Holdings, Mr. Ludwig has sole voting power and investment
     power with respect to the shares held by Holdings.  Messrs. Hayes, Dritz
     and Angus hold membership interests in Holdings or its affiliates.
(7)  Represents shares owned by the D&C Hayes Living Trust.  Mr. Hayes is
     a co-trustee of the trust and shares voting power and investment 
     power with respect to the Class A Common Stock held by the trust.


                                  54




                     DESCRIPTION OF CREDIT AGREEMENT

     Compass entered into the Credit Agreement consisting of a $170.0 million
senior revolving credit facility on November 20, 1998, as amended and restated
February 11, 1999.  The proceeds of the Credit Agreement will be used for
working capital and general corporate purposes and to finance permitted
acquisitions.  The Credit Agreement consists of a $25 million revolving credit
facility, a $65 million Acquisition Line, a $35 million "Term Loan A" and a $45
million "Term Loan B".  Availability under the facility is limited to 85.0% of
eligible accounts receivable, plus 50.0% of the net book value of eligible
inventory, plus 25.0% of the orderly liquidation value of machinery and
equipment, subject to reserves that may be established by BankBoston.

     Each of the facilities other than Term Loan B will mature five years 
following its inception.  Term Loan B will mature on February 1, 2005.  
Amounts outstanding under the Credit Agreement will bear interest at the 
agent bank's base rate plus a margin between 1.00% and 2.00%, or the 
Eurodollar rate plus a margin between 2.5% and 3.5% based on the leverage 
ratio.  Compass is permitted to prepay the indebtedness evidenced by the 
Credit Agreement in whole or in part at any time without penalty (subject to 
reimbursement of the lenders' breakage and redeployment costs actually 
incurred in the case of prepayment of Eurodollar borrowings).

     Repayment of the indebtedness evidenced by the Credit Agreement is secured
by a security interest in all accounts receivable, inventory, property,
machinery and equipment, intangibles, contract rights and other personal
property of Compass and its subsidiaries.  In addition, repayment is guaranteed
by all of Compass' subsidiaries.  The Credit Agreement allows Compass to incur
up to an additional $8.0 million of mortgage indebtedness and allows for capital
expenditures and purchase money indebtedness of up to $10.0 million in the
aggregate.

     The loan documents also contain representations, indemnification and other
provisions that are usual and customary for credit facilities of this type.  The
Credit Agreement requires Compass to meet customary financial maintenance and
other covenants.





                                   55




                             DESCRIPTION OF THE NEW NOTES

     The Outstanding Notes were issued under an indenture dated as of April 21,
1998 (the "Indenture") by and among Compass Aerospace Corporation (for purposes
of this description, the "Company"), the Guarantors (as defined herein) and IBJ
Schroder Bank & Trust Company, as trustee (the "Trustee"). Upon the issuance of
the New Notes the Indenture will be subject to and governed by the Trust
Indenture Act of 1939, as amended (the "Trust Indenture Act").  The following
summaries of certain provisions of the Indenture are summaries only, do not
purport to be complete and are qualified in their entirety by reference to all
of the provisions of the Indenture. Capitalized terms used herein and not
otherwise defined shall have the meanings assigned to them in the Indenture.
Wherever particular provisions of the Indenture or the Trust Indenture Act are
referred to in this summary, such provisions are incorporated by reference as a
part of the statements made and such statements are qualified in their entirety
by such reference.  Any Outstanding Notes that remain outstanding after the
consummation of the Exchange Offer, together with the New Notes, will be treated
as a single class of securities under the Indenture.  The Outstanding Notes and
the New Notes are collectively referred to herein as the "Notes."

GENERAL

     The Notes will be senior subordinated, unsecured, general obligations of
Compass, limited in aggregate principal amount to $110.0 million. The Notes will
be subordinate in right of payment to certain other debt obligations of Compass.
The Notes will be jointly and severally, irrevocably and unconditionally
guaranteed on a senior subordinated basis by each of Compass' present and future
Subsidiaries (the "Guarantors"). See "Certain Bankruptcy Limitations" below. The
term "Subsidiaries" as used in this Description of the New Notes, however, does
not include Unrestricted Subsidiaries. The New Notes will be issued solely in
exchange for an equal principal amount of Outstanding Notes pursuant to the
Exchange Offer.  The form and terms of the New Notes will be identical in all
material respects to the form and terms of the Outstanding Notes except that:
(i) the New Notes will have been registered under the Securities Act and (ii)
the Registration Rights and Liquidated Damages applicable to the Outstanding
Notes will not be applicable to the New Notes.  The New Notes will be issued
only in registered form without coupons in denominations of $1,000 and integral
multiples thereof.

     The Notes will mature on April 15, 2005. The Notes will bear interest at
the rate per annum stated on the cover page hereof from the date of issuance or
from the most recent Interest Payment Date to which interest has been paid or
provided for, payable semi-annually on April 15 and October 15 of each year,
commencing October 15, 1998, to the persons in whose names such Notes are
registered at the close of business on the April 1 or October 1 immediately
preceding such Interest Payment Date. Interest will be calculated on the basis
of a 360-day year consisting of twelve 30-day months.

     Principal of, premium, if any, and interest (and Liquidated Damages, if
any,) on the Notes will be payable, and the Notes may be presented for
registration of transfer or exchange, at the office or agency of Compass
maintained for such purpose, which office or agency shall be maintained in the
Borough of Manhattan, The City of New York. Except as set forth below, at the
option of Compass, payment of interest may be made by check mailed to the
Holders of the Notes at the addresses set forth upon the registry books of
Compass. No service charge will be made for any registration of transfer or
exchange of Notes, but Compass may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith. Until
otherwise designated by Compass, Compass' office or agency will be the corporate
trust office of the Trustee presently located at the office of the Trustee in
the Borough of Manhattan, The City of New York.

SUBORDINATION

     The Notes and the Guarantees will be general, unsecured obligations of
Compass and the Guarantors, respectively, subordinated in right of payment to
all Senior Debt of Compass and the Guarantors, as applicable.  At December 31,
1998 Compass had outstanding an aggregate of approximately $197.0 million of
secured Senior Debt.

     The Indenture provides that no payment (by set-off or otherwise) may be
made by or on behalf of Compass or a Guarantor, as applicable, on account of any
Obligation in respect of the Notes, including the principal of, premium, if any,
or interest on the Notes (including any repurchases of Notes), or on account 



                                       56


of the redemption provisions of the Notes for cash or property (other than 
Junior Securities), (i) upon the maturity of any Senior Debt of Compass or 
such Guarantor by lapse of time, acceleration (unless waived) or otherwise, 
unless and until all principal of, premium, if any, and the interest on such 
Senior Debt are first paid in full in cash or Cash Equivalents (or such 
payment is duly provided for) or otherwise to the extent holders accept 
satisfaction of amounts due by settlement in other than cash or Cash 
Equivalents, or (ii) in the event of default in the payment of any principal 
of, premium, if any, or interest on Senior Debt of Compass or such Guarantor 
when it becomes due and payable, whether at maturity or at a date fixed for 
prepayment or by declaration or otherwise (a "Payment Default"), unless and 
until such Payment Default has been cured or waived or otherwise has ceased 
to exist.

     Upon (i) the happening of an event of default other than a Payment Default
that permits the holders of Senior Debt to declare such Senior Debt to be due
and payable and (ii) written notice of such event of default given to Compass
and the Trustee by the Representative under the Credit Agreement or the holders
of an aggregate of at least $10.0 million principal amount outstanding of any
other Senior Debt or their representative (a "Payment Notice"), then, unless and
until such event of default has been cured or waived or otherwise has ceased to
exist, no payment (by set-off or otherwise) may be made by or on behalf of
Compass or any Guarantor which is an obligor under such Senior Debt on account
of any Obligation in respect of the Notes, including the principal of, premium,
if any, or interest on the Notes, (including any repurchases of any of the
Notes), or on account of the redemption provisions of the Notes, in any such
case, other than payments made with Junior Securities. Notwithstanding the
foregoing, unless the Senior Debt in respect of which such event of default
exists has been declared due and payable in its entirety within 179 days after
the Payment Notice is delivered as set forth above (the "Payment Blockage
Period") (and such declaration has not been rescinded or waived), at the end of
the Payment Blockage Period, Compass and the Guarantors shall be required to pay
all sums not paid to the holders of the Notes during the Payment Blockage Period
due to the foregoing prohibitions and to resume all other payments as and when
due on the Notes. Any number of Payment Notices may be given; PROVIDED, HOWEVER,
that (i) not more than one Payment Notice shall be given within a period of any
360 consecutive days, and (ii) no default that existed upon the date of such
Payment Notice or the commencement of such Payment Blockage Period (whether or
not such event of default is on the same issue of Senior Debt) shall be made the
basis for the commencement of any other Payment Blockage Period (it being
acknowledged that any subsequent action, or any subsequent breach of any
financial covenant for a period commencing after the expiration of such Payment
Blockage Period that, in either case, would give rise to a new event of default,
even though it is an event that would also have been a separate breach pursuant
to any provision under which a prior event of default previously existed, shall
constitute a new event of default for this purpose).

     Upon any distribution of assets of Compass or any Guarantor upon any 
dissolution, winding up, total or partial liquidation or reorganization of 
Compass or a Guarantor, whether voluntary or involuntary, in bankruptcy, 
insolvency, receivership or a similar proceeding or upon assignment for the 
benefit of creditors or any marshalling of assets or liabilities, (i) the 
holders of all Senior Debt of Compass or such Guarantor, as applicable, will 
first be entitled to receive payment in full in cash or Cash Equivalents (or 
have such payment duly provided for) or otherwise to the extent holders 
accept satisfaction of amounts due by settlement in other than cash or Cash 
Equivalents before the holders are entitled to receive any payment on account 
of any Obligation in respect of the Notes, including the principal of, 
premium, if any, and interest on the Notes (other than Junior Securities) and 
(ii) any payment or distribution of assets of Compass or such Guarantor of 
any kind or character from any source, whether in cash, property or 
securities (other than Junior Securities) to which the holders or the Trustee 
on behalf of the holders would be entitled (by set-off or otherwise), except 
for the subordination provisions contained in the Indenture, will be paid by 
the liquidating trustee or agent or other person making such a payment or 
distribution directly to the holders of such Senior Debt or their 
representative to the extent necessary to make payment in full (or have such 
payment duly provided for) on all such Senior Debt remaining unpaid, after 
giving effect to any concurrent payment or distribution to the holders of 
such Senior Debt.

     In the event that, notwithstanding the foregoing, any payment or
distribution of assets of Compass or any Guarantor (other than Junior
Securities) shall be received by the Trustee or the holders at a time when such
payment or distribution is prohibited by the foregoing provisions, such payment
or distribution shall be held in trust for the benefit of the holders of such
Senior Debt, and shall be paid or delivered by the Trustee or such holders, as
the case may be, to the holders of such Senior Debt remaining unpaid or
unprovided for or to their representative or representatives, or to the trustee
or trustees under any indenture pursuant to which any instruments evidencing any
of such Senior Debt may have been issued, ratably according to the 




                                       57


aggregate principal amounts remaining unpaid on account of such Senior Debt 
held or represented by each, for application to the payment of all such 
Senior Debt remaining unpaid, to the extent necessary to pay or to provide 
for the payment of all such Senior Debt in full in cash or Cash Equivalents 
or otherwise to the extent holders accept satisfaction of amounts due by 
settlement in other than cash or Cash Equivalents after giving effect to any 
concurrent payment or distribution to the holders of such Senior Debt.

     No provision contained in the Indenture or the Notes will affect the
obligation of Compass and the Guarantors, which is absolute and unconditional,
to pay, when due, principal of, premium, if any, and interest on (or if
applicable Liquidated Damages) the Notes. The subordination provisions of the
Indenture and the Notes will not prevent the occurrence of any Default or Event
of Default under the Indenture or limit the rights of the Trustee or any holder
to pursue any other rights or remedies with respect to the Notes.

     As a result of these subordination provisions, in the event of the
liquidation, bankruptcy, reorganization, insolvency, receivership or similar
proceeding or an assignment for the benefit of the creditors or Compass or a
marshalling of assets or liabilities of Compass, holders of the Notes may
receive ratably less than other creditors.

CERTAIN BANKRUPTCY LIMITATIONS

     Compass is a holding company, conducting its business through its
Subsidiaries, which have guaranteed or will guarantee Compass' Obligations with
respect to the Notes, and Unrestricted Subsidiaries, which Unrestricted
Subsidiaries will not guarantee the Notes. See "Risk Factors." Holders of the
Notes will be direct creditors of each Guarantor by virtue of its guarantee.
Nonetheless, in the event of the bankruptcy or financial difficulty of a
Guarantor, such Guarantor's obligations under its guarantee may be subject to
review and avoidance under state and federal fraudulent transfer laws. Among
other things, such obligations may be avoided if a court concludes that such
obligations were incurred for less than reasonably equivalent value or fair
consideration at a time when the Guarantor was insolvent, was rendered
insolvent, or was left with inadequate capital to conduct its business. A court
would likely conclude that a Guarantor did not receive reasonably equivalent
value or fair consideration to the extent that the aggregate amount of its
liability on its guarantee exceeds the economic benefits it receives in the
Offering. The obligations of each Guarantor under its guarantee will be limited
in a manner intended to cause it not to be a fraudulent conveyance under
applicable law, although no assurance can be given that a court would give the
holder the benefit of such provision. See "Risk Factors--Fraudulent Transfer
Considerations."

     If the obligations of a Guarantor under its guarantee were avoided, holders
of Notes would have to look to the assets of any remaining Guarantors for
payment. There can be no assurance in that event that such assets would suffice
to pay the outstanding principal and interest on the Notes.

OPTIONAL REDEMPTION

     Compass will not have the right to redeem any Notes prior to April 15,
2002, other than out of the Net Cash Proceeds of an Initial Public Equity
Offering of common stock, as described in the next following paragraph. The
Notes will be redeemable for cash at the option of Compass, in whole or in part,
at any time on or after April 15, 2002 upon not less than 30 days nor more than
60 days notice to each holder of Notes, at the following redemption prices
(expressed as percentages of the principal amount) if redeemed during the
12-month period commencing April 15 of the years indicated below, in each case
(subject to the right of holders of record on a Record Date to receive the
corresponding interest due (and the corresponding Liquidated Damages, if any) on
an Interest Payment Date corresponding to such Record Date that is on or prior
to such Redemption Date) together with accrued and unpaid interest and
Liquidated Damages, if any, thereon to the Redemption Date:



      YEAR                                                   PERCENTAGE
      ----                                                   ----------
                                                          
      2002  . . . . . . . . . . . . . . . . . . . . . . . .   105.063%
      2003  . . . . . . . . . . . . . . . . . . . . . . . .   102.531%
      2004  . . . . . . . . . . . . . . . . . . . . . . . .   100.000%





                                       58


     Until April 15, 2001, upon an Initial Public Equity Offering of common
stock for cash, up to 35% of the aggregate principal amount of the Notes
originally outstanding may be redeemed at the option of Compass within 90 days
of such Initial Public Equity Offering, on not less than 30 days, but not more
than 60 days, notice to each holder of the Notes to be redeemed, with cash from
the Net Cash Proceeds to Compass of such Initial Public Equity Offering, at a
redemption price equal to 110.125% of principal, (subject to the right of
holders of record on a Record Date to receive interest due on an Interest
Payment Date that is on or prior to such Redemption Date) together with accrued
and unpaid interest and Liquidated Damages, if any, to the date of redemption;
PROVIDED, HOWEVER, that immediately following such redemption not less than 65%
of the original aggregate principal amount of the Notes remain outstanding.

     In the case of a partial redemption, the Trustee shall select the Notes or
portions thereof for redemption on a PRO RATA basis, by lot or in such other
manner it deems appropriate and fair. The Notes may be redeemed in part in
multiples of $1,000 only.

     The Notes will not have the benefit of any sinking fund.

     Notice of any redemption will be sent, by first class mail, at least 30
days and not more than 60 days prior to the date fixed for redemption to the
holder of each Note to be redeemed to such holder's last address as then shown
upon the registry books of the Registrar. Any notice which relates to a Note to
be redeemed in part only must state the portion of the principal amount equal to
the unredeemed portion thereof and must state that on and after the date of
redemption, upon surrender of such Note, a new Note or Notes in a principal
amount equal to the unredeemed portion thereof will be issued. On and after the
date of redemption, interest will cease to accrue on the Notes or portions
thereof called for redemption, unless Compass defaults in the payment thereof.

CERTAIN COVENANTS

REPURCHASE OF NOTES AT THE OPTION OF THE HOLDER UPON A CHANGE OF CONTROL

     The Indenture provides that in the event that a Change of Control has
occurred, each holder of Notes has the right, at such holder's option, pursuant
to an offer (subject only to conditions required by applicable law, if any) by
Compass (the "Change of Control Offer"), to require Compass to repurchase all or
any part of such holder's Notes (PROVIDED, that the principal amount of such
Notes must be $1,000 or an integral multiple thereof) on a date (the "Change of
Control Purchase Date") that is no later than 35 Business Days after the
occurrence of such Change of Control, at a cash price equal to 101% of the
principal amount thereof (the "Change of Control Purchase Price"), together with
accrued and unpaid interest and Liquidated Damages, if any, to the Change of
Control Purchase Date. The Change of Control Offer shall be made within 10
Business Days following a Change of Control and shall remain open for 20
Business Days following its commencement (the "Change of Control Offer Period").
Upon expiration of the Change of Control Offer Period, Compass promptly shall
purchase all Notes properly tendered in response to the Change of Control Offer.

     As used herein, a "Change of Control" means (i) prior to consummation of an
Initial Public Equity Offering the Excluded Persons shall cease to own
beneficially and of record at least 51% of the total voting power in the
aggregate of all classes of Capital Stock of Compass then outstanding normally
entitled to vote in elections of directors or (ii) on or following the
consummation of an Initial Public Equity Offering, (A) any merger or
consolidation of Compass with or into any person or any sale, transfer or other
conveyance, whether direct or indirect, of all or substantially all of the
assets of Compass, on a consolidated basis, in one transaction or a series of
related transactions, if, immediately after giving effect to such
transaction(s), any "person" or "group" (as such terms are used for purposes of
Sections 13(d) and 14(d) of the Exchange Act, whether or not applicable) (other
than any of the Excluded Persons) (a) is or becomes the "beneficial owner,"
directly or indirectly, of more than 35% of the total voting power in the
aggregate normally entitled to vote in the election of directors, managers, or
trustees, as applicable, of the transferee(s) or surviving entity or entities,
and (b) any such person or group becomes, directly or indirectly, the beneficial
owner of a greater percentage of such total voting power, than beneficially
owned by the Excluded Persons, (B) any "person" or "group" (as such terms are
used for purposes of Sections 13(d) and 14(d) of the Exchange Act, whether or
not applicable) (other than any of the Excluded Persons) (a) is or becomes the
"beneficial owner," directly or indirectly, of more than 35% of the total voting
power in the aggregate of all classes of Capital Stock of Compass then
outstanding normally entitled to vote in elections of directors, and 





                                       59


(b) any such person or group becomes, directly or indirectly, the beneficial 
owner of a greater percentage of such total voting power, than beneficially 
owned by the Excluded Persons, or (C) during any period of 12 consecutive 
months after the Issue Date, individuals who at the beginning of any such 
12-month period constituted the Board of Directors of Compass (together with 
any new directors whose election by such Board of Directors or whose 
nomination for election by the shareholders of Compass, as applicable, was 
approved by a vote of a majority of the directors 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 of Compass, as applicable, 
then in office.

     On or before the Change of Control Purchase Date, Compass will (i) accept
for payment Notes or portions thereof properly tendered pursuant to the Change
of Control Offer, (ii) deposit with the Paying Agent cash sufficient to pay the
Change of Control Purchase Price (together with accrued and unpaid interest and
Liquidated Damages, if any), of all Notes so tendered and (iii) deliver to the
Trustee Notes so accepted together with an Officers' Certificate listing the
Notes or portions thereof being purchased by Compass. The Paying Agent promptly
will pay the holders of Notes so accepted an amount equal to the Change of
Control Purchase Price (together with accrued and unpaid interest and Liquidated
Damages, if any), and the Trustee promptly will authenticate and deliver to such
holders a new Note equal in principal amount to any unpurchased portion of the
Note surrendered. Any Notes not so accepted will be delivered promptly by
Compass to the holder thereof. Compass publicly will announce the results of the
Change of Control Offer on or as soon as practicable after the Change of Control
Purchase Date.

     The Change of Control purchase feature of the Notes may make more difficult
or discourage a takeover of Compass, and, thus, the removal of incumbent
management.

     The phrase "all or substantially all" of the assets of Compass will likely
be interpreted under applicable state law and will be dependent upon particular
facts and circumstances. As a result, there may be a degree of uncertainty in
ascertaining whether a sale or transfer of "all or substantially all" of the
assets of Compass has occurred. In addition, no assurances can be given that
Compass will be able to acquire Notes tendered upon the occurrence of a Change
of Control.

     Any Change of Control Offer will be made in compliance with all applicable
laws, rules and regulations, including, if applicable, Regulation 14E under the
Exchange Act and the rules thereunder and all other applicable Federal and state
securities laws. To the extent that the provisions of any securities laws or
regulations conflict with the provisions of this paragraph, compliance by
Compass or any of the Guarantors with such laws and regulations shall not in and
of itself cause a breach of its obligations under such covenant.

     If the Change of Control Purchase Date hereunder is on or after an interest
payment Record Date and on or before the associated Interest Payment Date, any
accrued and unpaid interest (and Liquidated Damages, if any), due on such
Interest Payment Date will be paid to the person in whose name a Note is
registered at the close of business on such Record Date, and such interest (and
Liquidated Damages, if applicable) will not be payable to holders who tender the
Notes pursuant to the Change of Control Offer.

LIMITATION ON INCURRENCE OF ADDITIONAL INDEBTEDNESS AND DISQUALIFIED CAPITAL
STOCK

     The Indenture provides that, except as set forth in this covenant, 
Compass and the Guarantors will not, and will not permit any of their 
Subsidiaries to, directly or indirectly, issue, assume, guaranty, incur, 
become directly or indirectly liable with respect to (including as a result 
of an Acquisition), or otherwise become responsible for, contingently or 
otherwise (individually and collectively, to "incur" or, as appropriate, an 
"incurrence"), any Indebtedness or any Disqualified Capital Stock (including 
Acquired Indebtedness), other than Permitted Indebtedness. Notwithstanding 
the foregoing if (i) no Default or Event of Default shall have occurred and 
be continuing at the time of, or would occur after giving effect on a pro 
forma basis to, such incurrence of Indebtedness or Disqualified Capital Stock 
and (ii) on the date of such incurrence (the "Incurrence Date"), the 
Consolidated Coverage Ratio of Compass for the Reference Period immediately 
preceding the Incurrence Date, after giving effect on a pro forma basis to 
such incurrence of such Indebtedness or Disqualified Capital Stock and, to 
the extent set forth in the definition of Consolidated Coverage Ratio, the 
use of proceeds thereof, would be at least 2 to 1 (as applicable, each the 
"Debt Incurrence Ratio"), then Compass may incur such Indebtedness or 
Disqualified Capital Stock and the Guarantors may incur such Indebtedness 
(other than Disqualified Capital Stock).




                                       60


     In addition, the foregoing limitations will not apply to:

     (a) the incurrence by Compass or any Guarantor of Purchase Money
Indebtedness, PROVIDED, that (i) the aggregate principal amount of such
Indebtedness incurred on or after the Issue Date and outstanding at any time
pursuant to this paragraph (a) (including any Refinancing Indebtedness and other
Indebtedness issued to refinance, replace, defease or refund such Indebtedness)
shall not exceed $2.0 million, and (ii) in each case, such Indebtedness shall
not constitute more than 100% of the cost (determined in accordance with GAAP)
to Compass or such Guarantor, as applicable, of the property so purchased or
leased;

     (b) if no Event of Default shall have occurred and be continuing, the
incurrence by Compass or any Guarantor of Indebtedness in an aggregate principal
amount outstanding at any time (including Refinancing Indebtedness and other
Indebtedness incurred to refinance, replace, defease or refund such
Indebtedness) of up to $5.0 million;

     (c) the incurrence by Compass or any Guarantor of Mortgage Indebtedness or
Indebtedness pursuant to the Credit Agreement up to an aggregate principal
amount outstanding under the Credit Agreement or of Mortgage Indebtedness
collectively (in each case including any Refinancing Indebtedness and other
Indebtedness incurred to refinance, replace, defease or refund such
Indebtedness) not to exceed in the aggregate $12.0 million, PROVIDED, THAT
(A) in the case of Indebtedness pursuant to the Credit Agreement minus the
amount of any such Indebtedness (i) retired with the Net Cash Proceeds from any
Asset Sale applied to permanently reduce the outstanding amounts or the
commitments with respect to such Indebtedness pursuant to clause (1)(b)(ii) of
the first paragraph of the covenant "Limitation on Sale of Assets and Subsidiary
Stock" or (ii) assumed by a transferee in an Asset Sale, and (B) in the case of
Mortgage Indebtedness such Indebtedness shall not constitute more than 100% of
the cost (determined in accordance with GAAP) to Compass or such Guarantor, as
applicable, of such mortgaged real estate asset.

     Indebtedness or Disqualified Capital Stock of any Person which is
outstanding at the time such Person becomes a Subsidiary of Compass (including
upon designation of any subsidiary or other person as a Subsidiary) or is merged
with or into or consolidated with Compass or a Subsidiary of Compass shall be
deemed to have been Incurred at the time such Person becomes such a Subsidiary
of Compass or is merged with or into or consolidated with Compass or a
Subsidiary of Compass, as applicable.

     Upon each incurrence of Indebtedness, Compass may designate under which
provision of this covenant such Indebtedness is being incurred and such
Indebtedness should be deemed to have been so incurred under such provision and
no other provision of this covenant except as specifically provided otherwise.

LIMITATION ON RESTRICTED PAYMENTS

     The Indenture provides that Compass and the Guarantors will not, and will
not permit any of their Subsidiaries to, directly or indirectly, make any
Restricted Payment if, after giving effect to such Restricted Payment on a pro
forma basis, (1) a Default or an Event of Default shall have occurred and be
continuing, (2) Compass is not permitted to incur at least $1.00 of additional
Indebtedness pursuant to the Debt Incurrence Ratio in the covenant "Limitation
on Incurrence of Additional Indebtedness and Disqualified Capital Stock," or
(3) the aggregate amount of all Restricted Payments made by Compass and its
Subsidiaries, including after giving effect to such proposed Restricted Payment,
from and after the Issue Date, would exceed, without duplication, the sum of
(a) 50% of the aggregate Consolidated Net Income of Compass for the period
(taken as one accounting period), commencing on the first day of the first full
fiscal quarter commencing after the Issue Date, to and including the last day of
the fiscal quarter ended immediately prior to the date of each such calculation
(or, in the event Consolidated Net Income for such period is a deficit, then
minus 100% of such deficit), plus (b) the aggregate Net Cash Proceeds received
by Compass from a Capital Contribution or the sale of its Qualified Capital
Stock (other than (i) to a Subsidiary of Compass, (ii) to the extent applied in
connection with a Qualified Exchange and (iii) to the extent credited in (v) and
(w) in the following paragraph), after the Issue Date, plus (c) other than
amounts credited pursuant to clause (v) of the next following paragraph, the net
amount of any Restricted Investments (not to exceed the original amount of such
Investment) made after the Issue Date that are returned to Compass or the
Guarantor that made such prior Investment, without restriction in cash on or
prior to the date of any such calculation.




                                       61


     The foregoing clauses (2) and (3) of the immediately preceding paragraph,
however, will not prohibit (v) Restricted Investments in a Related Business,
PROVIDED, that, after giving pro forma effect to such Investment, the aggregate
amount of all such Investments made on or after the Issue Date that are
outstanding (after giving effect to any such Investments that are returned to
Compass or the Subsidiary Guarantor that made such prior Investment, without
restriction, in cash on or prior to the date of any such calculation) at any
time does not exceed $4.0 million, (w) repurchases of Capital Stock from
employees of Compass or its Subsidiaries upon the death, disability or
termination of employment in an aggregate amount to all employees not to exceed
$300,000 in any fiscal year or $1.5 million in the aggregate on and after the
Issue Date net of the Net Cash Proceeds received by Compass from subsequent
reissuances of such Qualified Capital Stock to new employees that are not
Excluded Persons, and the provisions of the immediately preceding paragraph will
not prohibit, (x) a Qualified Exchange, (y) the payment of any dividend on
Qualified Capital Stock within 60 days after the date of its declaration if such
dividend could have been made on the date of such declaration in compliance with
the foregoing provisions or (z) Permitted Payments to Parent. The full amount of
any Restricted Payment made pursuant to the foregoing clauses (v), (w), (y) and
(z) (but not pursuant to clause (x)) of the immediately preceding sentence,
however, will be deducted in the calculation of the aggregate amount of
Restricted Payments available to be made referred to in clause (3) of the
immediately preceding paragraph.

     In addition, Compass and the Guarantors will not, and will not permit any
of their Subsidiaries to, directly or indirectly, make any Management Fee
Payment or similar payment to Affiliates (other than Subsidiaries) other than
Permitted Payments to Parent if, after giving effect to such Management Fee
Payments or similar payments, on a pro forma basis after giving effect to such
payment, a Default or an Event of Default shall have occurred and be continuing.

     For purposes of this covenant, the amount of any Restricted Payment, if
other than in cash, shall be the fair market value thereof, as determined in the
good faith reasonable judgment of the Board of Directors of Compass.
Additionally, on the date of each Restricted Payment, Compass shall deliver an
Officers' Certificate to the Trustee describing in reasonable detail the nature
of such Restricted Payment, stating the amount of such Restricted Payment,
stating in reasonable detail the provisions of the Indenture pursuant to which
such Restricted Payment was made and certifying that such Restricted Payment was
made in compliance with the terms of the Indenture.

LIMITATION ON DIVIDENDS AND OTHER PAYMENT RESTRICTIONS AFFECTING SUBSIDIARIES

     The Indenture provides that Compass and the Guarantors will not, and will
not permit any of their Subsidiaries to, directly or indirectly, create, assume
or suffer to exist any consensual restriction on the ability of any Subsidiary
of Compass to pay dividends or make other distributions to or on behalf of, or
to pay any obligation to or on behalf of, or otherwise to transfer assets or
property to or on behalf of, or make or pay loans or advances to or on behalf
of, Compass or any Subsidiary of Compass, except (a) restrictions imposed by the
Notes or the Indenture or by other indebtedness of Compass (which may also be
guaranteed by the Guarantors) ranking senior or PARI PASSU with the Notes or the
guarantees, as applicable, provided such restrictions are no more restrictive
than those imposed by the Indenture and the Notes, (b) restrictions imposed by
applicable law, (c) existing restrictions under Indebtedness outstanding on the
Issue Date, including pursuant to the Credit Agreement, (d) restrictions under
any Acquired Indebtedness not incurred in violation of the Indenture or any
agreement relating to any property, asset, or business acquired by Compass or
any of its Subsidiaries, which restrictions in each case existed at the time of
acquisition, were not put in place in connection with or in anticipation of such
acquisition and are not applicable to any person, other than the person
acquired, or to any property, asset or business, other than the property, assets
and business so acquired, (e) any such restriction or requirement imposed by
Indebtedness incurred under the Credit Agreement pursuant to the covenant
"Limitation on Incurrence of Additional Indebtedness and Disqualified Capital
Stock" provided such restriction or requirement is no more restrictive than that
imposed by the Credit Agreement as of the Issue Date, (f) restrictions with
respect solely to a Subsidiary of Compass imposed pursuant to a binding
agreement which has been entered into for the sale or disposition of all or
substantially all of the Equity Interests or assets of such Subsidiary, provided
such restrictions apply solely to the Equity Interests or assets of such
Subsidiary which are being sold (g) restrictions on transfer contained in
Purchase Money Indebtedness or Mortgage Indebtedness incurred pursuant to the
covenant "Limitation on Incurrence of Additional Indebtedness and Disqualified
Capital Stock," provided such restrictions relate only to the transfer of the
property acquired with the proceeds of such Purchase Money Indebtedness or
Mortgage Indebtedness, as applicable and (h) in connection with and pursuant to
permitted Refinancings, 




                                       62


replacements of restrictions imposed pursuant to clauses (a), (c) or (d) of 
this paragraph that are not more restrictive than those being replaced and do 
not apply to any other person or assets than those that would have been 
covered by the restrictions in the Indebtedness so refinanced. 
Notwithstanding the foregoing, neither (a) customary provisions restricting 
subletting or assignment of any lease entered into in the ordinary course of 
business, consistent with industry practice, nor (b) Liens permitted under 
the terms of the Indenture on assets securing Senior Debt, Purchase Money 
Indebtedness, or Mortgage Indebtedness incurred in accordance with the 
covenant "Limitation on Incurrence of Additional Indebtedness and 
Disqualified Capital Stock" shall in and of themselves be considered a 
restriction on the ability of the applicable Subsidiary to transfer such 
agreement or assets, as the case may be.

 LIMITATIONS ON LAYERING INDEBTEDNESS

     The Indenture provides that Compass and the Guarantors will not, and will
not permit any of their Subsidiaries to, directly or indirectly, incur, or
suffer to exist any Indebtedness that is subordinate in right of payment to any
other Indebtedness of Compass or a Guarantor unless, by its terms, such
Indebtedness is subordinate in right of payment to, or ranks PARI PASSU with,
the Notes or the Guarantee, as applicable.

 LIMITATION ON LIENS SECURING INDEBTEDNESS

     Compass and the Guarantors will not, and will not permit any of their
Subsidiaries to, create, incur, assume or suffer to exist any Lien of any kind,
other than Permitted Liens, upon any of their respective assets now owned or
acquired on or after the date of the Indenture or upon any income or profits
therefrom securing any Indebtedness of Compass or any Guarantor other than
Senior Indebtedness, unless Compass provides, and causes its Subsidiaries to
provide, concurrently therewith, that the Notes are equally and ratably so
secured, PROVIDED that, if such Indebtedness is Subordinated Indebtedness, the
Lien securing such Subordinated Indebtedness shall be subordinate and junior to
the Lien securing the Notes with the same relative priority as such Subordinated
Indebtedness shall have with respect to the Notes, and PROVIDED, FURTHER, that
this clause shall not be applicable to any Liens securing any such Indebtedness
which became Indebtedness of Compass pursuant to a transaction subject to the
provisions of the Indenture described below under "Limitation on Merger, Sale or
Consolidation" or which constitutes Acquired Indebtedness and which in either
case were in existence at the time of such transaction (unless such Indebtedness
was incurred or such Lien created in connection with or in contemplation of,
such transaction), so long as such Liens do not extend to or cover any property
or assets of Compass or any Subsidiary of Compass other than property or assets
acquired in such transaction.

 LIMITATION ON SALE OF ASSETS AND SUBSIDIARY STOCK

     The Indenture provides that Compass and the Guarantors will not, and will
not permit any of their Subsidiaries to, in one or a series of related
transactions, convey, sell, transfer, assign or otherwise dispose of, directly
or indirectly, any of its property, business or assets, including by merger or
consolidation (in the case of a Subsidiary of Compass), and including any sale
or other transfer or issuance of any Equity Interests of any Subsidiary of
Compass, whether by Compass or a Subsidiary of either or through the issuance,
sale or transfer of Equity Interests by a Subsidiary of Compass, and including
any sale and leaseback transaction (any of the foregoing, an "Asset Sale"),
unless (l)(a) the Net Cash Proceeds therefrom (the "Asset Sale Offer Amount")
are applied (i) within 270 days after the date of such Asset Sale to the
optional redemption of the Notes in accordance with the terms of the Indenture
and other Indebtedness of Compass ranking on a parity with the Notes and with
similar provisions requiring Compass to redeem such Indebtedness with the
proceeds for asset sales, pro rata in proportion to the respective principal
amounts (or accreted values in the case of Indebtedness issued with an original
issue discount) of the Notes and such other Indebtedness then outstanding or
(ii) within 300 days after the date of such Asset Sale to the repurchase of the
Notes and such other Indebtedness on a parity with the Notes and with similar
provisions requiring Compass to make an offer to purchase such Indebtedness with
the proceeds for asset sales pursuant to a cash offer (subject only to
conditions required by applicable law, if any) (pro rata in proportion to the
respective principal amounts (or accreted values in the case of Indebtedness
issued with an original issue discount) of the Notes and such other Indebtedness
then outstanding) (the "Asset Sale Offer") at a purchase price of 100% of
principal amount (or accreted value in the case of Indebtedness issued with an
original issue discount) (the "Asset Sale Offer Price") together with accrued
and unpaid interest and Liquidated Damages, if any, to the date of payment, made
within 270 days of such Asset Sale or (b) within 270 days following such Asset
Sale, the Asset Sale Offer Amount is (i) invested (or committed, pursuant to a
binding commitment subject only to 




                                       63


reasonable, customary closing conditions, to be invested, and in fact is so 
invested, within an additional 90 days) in tangible assets and property other 
than notes, bonds, obligations and securities) which in the good faith 
reasonable judgment of the Board will immediately constitute or be a part of 
a Related Business of Compass or such Subsidiary (if it continues to be a 
Subsidiary) immediately following such transaction or (ii) used to retire 
Purchase Money Indebtedness, Mortgage Indebtedness or Senior Debt and, to 
permanently reduce (in the case of Senior Debt that is not Purchase Money 
Indebtedness or Mortgage Indebtedness) the amount of such Indebtedness, 
incurred under (d) of the covenant "Limitation on Incurrence of Additional 
Indebtedness and Disqualified Capital Stock" (including that in the case of a 
revolver or similar arrangement that makes credit available, such commitment 
is so permanently reduced by such amount), (2) at least 90% of the 
consideration for such Asset Sale or series of related Asset Sales consists 
of cash or Cash Equivalents, (3) no Default or Event of Default shall have 
occurred and be continuing at the time of, or would occur after giving 
effect, on a pro forma basis, to, such Asset Sale, and (4) the Board of 
Directors of Compass determines in good faith that Compass or such 
Subsidiary, as applicable, receives fair market value for such Asset Sale.

     The Indenture provides that an acquisition of Notes pursuant to an Asset
Sale Offer may be deferred until the accumulated Net Cash Proceeds from Asset
Sales not applied to the uses set forth in 1(a)(i) or 1(b) above (the "Excess
Proceeds") exceeds $5.0 million and that each Asset Sale Offer shall remain open
for 20 Business Days following its commencement (the "Asset Sale Offer Period").
Upon expiration of the Asset Sale Offer Period, Compass shall apply the Asset
Sale Offer Amount plus an amount equal to accrued and unpaid interest and
Liquidated Damages, if any, to the purchase of all Indebtedness properly
tendered (on a PRO RATA basis if the Asset Sale Offer Amount is insufficient to
purchase all Indebtedness so tendered) at the Asset Sale Offer Price (together
with accrued interest and Liquidated Damages, if any). To the extent that the
aggregate amount of Notes and such other PARI PASSU Indebtedness tendered
pursuant to an Asset Sale Offer is less than the Asset Sale Offer Amount,
Compass may use any remaining Net Cash Proceeds for general corporate purposes
as otherwise permitted by the Indenture and following each Asset Sale Offer the
Excess Proceeds amount shall be reset to zero. For purposes of (2) above, total
consideration received means the total consideration received for such Asset
Sales minus the amount of, (a) Purchase Money Indebtedness or Mortgage
Indebtedness secured solely by the assets sold and assumed by a transferee and
(b) property that within 30 days of such Asset Sale is converted into cash or
Cash Equivalents, PROVIDED that such cash and Cash Equivalents shall be treated
as Net Cash Proceeds attributable to the original Asset Sale for which such
property was received.

     Notwithstanding, and without complying with, the provisions of this
covenant:

          (i)    Compass and its Subsidiaries may, in the ordinary course of
     business, (1) convey, sell, transfer, assign or otherwise dispose of
     inventory and other assets acquired and held for resale in the ordinary
     course of business and (2) liquidate Cash Equivalents;

          (ii)   Compass and its Subsidiaries may convey, sell, transfer,
     assign or otherwise dispose of assets pursuant to and in accordance with
     the covenant "Limitation on Merger, Sale or Consolidation";

          (iii)  Compass and its Subsidiaries may sell or dispose of damaged,
     worn out, scrap or other obsolete property in the ordinary course of
     business so long as such property is no longer necessary for the proper
     conduct of the business of Compass or such Subsidiary, as applicable; and

          (iv)   Compass and the Guarantors may convey, sell, transfer, assign
     or otherwise dispose of assets to Compass or any of its wholly owned
     Guarantors;

          (v)    Compass and its Subsidiaries, in the ordinary course of
     business, may convey, sell, transfer, assign, or otherwise dispose of
     assets (or related assets in related transactions) with a fair market value
     of less than $250,000; and

          (vi)   Compass and each of its Subsidiaries may surrender or waive
     contract rights or settle, release or surrender of contract, tort or other
     claims of any kind or grant Liens not prohibited by the Indenture;



                                       64


All Net Cash Proceeds from an Event of Loss relating to a Material Facility 
shall be invested, used for prepayment of Senior Indebtedness or used to 
repurchase Notes, all within the period and as otherwise provided above in 
clauses 1(a) or 1(b)(i) of the first paragraph of this covenant plus 90 days.

     In addition to the foregoing and notwithstanding anything herein to the 
contrary, Compass will not, and will not permit any of its Subsidiaries to, 
directly or indirectly make any Asset Sale of any of the Equity Interests of 
any Subsidiary of Compass (other than Compass or a Wholly Owned Subsidiary 
Guarantor) except pursuant to an Asset Sale of all the Equity Interests of 
such Subsidiary.

     Any Asset Sale Offer shall be made in compliance with all applicable 
laws, rules, and regulations, including, if applicable, Regulation 14E of the 
Exchange Act and the rules and regulations thereunder and all other 
applicable Federal and state securities laws. To the extent that the 
provisions of any securities laws or regulations conflict with the provisions 
of this paragraph, compliance by Compass or any of its subsidiaries with such 
laws and regulations shall not in and of itself cause a breach of its 
obligations under such covenant.

     If the payment date in connection with an Asset Sale Offer hereunder is 
on or after an interest payment Record Date and on or before the associated 
Interest Payment Date, any accrued and unpaid interest (and Liquidated 
Damages, if any, due on such Interest Payment Date) will be paid to the 
person in whose name a Note is registered at the close of business on such 
Record Date, and such interest (or Liquidated Damages, if applicable) will 
not be payable to holders who tender Notes pursuant to such Asset Sale Offer.

LIMITATION ON TRANSACTIONS WITH AFFILIATES

     The Indenture provides that neither Compass nor any of its Subsidiaries 
will be permitted on or after the Issue Date to enter into or suffer to exist 
any contract, agreement, arrangement or transaction with any Affiliate (an 
"Affiliate Transaction"), or any series of related Affiliate Transactions, 
(other than Exempted Affiliate Transactions), (i) unless it is determined 
that the terms of such Affiliate Transaction are fair and reasonable to 
Compass, and no less favorable to Compass, than could have been obtained in 
an arm's length transaction with a non-Affiliate, and (ii) if involving 
consideration to either party in excess of $1.0 million, unless such 
Affiliate Transaction(s) is evidenced by an Officers' Certificate addressed 
and delivered to the Trustee certifying that such Affiliate Transaction (or 
Transactions) has been approved by a majority of the members of the Board of 
Directors that are disinterested in such transaction and (iii) if involving 
consideration to either party in excess of $5.0 million, unless in addition 
Compass, prior to the consummation thereof, obtains a written favorable 
opinion as to the fairness of such transaction to Compass from a financial 
point of view from an independent investment banking firm of national 
reputation or, if pertaining to a matter for which such investment banking 
firms do not customarily render such opinions, an appraisal or valuation firm 
of national reputation.

LIMITATION ON MERGER, SALE OR CONSOLIDATION

     The Indenture provides that Compass will not consolidate with or merge 
with or into another person or, directly or indirectly, sell, lease, convey 
or transfer all or substantially all of its assets (computed on a 
consolidated basis), whether in a single transaction or a series of related 
transactions, to another Person or group of affiliated Persons unless (i) 
either (a) Compass is the continuing entity or (b) the resulting, surviving 
or transferee entity is a corporation organized under the laws of the United 
States, any state thereof or the District of Columbia and expressly assumes 
by supplemental indenture all of the obligations of Compass in connection 
with the Notes and the Indenture; (ii) no Default or Event of Default shall 
exist or shall occur immediately after giving effect on a pro forma basis to 
such transaction; and (iii) unless such transaction is solely the merger of 
Compass and one of its previously existing Wholly-owned Subsidiaries which is 
also a Guarantor and which transaction is not in connection with any other 
transaction immediately after giving effect to such transaction on a pro 
forma basis, the consolidated resulting, surviving or transferee entity would 
immediately thereafter be permitted to incur at least $1.00 of additional 
Indebtedness pursuant to the Debt Incurrence Ratio set forth in the covenant 
"Limitation on Incurrence of Additional Indebtedness and Disqualified Capital 
Stock."

     Upon any consolidation or merger or any transfer of all or substantially 
all of the assets of Compass in accordance with the foregoing, the successor 
corporation formed by such consolidation or into which Compass is merged or 
to which such transfer is made shall succeed to and (except in the case of a 
lease) be 

                                      65


substituted for, and may exercise every right and power of, Compass under the 
Indenture with the same effect as if such successor corporation had been 
named therein as Compass, and (except in the case of a lease) Compass shall 
be released from the obligations under the Notes and the Indenture except 
with respect to any obligations that arise from, or are related to, such 
transaction.

     For purposes of the foregoing, the transfer (by lease, assignment, sale 
or otherwise) of all or substantially all of the properties and assets of one 
or more Subsidiaries, Compass' interest in which constitutes all or 
substantially all of the properties and assets of Compass shall be deemed to 
be the transfer of all or substantially all of the properties and assets of 
Compass.

 LIMITATION ON LINES OF BUSINESS

     The Indenture provides that neither Compass nor any of its Subsidiaries 
shall directly or indirectly engage to any substantial extent in any line or 
lines of business activity other than that which, in the reasonable good 
faith judgment of the Board of Directors of Compass, is a Related Business.

FUTURE SUBSIDIARY GUARANTORS

     The Indenture provides that all present and future Subsidiaries of 
Compass jointly and severally will guaranty irrevocably and unconditionally 
all principal, premium, if any, and interest on (and Liquidated Damages, if 
any) the Notes on a senior subordinated basis. The term Subsidiary does not 
include Unrestricted Subsidiaries.

RELEASE OF GUARANTORS

     The Indenture provides that no Guarantor shall consolidate or merge with 
or into (whether or not such Guarantor is the surviving person) another 
person unless (i) subject to the provisions of the following paragraph and 
certain other provisions of the Indenture, the person formed by or surviving 
any such consolidation or merger (if other than such Guarantor) assumes all 
the obligations of such Guarantor pursuant to a supplemental indenture in 
form reasonably satisfactory  to the Trustee, pursuant to which such person 
shall unconditionally guarantee, on a senior subordinated basis, all of such 
Guarantor's obligations under such Guarantor's guarantee, on the terms set 
forth in the Indenture; and (ii) immediately before and immediately after 
giving effect to such transaction on a pro forma basis, no Default or Event 
of Default shall have occurred or be continuing.

     Upon the sale or disposition (whether by merger, stock purchase, asset 
sale or otherwise) of a Subsidiary Guarantor or all of its assets to an 
entity which is not a Subsidiary Guarantor or the designation of a Subsidiary 
to become an Unrestricted Subsidiary, which transaction is otherwise in 
compliance with the Indenture (including, without limitation, the provisions 
of the covenant Limitations on Sale of Assets and Subsidiary Stock), such 
Subsidiary Guarantor will be deemed released from its obligations under its 
Guarantee of the Notes; PROVIDED, HOWEVER, that any such termination shall 
occur only in the event that all obligations of such Subsidiary Guarantor 
under all of its guarantees of, and under all of its pledges of assets or 
other security interests which secure, any Indebtedness of Compass or any 
other Subsidiary of Compass shall also terminate upon such release, sale or 
transfer.

LIMITATION ON STATUS AS INVESTMENT COMPANY

     The Indenture prohibits Compass and its Subsidiaries from being required 
to register as an "investment company" (as that term is defined in the 
Investment Company Act of 1940, as amended), or from otherwise becoming 
subject to regulation under the Investment Company Act.

REPORTS

     The Indenture provides that whether or not Compass is subject to the 
reporting requirements of Section 13 or 15(d) of the Exchange Act, Compass 
shall deliver to the Trustee and, to each holder and to prospective 
purchasers of Notes identified to Compass by an Initial Purchaser, within 15 
days after it is or would have been (if it were subject to such reporting 
obligations) required to file such with the Commission, (i) all annual and 
quarterly financial statements substantially equivalent to financial 
statements that would have been included in reports filed with the Commission 
on Forms 10-K and 10-Q, if Compass were subject 

                                      66


to the requirements of Section 13 or 15(d) of the Exchange Act, including, 
with respect to annual information only, a report thereon by Compass' 
certified independent public accountants as such would be required in such 
reports to the Commission and (ii) all current reports that would be required 
to be filed with the Commission on Form 8-K if Compass were required to file 
such reports; and, in each case, together with a management's discussion and 
analysis of financial condition and results of operations which would be so 
required and, unless the Commission will not accept such reports, file with 
the Commission the annual, quarterly and other reports which it is or would 
have been required to file with the Commission.

EVENTS OF DEFAULT AND REMEDIES

     The Indenture defines an Event of Default as (i) the failure by Compass 
to pay any installment of interest (or Liquidated Damages, if any) on the 
Notes as and when the same becomes due and payable and the continuance of any 
such failure for 30 days, (ii) the failure by Compass to pay all or any part 
of the principal, or premium, if any, on the Notes when and as the same 
becomes due and payable at maturity, redemption, by acceleration or 
otherwise, including, without limitation, payment of the Change of Control 
Purchase Price or the Asset Sale Offer Price, or otherwise, (iii) the failure 
by Compass or any Subsidiary of Compass to observe or perform any other 
covenant or agreement contained in the Notes or the Indenture and, subject to 
certain exceptions, the continuance of such failure for a period of 30 days 
after written notice is given to Compass by the Trustee or to Compass and the 
Trustee by the holders of at least 25% in aggregate principal amount of the 
Notes outstanding, (iv) certain events of bankruptcy, insolvency or 
reorganization in respect of Compass or any of its Significant Subsidiaries, 
(v) a default in any issue of Indebtedness of Compass or any of its 
Subsidiaries with an aggregate principal amount in excess of $5.0 million (a) 
resulting from the failure to pay principal at maturity or (b) as a result of 
which the maturity of such Indebtedness has been accelerated prior to its 
stated maturity, and (vi) final unsatisfied judgments not covered by 
insurance aggregating in excess of $5.0 million, at any one time rendered 
against Compass or any of its Subsidiaries and not stayed, bonded or 
discharged within 60 days. The Indenture provides that if a Default occurs 
and is continuing, the Trustee must, within 90 days after the occurrence of 
such default, give to the holders notice of such default.

     If an Event of Default occurs and is continuing (other than an Event of 
Default specified in clause (iv), above, relating to Compass or any of its 
Significant Subsidiaries,) then in every such case, unless the principal of 
all of the Notes shall have already become due and payable, either the 
Trustee or the holders of at least 25% in aggregate principal amount of the 
Notes then outstanding, by notice in writing to Compass (and to the Trustee 
if given by holders) (an "Acceleration Notice"), may declare all principal, 
determined as set forth below, and accrued interest (and Liquidated Damages, 
if any) thereon to be due and payable immediately; PROVIDED, however, that if 
any Senior Debt is outstanding pursuant to the Credit Agreement, upon a 
declaration of such acceleration, such principal and interest shall be due 
and payable upon the earlier of (x) the third Business Day after the sending 
to Compass and the Representative of such written notice, unless such Event 
of Default is cured or waived prior to such date and (y) the date of 
acceleration of any Senior Debt under the Credit Agreement. If an Event of 
Default specified in clause (iv), above, relating to Compass or any of its 
Significant Subsidiaries occurs, all principal and accrued interest (and 
Liquidated Damages, if any) thereon will be immediately due and payable on 
all outstanding Notes without any declaration or other act on the part of 
Trustee or the holders. The holders of a majority in aggregate principal 
amount of Notes generally are authorized to rescind such acceleration if all 
existing Events of Default, other than the non-payment of the principal of, 
premium, if any, and interest on the Notes which have become due solely by 
such acceleration and except on default with respect to any provision 
requiring a supermajority approval to amend, which default may only be waived 
by such a supermajority, and have been cured or waived.

     Prior to the declaration of acceleration of the maturity of the Notes, 
the holders of a majority in aggregate principal amount of the Notes at the 
time outstanding may waive on behalf of all the holders any default, except 
on default with respect to any provision requiring a supermajority approval 
to amend, which default may only be waived by such a supermajority, and 
except a default in the payment of principal of or interest on any Note not 
yet cured or a default with respect to any covenant or provision which cannot 
be modified or amended without the consent of the holder of each outstanding 
Note affected. Subject to the provisions of the Indenture relating to the 
duties of the Trustee, the Trustee will be under no obligation to exercise 
any of its rights or powers under the Indenture at the request, order or 
direction of any of the Holders, unless such Holders have offered to the 
Trustee reasonable security or indemnity. Subject to all provisions of the 
Indenture and applicable law, the Holders of a majority in aggregate 
principal amount of 

                                      67


the Notes at the time outstanding will have the right to direct the time, 
method and place of conducting any proceeding for any remedy available to the 
Trustee, or exercising any trust or power conferred on the Trustee.

LEGAL DEFEASANCE AND COVENANT DEFEASANCE

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

     In order to exercise either Legal Defeasance or Covenant Defeasance, (i) 
Compass must irrevocably deposit with the Trustee, in trust, for the benefit 
of the holders of the Notes, U.S. legal tender, U.S. Government Obligations 
or a combination thereof, in such amounts as will be sufficient, in the 
opinion of a nationally recognized firm of independent public accountants, to 
pay the principal of, premium, if any, and interest on such Notes on the 
stated date for payment thereof or on the redemption date of such principal 
or installment of principal of, premium, if any, or interest on such Notes, 
and the holders of Notes must have a valid, perfected, exclusive security 
interest in such trust; (ii) in the case of Legal Defeasance, Compass shall 
have delivered to the Trustee an opinion of counsel in the United States 
reasonably acceptable to the Trustee confirming that (A) Compass has received 
from, or there has been published by the Internal Revenue Service, a ruling 
or (B) since the date of the Indenture, there has been a change in the 
applicable federal income tax law, in either case to the effect that, and 
based thereon such opinion of counsel shall confirm that, the holders of such 
Notes will not recognize income, gain or loss for federal income tax purposes 
as a result of such Legal Defeasance and will be subject to federal income 
tax on the same amounts, in the same manner and at the same times as would 
have been the case if such Legal Defeasance had not occurred; (iii) in the 
case of Covenant Defeasance, Compass shall have delivered to the Trustee an 
opinion of counsel in the United States reasonably acceptable to such Trustee 
confirming that the holders of such Notes will not recognize income, gain or 
loss for federal income tax purposes as a result of such Covenant Defeasance 
and will be subject to federal income tax on the same amounts, in the same 
manner and at the same times as would have been the case if such Covenant 
Defeasance had not occurred; (iv) no Default or Event of Default shall have 
occurred and be continuing on the date of such deposit and Compass shall have 
delivered to the Trustee an Officer's Certificate, subject to such 
qualifications and exceptions as the Trustee deems appropriate, to the effect 
that, assuming no intervening bankruptcy of Compass between the date of 
deposit and the 91st day following the deposit and that no holder of the 
Notes is an insider of Compass, after the 91st day following the deposit, the 
trust funds will not be subject to the effect of any applicable bankruptcy, 
insolvency, reorganization or similar laws affecting creditors rights 
generally; (v) such Legal Defeasance or Covenant Defeasance shall not result 
in a breach or violation of, or constitute a default under the Indenture or 
any other material agreement or instrument to which Compass or any of its 
Subsidiaries is a party or by which Compass or any of its Subsidiaries is 
bound; (vi) Compass shall have delivered to the Trustee an Officers' 
Certificate stating that the deposit was not made by Compass with the intent 
of preferring the holders of such Notes over any other creditors of Compass 
or with the intent of defeating, hindering, delaying or defrauding any other 
creditors of Compass or others; and (vii) Compass shall have delivered to the 
Trustee an Officers' Certificate and an opinion of counsel, each stating that 
the conditions precedent provided for in, in the case of the Officers' 
Certificate, (i) through (vi) and, in the case of the opinion of counsel, 
clauses (i), (with respect to the validity and perfection of the security 
interest) (ii), (iii) and (v) of this paragraph have been complied with.

                                      68


     If the funds deposited with the Trustee to effect Covenant Defeasance 
are insufficient to pay the principal of, premium, if any, and interest on 
the Notes when due, then the obligations of Compass and the Guarantors under 
the Indenture and the Collateral Agreement will be revived and no such 
defeasance will be deemed to have occurred.

AMENDMENTS AND SUPPLEMENTS

     The Indenture contains provisions permitting Compass, the Guarantors and 
the Trustee to enter into a supplemental indenture for certain limited 
purposes without the consent of the holders. With the consent of the holders 
of not less than a majority in aggregate principal amount of the Notes at the 
time outstanding, Compass, the Guarantors and the Trustee are permitted to 
amend or supplement the Indenture or any supplemental indenture or modify the 
rights of the holders; provided that no such modification may, without the 
consent of holders of at least 66-2/3% in aggregate principal amount of Notes 
at the time outstanding, modify the provisions (including the defined terms 
used therein) of the covenant "Repurchase of Notes at the Option of the 
holder upon a Change of Control" in a manner adverse to the holders and 
provided, that no such modification may, without the consent of each holder 
affected thereby: (i) change the Stated Maturity on any Note, or reduce the 
principal amount thereof or the rate (or extend the time for payment) of 
interest thereon or any premium payable upon the redemption at the option of 
Compass thereof, or change the place of payment where, or the coin or 
currency in which, any Note or any premium or the interest thereon is 
payable, or impair the right to institute suit for the enforcement of any 
such payment on or after the Stated Maturity thereof (or, in the case of 
redemption at the option of Compass, on or after the Redemption Date), or 
reduce the Change of Control Purchase Price or the Asset Sale Offer Price or 
alter the provisions (including the defined terms used therein) regarding the 
right of Compass to redeem the Notes as a right, or at the option of Compass 
in a manner adverse to the holders, or (ii) reduce the percentage in 
principal amount of the outstanding Notes, the consent of whose holders is 
required for any such amendment, supplemental indenture or waiver provided 
for in the Indenture, or (iii) modify any of the waiver provisions, except to 
increase any required percentage or to provide that certain other provisions 
of the Indenture cannot be modified or waived without the consent of the 
holder of each outstanding Note affected thereby.

NO PERSONAL LIABILITY OF PARTNERS, STOCKHOLDERS, OFFICERS, DIRECTORS

     The Indenture provides that no direct or indirect stockholder, employee, 
officer or director, as such, past, present or future of Compass, the 
Guarantors or any successor entity shall have any personal liability in 
respect of the obligations of Compass or the Guarantors under the Indenture 
or the Notes solely by reason of his or its status as such stockholder, 
employee, officer or director, except that this provision shall in no way 
limit the obligation of any Guarantor pursuant to any guarantee of the Notes.

CERTAIN DEFINITIONS

     "ACQUIRED INDEBTEDNESS" means Indebtedness or Disqualified Capital Stock 
of any person existing at the time such person becomes a Subsidiary of 
Compass, including by designation, or is merged or consolidated into or with 
Compass or one of its Subsidiaries.

     "ACQUISITION" means the purchase or other acquisition of any person or 
all or substantially all the assets of any person by any other person, 
whether by purchase, merger, consolidation, or other transfer, and whether or 
not for consideration.

     "AFFILIATE" means any person directly or indirectly controlling or 
controlled by or under direct or indirect common control with Compass. For 
purposes of this definition, the term "control" means the power to direct the 
management and policies of a person, directly or through one or more 
intermediaries, whether through the ownership of voting securities, by 
contract, or otherwise, PROVIDED, THAT, with respect to ownership interest in 
Compass and its Subsidiaries, a Beneficial Owner of 10% or more of the total 
voting power normally entitled to vote in the election of directors, managers 
or trustees, as applicable, shall for such purposes be deemed to constitute 
control.

     "AVERAGE LIFE" means, as of the date of determination, with respect to 
any security or instrument, the quotient obtained by dividing (i) the sum of 
the products (a) of the number of years from the date of determination to the 
date or dates of each successive scheduled principal (or redemption) payment 
of such 

                                      69


security or instrument and (b) the amount of each such respective principal 
(or redemption) payment by (ii) the sum of all such principal (or redemption) 
payments.

     "BENEFICIAL OWNER" or "BENEFICIAL OWNER" for purposes of the definition 
of Change of Control and Affiliate has the meaning attributed to it in Rules 
13d-3 and 13d-5 under the Exchange Act (as in effect on the Issue Date), 
whether or not applicable, except that a "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.

     "BOARD OF DIRECTORS" means, with respect to any person, the board of 
directors of such person or any committee of the Board of Directors of such 
person authorized, with respect to any particular matter, to exercise the 
power of the board of directors of such person.

     "BUSINESS DAY" means each Monday, Tuesday, Wednesday, Thursday and 
Friday which is not a day on which banking institutions in New York, New York 
are authorized or obligated by law or executive order to close.

     "CAPITAL CONTRIBUTION" means any contribution to the equity of Compass 
from a direct or indirect parent of Compass for which no consideration other 
than the issuance of common stock with no redemption rights and no special 
preferences, privileges or voting rights is given.

     "CAPITALIZED LEASE OBLIGATION" means, as to any person, the obligations 
of such Person under a lease that are required to be classified and accounted 
for as capital lease obligations under GAAP and, for purposes of this 
definition, the amount of such obligations at any date shall be the 
capitalized amount of such obligations at such date, determined in accordance 
with GAAP.

     "CAPITAL STOCK" means, with respect to any corporation, any and all 
shares, interests, rights to purchase (other than convertible or exchangeable 
Indebtedness that is not itself otherwise capital stock), warrants, options, 
participations or other equivalents of or interests (however designated) in 
stock issued by that corporation.

     "CASH EQUIVALENT" means (i) securities issued or directly and fully 
guaranteed or insured by the United States of America or any agency or 
instrumentality thereof (provided that the full faith and credit of the 
United States of America is pledged in support thereof) or (ii) time deposits 
and certificates of deposit and commercial paper issued by the parent 
corporation of any domestic commercial bank of recognized standing having 
capital and surplus in excess of $500 million or (iii) commercial paper 
issued by others rated at least A-2 or the equivalent thereof by Standard & 
Poor's Corporation or at least P-2 or the equivalent thereof by Moody's 
Investors Service, Inc., and in the case of each of (i), (ii), and (iii) 
maturing within one year after the date of acquisition.

     "CONSOLIDATION" means, with respect to Compass, the consolidation of the 
accounts of the Subsidiaries with those of Compass, all in accordance with 
GAAP; PROVIDED that "consolidation" will not include consolidation of the 
accounts of any Unrestricted Subsidiary with the accounts of Compass. The 
term "consolidated" has a correlative meaning to the foregoing.

     "CONSOLIDATED COVERAGE RATIO" of any person on any date of determination 
(the "Transaction Date") means the ratio, on a basis, of (a)the aggregate 
amount of Consolidated EBITDA of such person attributable to continuing 
operations and businesses (exclusive of amounts attributable to operations 
and businesses permanently discontinued or disposed of) for the Reference 
Period to (b) the aggregate Consolidated Fixed Charges of such person 
(exclusive of amounts attributable to operations and businesses permanently 
discontinued or disposed of, but only to the extent that the obligations 
giving rise to such Consolidated Fixed Charges would no longer be obligations 
contributing to such person's Consolidated Fixed Charges subsequent to the 
Transaction Date) during the Reference Period; PROVIDED, that for purposes of 
such calculation, (i) Acquisitions which occurred during the Reference Period 
or subsequent to the Reference Period and on or prior to the Transaction Date 
shall be assumed to have occurred on the first day of the Reference Period, 
(ii) transactions giving rise to the need to calculate the Consolidated 
Coverage Ratio shall be assumed to have occurred on the first day of the 
Reference Period, (iii) the incurrence of any Indebtedness or issuance of any 
Disqualified Capital Stock during the Reference Period or subsequent to the 
Reference Period and on or prior to the Transaction Date (and the application 
of the proceeds therefrom to the extent 

                                      70


used to refinance or retire other Indebtedness) shall be assumed to have 
occurred on the first day of the Reference Period, and (iv) the Consolidated 
Fixed Charges of such person attributable to interest on any Indebtedness or 
dividends on any Disqualified Capital Stock bearing a floating interest (or 
dividend) rate shall be computed on a pro forma basis as if the average rate 
in effect from the beginning of the Reference Period to the Transaction Date 
had been the applicable rate for the entire period, unless such Person or any 
of its Subsidiaries is a party to an Interest Swap or Hedging Obligation 
(which shall remain in effect for the 12-month period immediately following 
the Transaction Date) that has the effect of fixing the interest rate on the 
date of computation, in which case such rate (whether higher or lower) shall 
be used.

     "CONSOLIDATED EBITDA" means, with respect to any person, for any period, 
the Consolidated Net Income of such person for such period adjusted to add 
thereto (to the extent deducted from net revenues in determining Consolidated 
Net Income), without duplication, the sum of (i) Consolidated income tax 
expense, (ii) Consolidated depreciation and amortization expense, and (iii) 
Consolidated Fixed Charges, less the amount of all cash payments made by such 
person or any of its Subsidiaries during such period to the extent such 
payments relate to non-cash charges that were added back in determining 
Consolidated EBITDA for such period or any prior period, provided that 
consolidated income tax expense and depreciation and amortization of a 
Subsidiary that is a less than wholly owned Subsidiary shall only be added to 
the extent of the equity interest of Compass in such Subsidiary.

     "CONSOLIDATED FIXED CHARGES" of any person means, for any period, the 
aggregate amount (without duplication and determined in each case in 
accordance with GAAP) of (a) interest expensed or capitalized, paid, accrued, 
or scheduled to be paid or accrued (including, in accordance with the 
following sentence, interest attributable to Capitalized Lease Obligations) 
of such person and its Consolidated Subsidiaries during such period, 
including (i) original issue discount and non-cash interest payments or 
accruals on any Indebtedness, (ii) the interest portion of all deferred 
payment obligations, and (iii) all commissions, discounts and other fees and 
charges owed with respect to bankers' acceptances and letters of credit 
financings and currency and Interest Swap and Hedging Obligations, in each 
case to the extent attributable to such period, and (b) the amount of 
dividends accrued or payable (or guaranteed) by such person or any of its 
Consolidated Subsidiaries in respect of Preferred Stock (other than by 
Subsidiaries of such person to such person or such person's wholly owned 
Subsidiaries), except if such Preferred Stock is a payment-in-kind ("PIK") 
security, issuance of such additional PIK securities would not count as 
dividends for purposes of this definition. For purposes of this definition, 
(x) interest on a Capitalized Lease Obligation shall be deemed to accrue at 
an interest rate reasonably determined in good faith by Compass to be the 
rate of interest implicit in such Capitalized Lease Obligation in accordance 
with GAAP and (y) interest expense attributable to any Indebtedness 
represented by the guaranty by such person or a Subsidiary of such person of 
an obligation of another person shall be deemed to be the interest expense 
attributable to the Indebtedness guaranteed.

     "CONSOLIDATED NET INCOME" means, with respect to any person for any 
period, the net income (or loss) of such person and its Consolidated 
Subsidiaries (determined on a consolidated basis in accordance with GAAP) for 
such period, adjusted to exclude (only to the extent included in computing 
such net income (or loss) and without duplication): (a) all gains (but not 
losses) which are either extraordinary (as determined in accordance with 
GAAP) or are either unusual or nonrecurring (including any gain from the sale 
or other disposition of assets outside the ordinary course of business or 
from the issuance or sale of any capital stock), (b) the net income, if 
positive, of any person, other than a Consolidated Subsidiary, in which such 
person or any of its Consolidated Subsidiaries has an interest, except to the 
extent of the amount of any dividends or distributions actually paid in cash 
to such person or a Consolidated Subsidiary of such person during such 
period, but in any case not in excess of such person's PRO RATA share of such 
person's net income for such period, (c) the net income or loss of any person 
acquired in a pooling of interests transaction for any period prior to the 
date of such acquisition, (d) the net income, if positive, of any of such 
person's Consolidated Subsidiaries to the extent that the declaration or 
payment of dividends or similar distributions is not at the time permitted by 
operation of the terms of its charter or bylaws or any other agreement, 
instrument, judgment, decree, order, statute, rule or governmental regulation 
applicable to such Consolidated Subsidiary.

     "CONSOLIDATED SUBSIDIARY" means, for any person, each Subsidiary of such 
person (whether now existing or hereafter created or acquired) the financial 
statements of which are consolidated for financial statement reporting 
purposes with the financial statements of such person in accordance with GAAP.

     "CREDIT AGREEMENT" means the credit agreement entered into by and among 
Compass, certain of its subsidiaries, certain financial institutions and, BSI 
as arranger, BankBoston as a lender and administrative 

                                      71


agent, and DLJ Capital Funding as documentation agent, providing a revolving 
credit facility, including any related notes, guarantees, collateral 
documents, instruments and agreements executed in connection therewith, as 
such credit agreement and/or related documents may be amended, restated, 
supplemented, renewed, replaced or otherwise modified from time to time 
whether or not with the same agent, trustee, representative lenders or 
holders, and, subject to the proviso to the next succeeding sentence, 
irrespective of any changes in the terms and conditions thereof. Without 
limiting the generality of the foregoing, the term "Credit Agreement" shall 
include agreements in respect of Interest Swap and Hedging Obligations with 
lenders party to the Credit Agreement and shall also include any amendment, 
amendment and restatement, renewal, extension, restructuring, supplement or 
modification to any Credit Agreement and all refundings, refinancings and 
replacements of any Credit Agreement, including any agreement (i) extending 
the maturity of any Indebtedness incurred thereunder or contemplated thereby, 
(ii) adding or deleting borrowers or guarantors thereunder, so long as 
borrowers and issuers include one or more of Compass and its Subsidiaries and 
their respective successors and assigns, (iii) increasing the amount of 
Indebtedness incurred thereunder or available to be borrowed thereunder, 
PROVIDED that on the date such Indebtedness is incurred in accordance with 
the covenant "Limitation on Incurrence of Additional Indebtedness and 
Disqualified Capital Stock" or (iv) otherwise altering the terms and 
conditions thereof in a manner not prohibited by the terms of the Indenture.

     "DISQUALIFIED CAPITAL STOCK" means (a) except as set forth in (b), with 
respect to any person, Equity Interests of such person that, by its terms or 
by the terms of any security into which it is convertible, exercisable or 
exchangeable, is, or upon the happening of an event or the passage of time or 
both would be, required to be redeemed or repurchased (including at the 
option of the holder thereof) by such person or any of its Subsidiaries, in 
whole or in part, on or prior to the Stated Maturity of the Notes and (b) 
with respect to any Subsidiary of such person (including with respect to any 
Subsidiary of Compass), any Equity Interests other than any common equity 
with no preference, privileges, or redemption or repayment provisions.

     "EQUITY INTEREST" of any Person means any shares, interests, 
participations or other equivalents (however designated) in such Person's 
equity, and shall in any event include any Capital Stock issued by, or 
partnership or membership interests in, such Person.

     "EVENT OF LOSS" means, with respect to any property or asset, any (i) 
loss, destruction or damage of such property or asset or (ii) any 
condemnation, seizure or taking, by exercise of the power of eminent domain 
or otherwise, of such property or asset, or confiscation or requisition of 
the use of such property or asset.

     "EXCLUDED PERSON" means officers and directors of Compass and those 
persons who beneficially own membership interests in Compass Holdings LLC, in 
each case, as of the Issue Date.

     "EXEMPTED AFFILIATE TRANSACTION" means (a) customary employee 
compensation arrangements approved by a majority of independent (as to such 
transactions) members of the Board of Directors of Compass, (b) dividends 
permitted under the terms of the covenant discussed above under "Limitation 
on Restricted Payments" above and payable, in form and amount, on a pro rata 
basis to all holders of common stock of Compass, (c) Management Fee Payments 
up to $500,000 in any fiscal year and the reimbursement by Compass of 
reasonable out-of-pocket costs and expenses incurred in connection with the 
rendering of management services to or on behalf of Compass, (d) Permitted 
Payments to Parent, (e) transactions solely between Compass and any of its 
wholly owned Consolidated Subsidiaries or solely among wholly owned 
Consolidated Subsidiaries of Compass and (f) the payment of $750,000 to 
Parent for reimbursement of the nonrefundable deposit against the purchase 
price for the acquisition of Barnes Machine.

     "GAAP" means United States generally accepted accounting principles set 
forth in the opinions and pronouncements of the Accounting Principles Board 
of the American Institute of Certified Public Accountants and statements and 
pronouncements of the Financial Accounting Standards Board or in such other 
statements by such other entity as approved by a significant segment of the 
accounting profession in the United States as in effect on the Issue Date.

     "GUARANTOR" means each Subsidiary of Compass that executes a Guarantee 
guaranteeing the Notes in accordance with the provisions of the Indenture.

                                      72



     "INDEBTEDNESS" of any person means, without duplication, (a) all 
liabilities and obligations, contingent or otherwise, of such any person, to 
the extent such liabilities and obligations would appear as a liability upon 
the consolidated balance sheet of such person in accordance with GAAP, (i) in 
respect of borrowed money (whether or not the recourse of the lender is to 
the whole of the assets of such person or only to a portion thereof), (ii) 
evidenced by bonds, notes, debentures or similar instruments, (iii) 
representing the balance deferred and unpaid of the purchase price of any 
property or services, except (other than accounts payable or other 
obligations to trade creditors which have remained unpaid for greater than 60 
days past their original due date) those incurred in the ordinary course of 
its business that would constitute ordinarily a trade payable to trade 
creditors; (b) all liabilities and obligations, contingent or otherwise, of 
such person (iv) evidenced by bankers' acceptances or similar instruments 
issued or accepted by banks, (v) relating to any Capitalized Lease 
Obligation, or (vi) evidenced by a letter of credit or a reimbursement 
obligation of such person with respect to any letter of credit; (c) all net 
obligations of such person under Interest Swap and Hedging Obligations; (d) 
all liabilities and obligations of others of the kind described in the 
preceding clause (a), (b) or (c) that such person has guaranteed or that is 
otherwise its legal liability or which are secured by any assets or property 
of such person and all obligations to purchase, redeem or acquire any Equity 
Interests; (e) any and all deferrals, renewals, extensions, refinancing and 
refundings (whether direct or indirect) of, or amendments, modifications or 
supplements to, any liability of the kind described in any of the preceding 
clauses (a), (b), (c) or (d), or this clause (e), whether or not between or 
among the same parties; and (f) all Disqualified Capital Stock of such Person 
(measured at the greater of its voluntary or involuntary maximum fixed 
repurchase price plus accrued and unpaid dividends). For purposes hereof, the 
"maximum fixed repurchase price" of any Disqualified Capital Stock which does 
not have a fixed repurchase price shall be calculated in accordance with the 
terms of such Disqualified Capital Stock as if such Disqualified Capital 
Stock were purchased on any date on which Indebtedness shall be required to 
be determined pursuant to the Indenture, and if such price is based upon, or 
measured by, the Fair Market Value of such Disqualified Capital Stock, such 
Fair Market Value to be determined in good faith by the board of directors of 
the issuer (or managing general partner of the issuer) of such Disqualified 
Capital Stock.

     "INITIAL PUBLIC EQUITY OFFERING" means an initial underwritten offering 
of common stock of Compass or Parent for cash pursuant to an effective 
registration statement under the Securities Act as a consequence of which the 
common stock of Compass or Parent is listed on a national securities exchange 
or quoted on the national market system of the Nasdaq stock market.

     "INTEREST SWAP AND HEDGING OBLIGATION" means any obligation of any 
person pursuant to any interest rate swap agreement, interest rate cap 
agreement, interest rate collar agreement, interest rate exchange agreement, 
currency exchange agreement or any other agreement or arrangement designed to 
protect against fluctuations in interest rates or currency values, including, 
without limitation, any arrangement whereby, directly or indirectly, such 
person is entitled to receive from time to time periodic payments calculated 
by applying either a fixed or floating rate of interest on a stated notional 
amount in exchange for periodic payments made by such person calculated by 
applying a fixed or floating rate of interest on the same notional amount.

     "INVESTMENT" by any person in any other person means (without 
duplication) (a) the acquisition (whether by purchase, merger, consolidation 
or otherwise) by such person (whether for cash, property, services, 
securities or otherwise) of capital stock, bonds, notes, debentures, 
partnership or other ownership interests or other securities, including any 
options or warrants, of such other person or any agreement to make any such 
acquisition; (b) the making by such person of any deposit with, or advance, 
loan or other extension of credit to, such other person (including the 
purchase of property from another person subject to an understanding or 
agreement, contingent or otherwise, to resell such property to such other 
person) or any commitment to make any such advance, loan or extension (but 
excluding accounts receivable, endorsements for collection or deposits 
arising in the ordinary course of business); (c) other than guarantees of 
Indebtedness of Compass or any Guarantor to the extent permitted by the 
covenant "Limitation on Incurrence of Additional Indebtedness and 
Disqualified Capital Stock," the entering into by such person of any 
guarantee of, or other credit support or contingent obligation with respect 
to, Indebtedness or other liability of such other person; (d) the making of 
any capital contribution by such person to such other person; and (e) the 
designation by the Board of Directors of Compass of any person to be an 
Unrestricted Subsidiary. Compass shall be deemed to make an Investment in an 
amount equal to the fair market value of the net assets of any subsidiary 
(or, if neither Compass nor any of its Subsidiaries has theretofore made an 
Investment in such subsidiary, in an amount equal to the Investments being 
made), at the time that such subsidiary is designated an Unrestricted 
Subsidiary, and any property transferred to an Unrestricted Subsidiary from 

                                      73


Compass or a Subsidiary of Compass shall be deemed an Investment valued at 
its fair market value at the time of such transfer.

     "ISSUE DATE" means the date of first issuance of the Notes under the 
Indenture.

     "JUNIOR SECURITY" means any Qualified Capital Stock and any Indebtedness 
of Compass or a Guarantor, as applicable, that is subordinated in right of 
payment to Senior Debt at least to the same extent as the Notes or the 
Guarantee, as applicable, and has no scheduled installment of principal due, 
by redemption, sinking fund payment or otherwise, on or prior to the Stated 
Maturity of the Notes; PROVIDED, that in the case of subordination in respect 
of Senior Debt under the Credit Agreement, "Junior Security" shall mean any 
Qualified Capital Stock and any Indebtedness of Compass or the Guarantor, as 
applicable, that (i) has a final maturity date occurring after the final 
maturity date of, all Senior Debt outstanding under the Credit Agreement on 
the date of issuance of such Qualified Capital Stock or Indebtedness, (ii) is 
unsecured, (iii) has an Average Life longer than the security for which such 
Qualified Capital Stock or Indebtedness is being exchanged, and (iv) by their 
terms or by law are subordinated to Senior Debt outstanding under the Credit 
Agreement on the date of issuance of such Qualified Capital Stock or 
Indebtedness at least to the same extent as the Notes.

     "LIEN" means any mortgage, charge, pledge, lien (statutory or 
otherwise), privilege, security interest, hypothecation or other encumbrance 
upon or with respect to any property of any kind, real or personal, movable 
or immovable, now owned or hereafter acquired.

     "MANAGEMENT FEE PAYMENTS" means payments from Compass to Dunhill and 
Hayes Capital under that certain Management Consulting Agreement, dated March 
9, 1998, as amended, by and between Compass, Dunhill Bank Caribbean Ltd. and 
Hayes Capital, in accordance with the terms and provisions of such Management 
Consulting Agreement on the Issue Date, PROVIDED, HOWEVER, that the 
obligation of Compass to make such payments will be subordinated to the 
payment of all Obligations with respect to the Notes (and any Guarantee 
thereof).

     "MATERIAL FACILITY" means a facility that has a customer certification 
including without limitation D1-9000.

     "MORTGAGE INDEBTEDNESS" of any person means any Indebtedness of such 
person secured by real property of such person which in the reasonable good 
faith judgment of the Board of Directors is directly related to a Related 
Business of Compass.

     "NET CASH PROCEEDS" means the aggregate amount of cash or Cash 
Equivalents received by Compass in the case of a sale of Qualified Capital 
Stock and by Compass and its Subsidiaries in respect of an Asset Sale plus, 
in the case of an issuance of Qualified Capital Stock upon any exercise, 
exchange or conversion of securities (including options, warrants, rights and 
convertible or exchangeable debt) of Compass that were issued for cash on or 
after the Issue Date, the amount of cash originally received by Compass upon 
the issuance of such securities (including options, warrants, rights and 
convertible or exchangeable debt) less, in each case, the sum of all 
payments, fees, commissions and (in the case of Asset Sales, reasonable and 
customary), expenses (including, without limitation, the fees and expenses of 
legal counsel and investment banking fees and expenses) incurred in 
connection with such Asset Sale or sale of Qualified Capital Stock, and, in 
the case of an Asset Sale only, less the amount (estimated reasonably and in 
good faith by Compass) of income, franchise, sales and other applicable taxes 
(the computation of which shall take into account any available net operating 
losses and other tax attributes of Parent, and Compass and their 
Subsidiaries) required to be paid by Compass or any of its respective 
Subsidiaries in the taxable year of such sale in connection with such Asset 
Sale.

     "NON-RECOURSE INDEBTEDNESS" means Indebtedness of Compass or its 
Subsidiaries to the extent that, (i) under the terms thereof or pursuant to 
law, no personal recourse may be had against Compass or its Subsidiaries for 
the payment of the principal of or interest or premium on such Indebtedness, 
and enforcement of obligations on such Indebtedness (except with respect to 
fraud, willful misconduct, misrepresentation, misapplication of funds, 
reckless damage to assets and undertakings with respect to environmental 
matters or construction defects) is limited only to recourse against 
interests in specified assets and property (the "Special Assets"), accounts 
and proceeds arising therefrom, and rights under purchase agreements or other 
agreements with respect to such Subject Assets; (ii) such Indebtedness (x) is 
incurred 

                                      74


concurrently with the acquisition by Compass or its Subsidiaries of such 
Subject Assets or a Person (or interests in a Person) holding such Subject 
Assets, or (y) constitutes Refinancing Indebtedness with respect to 
Indebtedness so incurred; and (iii) the Subject Assets are not existing 
assets and no existing assets or proceeds from the sale, transfer or other 
disposition of existing assets were used to acquire such Subject Assets.

     "OBLIGATION" means any principal, premium or interest payment, or 
monetary penalty, or damages, due by Compass or any Guarantor under the terms 
of the Notes or the Indenture, including any liquidated damages due pursuant 
to the terms of the Registration Rights Agreement.

     "PARENT" means Compass Holdings LLC or its successor, so long as such 
entity owns at least 51% of the Capital Stock of Compass.

     "PERMITTED INDEBTEDNESS" means that: (a) Compass and the Guarantors may 
incur Indebtedness evidenced by the Notes and represented by the Indenture up 
to the amounts specified therein as of the date thereof; (b) Compass and the 
Guarantors, as applicable, may incur Refinancing Indebtedness with respect to 
any Indebtedness or Disqualified Capital Stock, as applicable, described in 
clause (a) of this definition or incurred under the Debt Incurrence Ratio 
test of the covenant "Limitation on Incurrence of Additional Indebtedness and 
Disqualified Capital Stock," or which is outstanding on the Issue Date (after 
giving effect to the transactions contemplated in this Offering Memorandum, 
and $3.5 million of Mortgage Indebtedness to be incurred in connection with 
the acquisition of Brittain Machine and within six months after the Issue 
Date, which will be considered outstanding on the Issue Date for purposes of 
this paragraph (b)), provided that in each case such Refinancing Indebtedness 
is secured only by the assets that secured the Indebtedness so refinanced; 
(c) Compass and its Subsidiaries may incur Indebtedness solely in respect of 
bankers acceptances, and performance bonds (to the extent that such 
incurrence does not result in the incurrence of any obligation to repay any 
obligation relating to borrowed money of others), all in the ordinary course 
of business in accordance with customary industry practices, in amounts and 
for the purposes customary in Compass' industry; PROVIDED, that the aggregate 
principal amount outstanding of such Indebtedness (including any Refinancing 
Indebtedness and any other Indebtedness issued to refinance, refund, defease 
or replace such Indebtedness) shall at no time exceed $250,000; (d) Compass 
may incur Indebtedness to any Subsidiary Guarantor, and any Subsidiary 
Guarantor may incur Indebtedness to any other Subsidiary Guarantor or to 
Compass; PROVIDED, that, in the case of Indebtedness of Compass, such 
obligations shall be unsecured and subordinated in all respects to Compass' 
obligations pursuant to the Notes and the date of any event that causes such 
Subsidiary Guarantor no longer to be a Subsidiary Guarantor shall be an 
Incurrence Date; and (e) any Guarantor may guaranty any Indebtedness of 
Compass or another Guarantor that was permitted to be incurred pursuant to 
the Indenture, substantially concurrently with such incurrence or at the time 
such person becomes a Guarantor.

     "PERMITTED INVESTMENT" means (a) Investments in any of the Notes; (b) 
Investments in Cash Equivalents; (c) intercompany notes to the extent 
permitted under clause (d) of the definition of "Permitted Indebtedness" and 
(d) any Investment by Compass or any Subsidiary Guarantor in a Person if as a 
result of such Investment such Person immediately becomes a Wholly Owned 
Subsidiary Guarantor or such Person is immediately merged with or into 
Compass or a Wholly Owned Subsidiary Guarantor.

     "PERMITTED LIEN" means (a) Liens existing on the Issue Date; (b) Liens 
imposed by governmental authorities for taxes, assessments or other charges 
not yet subject to penalty or which are being contested in good faith and by 
appropriate proceedings, if adequate reserves with respect thereto are 
maintained on the books of Compass in accordance with GAAP; (c) statutory 
liens of carriers, warehousemen, mechanics, material men, landlords, 
repairmen or other like Liens arising by operation of law in the ordinary 
course of business provided that (i) the underlying obligations are not 
overdue for a period of more than 30 days, or (ii) such Liens are being 
contested in good faith and by appropriate proceedings and adequate reserves 
with respect thereto are maintained on the books of Compass in accordance 
with GAAP; (d) Liens securing the performance of bids, trade contracts (other 
than borrowed money), leases, statutory obligations, surety and appeal bonds, 
performance bonds and other obligations of a like nature incurred in the 
ordinary course of business; (e) easements, rights-of-way, zoning, similar 
restrictions and other similar encumbrances or title defects which, singly or 
in the aggregate, do not in any case materially detract from the value of the 
property, subject thereto (as such property is used by Compass or any of its 
Subsidiaries) or interfere with the ordinary conduct of the business of 
Compass or any of its Subsidiaries; (f) Liens arising by operation of law in 
connection with judgments, only to the extent, for an amount and for a period 
not resulting in an Event of 

                                      75


Default with respect thereto; (g) pledges or deposits made in the ordinary 
course of business in connection with workers' compensation, unemployment 
insurance and other types of social security legislation; (h) Liens securing 
the Notes; (i) Liens securing Indebtedness of a Person existing at the time 
such Person becomes a Subsidiary or is merged with or into Compass or a 
Subsidiary or Liens securing Indebtedness incurred in connection with an 
Acquisition, PROVIDED that such Liens were in existence prior to the date of 
such acquisition, merger or consolidation, were not incurred in anticipation 
thereof, and do not extend to any other assets; (j) Liens arising from 
Purchase Money Indebtedness or Mortgage Indebtedness permitted to be incurred 
pursuant to the covenant "Limitation on Incurrence of Additional Indebtedness 
and Disqualified Capital Stock" PROVIDED such Liens relate solely to the 
property which is subject to such Purchase Money Indebtedness or Mortgage 
Indebtedness, as applicable; (k) leases or subleases granted to other persons 
in the ordinary course of business not materially interfering with the 
conduct of the business of Compass or any of its Subsidiaries or materially 
detracting from the value of the relative assets of Compass or any 
Subsidiary; (l) Liens arising from precautionary Uniform Commercial Code 
financing statement filings regarding operating leases entered into by 
Compass or any of its Subsidiaries in the ordinary course of business; (m) 
Liens securing Refinancing Indebtedness incurred to refinance any 
Indebtedness that was previously so secured in a manner no more adverse to 
the holders of the Notes than the terms of the Liens securing such refinanced 
Indebtedness, and provided that the Indebtedness secured is not increased and 
the lien is not extended to any additional assets or property that would not 
have been security for the Indebtedness refinanced; and (n) Liens securing 
Indebtedness incurred under the Credit Agreement in accordance with the terms 
of the covenant "Limitation on Incurrence of Additional Indebtedness and 
Disqualified Capital Stock."

     "PERMITTED PAYMENTS TO PARENT" means without duplication, (a) payments 
to Parent in an amount sufficient to permit Parent to pay reasonable and 
necessary operating expenses and other general corporate expenses to the 
extent such expenses relate or are fairly allocable to Compass and its 
Subsidiaries, provided such expenses do not exceed $250,000 in any fiscal 
year; and (b) payments to Parent to enable Parent to pay foreign, federal, 
state or local tax liabilities ("Tax Payment"), not to exceed the amount of 
any tax liabilities that would be otherwise payable by Compass and its 
Subsidiaries and Unrestricted Subsidiaries to the appropriate taxing 
authorities if they filed separate tax returns to the extent that Parent has 
an obligation to pay such tax liabilities relating to the operations, assets 
or capital of Compass or its Subsidiaries and Unrestricted Subsidiaries 
PROVIDED, HOWEVER, that (i), notwithstanding the foregoing, in the case of 
determining the amount of a Tax Payment that is permitted to be paid by 
Company and any of its United States subsidiaries in respect of their Federal 
income tax liability, such payment shall be determined on the basis of 
assuming that all payments made to Parent pursuant to the immediately 
preceding clause (a) shall be treated as a deductible expense of Compass in 
the taxable year during which the obligation to make such payment accrues and 
(ii) any Tax Payments shall either be used by Parent to pay such tax 
liabilities within 90 days of Parent's receipt of such payment or refunded to 
the payee.

     "PURCHASE MONEY INDEBTEDNESS" of any person means any Non-Recourse 
Indebtedness of such person to any seller or other person incurred solely to 
finance the acquisition (including in the case of a Capitalized Lease 
Obligation, the lease) of any after acquired tangible property which, in the 
reasonable good faith judgment of the Board of Directors of Compass, is 
directly related to a Related Business of Compass and which is incurred 
substantially concurrently with such acquisition and is secured only by the 
assets so financed.

     "QUALIFIED CAPITAL STOCK" means any Capital Stock of Compass that is not 
Disqualified Capital Stock.

     "QUALIFIED EXCHANGE" means any legal defeasance, redemption, retirement, 
repurchase or other acquisition of Capital Stock or of Indebtedness of 
Compass issued on or after the Issue Date with the Net Cash Proceeds received 
by Compass from the substantially concurrent sale of Qualified Capital Stock 
or any exchange of Qualified Capital Stock for any Capital Stock or for 
Indebtedness of Compass issued on or after the Issue Date.

     "REFERENCE PERIOD" with regard to any person means the four full fiscal 
quarters (or such lesser period during which such person has been in 
existence) ended immediately preceding any date upon which any determination 
is to be made pursuant to the terms of the Notes or the Indenture.

                                      76


     "REFINANCING INDEBTEDNESS" means Indebtedness or Disqualified Capital 
Stock (a) issued in exchange for, or the proceeds from the issuance and sale 
of which are used substantially concurrently to repay, redeem, defease, 
refund, refinance, discharge or otherwise retire for value, in whole or in 
part, or (b) constituting an amendment, modification or supplement to, or a 
deferral or renewal of ((a) and (b) above are, collectively, a 
"Refinancing"), any Indebtedness or Disqualified Capital Stock in a principal 
amount or, in the case of Disqualified Capital Stock, liquidation preference, 
not to exceed (after deduction of reasonable and customary fees and expenses 
incurred in connection with the Refinancing plus the amount of any premium 
paid in connection with such Refinancing in accordance with the terms of the 
documents governing the Indebtedness refinanced without giving effect to any 
modification thereof made in connection with or in contemplation of such 
refinancing) the lesser of (i) the principal amount or, in the case of 
Disqualified Capital Stock, liquidation preference, of the Indebtedness or 
Disqualified Capital Stock so Refinanced and (ii) if such Indebtedness being 
Refinanced was issued with an original issue discount, the accreted value 
thereof (as determined in accordance with GAAP) at the time of such 
Refinancing; PROVIDED, that (A) such Refinancing Indebtedness of any 
Subsidiary of Compass shall only be used to Refinance outstanding 
Indebtedness or Disqualified Capital Stock of such Subsidiary, (B) such 
Refinancing Indebtedness shall (x) not have an Average Life shorter than the 
Indebtedness or Disqualified Capital Stock to be so refinanced at the time of 
such Refinancing and (y) in all respects, be no less subordinated or junior, 
if applicable, to the rights of holders of the Notes than was the 
Indebtedness or Disqualified Capital Stock to be refinanced, (C) such 
Refinancing Indebtedness shall have a final stated maturity or redemption 
date, as applicable, no earlier than the final stated maturity or redemption 
date, as applicable, of the Indebtedness or Disqualified Capital Stock to be 
so refinanced, and (D) such Refinancing Indebtedness shall be secured (if 
secured) in a manner no more adverse to the holders of the Notes than the 
terms of the Liens (if any) securing such refinanced Indebtedness, including, 
without limitation, the amount of Indebtedness secured shall not be increased.

     "RELATED BUSINESS" means the business conducted (or proposed to be 
conducted) by Compass and its Subsidiaries as of the Issue Date and any and 
all businesses that in the good faith judgment of the Board of Directors of 
Compass are materially related businesses.

     "RESTRICTED INVESTMENT" means, in one or a series of related 
transactions, any Investment, other than other Permitted Investments.

     "RESTRICTED PAYMENT" means, with respect to any person, (a) the 
declaration or payment of any dividend or other distribution in respect of 
Equity Interests of such person or any parent or Subsidiary of such person, 
(b) any payment on account of the purchase, redemption or other acquisition 
or retirement for value of Equity Interests of such person or any Subsidiary 
or parent of such person, (c) other than with the proceeds from the 
substantially concurrent sale of, or in exchange for, Refinancing 
Indebtedness any purchase, redemption, or other acquisition or retirement for 
value of, any payment in respect of any amendment of the terms of or any 
defeasance of, any Subordinated Indebtedness, directly or indirectly, by such 
person or a parent or Subsidiary of such person prior to the scheduled 
maturity, any scheduled repayment of principal, or scheduled sinking fund 
payment, as the case may be, of such Indebtedness, (d) any Restricted 
Investment by such person and (e) any Management Fee Payments or similar 
payments to any Affiliates (other than Subsidiaries) in excess of an 
aggregate of $500,000 in any fiscal year, PROVIDED, HOWEVER, that the 
obligation of Compass to pay such Management Fee Payments will be 
subordinated to the payment of all Obligations with respect to the Notes (and 
any Guarantee thereof); PROVIDED, HOWEVER, that the term "Restricted Payment" 
does not include (i) any dividend, distribution or other payment on or with 
respect to Equity Interests of an issuer to the extent payable solely in 
shares of Qualified Capital Stock of such issuer; or (ii) any dividend, 
distribution or other payment to Compass, or to any of its Guarantors, by 
Compass or any of its Subsidiaries; or (iii) the payment of $750,000 to 
Parent for reimbursement for the down payment on the purchase price of Barnes 
Machine.

     "SENIOR DEBT" of Compass or any Guarantor means Indebtedness (including 
any monetary obligation in respect of the Credit Agreement, and interest, 
whether or not allowable, accruing on Indebtedness incurred pursuant to the 
Credit Agreement after the filing of a petition initiating any proceeding 
under any bankruptcy, insolvency or similar law) of Compass or such Guarantor 
arising under the Credit Agreement or that, by the terms of the instrument 
creating or evidencing such Indebtedness, is expressly designated Senior Debt 
and made senior in right of payment to the Notes or the applicable Guarantee; 
provided, that in no event shall Senior Debt include (a) Indebtedness to any 
Subsidiary of Compass or any officer, director or employee of Compass or any 
Subsidiary of Compass, (b) Indebtedness incurred in violation of the terms 

                                      77


of the Indenture, (c) Indebtedness to trade creditors, (d) Disqualified 
Capital Stock, (e) Capitalized Lease Obligations, and (f) any liability for 
taxes owed or owing by Compass or such Guarantor.

     "SIGNIFICANT SUBSIDIARY" shall have the meaning provided under 
Regulation S-X of the Securities Act, as in effect on the Issue Date.

     "STATED MATURITY," when used with respect to any Note, means April 15, 
2005.

     "SUBORDINATED INDEBTEDNESS" means Indebtedness of Compass or a Guarantor 
that is subordinated in right of payment by its terms or the terms of any 
document or instrument relating thereto to the Notes or such Guarantee, as 
applicable, in any respect or has a stated maturity after the Stated Maturity.

     "SUBSIDIARY," with respect to any person, means (i) a corporation a 
majority of whose Equity Interests with voting power, under ordinary 
circumstances, to elect directors is at the time, directly or indirectly, 
owned by such person, by such person and one or more Subsidiaries of such 
person or by one or more Subsidiaries of such person, (ii) any other person 
(other than a corporation) in which such person, one or more Subsidiaries of 
such person, or such person and one or more Subsidiaries of such person, 
directly or indirectly, at the date of determination thereof has at least 
majority ownership interest, or (iii) a partnership in which such person or a 
Subsidiary of such person is, at the time, a general partner. Notwithstanding 
the foregoing, an Unrestricted Subsidiary shall not be a Subsidiary of 
Compass or of any Subsidiary of Compass. Unless the context requires 
otherwise, Subsidiary means each direct and indirect Subsidiary of Compass.

     "UNRESTRICTED SUBSIDIARY" means any subsidiary of Compass that does not 
own any Capital Stock of, or own or hold any Lien on any property of, Compass 
or any other Subsidiary of Compass and that, at the time of determination, 
shall be an Unrestricted Subsidiary (as designated by the Board of Directors 
of Compass); PROVIDED, that (i) such subsidiary shall not engage, to any 
substantial extent, in any line or lines of business activity other than a 
Related Business, (ii) neither immediately prior thereto nor after giving pro 
forma effect to such designation would there exist a Default or Event of 
Default and (iii) immediately after giving pro forma effect thereto, Compass 
could incur at least $1.00 of Indebtedness pursuant to the Debt Incurrence 
Ratio of the covenant "Limitation on Incurrence of Additional Indebtedness 
and Disqualified Capital Stock." The Board of Directors of Compass may 
designate any Unrestricted Subsidiary to be a Subsidiary, provided, that (i) 
no Default or Event of Default is existing or will occur as a consequence 
thereof and (ii) immediately after giving effect to such designation, on a 
pro forma basis, Compass could incur at least $1.00 of Indebtedness pursuant 
to the Debt Incurrence Ratio of the covenant "Limitation on Incurrence of 
Additional Indebtedness and Disqualified Capital Stock." Each such 
designation shall be evidenced by filing with the Trustee a certified copy of 
the resolution giving effect to such designation and an Officers' Certificate 
certifying that such designation complied with the foregoing conditions.

     "U.S. GOVERNMENT OBLIGATIONS" means direct non-callable obligations of, 
or non-callable obligations guaranteed by, the United States of America for 
the payment of which obligation or guarantee the full faith and credit of the 
United States of America is pledged.

     "WHOLLY-OWNED SUBSIDIARY" means a Subsidiary all the Equity Interests of 
which are owned by Compass or one or more Wholly-owned Subsidiaries of 
Compass.

BOOK-ENTRY; DELIVERY; FORM AND TRANSFER

     The New Notes will be issued in the form of one or more registered 
global notes without interest coupons (collectively, the "Global Notes"). 
Upon issuance, the Global Notes will be deposited with the Trustee, as 
custodian for DTC, in New York, New York, and registered in the name of DTC 
or its nominee for credit to the accounts of DTC's Direct and Indirect 
Participants (as defined below).

     Beneficial interests in all Global Notes and all Certificated Notes (as 
defined below), if any, will be subject to certain restrictions on transfer 
and will bear a restrictive legend as described under "Notice to Investors." 
In addition, transfer of beneficial interests in any Global Notes will be 
subject to the applicable rules and procedures of DTC and its Direct or 
Indirect Participants (including, if applicable, those of Euroclear and 
CEDEL), which may change from time to time.

                                      78


     The Global Notes may be transferred, in whole and not in part, only to 
another nominee of DTC or to a successor of DTC or its nominee in certain 
limited circumstances. Beneficial interests in the Global Notes may be 
exchanged for Notes in certificated form in certain limited circumstances. 
See "--Transfer of Interests in Global Notes for Certificated Notes."

     Initially, the Trustee will act as Paying Agent and Registrar. The Notes 
may be presented for registration of transfer and exchange at the offices of 
the Registrar.

DEPOSITORY PROCEDURES

     DTC has advised Compass that DTC is a limited-purpose trust company 
created to hold securities for its participating organizations (collectively, 
the "Direct Participants") and to facilitate the clearance and settlement of 
transactions in those securities between Direct Participants through 
electronic book-entry changes in accounts of Participants. The Direct 
Participants include securities brokers and dealers, banks, trust companies, 
clearing corporations and certain other organizations, including Euroclear 
and Cedel. Access to DTC's system is also available to other entities that 
clear through or maintain a direct or indirect, custodial relationship with a 
Direct Participant (collectively, the "Indirect Participants").

     DTC has also advised Compass that, pursuant to DTC's procedures, (i) 
upon deposit of the Global Notes for exchange, DTC will credit the accounts 
of the Direct Participants with such portions of the principal amount of the 
Global Notes as determined based on the portion of Outstanding Notes 
deposited by such Direct Participant as designated by the Exchange Agent, and 
(ii) DTC will maintain records of the ownership interests of such Direct 
Participants in the Global Notes and the transfer of ownership interests by 
and between Direct Participants. DTC will not maintain records of the 
ownership interests of, or the transfer of ownership interests by and 
between, Indirect Participants or other owners of beneficial interests in the 
Global Notes. Direct Participants and Indirect Participants must maintain 
their own records of the ownership interests of, and the transfer of 
ownership interests by and between, Indirect Participants and other owners of 
beneficial interests in the Global Notes.

     Investors in the U.S. Global Notes may hold their interests therein 
directly through DTC if they are Direct Participants in DTC or indirectly 
through organizations that are Direct Participants in DTC. All ownership 
interests in any Global Notes may be subject to the procedures and 
requirements of DTC.

     The laws of some states in the United States require that certain 
persons take physical delivery in definitive, certificated form, of 
securities that they own. This may limit or curtail the ability to transfer 
beneficial interests in a Global Note to such persons. Because DTC can act 
only on behalf of Direct Participants, which in turn act on behalf of 
Indirect Participants and others, the ability of a person having a beneficial 
interest in a Global Note to pledge such interest to persons or entities that 
are not Direct Participants in DTC, or to otherwise take actions in respect 
of such interests, may be affected by the lack of physical certificates 
evidencing such interests. For certain other restrictions on the 
transferability of the Notes see "--Transfers of Interests in Global Notes 
for Certificated Notes."

     Except as described in "--Transfers of Interests in Global Notes for 
Certificated Notes," owners of beneficial interests in the Global Notes will 
not have Notes registered in their names, will not receive physical delivery 
of Notes in certificated form and will not be considered the registered 
owners or holders thereof under the Indenture for any purpose.

     Under the terms of the Indenture, Compass, the Guarantors and the 
Trustee will treat the persons in whose names the Notes are registered 
(including Notes represented by Global Notes) as the owners thereof for the 
purpose of receiving payments and for any and all other purposes whatsoever. 
Payments in respect of the principal, premium, Liquidated Damages, if any, 
and interest on Global Notes registered in the name of DTC or its nominee 
will be payable by the Trustee to DTC or its nominee as the registered holder 
under the Indenture. Consequently, neither Compass, the Trustee nor any agent 
of Compass or the Trustee has or will have any responsibility or liability 
for (i) any aspect of DTC's records or any Direct Participant's or Indirect 
Participant's records relating to or payments made on account of beneficial 
ownership interests in the Global Notes or for maintaining, supervising or 
reviewing any of DTC's records or any Direct Participant's or Indirect 
Participant's records relating to the beneficial ownership interests in any 
Global Note or (ii) any other matter relating to the actions and practices of 
DTC or any of its Direct Participants or Indirect Participants.



                                      79



     DTC has advised Compass that its current payment practice (for payments 
of principal, interest and the like) with respect to securities such as the 
Notes is to credit the accounts of the relevant Direct Participants with such 
payment on the payment date in amounts proportionate to such Direct 
Participant's respective ownership interests in the Global Notes as shown on 
DTC's records. Payments by Direct Participants and Indirect Participants to 
the beneficial owners of the Notes will be governed by standing instructions 
and customary practices between them and will not be the responsibility of 
DTC, the Trustee, Compass or the Guarantors. Neither Compass, the Guarantors 
nor the Trustee will be liable for any delay by DTC or its Direct 
Participants or Indirect Participants in identifying the beneficial owners of 
the Notes, and Compass and the Trustee may conclusively rely on and will be 
protected in relying on instructions from DTC or its nominee as the 
registered owner of the Notes for all purposes.

     The Global Notes will trade in DTC's Same-Day Funds Settlement System 
and, therefore, transfers between Direct Participants in DTC will be effected 
in accordance with DTC's procedures, and will be settled in immediately 
available funds. Transfers between Indirect Participants (other than Indirect 
Participants who hold an interest in the Notes through Euroclear or CEDEL) 
who hold an interest through a Direct Participant will be effected in 
accordance with the procedures of such Direct Participant but generally will 
settle in immediately available funds. Transfers between and among Indirect 
Participants who hold interests in the Notes through Euroclear and CEDEL will 
be effected in the ordinary way in accordance with their respective rules and 
operating procedures.

     Subject to compliance with the transfer restrictions applicable to the 
Notes described herein, cross-market transfers between Direct Participants in 
DTC, on the one hand, and Indirect Participants who hold interests in the 
Notes through Euroclear or CEDEL, on the other hand, will be effected by 
Euroclear's or CEDEL's respective Nominee through DTC in accordance with 
DTC's rules on behalf of Euroclear or CEDEL; HOWEVER, delivery of 
instructions relating to crossmarket transactions must be made directly to 
Euroclear or CEDEL, as the case may be, by the counterparty in accordance 
with the rules and procedures of Euroclear or CEDEL and within their 
established deadlines (Brussels time for Euroclear and U.K. time for CEDEL). 
Indirect Participants who hold interest in the Notes through Euroclear and 
CEDEL may not deliver instructions directly to Euroclear's or CEDEL's 
Nominee. Euroclear or CEDEL will, if the transaction meets its settlement 
requirements, deliver instructions to its respective Nominee to deliver or 
receive interests on Euroclear's or CEDEL's behalf in the relevant Global 
Note in DTC, and make or receive payment in accordance with normal procedures 
for same-day fund settlement applicable to DTC.

     Because of time zone differences, the securities accounts of an Indirect 
Participant who holds an interest in the Notes through Euroclear or CEDEL 
purchasing an interest in a Global Note from a Direct Participant in DTC will 
be credited, and any such crediting will be reported to Euroclear or CEDEL 
during the European business day immediately following the settlement date of 
DTC in New York. Although recorded in DTC's accounting records as of DTC's 
settlement date in New York, Euroclear and CEDEL customers will not have 
access to the cash amount credited to their accounts as a result of a sale of 
an interest in a Global Note to a DTC Participant until the European business 
day for Euroclear or CEDEL immediately following DTC's settlement date.

     DTC has advised Compass that it will take any action permitted to be 
taken by a holder of Notes only at the direction of one or more Direct 
Participants to whose account interests in the Global Notes are credited and 
only in respect of such portion of the aggregate principal amount of the 
Notes to which such Direct Participant or Direct Participants has or have 
given direction. However, if there is an Event of Default under the Notes, 
DTC reserves the right to exchange Global Notes (without the direction of one 
or more of its Direct Participants) for legended Notes in certificated form, 
and to distribute such certificated forms of Notes to its Direct 
Participants. See "--Transfers of Interests in Global Notes for Certificated 
Notes."

     Although DTC, Euroclear and CEDEL have agreed to the foregoing 
procedures to facilitate transfers of interests in the Global Notes among 
Direct Participants, including Euroclear and CEDEL, they are under no 
obligation to perform or to continue to perform such procedures, and such 
procedures may be discontinued at any time. None of Compass, the Guarantors 
or the Trustee shall have any responsibility for the performance by DTC, 
Euroclear or CEDEL or their respective Direct and Indirect Participants of 
their respective obligations under the rules and procedures governing any of 
their operations.

                                      80


     The information in this section concerning DTC, Euroclear and CEDEL and 
their book-entry systems has been obtained from sources that Compass believes 
to be reliable, but Compass takes no responsibility for the accuracy thereof.

TRANSFERS OF INTERESTS IN GLOBAL NOTES FOR CERTIFICATED NOTES

     An entire Global Note may be exchanged for definitive Notes in 
registered, certificated form without interest coupons ("Certificated Notes") 
if (i) DTC (x) notifies Compass that it is unwilling or unable to continue as 
depositary for the Global Notes and Compass thereupon fails to appoint a 
successor depositary within 90 days or (y) has ceased to be a clearing agency 
registered under the Exchange Act, (ii) Compass, at its option, notifies the 
Trustee in writing that it elects to cause the issuance of Certificated Notes 
or (iii) there shall have occurred and be continuing a Default or an Event of 
Default with respect to the Notes. In any such case, Compass will notify the 
Trustee in writing that, upon surrender by the Direct and Indirect 
Participants of their interest in such Global Note, Certificated Notes will 
be issued to each person that such Direct and Indirect Participants and DTC 
identify as being the beneficial owner of the related Notes.

     Beneficial interests in Global Notes held by any Direct or Indirect 
Participant may be exchanged for Certificated Notes upon request to DTC, by 
such Direct Participant (for itself or on behalf of an Indirect Participant), 
to the Trustee in accordance with customary DTC procedures. Certificated 
Notes delivered in exchange for any beneficial interest in any Global Note 
will be registered in the names, and issued in any approved denominations, 
requested by DTC on behalf of such Direct or Indirect Participants (in 
accordance with DTC's customary procedures).

     In all cases described herein, such Certificated Notes will bear the 
restrictive legend referred to in "Notice to Investors," unless Compass 
determines otherwise in compliance with applicable law.

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

TRANSFERS OF CERTIFICATED NOTES FOR INTERESTS IN GLOBAL NOTES

     Certificated Notes may only be transferred if the transferor first 
delivers to the Trustee a written certificate (and, in certain circumstances, 
an opinion of counsel) confirming that, in connection with such transfer, it 
has complied with the restrictions on transfer described under "Notice to 
Investors."

SAME DAY SETTLEMENT AND PAYMENT

     The Indenture requires that payments in respect of the Notes represented 
by the Global Notes (including principal, premium, if any, interest and 
Liquidated Damages, if any) be made by wire transfer of immediately available 
same day funds to the accounts specified by the holder of interests in such 
Global Note. With respect to Certificated Notes, Compass will make all 
payments of principal, premium, if any, interest and Liquidated Damages, if 
any, by wire transfer of immediately available same day funds to the accounts 
specified by the holders thereof or, if no such account is specified, by 
mailing a check to each such holder's registered address. Compass expects 
that secondary trading in the Certificated Notes will also be settled in 
immediately available funds.

                                      81


              CERTAIN UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

     The following is a summary of certain United States federal income tax 
consequences of the Exchange Offer to holders of Notes.  This summary is 
based upon existing United States federal income tax law and interpretation 
thereof, which is subject to change, possibly retroactively.  Compass has not 
and will not seek any rulings or opinions from the Internal Revenue Service 
("IRS") or counsel with respect to the matters discussed below.  There can be 
no assurance that the IRS will not take positions concerning the tax 
consequences of the Exchange Offer which are different from those discussed 
herein.  This summary does not discuss all aspects of United States federal 
income taxation which may be important to particular holders in light of 
their individual investment circumstances, such as Notes held by investors 
subject to special tax rules (e.g., financial institutions, insurance 
companies, broker-dealers, and tax-exempt organizations) or to persons that 
will hold the Notes as a part of a straddle, hedge, or synthetic security 
transaction for United States federal income tax purposes, or that have a 
functional currency other than the United States dollar, all of whom may be 
subject to tax rules that differ significantly from those summarized below. 
In addition, this summary does not discuss any foreign, state, or local tax 
considerations. This summary assumes that investors will hold their Notes as 
"capital assets" (generally, property held for investment) under the United 
States Internal Revenue Code of 1986, as amended. HOLDERS OF OUTSTANDING 
NOTES SHOULD CONSULT THEIR TAX ADVISORS REGARDING THE UNITED STATES FEDERAL, 
STATE, LOCAL, AND FOREIGN INCOME AND OTHER TAX CONSIDERATIONS OF THE EXCHANGE 
OFFER IN LIGHT OF THEIR PARTICULAR SITUATIONS.

     The exchange of Outstanding Notes for New Notes under the terms of the 
Exchange Offer should not constitute a taxable exchange.  As a result, a 
holder (i) should not recognize taxable gain or loss as a result of 
exchanging Outstanding Notes for New Notes under the terms of the Exchange 
Offer, (ii) the holding period of the New Notes should include the holding 
period of the Old Notes exchanged for the New Notes and (iii) the adjusted 
tax basis of the New Notes should be the same as the adjusted tax basis of 
the Outstanding Notes exchanged therefor immediately before the exchange.

                         CERTAIN UNITED STATES FEDERAL INCOME
                         TAX CONSEQUENCES TO NON-U.S. HOLDERS

     The following is a summary of certain United States federal income tax 
consequences of the purchase, ownership, and disposition of Notes by an 
initial purchaser of Notes that, for United States federal income tax 
purposes, is not a "United States person" as defined below (a "Non-U.S. 
Holder"). This summary is based upon existing United States federal income 
tax law and interpretations thereof, which is subject to change, possibly 
retroactively. This summary does not discuss all aspects of United States 
federal income taxation which may be important to particular Non-U.S. Holders 
in light of their individual investment circumstances, such as Notes held by 
investors subject to special tax rules (E.G., financial institutions, 
insurance companies, broker-dealers, and tax-exempt organizations) or to 
persons that will hold the Notes as a part of a straddle, hedge, or synthetic 
security transaction for United States federal income tax purposes, or that 
have a functional currency other than the United States dollar, all of whom 
may be subject to tax rules that differ significantly from those summarized 
below. In addition, this summary does not discuss any foreign, state, or 
local tax considerations. This summary assumes that investors will hold their 
Notes as "capital assets" (generally, property held for investment) under the 
United States Internal Revenue Code of 1986, as amended (the "Code"). 
Prospective investors are urged to consult their tax advisors regarding the 
United States federal, state, local, and foreign income and other tax 
considerations of the purchase, ownership, and disposition of the Notes.

     For purposes of this summary, a "United States person" is (i) an 
individual who is a citizen or resident of the United States, (ii) a 
corporation, partnership, or other entity created or organized under the laws 
of the United States or any state or political subdivision thereof, (iii) an 
estate that is subject to United States federal income taxation without 
regard to the source of its income, or (iv) a trust whose administration is 
subject to the primary supervision of a United States court and which has one 
or more United States persons who have the authority to control all 
substantial decisions of the trust.

WITHHOLDING TAX.  Under present United States federal income tax law, 
payments of principal, premium (if any) and interest on the Notes by Compass 
to a Non-U.S. Holder, will be exempt from United States federal income or 
withholding tax (the "Portfolio Interest Exemption"), provided that (i) such 
holder does not own, actually or constructively, 10 percent or more of the 
total combined voting power of all classes of 

                                      82


stock of Compass entitled to vote, is not a controlled foreign corporation 
related to Compass through stock ownership and is not a bank receiving 
interest described in section 881(c)(3)(A) of the Code and (ii) the Owner's 
Statement Requirement discussed below has been satisfied by or with respect 
to the beneficial owner. Notwithstanding the above, a Non-U.S. Holder that is 
engaged in the conduct of a United States trade or business will be subject 
to (i) United States federal income tax on interest that is effectively 
connected with the conduct of such trade or business and (ii) if the Non-U.S. 
Holder is a corporation, a United States branch profits tax equal to 30% of 
its "effectively connected earnings and profits" as adjusted for the taxable 
year, unless the holder qualifies for an exemption from such tax or a lower 
tax rate under an applicable treaty.

GAIN ON DISPOSITION.  A Non-U.S. Holder will generally not be subject to 
United States federal income tax on gain recognized on a sale, redemption, or 
other disposition of a Note unless (i) the gain is effectively connected with 
the conduct of a trade or business within the United States by the Non-U.S. 
Holder or (ii) in the case of a Non-U.S. Holder who is a nonresident alien 
individual, such holder is present in the United States for 183 or more days 
during the taxable year and certain other requirements are met. Any such gain 
that is effectively connected with the conduct of a United States trade or 
business by a Non-U.S. Holder will be subject to United States federal income 
tax on a net income basis in the same manner as if such holder were a United 
States person and, if such Non-U.S. Holder is a corporation, such gain may 
also be subject to the 30% United States branch profits tax described above.

FEDERAL ESTATE TAXES.  A Note held by an individual who at the time of death 
is not a citizen or resident of the United States will not be subject to 
United States federal estate taxation as a result of such individual's death, 
provided that (i) the individual does not actually or constructively own 10% 
or more of the total combined voting power of all classes of stock of Compass 
entitled to vote and (ii) the interest accrued on the Note was not 
effectively connected with the conduct of a United States trade or business.

OWNER'S STATEMENT REQUIREMENT.  Sections 871(h) and 881(c) of the Code 
require that, in order to obtain the Portfolio Interest Exemption, either the 
beneficial owner of the Note, or a securities clearing organization, bank or 
other financial institution that holds customers' securities in the ordinary 
course of its trade or business (a "Financial Institution") and that holds 
the Note on behalf of such beneficial owner, file a statement with the 
withholding agent to the effect that the beneficial owner of the Note is not 
a United States person (within the meaning of section 7701(a)(30) of the 
Code). Under temporary United States Treasury regulations, which apply to 
stated interest paid on a Note on or before December 31, 1999, and to 
payments on or before such date of the proceeds from a sale or exchange of a 
Note, the statement requirement of sections 871(h) and 881(c) will be 
satisfied if (i) the beneficial owner of a Note certifies on Internal Revenue 
Service Form W-8, under penalties of perjury, that it is not a United States 
person and provides its name and address and (ii) any Financial Institution 
holding the Note on behalf of the beneficial owner files a statement with the 
withholding agent to the effect that it has received such a statement from 
the beneficial owner (and furnishes the withholding agent with a copy 
thereof). Recently issued final United States Treasury regulations, which 
apply to stated interest paid on a Note after December 31, 1999, and to 
payments made after such date of the proceeds from a sale or exchange of a 
Note, also provide that the statement requirement of sections 871(h) and 
881(c) will be satisfied if the two conditions set forth in the preceding 
sentence are met (although a beneficial owner that is a foreign estate or 
trust (or fiduciary thereof), a foreign partnership that has entered into a 
withholding agreement with the Internal Revenue Service or a Non-U.S. Holder 
holding a Note through its United States branch will be required to provide 
its taxpayer identification number in addition to its name and address, on 
the statement described in clause (i) of the preceding sentence).

     In the case of a Non-U.S. Holder who is engaged in a United States trade 
or business and receives interest on a Note that is effectively connected 
with the conduct of such trade or business, the holder will be required to 
provide Compass, in lieu of certificate described above, a properly executed 
Internal Revenue Service Form 4224 (or, after December 31, 1999, an Internal 
Revenue Service Form W-8) in order to establish an exemption from United 
States federal withholding taxes.

BACKUP WITHHOLDING TAX AND INFORMATION REPORTING.  Backup withholding tax 
will not apply to payments made by Compass on a Note if the Owner's Statement 
Requirement has been satisfied, PROVIDED that Compass does not have actual 
knowledge (and, with respect to payments made after December 31, 1999, does 
not have reason to know) that the payee is a United States person.

     Payments of proceeds from the sale or exchange of a Note generally will 
not be subject to backup withholding tax if they are made to or through a 
foreign office of a broker. If such broker is a United States 

                                      83


person, a controlled foreign corporation for United States federal income tax 
purposes, a foreign person 50 percent or more of whose gross income is 
effectively connected with the conduct of a United States trade or business 
for a specified three-year period or, in the case of payments made after 
December 31, 1999, a foreign partnership at least 50 percent of the capital 
or profits interests in which are owned by United States persons or that has 
a United States trade or business, information reporting will be required 
unless the broker has in its records documentary evidence that the beneficial 
owner is not a United States person and certain other conditions are met or 
the beneficial owner otherwise establishes an exemption. Payments to or 
through the United States office of a broker will be subject to backup 
withholding tax and information reporting unless the beneficial owner 
certifies, under penalties of perjury, that it is not a United States person 
or otherwise establishes an exemption.

                                      84


                              PLAN OF DISTRIBUTION

     Each broker-dealer that receives New Notes for its own account pursuant 
to the Exchange Offer must acknowledge that it will deliver a prospectus in 
connection with any resale of such New Notes.  This Prospectus, as it may be 
amended or supplemented from time to time, may be used by a broker-dealer in 
connection with resales of New Notes received in exchange for Outstanding 
Notes where such Outstanding Notes were acquired as a result of market-making 
activities or other trading activities.  Compass has agreed that it will make 
this Prospectus, as amend or supplemented, available to any broker-dealer for 
use in connection with any such resales for a period of 90 days after the 
Expiration Date.

     Compass will not receive any proceeds from any sale of New Notes by 
broker-dealers.  New Notes received by broker-dealer 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 New Notes or a combination of such 
methods of resale, at market prices prevailing at the time of resale, at 
prices related to such prevailing market prices or negotiated prices.  Any 
such resale may be made directly to purchasers or to or through brokers or 
dealers who may receive compensation in the form of commissions or 
concessions from any such broker-dealer and/or the purchasers of any such New 
Notes.  Any broker-dealer that resells New Notes that were received by it for 
its own account pursuant to the Exchange Offer and any broker or dealer that 
participates in a distribution of such New Notes may be deemed to be an 
"underwriter" within the meaning of the Securities Act and any profit on any 
such resale of New Notes and any commissions 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 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.

     Compass has been advised by DLJ, BSI and Libra, the initial purchasers 
of the Outstanding Notes, that following completion of the Exchange Offer 
they intend to make a market in the New Notes to be issued in the Exchange 
Offer. However, such entities are under no obligation to do so and any market 
activities with respect to the New Notes may be discontinued at any time.

                                LEGAL MATTERS

     The validity of the New Notes offered hereby will be passed upon for 
Compass by Morgan, Lewis & Bockius LLP, Los Angeles, California.

                                   EXPERTS

     The consolidated financial statements of Compass, the financial 
statements of Aeromil, the consolidated financial statements of Brittain 
Machine, the financial statements Barnes Machine, the combined financial 
statements of Sea-Lect and the consolidated financial statements of Modern 
appearing in this Prospectus and Registration Statement have been audited by 
Ernst & Young LLP, independent auditors, to the extent indicated in their 
reports thereon also appearing elsewhere herein and in the Registration 
Statement.  Such financial statements have been included herein in reliance 
upon such reports given on the authority of such firm as experts in 
accounting and auditing.

     The consolidated financial statements of Brittain Machine appearing in 
this Prospectus and Registration Statement have been audited by Grant 
Thornton LLP, independent auditors, to the extent indicated in their reports 
thereon also appearing elsewhere herein and in the Registration Statement.  
Such consolidated financial statements have been included herein in reliance 
upon such reports given on the authority of such firm as experts in 
accounting and auditing.

     The financial statements of Lamsco West, Inc. appearing in this 
Prospectus and Registration Statement have been audited by McGladrey & 
Pullen, LLP, independent auditors, to the extent indicated in their reports 
thereon also appearing elsewhere herein and in the Registration Statement.  
Such financial statements have been included herein in reliance upon such 
reports given on the authority of such firm as experts in accounting and 
auditing.

                                      85


                         COMPASS AEROSPACE CORPORATION
                         INDEX TO FINANCIAL STATEMENTS
 


                                                                                                               PAGE
                                                                                                             ---------
                                                                                                          
 
COMPASS AEROSPACE CORPORATION
For the year ended December 31, 1998 and for the period from October 21, 1997 (date of incorporation)
  through December 31, 1997
    Report of Independent Auditors.........................................................................  F-3
    Consolidated Balance Sheets............................................................................  F-4
    Consolidated Statements of Income......................................................................  F-5
    Consolidated Statements of Stockholders' Equity........................................................  F-6
    Consolidated Statements of Cash Flows..................................................................  F-7
    Notes to Consolidated Financial Statements.............................................................  F-8
 
AEROMIL ENGINEERING COMPANY
For the period from January 1, 1997 through November 25, 1997
    Report of Independent Auditors.........................................................................  F-19
    Balance Sheet..........................................................................................  F-20
    Statement of Operations and Retained Earnings..........................................................  F-21
    Statement of Cash Flows................................................................................  F-22
    Notes to Financial Statements..........................................................................  F-23
 
BRITTAIN MACHINE, INC.
For the period from July 1, 1997 through April 21, 1998
    Report of Independent Certified Public Accountants.....................................................  F-29
    Consolidated Balance Sheet.............................................................................  F-30
    Consolidated Statement of Earnings and Retained Earnings...............................................  F-31
    Consolidated Statement of Cash Flows...................................................................  F-32
    Notes to Consolidated Financial Statements.............................................................  F-33
 
For the years ended June 30, 1997 and June 30, 1996
    Report of Independent Certified Public Accountants.....................................................  F-40
    Report of Independent Auditors.........................................................................  F-41
    Consolidated Balance Sheets............................................................................  F-42
    Consolidated Statements of Earnings and Retained Earnings..............................................  F-44
    Consolidated Statements of Cash Flows..................................................................  F-45
    Notes to Consolidated Financial Statements.............................................................  F-46
 
BARNES MACHINE, INC.
For the period from October 1, 1997 through April 21, 1998 and for the year ended
  September 30, 1997
    Report of Independent Auditors.........................................................................  F-54
    Balance Sheets.........................................................................................  F-55
    Statements of Income and Retained Earnings.............................................................  F-56
    Statements of Cash Flows...............................................................................  F-57
    Notes to Financial Statements..........................................................................  F-58

 
                                      F-1



                                                                                                               PAGE
                                                                                                             ---------
                                                                                                          
SEA-LECT PRODUCTS, INC.
For the period from January 1, 1998 through May 11, 1998 and for the year ended
  December 31, 1997
    Report of Independent Auditors.........................................................................  F-63
    Combined Balance Sheets................................................................................  F-64
    Combined Statements of Income..........................................................................  F-65
    Combined Statements of Shareholders' Equity............................................................  F-66
    Combined Statements of Cash Flows......................................................................  F-67
    Notes to Combined Financial Statements.................................................................  F-68
 
LAMSCO WEST, INC.
For the period from January 4, 1998 through November 20, 1998 and for the years ended
  January 3, 1998 and December 28, 1996
    Independent Auditor's Report...........................................................................  F-71
    Balance Sheets.........................................................................................  F-72
    Statements of Income...................................................................................  F-73
    Statements of Retained Earnings........................................................................  F-74
    Statements of Cash Flows...............................................................................  F-75
    Notes to Financial Statements..........................................................................  F-76
 
MODERN MANUFACTURING, INC. (formerly Y.F. Americas, Inc.)
[to be supplied]

 
                                      F-2

                         REPORT OF INDEPENDENT AUDITORS
 
To the Shareholders
Compass Aerospace Corporation
 
    We have audited the accompanying consolidated balance sheets of Compass
Aerospace Corporation and subsidiaries as of December 31, 1998 and 1997, and the
related statements of income, stockholders' equity, and cash flows for the year
ended December 31, 1998 and the period October 21, 1997 (date of incorporation)
through December 31, 1997. Our audits also included the financial statement
schedule listed in the Index at Item 21(b). These financial statements and
schedule are the responsibility of the Company's management. Our responsibility
is to express an opinion on these financial statements and the schedule based on
our audits.
 
    We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
    In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of Compass
Aerospace Corporation and subsidiaries and the consolidated results of its
operations and its cash flows for the year ended December 31, 1998 and the
period October 21, 1997 (date of incorporation) through December 31, 1997, in
conformity with generally accepted accounting principles. Also, in our opinion,
the related financial statement schedule, when considered in relation to the
basic consolidated financial statements taken as a whole, presented fairly, in
all material respects the information set forth therein.
 
/s/ Ernst & Young LLP
 
Long Beach, California
March 15, 1999
 
                                      F-3

                         COMPASS AEROSPACE CORPORATION
 
                          CONSOLIDATED BALANCE SHEETS
 
               (IN THOUSANDS EXCEPT SHARE AND PER SHARE AMOUNTS)
 


                                                                                                  DECEMBER 31
                                                                                             ---------------------
                                                                                                1998       1997
                                                                                             ----------  ---------
                                                                                                   
ASSETS
Current assets:
  Cash and cash equivalents................................................................  $    7,871  $     443
  Accounts receivable less allowance for doubtful accounts of $756 in 1998 and $31 in
    1997...................................................................................      19,553      2,168
  Inventories..............................................................................      32,631      5,559
  Deferred income taxes....................................................................       2,100        123
  Refundable income taxes..................................................................         889         --
  Prepaid expenses and other current assets................................................         418        350
                                                                                             ----------  ---------
Total current assets.......................................................................      63,462      8,643
 
Property and equipment, net................................................................      58,914     11,947
 
Goodwill, net of accumulated amortization of $2,519 in 1998 and $53 in 1997................     120,412     13,199
 
Other assets...............................................................................      12,717         --
                                                                                             ----------  ---------
Total assets...............................................................................  $  255,505  $  33,789
                                                                                             ----------  ---------
                                                                                             ----------  ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable.........................................................................  $   10,827  $   2,084
  Accrued liabilities......................................................................       9,910        742
  Income taxes payable.....................................................................          --        889
  Current portion of long-term debt and capital leases.....................................       4,632      2,104
  Line of credit...........................................................................          --      4,034
                                                                                             ----------  ---------
Total current liabilities..................................................................      25,369      9,853
 
Deferred income taxes......................................................................       7,845        415
Long-term debt and capital leases, less current portion....................................     192,336      8,447
Mezzanine debt with related party..........................................................          --      6,000
 
Commitments and contingencies
Stockholders' equity:
  Common stock, $.01 par value:
    Authorized shares:
      36,000,000 at December 31, 1998
      20,000,000 at December 31, 1997
    Issued and outstanding:
      24,775,628 at December 31, 1998
      9,000,000 at December 31, 1997.......................................................         248         90
  Paid-in capital..........................................................................      28,718      8,910
  Retained earnings........................................................................         989         74
                                                                                             ----------  ---------
Total stockholders' equity.................................................................      29,955      9,074
                                                                                             ----------  ---------
Total liabilities and stockholders' equity.................................................  $  255,505  $  33,789
                                                                                             ----------  ---------
                                                                                             ----------  ---------

 
                            See accompanying notes.
 
                                      F-4

                         COMPASS AEROSPACE CORPORATION
 
                       CONSOLIDATED STATEMENTS OF INCOME
 
                                 (IN THOUSANDS)
 


                                                                                                       PERIOD FROM
                                                                                                       OCTOBER 21
                                                                                         YEAR ENDED      THROUGH
                                                                                        DECEMBER 31    DECEMBER 31
                                                                                            1998          1997
                                                                                        ------------  -------------
                                                                                                
Net sales.............................................................................   $   96,547     $   3,057
Cost of sales.........................................................................       70,410         2,386
                                                                                        ------------       ------
Gross profit..........................................................................       26,137           671
Selling, general and administrative expenses..........................................       14,537           404
                                                                                        ------------       ------
Operating income......................................................................       11,600           267
Interest expense......................................................................        8,493           166
Other (expense) income................................................................         (670)           16
                                                                                        ------------       ------
Income before income taxes............................................................        2,437           117
Income tax expense....................................................................        1,522            43
                                                                                        ------------       ------
Net income............................................................................   $      915     $      74
                                                                                        ------------       ------
                                                                                        ------------       ------

 
                            See accompanying notes.
 
                                      F-5

                         COMPASS AEROSPACE CORPORATION
 
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
 
               (IN THOUSANDS EXCEPT SHARE AND PER SHARE AMOUNTS)
 


                                                             COMMON STOCK         ADDITIONAL                   TOTAL
                                                       -------------------------    PAID-IN     RETAINED    STOCKHOLDERS'
                                                          SHARES       AMOUNT       CAPITAL     EARNINGS       EQUITY
                                                       ------------  -----------  -----------  -----------  ------------
                                                                                             
Balance at October 21, 1997 (date of
  incorporation).....................................            --   $      --    $      --    $      --    $       --
  Proceeds from initial private placement of stock...     9,000,000          90        8,910           --         9,000
  Net income.........................................                        --           --           74            74
                                                       ------------       -----   -----------       -----   ------------
Balance at December 31, 1997.........................     9,000,000          90        8,910           74         9,074
  Issuance of stock..................................       582,376           6          460           --           466
  Conversion of mezzanine debt to stock..............     6,000,000          60        5,940           --         6,000
  Issuance of stock..................................     9,193,252          92       13,408           --        13,500
  Net income.........................................            --          --           --          915           915
                                                       ------------       -----   -----------       -----   ------------
Balance at December 31, 1998.........................    24,775,628   $     248    $  28,718    $     989    $   29,955
                                                       ------------       -----   -----------       -----   ------------
                                                       ------------       -----   -----------       -----   ------------

 
                            See accompanying notes.
 
                                      F-6

                         COMPASS AEROSPACE CORPORATION
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
                                 (IN THOUSANDS)
 


                                                                                                      PERIOD FROM
                                                                                                       OCTOBER 21
                                                                                         YEAR ENDED     THROUGH
                                                                                        DECEMBER 31   DECEMBER 31
                                                                                            1998          1997
                                                                                        ------------  ------------
                                                                                                
OPERATING ACTIVITIES
Net income............................................................................   $      915    $       74
Adjustments to reconcile net income to net cash (used in) provided by operating
  activities:
  Depreciation........................................................................        5,974           166
  Amortization........................................................................        2,466            53
  Stock issued for compensation.......................................................          466            --
  Deferred taxes......................................................................         (317)           --
  Changes in operating assets and liabilities:
    Accounts receivable...............................................................         (681)          249
    Inventories.......................................................................       (5,253)          308
    Prepaid expenses and other assets.................................................      (14,829)         (136)
    Accounts payable..................................................................        2,432          (530)
    Accrued expenses and other liabilities............................................        2,150            85
                                                                                        ------------  ------------
Net cash (used in) provided by operating activities...................................       (6,677)          269
 
INVESTING ACTIVITIES
Purchase of property and equipment....................................................       (5,701)          (25)
Acquired businesses, net of cash acquired.............................................     (166,416)      (23,431)
                                                                                        ------------  ------------
Net cash used in investing activities.................................................     (172,117)      (23,456)
 
FINANCING ACTIVITIES
Proceeds from note offering...........................................................      110,000            --
Proceeds from long-term debt..........................................................       81,000        10,262
Proceeds from mezzanine debt..........................................................           --         6,000
Proceeds from sale of stock...........................................................       13,500         9,000
Payments on long-term debt and capital leases.........................................      (14,244)       (5,666)
Net (decrease) increase in line of credit.............................................       (4,034)        4,034
                                                                                        ------------  ------------
Net cash provided by financing activities.............................................      186,222        23,630
                                                                                        ------------  ------------
Net increase in cash..................................................................        7,428           443
Cash and cash equivalents at beginning of period......................................          443            --
                                                                                        ------------  ------------
Cash and cash equivalents at end of period............................................   $    7,871    $      443
                                                                                        ------------  ------------
                                                                                        ------------  ------------
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION
Cash paid during the period for:
  Interest............................................................................   $    6,600    $       33
                                                                                        ------------  ------------
                                                                                        ------------  ------------
  Income taxes........................................................................   $    2,100    $      110
                                                                                        ------------  ------------
                                                                                        ------------  ------------
SUPPLEMENTAL SCHEDULE OF NON-CASH ACTIVITIES
Conversion of mezzanine debt to stock.................................................   $    6,000    $       --
                                                                                        ------------  ------------
                                                                                        ------------  ------------
Assets acquired under capital leases..................................................   $    4,672    $       --
                                                                                        ------------  ------------
                                                                                        ------------  ------------

 
                            See accompanying notes.
 
                                      F-7

                         COMPASS AEROSPACE CORPORATION
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                               DECEMBER 31, 1998
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
PRINCIPLES OF CONSOLIDATION
 
    The accompanying consolidated financial statements include the accounts of
Compass Aerospace Corporation and its wholly owned subsidiaries, Western Methods
Machinery Corporation (Western), Aeromil Engineering Company (Aeromil), Barnes
Machine, Inc. (Barnes), Brittain Machine Inc. (Brittain), Wichita Manufacturing
Inc. (Wichita), Sea-Lect Products Inc. (Sea-Lect), Lamsco West, Inc. (Lamsco),
and Modern Manufacturing, Inc. (Modern) (collectively, the Company). All
significant intercompany accounts and transactions have been eliminated in
consolidation.
 
BUSINESS
 
    The Company was founded in October 1997 to become a major supplier of
precision machined individual parts, and of higher value-added sub-assemblies,
manufacturing kits and structural components used by aerospace manufacturers in
structural frames and other metal aircraft components. Customers include
domestic and foreign entities.
 
    The Company manufactures its products using various metals including
aluminum, titanium and steel through the use of precision computer numerically
controlled machine tools. The Company uses a variety of advanced techniques and
machinery including horizontal and vertical machining centers and state-of-
the-art high-speed precision machining equipment, as well as three-spindle
five-axis gantry mills.
 
ACCOUNTING ESTIMATES
 
    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses during the reporting
period. Actual results could differ from those estimates.
 
CASH EQUIVALENTS
 
    The Company considers all highly liquid instruments with an original
maturity of three months or less when purchased to be cash equivalents. Cash and
cash equivalents are held by major financial institutions. The Company is
subject to risk for amounts in excess of federal deposit insurance limits.
 
CONCENTRATION OF CREDIT RISK
 
    Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of trade receivables. The
Company conducts a major portion of its business with a limited number of
customers. Credit is extended based upon an evaluation of each customer's
financial condition, with terms consistent with those present throughout the
industry. Typically, the Company does not require collateral from customers.
 
    Sales to the Boeing Company accounted for 72% and 77% of total consolidated
sales for the year ended December 31, 1998 and for the period October 21, 1997
through December 31, 1997, respectively. Trade accounts receivable from the
Boeing Company accounted for 63% and 76% of total consolidated accounts
receivable as of December 31, 1998 and 1997, respectively.
 
                                      F-8

                         COMPASS AEROSPACE CORPORATION
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                               DECEMBER 31, 1998
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
FAIR VALUES OF FINANCIAL INSTRUMENTS
 
    Fair values of cash and cash equivalents approximate cost due to the short
period of time to maturity. Fair values of long-term debt, which have been
determined based on borrowing rates currently available to the Company for loans
with similar terms of maturity, approximate the carrying amounts in the
consolidated financial statements.
 
INVENTORIES
 
    Inventories are valued under methodologies that approximate the first-in
first-out method of cost, and are stated at the lower of cost or market.
 
PROPERTY AND EQUIPMENT
 
    Property and equipment are carried at cost. The provision for depreciation
of property and equipment, which includes amortization of assets under capital
leases, is generally computed on the straight-line method over the following
useful lives:
 

                                    
Buildings and improvements...........  5 - 40 years
Machinery and equipment..............  2 - 10 years
Furniture and fixtures...............  5 - 10 years
Leasehold improvements...............  Lease term or life of asset,
                                       whichever is shorter

 
GOODWILL
 
    Goodwill represents the excess of the purchase price over the estimated fair
value of the net assets acquired in connection with business combinations.
Amortization is provided for on a straight-line basis over 20 years.
Amortization expense related to goodwill was $2,466,000 for the year ended
December 31, 1998 and $53,000 for the period October 21, 1997 through December
31, 1997.
 
IMPAIRMENT OF LONG-LIVED ASSETS
 
    The carrying values of long-lived assets are reviewed periodically and if
future cash flows are believed insufficient to recover the remaining carrying
value of the related assets, the carrying value is written down to its estimated
fair value in the period the impairment is identified.
 
STOCK-BASED COMPENSATION
 
    The Company elected to continue to account for stock-based compensation
plans using the intrinsic value-based method of accounting prescribed by
Accounting Principles Board Opinion No. 25 (APB 25), "Accounting for Stock
Issued to Employees," and related interpretations. Under the provisions of APB
25, compensation expense is measured at the grant date for the difference
between the fair value of the stock and the exercise price.
 
                                      F-9

                         COMPASS AEROSPACE CORPORATION
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                               DECEMBER 31, 1998
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
REVENUE RECOGNITION
 
    The Company recognizes revenue from product sales at the time of shipment.
The Company provides its customers the right to return products that are damaged
or defective. Provisions are made currently for estimated returns.
 
IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS
 
    The Company adopted Statement of Financial Accounting Standards (SFAS) No.
130, "Reporting Comprehensive Income," effective January 1, 1998. This Statement
establishes standards for the reporting and display of comprehensive income and
its components in the financial statements. There was no impact on the financial
statements of the Company due to the adoption of SFAS No. 130.
 
    SFAS No. 131, "Disclosure About Segments of an Enterprise and Related
Information," was also adopted on January 1, 1998, which requires the Company to
report financial and descriptive information about its reportable operating
segments. There was no impact on the financial statements of the Company due to
the adoption of SFAS No. 131.
 
    Also effective January 1, 1998, the Company adopted SFAS No. 132,
"Employers' Disclosures about Pensions and Other Postretirement Benefits." This
statement supersedes the disclosure requirements in Statements of Financial
Accounting Standards 87, "Employers' Accounting for Pensions," 88, "Accounting
for Settlements and Curtailments of Defined Benefit Pension Plans for
Termination Benefits," and 106, "Employers' Accounting for Postretirement
Benefits Other than Pensions." The objective of SFAS No. 132 is to improve and
standardize disclosures regarding pensions and postretirement benefits. There
was no impact on the financial statements of the Company due to the adoption of
SFAS No. 132.
 
    In June 1998, the Financial Accounting Standards Board issued Statement No.
133, "Accounting for Derivative Instruments and Hedging Activities," which is
required to be adopted in years beginning after June 15, 1999. The Company
believes that there will be no impact due to the adoption of Statement No. 133.
 
    In March 1998, the Accounting Standards Executive Committee of the American
Institute of Certified Public Accountants issued Statement of Position (SOP)
98-1, "Accounting for the Costs of Computer Software Developed or Obtained for
Internal Use," which is effective for fiscal years beginning after December 15,
1998. SOP 98-1 requires capitalization of qualified computer software costs with
amortization recognized over their estimated useful lives. The Company believes
that there will be no impact due to the adoption of SOP 98-1.
 
    In April 1998, the Accounting Standards Executive Committee of the American
Institute of Certified Public Accountants issued Statement of Position (SOP)
98-5, "Reporting on the Costs of Start-Up Activities," which is effective for
fiscal years beginning after December 15, 1998. SOP 98-5 requires costs of
start-up activities, as defined in the Statement, to be expensed as incurred.
The Company believes that there will be no impact due to the adoption of SOP
98-5.
 
2. ACQUISITIONS
 
    Each of the following transactions has been accounted for under the purchase
method of accounting for business combinations. Accordingly, the accompanying
consolidated statements of operations include
 
                                      F-10

                         COMPASS AEROSPACE CORPORATION
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                               DECEMBER 31, 1998
 
2. ACQUISITIONS (CONTINUED)
revenues and expenses related to these entities since their respective closing
dates. The financial statements reflect the preliminary allocations of the
purchase price, though the purchase price allocation has not been finalized on
certain of the Company's business combinations.
 
    During 1997, the Company funded the acquisitions of Western and Aeromil
under its then existing credit facility. During 1998, the Company paid down the
debt related to the 1997 acquisitions and funded its 1998 acquisitions through
the proceeds provided by the $110 million Offering and the $170 million Credit
Agreement (see Notes 5 and 7).
 
    Each of the businesses discussed below, acquired during 1998, manufactures
parts for aerospace customers, including precision machined parts from titanium,
aluminum, and steel.
 
    On April 21, 1998, the Company acquired all of the outstanding common stock
of Barnes Machine, Inc., located in Shelton, Washington. The Company also
acquired certain land and buildings owned by the stockholders and used in the
operation of the business. The purchase price was $15.1 million. The Company
also retired debt of approximately $0.8 million upon acquisition.
 
    On April 21, 1998, the Company acquired all of the outstanding stock of
Brittain Machine, Inc. and its wholly-owned subsidiary, Wichita Manufacturing,
Inc. Brittain is located in Wichita, Kansas, and Wichita is located in Cerritos,
California. The purchase price was $55.0 million. The Company also retired debt
of approximately $3.0 million upon acquisition.
 
    On May 11, 1998, the Company acquired certain assets and liabilities of
Sea-Lect Products, Inc. and all of the outstanding common stock of its affiliate
J&J Leasing (collectively Sea-Lect). Sea-Lect is located in Kent, Washington.
The purchase price was $12.2 million. The Company also retired debt of $0.9
million upon acquisition.
 
    On November 20, 1998, the Company purchased all of the outstanding stock of
Lamsco West, Inc. Lamsco's operations are located in Santa Clarita, California,
and Kent, Washington. The purchase price was $73.7 million. At December 31,
1998, $2.5 million is held for the seller in escrow pending fulfillment of
provisions in the purchase agreement.
 
    On December 31, 1998, the Company acquired all of the outstanding common
stock of Modern Manufacturing, Inc. (formerly Y.F. Americas, Inc.), located in
Renton, Washington. The purchase price was $23.1 million. At December 31, 1998,
$2.5 million is held in escrow for the seller pending fulfillment of certain
provisions in the purchase agreement.
 
    The following unaudited consolidated supplemental pro forma information
includes the accounts of Compass Aerospace Corporation and its wholly owned
subsidiaries, Western, Aeromil, Barnes, Brittain, Wichita, Sea-Lect, Lamsco and
Modern. The pro forma information assumes that all the acquisitions were
consummated on January 1, 1997 (in thousands).
 


                                                                             DECEMBER 31
                                                                        ----------------------
                                                                           1998        1997
                                                                        ----------  ----------
                                                                              
Net sales.............................................................  $  183,444  $  150,785
                                                                        ----------  ----------
                                                                        ----------  ----------
Net income............................................................  $    8,188  $    5,745
                                                                        ----------  ----------
                                                                        ----------  ----------

 
                                      F-11

                         COMPASS AEROSPACE CORPORATION
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                               DECEMBER 31, 1998
 
2. ACQUISITIONS (CONTINUED)
    The pro forma consolidated results of operations included adjustments to
give effect to amortization of goodwill, interest on acquisition debt,
additional depreciation expense based on the fair market value of the property,
plant and equipment acquired and certain other adjustments, together with the
income tax effects. The unaudited consolidated pro forma information is not
necessarily indicative of the combined results that would have occurred had the
acquisitions and borrowings occurred on those dates, nor is it indicative of the
results that may occur in the future.
 
3. INVENTORY
 
    The following is a summary of inventory (in thousands):
 


                                                                              DECEMBER 31
                                                                        ------------------------
                                                                           1998         1997
                                                                        -----------  -----------
                                                                               
Raw materials.........................................................   $  10,048    $      --
Work in process.......................................................      16,970        5,356
Finished goods........................................................       5,613          203
                                                                        -----------  -----------
                                                                         $  32,631    $   5,559
                                                                        -----------  -----------
                                                                        -----------  -----------

 
4. PROPERTY AND EQUIPMENT
 
    The following is a summary of property and equipment, which is recorded at
cost (in thousands):
 


                                                                              DECEMBER 31
                                                                        ------------------------
                                                                           1998         1997
                                                                        -----------  -----------
                                                                               
Land..................................................................   $   1,991    $      --
Building and improvements.............................................       6,098           --
Furniture and fixtures................................................       1,376          264
Leasehold improvements................................................         547          301
Machinery and equipment...............................................      55,042       11,548
                                                                        -----------  -----------
                                                                            65,054       12,113
 
Accumulated depreciation..............................................      (6,140)        (166)
                                                                        -----------  -----------
                                                                         $  58,914    $  11,947
                                                                        -----------  -----------
                                                                        -----------  -----------

 
    Included in machinery and equipment is approximately $2,565,000 of equipment
under capital lease arrangements (see Note 12).
 
5. DEBT OFFERING
 
    On April 21, 1998, the Company completed a $110 million debt offering of
10 1/8% Senior Subordinated Notes (the Notes) due 2005 (the Offering). The Notes
are unconditionally guaranteed on a senior subordinated basis by the Company's
existing subsidiaries and all future subsidiaries. The net proceeds from the
Offering were used to repay all outstanding bank debt, to finance the
acquisitions, and for general corporate purposes. The transaction costs of $7.3
million incurred in connection with the Offering were
 
                                      F-12

                         COMPASS AEROSPACE CORPORATION
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                               DECEMBER 31, 1998
 
5. DEBT OFFERING (CONTINUED)
recorded as a deferred charge and are amortized over the seven-year life of the
Notes using the straight-line method.
 
    The Notes mature on April 15, 2005, unless redeemed prior to that time.
Interest on the Notes is payable semiannually on April 15 and October 15 of each
year, commencing October 15, 1998, to holders of record. The Notes will be
redeemable at the option of the Company, in whole or in part, on or after April
15, 2002 at the redemption price as defined in the agreement. In addition, on or
before April 15, 2001 the Company may redeem up to 35% of the Notes at a
redemption price of 110.125% of the principal amount with the net proceeds of
one or more public equity offerings as defined and provided for in the
agreement.
 
    Under provisions of the indenture applicable to the Notes, the Company may,
under certain circumstances, be limited in its ability to incur additional
indebtedness or issue Disqualified Capital Stock (as defined), pay dividends or
make other distributions, create certain liens on assets, sell certain assets
and stock of subsidiaries, enter into certain transactions with affiliates, and
effect certain mergers and consolidations. The Company is also subject to
certain restrictive covenants and is required to maintain certain financial
ratios in connection with the Notes.
 
6. MEZZANINE DEBT
 
    In connection with the acquisitions of Western Methods and Aeromil, the
Company entered into a subordinated note with its largest stockholder for $6
million bearing interest at 11%, payable quarterly. On March 18, 1998, the Note
and related accrued interest was exchanged for 6 million shares of the Company's
common stock.
 
7. BANK BORROWINGS
 
    Long-term debt and capital leases consist of the following (dollars in
thousands):
 


                                                                              DECEMBER 31
                                                                        -----------------------
                                                                           1998        1997
                                                                        ----------  -----------
                                                                              
Senior subordinated notes.............................................  $  110,000   $      --
Term Loan A...........................................................      35,000          --
Term Loan B...........................................................      45,000          --
Acquisition line of credit............................................       1,000          --
Capital leases and other..............................................       5,968      10,551
                                                                        ----------  -----------
                                                                        $  196,968   $  10,551
                                                                        ----------  -----------
                                                                        ----------  -----------

 
    On November 20, 1998, the Company entered into a $170 million credit
agreement (Credit Agreement) with BankBoston, N.A. and its participants. This
Credit Agreement, as amended and restated on February 11, 1999, replaced a prior
revolving credit facility with BankBoston. The Credit Agreement includes a $25
million revolving credit note (Revolver), Term Loan A with available lending of
up to $35 million, Term Loan B with available lending of up to $45 million, and
an acquisition line of credit (Acquisition Line) for up to $65 million. The
transaction costs of $5.2 million incurred in connection with the Credit
Agreement were recorded as a deferred charge and are amortized over the life of
the Credit
 
                                      F-13

                         COMPASS AEROSPACE CORPORATION
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                               DECEMBER 31, 1998
 
7. BANK BORROWINGS (CONTINUED)
Agreement using the straight-line method. The Credit Agreement accrues interest
at variable rates based upon the bank's prime rate or Eurocurrency rate and is
payable quarterly. The interest rate in effect at December 31, 1998, was
approximately 10.1%. The Revolver matures November 2003. Term Loan A is payable
in equal quarterly installments, totaling 10% of the outstanding principal in
1999, 15% of the outstanding principal in 2000 and 2001, 23.75% of the
outstanding principal in 2002, and the remainder in 2003. Term Loan B is payable
in equal quarterly installments totaling 1% of the outstanding principal in 1999
through 2003, and 47.5% of the outstanding principal in 2004 and 2005. Payments
on the Acquisition Line begin at December 31, 2000 and are payable in 13 equal
quarterly installments. The Credit Agreement contains certain restrictive
covenants and requires the maintenance of certain financial ratios.
 
    As prescribed by and defined in the Credit Agreement, availability under the
Revolver is limited to 85% of eligible accounts receivable, plus 50% of the net
book value of eligible inventory, plus 25% of the orderly liquidation value of
machinery and equipment, subject to reserves that may be established by the
lender. Subject to these provisions, the Company has $25 million available under
the Revolver and an initial availability of $35 million under the Acquisition
Line. The remaining $30 million of the Acquisition Line will become available
provided the Company raises one dollar of equity for every additional dollar of
borrowings over the initial $35 million of availability.
 
    As of December 31, 1997, the Company had a note payable to a bank for $10.3
million. The note was secured by substantially all of the Company's assets and
accrued interest at 9.5%. Interest and principal payments were due monthly. The
note had a maturity date of November 2000. At December 31, 1997, the Company
also had outstanding an installment loan with a bank for $300,000 that was
payable monthly with 8.6% interest and an original maturity of October 2002.
Both of these loans were paid in full during 1998 and there are no outstanding
balances under either credit facility at the end of 1998.
 
    Maturities of long-term debt, excluding capital lease payments (see Note 12)
as of December 31, 1998 are as follows (in thousands):
 

                                                                 
1999..............................................................  $   4,304
2000..............................................................      6,159
2001..............................................................      6,422
2002..............................................................      9,509
2003..............................................................     13,633
Thereafter........................................................    154,376
                                                                    ---------
                                                                      194,403
Less current portion..............................................      4,304
                                                                    ---------
Long-term debt....................................................  $ 190,099
                                                                    ---------
                                                                    ---------

 
8. INCOME TAXES
 
    Deferred income taxes are computed using the liability method and reflect
the net tax effects of temporary differences between the carrying amount of
assets and liabilities for financial statement purposes and the amounts used for
income tax purposes. The provision for income taxes reflects the taxes
 
                                      F-14

                         COMPASS AEROSPACE CORPORATION
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                               DECEMBER 31, 1998
 
8. INCOME TAXES (CONTINUED)
to be paid for the period and the change during the period in the deferred tax
assets and liabilities. Significant components of the Company's deferred tax
assets and liabilities are as follows (in thousands):
 


                                                                              DECEMBER 31
                                                                        ------------------------
                                                                           1998         1997
                                                                        -----------  -----------
                                                                               
Deferred tax assets:
  Accrued expenses not deductible for tax.............................   $     735    $      62
  Inventories.........................................................       1,365           61
                                                                        -----------       -----
Total deferred tax assets.............................................       2,100          123
 
Deferred tax liabilities:
  Depreciation and amortization.......................................      (7,645)          --
  Other...............................................................        (200)        (415)
                                                                        -----------       -----
Total deferred tax liabilities........................................      (7,845)        (415)
                                                                        -----------       -----
Net deferred tax liability............................................   $  (5,745)   $    (292)
                                                                        -----------       -----
                                                                        -----------       -----

 
    Significant components of the provision for income taxes are as follows (in
thousands):
 


                                                                                  PERIOD FROM
                                                                                  OCTOBER 21
                                                                    YEAR ENDED      THROUGH
                                                                   DECEMBER 31,  DECEMBER 31,
                                                                       1998          1997
                                                                   ------------  -------------
                                                                           
Current:
  Federal........................................................   $    1,770     $      36
  State..........................................................           69             7
                                                                   ------------       ------
                                                                         1,839            43
 
Deferred:
  Federal........................................................         (270)           --
  State..........................................................          (47)           --
                                                                   ------------       ------
                                                                          (317)           --
                                                                   ------------       ------
                                                                    $    1,522     $      43
                                                                   ------------       ------
                                                                   ------------       ------

 
                                      F-15

                         COMPASS AEROSPACE CORPORATION
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                               DECEMBER 31, 1998
 
8. INCOME TAXES (CONTINUED)
    The reconciliation of income tax at the U.S. federal statutory rate to
income tax expense is as follows:
 


                                                                                         PERIOD FROM
                                                                                         OCTOBER 21
                                                                      YEAR ENDED      THROUGH DECEMBER
                                                                   DECEMBER 31, 1998      31, 1997
                                                                   -----------------  -----------------
                                                                                
Income tax at U.S. statutory rates...............................             34%                34%
State income tax, net of federal benefit.........................              3                  3
Goodwill.........................................................             27                 --
Other............................................................             (2)                --
                                                                              --                 --
                                                                              62%                37%
                                                                              --                 --
                                                                              --                 --

 
9. STOCKHOLDERS' EQUITY
 
    In October 1997, the Company was incorporated with the issuance of 9 million
shares of common stock in a private placement, generating net proceeds of $9
million. The proceeds from this placement were primarily used to acquire Western
and Aeromil.
 
    In April 1998, the Company amended its articles of incorporation to increase
the number of authorized shares from 20 million to 36 million and to establish a
second class of common stock, Class B. All rights remain the same as Class A,
except Class B stock is nonvoting and contains conversion rights based upon
certain criteria.
 
    In connection with the Offering, the Company issued approximately 5.4
million shares of Class B and 3.7 million shares of Class A shares for $13.5
million in cash. Additionally, 582,376 shares of stock were issued to board
members and the president as compensation for services related to the
acquisitions. Shares outstanding as of December 31, 1998, under Class A and
Class B, amounted to 19,327,775 and 5,447,853, respectively.
 
10. STOCK OPTION PLAN
 
    In March 1998, the Company's Board of Directors adopted, and the
shareholders approved, the Compass Aerospace Corporation 1998 Stock Incentive
Plan (the Plan). The Plan will be administered by the Compensation Committee of
the Board of Directors (the Committee). All officers, directors, employees and
independent contractors of the Company are eligible for discretionary awards
under the Plan. The Plan provides for stock-based incentive awards, including
incentive stock options, non-qualified stock options and restricted stock. The
Plan permits the Committee to select eligible persons to receive awards and to
determine certain terms and conditions of such awards, including the vesting
schedule and exercise price of each award, provided, that the option exercise
price may not be less than 85% of the fair market value per share of the
Company's Common Stock on the date of the grant. Under the Plan, no participant
may be granted incentive stock options that are first exercisable in any one
calendar year with fair market value in excess of $100,000. 2,000,000 shares of
the Company's Common Stock have been reserved for issuance under the Plan.
 
                                      F-16

                         COMPASS AEROSPACE CORPORATION
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                               DECEMBER 31, 1998
 
10. STOCK OPTION PLAN (CONTINUED)
    No options were granted as of December 31, 1997. The status of the Company's
stock option plan during 1998 is summarized as follows:
 


                                                                                     NUMBER OF
                                                                                      OPTIONS
                                                                                    -----------
                                                                                 
Outstanding at January 1, 1998....................................................          --
Granted...........................................................................     888,291
Exercised.........................................................................          --
Canceled..........................................................................          --
                                                                                    -----------
Outstanding at December 31, 1998..................................................     888,291
                                                                                    -----------
                                                                                    -----------
Options Exercisable at December 31, 1998..........................................      60,000
                                                                                    -----------
                                                                                    -----------

 
    The Company has elected to follow Accounting Principles Board Opinion No.
25, "Accounting for Stock Issued to Employees" (APB 25) and related
interpretations in accounting for its employee stock options, as allowed for
under FASB Statement No. 123, "Accounting for Stock-Based Compensation." Under
APB 25, because the exercise price of the Company's employee stock options
equals the market price of the underlying stock on the date of grant, no
compensation expense is recognized.
 
    Pro forma net income, as required to be disclosed by SFAS No. 123,
determined as if the Company had accounted for its employee stock options under
the fair value method of that Statement, would be $840,000. The fair value for
these options was estimated at the date of grant using a binomial option pricing
model with the following weighted-average assumptions for December 31, 1998:
dividend yield of 0.0%; volatility of 36.30%; risk-free interest rates ranging
from 4.58% to 4.66% depending on a weighted-average expected life ranging from
two to four years.
 
    The weighted average fair value of options granted during 1998 is $.37 per
option. The weighted average exercise price for 1998 was $1.22. The weighted
average remaining contractual life of options outstanding is 9.5 years.
 
    During 1998, the Company approved several stock option agreements to
purchase 888,291 shares of the Company's common stock at an exercise price
ranging from $1.00 to $1.47 per share. All options granted have 10-year terms.
One option for 60,000 shares is fully vested and immediately exercisable. The
remainder of the options vest and become exercisable at various dates through
December 1, 2002.
 
11. RELATED PARTY TRANSACTIONS
 
    The Company has entered into a management fee agreement with certain
entities controlled by directors of the Company. Under this agreement, the
Company is required to pay an annual aggregate amount equal to $200,000 plus
1.5% of the Company's earnings before income taxes, depreciation, amortization,
and management fees. The Company also typically pays advisory fees to these
affiliates in an amount equal to an aggregate of 1% of the consideration paid
for each business acquired by the Company. Management and advisory fees paid to
these affiliates were $3,165,000 and $282,000 in 1998 and 1997.
 
                                      F-17

                         COMPASS AEROSPACE CORPORATION
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                               DECEMBER 31, 1998
 
12. COMMITMENTS AND CONTINGENCIES
 
    The Company leases certain machinery and equipment under capital leases
expiring at various dates through July 2008. The Company also leases office
spaces under operating leases with terms expiring at various dates through 2007.
Rent expense for operating leases amounted to $1,125,000 and $53,000 for the
year ended December 31, 1998 and the period October 21 through December 31,
1997, respectively.
 
    Future minimum payments by year and in the aggregate under all
non-cancelable operating and capital leases with terms in excess of one year at
December 31, 1998 are as follows (in thousands):
 


                                                                            OPERATING    CAPITAL
YEAR ENDED DECEMBER 31                                                       LEASES      LEASES
- -------------------------------------------------------------------------  -----------  ---------
                                                                                  
1999.....................................................................   $   1,205   $     494
2000.....................................................................       1,110         494
2001.....................................................................       1,122         494
2002.....................................................................       1,126         494
2003.....................................................................       1,036         484
Thereafter...............................................................       3,574         725
                                                                           -----------  ---------
                                                                            $   9,173       3,185
                                                                           -----------
                                                                           -----------
Less amount representing interest........................................                     620
                                                                                        ---------
Present value of net minimum lease payments..............................                   2,565
Less current portion.....................................................                     328
                                                                                        ---------
Long-term leases payable.................................................               $   2,237
                                                                                        ---------
                                                                                        ---------

 
    During the normal course of business, the Company is involved in various
lawsuits. Management, in consultation with legal counsel, does not believe that
the outcome of these lawsuits will have a materially adverse impact on the
financial position or future operations of the Company.
 
13. PROFIT SHARING PLANS
 
    As a result of the acquisitions of the subsidiaries, the Company has
maintained the profit-sharing plans covering all of its eligible employees for
those entities acquired. Contributions to the plans are at the discretion of the
Board of Directors and may not exceed the maximum amount permitted by the
Internal Revenue Code. During the year ended December 31, 1998 and the period
from October 21, 1997 through December 31, 1997, the Company charged $1,078,000
and $26,000, respectively, to expense pursuant to the Plans.
 
                                      F-18

                         REPORT OF INDEPENDENT AUDITORS
 
To the Shareholders
Aeromil Engineering Company
 
    We have audited the accompanying balance sheet of Aeromil Engineering
Company as of November 25, 1997, and the related statements of operations and
retained earnings and cash flows for the period January 1, 1997 through November
25, 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 audit.
 
    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 provides 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 Aeromil Engineering Company
at November 25, 1997, and the results of its operations and its cash flows for
the period January 1, 1997 through November 25, 1997, in conformity with
generally accepted accounting principles.
 
/s/ Ernst & Young LLP
 
Long Beach, California
March 19, 1998
 
                                      F-19

                          AEROMIL ENGINEERING COMPANY
                                 BALANCE SHEET
                               NOVEMBER 25, 1997
                             (DOLLARS IN THOUSANDS)
 

                                                                                  
ASSETS
Current assets:
  Cash and cash equivalents........................................................  $     182
  Accounts receivable..............................................................      1,680
  Inventories......................................................................      3,213
  Related party receivables........................................................         32
  Prepaid expenses and other assets................................................         52
                                                                                     ---------
Total current assets...............................................................      5,159
 
Property and equipment, net........................................................      4,860
                                                                                     ---------
Total assets.......................................................................  $  10,019
                                                                                     ---------
                                                                                     ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable.................................................................  $   1,310
  Accrued expenses.................................................................        276
  Loan payable, shareholder........................................................        677
  Current portion of long-term debt................................................        600
  Line of credit...................................................................      1,445
                                                                                     ---------
Total current liabilities..........................................................      4,308
 
Long-term debt, less current portion...............................................      1,556
Commitments........................................................................         --
                                                                                     ---------
Stockholders' equity:
  Capital stock, $100 par value:
    Authorized shares--750
    Issued and outstanding shares--300.............................................         30
Retained earnings..................................................................      4,125
                                                                                     ---------
Total stockholders' equity.........................................................      4,155
                                                                                     ---------
Total liabilities and stockholders' equity.........................................  $  10,019
                                                                                     ---------
                                                                                     ---------

 
                            See accompanying notes.
 
                                      F-20

                          AEROMIL ENGINEERING COMPANY
                 STATEMENT OF OPERATIONS AND RETAINED EARNINGS
         FOR THE PERIOD FROM JANUARY 1, 1997 THROUGH NOVEMBER 25, 1997
                             (DOLLARS IN THOUSANDS)
 

                                                                                  
Net sales..........................................................................  $  11,077
Cost of sales......................................................................     11,095
                                                                                     ---------
Gross loss.........................................................................        (18)
Selling, general and administrative expenses.......................................        499
                                                                                     ---------
Operating loss.....................................................................       (517)
Interest expense...................................................................       (229)
Other income, net..................................................................         48
                                                                                     ---------
Loss before income taxes...........................................................       (698)
                                                                                     ---------
Income taxes.......................................................................          1
Net loss...........................................................................       (699)
Retained earnings at beginning of period...........................................      4,824
                                                                                     ---------
Retained earnings at end of period.................................................  $   4,125
                                                                                     ---------
                                                                                     ---------

 
                            See accompanying notes.
 
                                      F-21

                          AEROMIL ENGINEERING COMPANY
                            STATEMENT OF CASH FLOWS
         FOR THE PERIOD FROM JANUARY 1, 1997 THROUGH NOVEMBER 25, 1997
                             (DOLLARS IN THOUSANDS)
 

                                                                                  
OPERATING ACTIVITIES
Net loss...........................................................................  $    (699)
Adjustments to reconcile net loss to net cash used in operating activities:
  Depreciation.....................................................................        681
  Changes in operating assets and liabilities:
    Accounts receivables...........................................................       (549)
    Inventories....................................................................       (283)
    Prepaid expenses and other assets..............................................         (7)
    Accounts payable...............................................................       (441)
    Accrued expenses...............................................................        159
                                                                                     ---------
Net cash used in operating activities..............................................     (1,139)
 
INVESTING ACTIVITIES
Increase in related party receivables..............................................        (29)
Purchase of property and equipment.................................................     (1,665)
                                                                                     ---------
Net cash used in investing activities..............................................     (1,694)
                                                                                     ---------
FINANCING ACTIVITIES
Proceeds from long-term debt.......................................................      2,420
Payments on long-term debt.........................................................       (343)
Net increase in line of credit.....................................................        935
                                                                                     ---------
Net cash provided by financing activities..........................................      3,012
                                                                                     ---------
Net increase in cash...............................................................        179
Cash at beginning of period........................................................          3
                                                                                     ---------
Cash at end of period..............................................................  $     182
                                                                                     ---------
                                                                                     ---------
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION
Cash paid during the period for:
  Interest.........................................................................  $     229

 
                            See accompanying notes.
 
                                      F-22

                          AEROMIL ENGINEERING COMPANY
 
                         NOTES TO FINANCIAL STATEMENTS
 
                               NOVEMBER 25, 1997
 
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
BUSINESS
 
    Aeromil Engineering Company (the "Company"), a closely held California
corporation, manufactures medium-sized parts for aerospace customers,
specializing in the precision machining of hard metals such as titanium, as well
as the high-speed precision machining of aluminum.
 
    Effective on the close of business on November 25, 1997 the Company sold
substantially all of its net assets to Compass Aerospace Corporation for
$7,985,000 in cash. The Company's financial statements have been prepared on a
historical basis and, as such, do not reflect any adjustments that may result
from the sale.
 
ACCOUNTING ESTIMATES
 
    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities, the
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
CONCENTRATION OF CREDIT RISK
 
    Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of trade receivables. The
Company sells its products to limited number of customers within the aerospace
and defense industry. Credit is extended based upon an evaluation of each
customer's financial condition, with terms consistent in the industry and no
collateral required. The Company has historically incurred minimal credit
losses.
 
FAIR VALUES OF FINANCIAL INSTRUMENTS
 
    Fair value of cash and cash equivalents, short-term borrowings and the
current portion of long-term debt approximate cost due to the short period of
time to maturity. Fair values of long-term debt, which have been determined
based on borrowing rates currently available to the Company for loans with
similar terms or maturity, approximate the carrying amounts in the financial
statements.
 
CASH EQUIVALENTS
 
    The Company considers all highly liquid instruments with an original
maturity of three months or less when purchased to be cash equivalents. Cash and
cash equivalents are held by major financial institutions.
 
INVENTORIES
 
    Inventories which consist primarily of work-in-process, are valued at
average cost, which approximates first-in first-out cost, and finished goods and
are stated at the lower of cost or market. Finished goods amounted to
approximately $192,000 at November 25, 1997.
 
                                      F-23

                          AEROMIL ENGINEERING COMPANY
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                               NOVEMBER 25, 1997
 
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
PROPERTY AND EQUIPMENT
 
    The provision for depreciation of property and equipment is generally
computed on the straight-line method over the following useful lives:
 

                                   
Machinery and equipment.............  8 - 10 years
Furniture and fixtures..............  5 years
Automotive equipment................  3 - 5 years
Leasehold improvements..............  Term of lease or life of asset,
                                      whichever is shorter

 
INCOME TAXES
 
    The Company adopted S corporation status for both federal and state income
tax purposes. Accordingly, the Company has no current liability or provision for
federal taxes based on income. The provision for California franchise tax is at
the statutory rate applicable to S corporations.
 
REVENUE RECOGNITION
 
    The Company recognizes revenue from product sales at the time of shipment.
The Company provides its customers the right to return products that are damaged
or defective. The effect of these programs is estimated and current period sales
and cost of sales are adjusted accordingly.
 
IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS
 
    In June 1997 the Financial Accounting Standards Board ("FASB") issued
Statement No. 130, "Reporting Comprehensive Income," which is effective for
financial statements for periods beginning after December 15, 1997. This
Statement establishes standards for the reporting and display of comprehensive
income and its components in the financial statements. The Company believes
there will be no impact on its financial statements due to the adoption of
Statement 130.
 
    In June 1997 the FASB also issued Statement No. 131, "Disclosures About
Segments of an Enterprise and Related Information," which is effective for
financial statements for periods beginning after December 15, 1997. At that
time, the Company will be required to report financial and descriptive
information about its reportable operating segments. The Company believes there
will be no impact on its financial statements due to the adoption of Statement
131.
 
                                      F-24

                          AEROMIL ENGINEERING COMPANY
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                               NOVEMBER 25, 1997
 
2. PROPERTY AND EQUIPMENT
 
    The following is a summary of property and equipment, which is recorded at
cost (in thousands):
 


                                                                                  NOVEMBER 25,
                                                                                      1997
                                                                                  -------------
                                                                               
Automotive equipment............................................................    $      85
Furniture and fixtures..........................................................          421
Leasehold improvements..........................................................          450
Machinery and equipment.........................................................       12,030
                                                                                       ------
                                                                                       12,986
Allowance for depreciation......................................................       (8,126)
                                                                                       ------
                                                                                    $   4,860
                                                                                       ------
                                                                                       ------

 
3. LOAN PAYABLE, STOCKHOLDER
 
    During 1996, the Company received an advance of $677,000 from a Company
stockholder. The loan is unsecured, non-interest bearing and payable on demand.
 
4. LINE OF CREDIT
 
    The Company has a line of credit with National Bank of Southern California
which provides for borrowings up to $1,500,000. Interest is payable monthly at
1% over the Wall Street Journal's prime interest rate. The balance outstanding
was $1,445,000 at November 25, 1997. The line of credit is guaranteed by the
Company's stockholders and is secured by substantially all of the Company's
assets.
 
5. LONG-TERM DEBT
 
    The following is a summary of long-term debt at November 25, 1997 (in
thousands):
 

                                                                   
Note payable to National Bank of Southern California, payable in
 monthly installments of $25,000 including interest at 1% over
 prime, maturity date January 3, 2001, secured by one Cincinnati
 Milacron milling machine and attachments...........................  $     750
Note payable to National Bank of Southern California, payable in
 monthly installments of $25,000 plus interest at 1% over prime,
 maturity July 30, 2002, secured by assets of the Company...........      1,406
                                                                      ---------
                                                                          2,156
Long-term Debt, less current portion................................       (600)
                                                                      ---------
                                                                      $   1,556
                                                                      ---------
                                                                      ---------

 
                                      F-25

                          AEROMIL ENGINEERING COMPANY
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                               NOVEMBER 25, 1997
 
5. LONG-TERM DEBT (CONTINUED)
    Future minimum payments of long-term debt are (in thousands):
 

                                                                   
1998................................................................  $     600
1999................................................................        558
2000................................................................        537
2001................................................................        300
2002................................................................        161
                                                                      ---------
                                                                      $   2,156
                                                                      ---------
                                                                      ---------

 
6. PROFIT SHARING PLANS
 
    The Company has a profit-sharing plan covering all of its employees.
Contributions to the plan are at the discretion of the Board of Directors and
may not exceed the maximum amount permitted by the Internal Revenue Code. The
Company did not make a contribution to the plan during the period from January
1, 1997 through November 25, 1997.
 
    The Company has also adopted a profit sharing plan which qualifies under
Section 401(k) of the Internal Revenue Code. The plan covers all eligible
employees who may elect to contribute a percentage of their gross earnings to
the plan. Contributions to the plan by the Company equal up to a maximum of 6%
of each participating employee's annual salary. The Company's contribution to
the plan for the period from January 1, 1997 through November 25, 1997 was
$50,000.
 
7. PROVISION FOR CALIFORNIA FRANCHISE TAX
 
    Deferred income taxes are computed using the liability method and reflect
the net tax effects of temporary differences between the carrying amount of
assets and liabilities for financial statement purposes and the amounts used for
state income tax purposes. The provision for California franchise tax consists
of $800 California minimum franchise tax. Significant components of the
Company's deferred tax assets and liabilities are as follows (in thousands):
 


                                                                                  NOVEMBER 25,
                                                                                      1997
                                                                                  -------------
                                                                               
Deferred tax assets:
  Net Operating Loss carryforward...............................................    $       9
  Tax credit carryforward.......................................................           37
                                                                                       ------
                                                                                    $      46
Deferred tax liabilities:
  Tax depreciation in excess of book............................................          (15)
                                                                                       ------
                                                                                           31
 
Valuation allowance.............................................................          (31)
                                                                                       ------
Net deferred taxes..............................................................       --
                                                                                       ------
                                                                                       ------

 
    The Company is providing for deferred taxes using a rate of 1.5% for
California purposes.
 
                                      F-26

                          AEROMIL ENGINEERING COMPANY
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                               NOVEMBER 25, 1997
 
7. PROVISION FOR CALIFORNIA FRANCHISE TAX (CONTINUED)
    For California purposes, the Company has a net operating loss carryforward
of $1,097,000 available to offset its state taxable income in future years,
expiring through 2012. The Company also has an enterprise zone sales tax credit
carryforward of $36,900 available to offset its state income tax in future
years, expiring in 2010.
 
8. COMMITMENTS AND RELATED PARTY TRANSACTIONS
 
    The Company leases its manufacturing and office facility and its warehouse
space from a shareholder under ten-year noncancelable operating leases expiring
on November 25, 2007. The leases provide for periodic adjustments to the monthly
rent payments based on changes in the consumer price index. The leases also
require the Company to pay property taxes. Rent expense under these leases
amounted to $354,000 during the period from January 1, 1997 through November 25,
1997.
 
    Future minimum lease payments by year under these leases consisted of the
following as of November 26, 1997 (in thousands):
 


                                           
1998........................................  $     467
1999........................................        471
2000........................................        513
2001........................................        513
2002........................................        513
Thereafter..................................      2,523
                                              ---------
                                              $   5,000

 
9. REVENUES FROM MAJOR CUSTOMERS
 
    Due to the nature of the aerospace industry, the Company conducts a major
portion of its business with a limited number of customers. For the period from
January 1, 1997 through November 25, 1997, revenues from one major customer
amounted to 79% of sales. The total accounts receivable from this customer at
November 25, 1997 amounted to 70% of the total trade accounts receivable
balance.
 
10. IMPACT ON YEAR 2000 (UNAUDITED)
 
    The Year 2000 issue is the result of computer programs being written using
two digits rather than four to define the applicable year. Any of the Company's
computer programs that have time-sensitive software may recognize a date using
"00" as the year 1900 rather than the year 2000. This could result in a system
failure or miscalculations causing disruptions of operations, including, among
other things, a temporary inability to process transactions, send invoices, or
engage in similar normal business activities.
 
    Based on a recent assessment, the Company determined that it will replace
its software so that its computer systems will function properly with respect to
dates in the year 2000 and thereafter. The Company presently believes that with
conversions to new software, the Year 2000 issue will not pose significant
operational problems for its computer systems. However, if such conversions are
not made, or are not completed timely, the Year 2000 issue could have a material
impact on the operations of the Company.
 
                                      F-27

                          AEROMIL ENGINEERING COMPANY
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                               NOVEMBER 25, 1997
 
10. IMPACT ON YEAR 2000 (UNAUDITED) (CONTINUED)
    The Company will initiate formal communications with all of its significant
suppliers and large customers to determine the extent to which the Company's
interface systems are vulnerable to those third parties' failure to remediate
their own Year 2000 issues. However, there can be no guarantee that the systems
of other companies on which the Company's systems rely will be timely converted
and would not have an adverse effect on the Company's systems. The Company has
determined it has no exposure to contingencies related to the Year 2000 issue
for the products it has sold.
 
    The Company anticipates completing the Year 2000 project no later than
December 31, 1998, which is prior to any anticipated impact on its operating
systems. Company management is currently working with outside consultants to
estimate the costs associated with replacing or modifying its operating systems.
The total cost of the project is expected to be funded through operating cash
flows and will be capitalized or expensed based upon generally accepted
accounting principles and corporate policy. To date, the Company has not
incurred any costs related to the assessment of, and preliminary efforts on, its
Year 2000 project and the development of a modification plan, purchase of new
systems and systems modifications.
 
                                      F-28

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
Board of Directors
Brittain Machine, Inc. and Subsidiary
 
    We have audited the accompanying consolidated balance sheet of Brittain
Machine, Inc. and Subsidiary as of April 21, 1998, and the related consolidated
statements of earnings and retained earnings and cash flows for the period July
1, 1997 through April 21, 1998. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audit.
 
    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 provides a reasonable basis for our opinion.
 
    In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of Brittain
Machine, Inc. and Subsidiary as of April 21, 1998, and the consolidated results
of their operations and their consolidated cash flows for the period July 1,
1997 through April 21, 1998 in conformity with generally accepted accounting
principles.
 
/s/ Grant Thornton LLP
 
Wichita, Kansas
July 9, 1998
 
                                      F-29

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
                           CONSOLIDATED BALANCE SHEET
 
                                 APRIL 21, 1998
 

                                                                                    
                                               ASSETS
CURRENT ASSETS
  Cash and cash equivalents.................................................              $1,683,235
  Accounts receivable
    Trade accounts receivable...............................................               7,672,400
    Other...................................................................                  46,955
  Inventories...............................................................               8,845,527
  Refundable income taxes...................................................                 401,691
  Prepaid expenses and other................................................                  73,147
  Deferred income taxes.....................................................                 606,936
                                                                                          ----------
        Total current assets................................................              19,329,891
 
PROPERTY AND EQUIPMENT, AT COST
  Land......................................................................  $  200,604
  Buildings.................................................................   3,691,276
  Machinery and equipment...................................................  20,828,710
  Vehicles..................................................................     148,425
  Office equipment..........................................................     730,218
  Construction in progress..................................................   2,892,234
                                                                              ----------
                                                                              28,491,467
  Less accumulated depreciation.............................................  15,134,005  13,357,462
                                                                              ----------
 
INVESTMENTS AND OTHER ASSETS
  Funds held by trustee.....................................................      55,408
  Bond issuance costs.......................................................      33,682      89,090
                                                                              ----------  ----------
                                                                                          $32,776,443
                                                                                          ----------
                                                                                          ----------
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
CURRENT LIABILITIES
  Accounts payable..........................................................              $1,784,819
  Accrued payroll, bonuses and employee benefits............................               3,992,423
  Payable to affiliate......................................................               1,600,000
  Other accrued liabilities.................................................                 233,937
  Current maturities of capital lease obligations...........................                 428,757
  Current maturities of long-term debt......................................                 508,151
  Current maturities of industrial revenue bonds............................                  55,000
                                                                                          ----------
        Total current liabilities...........................................               8,603,087
 
LONG-TERM LIABILITIES
  Capital lease obligations.................................................               1,585,953
  Long-term debt............................................................                 551,809
  Industrial revenue bonds..................................................                 645,000
  Deferred income taxes.....................................................               1,147,273
                                                                                          ----------
                                                                                           3,930,035
 
STOCKHOLDERS' EQUITY
  Common stock, Class A, voting, par value $1 Authorized--300,000 shares
    Issued and outstanding--90,000 shares...................................  $   90,000
  Common stock, Class B, nonvoting, par value $1 Authorized--300,000 shares
    Issued and outstanding--90,000 shares...................................      90,000
  Additional paid-in capital................................................      55,004
  Retained earnings.........................................................  20,008,317  20,243,321
                                                                              ----------  ----------
                                                                                          $32,776,443
                                                                                          ----------
                                                                                          ----------

 
         The accompanying notes are an integral part of this statement.
 
                                      F-30

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
            CONSOLIDATED STATEMENT OF EARNINGS AND RETAINED EARNINGS
 
                   PERIOD JULY 1, 1997 THROUGH APRIL 21, 1998
 

                                                                              
Sales..........................................................................  $49,682,444
Cost of sales..................................................................  34,640,582
                                                                                 ----------
Gross margin on sales..........................................................  15,041,862
General, administrative and selling expenses...................................   2,966,547
Nonrecurring management and employee bonuses paid in connection with sale of
  Company......................................................................   3,831,472
                                                                                 ----------
Earnings from operations.......................................................   8,243,843
 
Other income (expense)
  Interest income..............................................................      13,327
  Interest expense.............................................................    (398,808)
  Loss on sale of assets.......................................................     (59,184)
  Other........................................................................      79,410
                                                                                 ----------
                                                                                   (365,255)
                                                                                 ----------
Earnings before income taxes...................................................   7,878,588
Income taxes...................................................................   2,901,353
                                                                                 ----------
      NET EARNINGS.............................................................   4,977,235
Retained earnings at July 1, 1997..............................................  15,031,082
                                                                                 ----------
Retained earnings at April 21, 1998............................................  $20,008,317
                                                                                 ----------
                                                                                 ----------

 
         The accompanying notes are an integral part of this statement.
 
                                      F-31

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
                      CONSOLIDATED STATEMENT OF CASH FLOWS
 
                   PERIOD JULY 1, 1997 THROUGH APRIL 21, 1998
 
                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
 

                                                                               
Cash flows from operating activities
  Net earnings..................................................................  $4,977,235
  Adjustments to reconcile net earnings to net cash provided by operating
    activities
    Depreciation and amortization...............................................   1,510,526
    Deferred income taxes.......................................................      72,078
    Loss on disposal of property and equipment..................................      59,184
    Change in assets and liabilities............................................
      Increase in accounts receivable...........................................  (2,618,103)
      Increase in income taxes receivable.......................................    (294,205)
      Decrease in inventories...................................................   2,132,289
      Increase in accounts payable..............................................     172,920
      Increase in accrued payroll, bonuses and employee benefits................   2,273,572
      Other.....................................................................    (307,565)
                                                                                  ----------
        Net cash provided by operating activities...............................   7,977,931
 
Cash flows from investing activities
  Purchase of property and equipment............................................  (3,558,952)
  Proceeds from disposal of property and equipment..............................      24,418
                                                                                  ----------
        Net cash used in investing activities...................................  (3,534,534)
 
Cash flows from financing activities
  Net increase in payable to affiliate..........................................   1,600,000
  Net decrease in line of credit................................................  (3,855,000)
  Repayments of long-term debt and industrial revenue bonds.....................    (702,314)
  Repayments of capital lease obligations.......................................    (258,125)
                                                                                  ----------
        Net cash used in financing activities...................................  (3,215,439)
                                                                                  ----------
Net increase in cash and cash equivalents.......................................   1,227,958
                                                                                  ----------
Cash and cash equivalents at July 1, 1997.......................................     455,277
                                                                                  ----------
Cash and cash equivalents at April 21, 1998.....................................  $1,683,235
                                                                                  ----------
                                                                                  ----------

 
         The accompanying notes are an integral part of this statement.
 
                                      F-32

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                                 APRIL 21, 1998
 
NOTE A--SUMMARY OF ACCOUNTING POLICIES
 
    A summary of the significant accounting policies consistently applied in the
preparation of the accompanying consolidated financial statements follows.
 
1. BUSINESS ACTIVITY, BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION
 
    Brittain Machine, Inc. manufactures parts according to customer
specification primarily for use in the aerospace industry. The Company also
designs, manufactures and sells tooling, machinery and equipment for use in the
aerospace industry.
 
    Wichita Manufacturing, Inc., a wholly-owned subsidiary, is located in
Cerritos, California, and is engaged in the same line of business as Brittain
Machine, Inc.
 
    The consolidated financial statements include the consolidated accounts of
Brittain Machine, Inc. and its wholly-owned subsidiary, Wichita Manufacturing,
Inc. immediately prior to the sale of the Company to Compass Aerospace
Corporation (see Note L). All significant intercompany accounts have been
eliminated.
 
2. ACCOUNTS RECEIVABLE
 
    The Company considers accounts receivable to be fully collectible;
accordingly, no allowance for doubtful accounts is required.
 
3. USE OF ESTIMATES
 
    In preparing financial statements in conformity with generally accepted
accounting principles, management is required to make estimates and assumptions
that affect the reported amounts of assets and liabilities, the disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
 
4. INVENTORIES
 
    Inventories are stated at the lower of weighted average cost or net
realizable value.
 
5. PROPERTY AND EQUIPMENT
 
    Land, buildings and equipment are carried at cost. Major additions and
betterments are charged to the property accounts while replacements, maintenance
and repairs which do not improve or extend the life of the respective assets are
expensed currently. Depreciation is computed using the straight-line method over
the estimated useful lives of the assets. Estimated useful lives are as follows:
 

                                                               
                                                                       10-30
Buildings.......................................................       years
Machinery and equipment.........................................  7-10 years
Vehicles........................................................  4- 6 years
Office equipment................................................  5- 7 years

 
                                      F-33

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                 APRIL 21, 1998
 
NOTE A--SUMMARY OF ACCOUNTING POLICIES (CONTINUED)
6. INCOME TAXES
 
    The Company files a consolidated income tax return with its subsidiary.
 
    Deferred income tax assets and liabilities are determined based on the
temporary differences between the financial accounting and tax basis of assets
and liabilities. Deferred tax assets or liabilities at the end of each period
are determined using the currently enacted tax rate expected to apply to taxable
income in the periods in which the deferred tax asset or liability is expected
to be realized or settled.
 
7. SELF INSURANCE
 
    The Company participates in various self-insurance programs for medical and
workers' compensation risks. In connection with these programs the Company has
mitigated its exposure through the purchase of stipulated stop-loss coverage
with insurance companies. The Company estimates and accrues its liability for
the self-insurance portions of the risks covered by such programs.
 
8. CASH EQUIVALENTS
 
    For purposes of the consolidated statement of cash flows, the Company
considers all highly liquid investments with maturities of less than three
months to be cash equivalents.
 
9. REVENUE RECOGNITION
 
    The Company's sales contracts are generally of a short-term nature and are
billed upon delivery. Revenue from such contracts is recognized upon passage of
title to the customer which, in most cases, coincides with shipments of the
related products to customers. Provisions for anticipated losses on contracts,
if any, are made currently as the amount of the loss is determinable.
 
NOTE B--INVENTORIES
 
    Inventories consist of the following at April 21, 1998:
 

                                                               
Raw material and supplies.......................................  $2,889,886
Work in progress................................................  5,306,881
Finished goods..................................................    648,760
                                                                  ---------
                                                                  $8,845,527
                                                                  ---------
                                                                  ---------

 
NOTE C--LINE OF CREDIT
 
    At April 21, 1998, the Company had available a line of credit with a bank
for up to $5,000,000. There were no borrowings outstanding at April 21, 1998.
Interest is payable monthly on the outstanding balance at a variable rate equal
to the bank's base rate (9.5% at April 21, 1998). There are no compensating
balance or commitment fee requirements. Borrowings under the line of credit are
collateralized by substantially all assets of the Company.
 
                                      F-34

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                 APRIL 21, 1998
 
NOTE D--INCOME TAXES
 
    Income tax expense for the period July 1, 1997 through April 21, 1998
consists of the following:
 

                                                               
Current.........................................................  $2,829,275
Deferred........................................................     72,078
                                                                  ---------
                                                                  $2,901,353
                                                                  ---------
                                                                  ---------

 
    The principal reason for the variation between income taxes computed at the
federal tax rate of 34% and actual income taxes is state income tax expense.
 
    The tax effects of temporary differences that give rise to deferred tax
assets and liabilities at April 21, 1998 are as follows:
 

                                                               
Deferred tax assets
  Inventory valuation differences...............................  $ 438,819
  Accrued expenses not deductible until paid....................    168,117
                                                                  ---------
                                                                    606,936
Deferred tax liabilities
  Depreciation of property and equipment........................    891,579
  Capital leases treated as operating leases for tax purposes...    255,694
                                                                  ---------
                                                                  1,147,273
                                                                  ---------
    Net deferred tax liability..................................  $ 540,337
                                                                  ---------
                                                                  ---------

 
NOTE E--LONG-TERM DEBT
 

                                                               
Long-term debt consists of the following at April 21, 1998:
Note payable to bank, payable in monthly installments including
  variable interest at the bank's base interest rate adjusted
  annually (effective rate 9.25% April 21, 1998), due in 2000
  and collateralized by certain equipment and machinery.........  $ 906,452
Note payable to bank, payable in monthly installments including
  variable interest, due in 1998 and collateralized by a
  $250,000 real estate mortgage.................................  $   7,458
Note payable to former stockholder, payable in equal monthly
  installments including fixed interest at 9%, due in 2007--not
  collateralized................................................    146,050
                                                                  ---------
                                                                  1,059,960
Less current maturities.........................................    508,151
                                                                  ---------
                                                                  $ 551,809
                                                                  ---------
                                                                  ---------

 
                                      F-35

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                 APRIL 21, 1998
 
NOTE E--LONG-TERM DEBT (CONTINUED)
    In connection with the sale of the Company (see Note K), all notes payable
were paid in full subsequent to April 21, 1998.
 
NOTE F--INDUSTRIAL REVENUE BONDS
 
    The Company financed $2,500,000 for the purchase of certain equipment and
the construction of a building through industrial revenue bonds issued by the
City of Wichita, Kansas and maturing through 2006. The principal and interest
(6% to 8%) on the bonds are serviced by biannual payments by the Company to a
trustee who then remits the funds to the City on the scheduled interest payment
and bond maturity dates. Certain of the proceeds from the bonds and the biannual
payments made by the Company have been and are deposited with the trustee.
 
    The total amount of bonds outstanding at April 21, 1998 was $700,000.
Aggregate annual maturities are as follows:
 

                                                                 
1999..............................................................  $  55,000
2000..............................................................     60,000
2001..............................................................     65,000
2002..............................................................     70,000
2003..............................................................     75,000
Thereafter........................................................    375,000
                                                                    ---------
                                                                    $ 700,000
                                                                    ---------
                                                                    ---------

 
NOTE G--RELATED PARTY TRANSACTIONS
 
LEASING ACTIVITIES
 
    The Company has entered into several agreements with an entity, affiliated
by common stockholders, to lease a building and certain machinery and equipment.
Due to the related party relationship with the affiliate and based upon the
underlying economic substance of the leasing arrangements, the leases have been
recorded as capital lease obligations. The recorded lease obligations represent
the outstanding principal balance on the loans incurred by the affiliated entity
to finance that entity's purchase of the building and machinery and equipment
(the "underlying debt"). In addition, the Company is the guarantor of such debt.
 
    A summary of lease payments made during the period July 1, 1997 through
April 21, 1998 under these capital leases is as follows:
 

                                                                
Total lease payments.............................................  $ 653,100
Amount representing interest.....................................   (105,401)
Amount representing excess lease payments........................   (289,574)
                                                                   ---------
Principal payments...............................................  $ 258,125
                                                                   ---------
                                                                   ---------

 
                                      F-36

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                 APRIL 21, 1998
 
NOTE G--RELATED PARTY TRANSACTIONS (CONTINUED)
    In connection with the leases, property, plant and equipment at April 21,
1998 included the following:
 

                                                               
Machinery and equipment.........................................  $2,293,024
Building........................................................    347,561
                                                                  ---------
                                                                  2,640,585
Less accumulated depreciation...................................   (566,142)
                                                                  ---------
                                                                  $2,074,443
                                                                  ---------
                                                                  ---------

 
    Depreciation expense for the property under lease was $307,270 for the
period July 1, 1997 through April 21, 1998.
 
    The following is a schedule by years of future minimum lease payments under
capital leases:
 

                                                               
  1999..........................................................  $  975,720
  2000..........................................................     975,720
  2001..........................................................     751,720
  2002..........................................................     551,720
  2003..........................................................     311,720
  Thereafter....................................................   1,005,480
                                                                  ----------
Total minimum lease payments....................................   4,572,080
Amount representing interest....................................    (521,176)
Amount representing excess lease payments.......................  (2,036,194)
                                                                  ----------
Total capital lease obligations.................................   2,014,710
Less current maturities.........................................     428,757
                                                                  ----------
                                                                  $1,585,953
                                                                  ----------
                                                                  ----------

 
    In connection with the sale of the Company (see Note K), all capital leases
were paid in full subsequent to April 21, 1998.
 
    In addition, the Company leased equipment under an operating lease from this
affiliated entity which expired March 1, 1998. The lease which began March 1996
provided for monthly payments of $14,000 per month.
 
    The Company also has a month-to-month rental agreement with a stockholder
for two warehouses. In connection with such agreement rental expense charged to
operations by the Company for the period July 1, 1997 through April 21, 1998 was
$33,500.
 
OTHER TRANSACTIONS
 
    The Company purchased goods from an entity controlled by the spouse of a
stockholder in the amount of $2,956,000 during the period July 1, 1997 through
April 21, 1998. An amount of $204,000 was due to such affiliate at April 21,
1998 and was included in accounts payable in the accompanying consolidated
balance sheet. The Company also paid $344,000 to an individual related to the
Company's
 
                                      F-37

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                 APRIL 21, 1998
 
NOTE G--RELATED PARTY TRANSACTIONS (CONTINUED)
principal stockholders during the period July 1, 1997 through April 21, 1998 for
deburring services performed.
 
NOTE H--RETIREMENT PLAN
 
    All employees who have completed one year of service and who have attained
21 years of age are eligible to participate in the Company's Profit Sharing
Retirement Plan. Contributions to the Plan are discretionary and made by the
Company for amounts that are determined by the Board of Directors based on a
percentage of each participant's annual compensation. Employees may also
contribute a portion of their compensation to the Plan. The Company charged
$864,000 to expense pursuant to the plan during the period July 1, 1997 through
April 21, 1998.
 
NOTE I--COMMITMENTS
 
    The Company provides group medical insurance for its employees through a
self-insured medical plan. The Company has purchased a stop-loss insurance
policy that will pay claims in excess of $30,000 per year per individual and in
excess of annual aggregate claims of $420,000.
 
    The Company is self-insured for workers' compensation claims. The Company
has purchased a stop-loss insurance policy that pays workers' compensation
claims in excess of $175,000 per occurrence and aggregate annual claims in
excess of $430,292. The Company has obtained a $655,000 letter of credit from a
bank in favor of the State of Kansas in connection with a self-insurance
program.
 
    Wichita Manufacturing, Inc. leases its facility located in Cerritos,
California at a rental cost of $12,000 per month through October 31, 1998 for a
total commitment of $72,000.
 
NOTE J--CONTINGENCY
 
    In January 1996, the Company was found liable in a civil action for, inter
alia, breach of contract and termination of joint venture/partnership associated
with a relationship the Company had with another entity. A judgment was recorded
against the Company in the amount of $600,000. The Company secured a $750,000
letter of credit in favor of the plaintiffs and filed a Notice of Appeal. The
plaintiffs filed a Notice of Cross-Appeal seeking damages of approximately
$1,500,000. Through April 21, 1998 the Company recorded a liability for the
$600,000 judgment plus $116,000 of post-judgment interest. On April 21, 1998,
the Company's principal owner assumed the liability. In connection with the
assumption of the liability, the Company transferred life insurance policies
with recorded cash surrender values of $614,000 to the principal owner. The
Company recorded a gain of $102,000 in connection with the transaction.
 
NOTE K--CONCENTRATION OF SALES
 
    Substantially all of the Company's sales are made to a very few customers.
These customers are typically large companies in the aerospace industry. If the
Company were to lose one or more of these customers and were unable to find
replacement customers, sales would be adversely affected. Two customers
accounted for 73% and 13% of sales for the period July 1, 1997 through April 21,
1998. Amounts due from these customers accounted for 68% and 12% of total
accounts receivable at April 21, 1998.
 
                                      F-38

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                                 APRIL 21, 1998
 
NOTE L--SALE OF COMPANY
 
    Effective April 21, 1998, the Company was sold and became a subsidiary of
Compass Aerospace Corporation (Compass). At April 21, 1998, Compass had advanced
the Company $1,600,000 which is shown as due to affiliate in the accompanying
balance sheet.
 
    In anticipation of and in connection with the sale of the Company, certain
nonrecurring management and employee bonuses were declared. Bonuses totaling
$1,600,000 were paid to management/minority stockholders of the Company. Bonuses
and related payroll taxes totaling $2,231,472 were accrued to other employees of
the Company.
 
NOTE M--SUPPLEMENTAL CASH FLOW INFORMATION
 

                                                               
Cash paid during the period for
  Interest......................................................  $ 407,788
  Income taxes..................................................  3,286,467
 
Noncash investing and financing activity
  Acquisition of property and equipment under capital lease
    obligations.................................................    785,061
  Transfer of life insurance policies and assumption of
    litigation liability by the Company's principal owner.......    614,000

 
                                      F-39

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
Board of Directors
Brittain Machine, Inc. and Subsidiary
 
    We have audited the accompanying consolidated balance sheet of Brittain
Machine, Inc. and Subsidiary as of June 30, 1997, and the related consolidated
statements of earnings and retained earnings 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 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 provides a reasonable basis for our opinion.
 
    In our opinion, the 1997 financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Brittain Machine, Inc. and Subsidiary as of June 30, 1997, and the consolidated
results of their operations and their consolidated cash flows for the year then
ended in conformity with generally accepted accounting principles.
 
/s/ GRANT THORNTON LLP
Wichita, Kansas
October 17, 1997
 
                                      F-40

                         REPORT OF INDEPENDENT AUDITORS
 
Board of Directors and Stockholders
Brittain Machine, Inc. and Subsidiary
 
    We have audited the accompanying consolidated balance sheet of Brittain
Machine, Inc. and Subsidiary as of June 30, 1996, and the related consolidated
statements of operations, 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 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 audit provides 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
Brittain Machine, Inc. and Subsidiary at June 30, 1996, and the consolidated
results of their operations and their cash flows for the year then ended, in
conformity with generally accepted accounting principles.
 
/s/ Ernst & Young LLP
 
Wichita, Kansas
September 3, 1996
 
                                      F-41

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
                          CONSOLIDATED BALANCE SHEETS
 
                                    JUNE 30,
                             (DOLLARS IN THOUSANDS)
 
                                     ASSETS
 


                                                                                                1997       1996
                                                                                              ---------  ---------
                                                                                                   
CURRENT ASSETS
  Cash and cash equivalents.................................................................  $     455  $      91
  Accounts receivable
    Trade accounts receivable...............................................................      4,913      5,386
    Other...................................................................................        188        109
  Income tax receivable.....................................................................        107     --
  Inventories...............................................................................     10,978      4,878
  Note receivable from affiliate............................................................     --            207
  Prepaid expenses and other................................................................         50         56
  Deferred income taxes.....................................................................        694        608
                                                                                              ---------  ---------
      Total current assets..................................................................     17,385     11,335
 
PROPERTY AND EQUIPMENT, AT COST
  Land......................................................................................        201        199
  Buildings.................................................................................      3,603      2,812
  Machinery and equipment...................................................................     19,754     18,669
  Vehicles..................................................................................        180        175
  Office equipment..........................................................................        775        679
  Construction in progress..................................................................         99          6
                                                                                              ---------  ---------
                                                                                                 24,612     22,540
  Less accumulated depreciation.............................................................     14,007     12,357
                                                                                              ---------  ---------
                                                                                                 10,605     10,183
 
INVESTMENTS AND OTHER ASSETS
  Funds held by trustee.....................................................................         56         52
  Cash surrender value of life insurance....................................................        520        486
  Bond issuance costs.......................................................................         36         39
                                                                                              ---------  ---------
                                                                                                    612        577
                                                                                              ---------  ---------
                                                                                              $  28,602  $  22,095
                                                                                              ---------  ---------
                                                                                              ---------  ---------

 
        The accompanying notes are an integral part of these statements.
 
                                      F-42

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
                          CONSOLIDATED BALANCE SHEETS
 
                                    JUNE 30,
                             (DOLLARS IN THOUSANDS)
 
                      LIABILITIES AND STOCKHOLDERS' EQUITY
 


                                                                                                1997       1996
                                                                                              ---------  ---------
                                                                                                   
CURRENT LIABILITIES
  Revolving note payable to bank............................................................  $   3,855  $     525
  Accounts payable..........................................................................      1,612        923
  Accrued payroll and employee benefits.....................................................      1,719      1,388
  Litigation judgment payable...............................................................        672        600
  Income taxes payable......................................................................     --          1,621
  Other accrued liabilities.................................................................        366        187
  Current maturities of capital lease obligations...........................................        285        156
  Current maturities of long-term debt......................................................        741        972
  Current maturities of industrial revenue bonds............................................         50        400
                                                                                              ---------  ---------
      Total current liabilities.............................................................      9,300      6,772
 
LONG-TERM LIABILITIES
  Capital lease obligations.................................................................      1,203        507
  Long-term debt............................................................................        971      1,710
  Industrial revenue bonds..................................................................        700        750
  Deferred income taxes.....................................................................      1,162        996
                                                                                              ---------  ---------
                                                                                                  4,036      3,963
 
STOCKHOLDERS' EQUITY
  Common stock, Class A, voting, par value $1
    Authorized--300,000 shares
    Issued and outstanding--90,000 shares...................................................         90         90
  Common stock, Class B, nonvoting, par value $1
    Authorized--300,000 shares
    Issued and outstanding--90,000 shares...................................................         90         90
  Additional paid-in capital................................................................         55         55
  Retained earnings.........................................................................     15,031     11,125
                                                                                              ---------  ---------
                                                                                                 15,266     11,360
                                                                                              ---------  ---------
                                                                                              $  28,602  $  22,095
                                                                                              ---------  ---------
                                                                                              ---------  ---------

 
        The accompanying notes are an integral part of these statements.
 
                                      F-43

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
           CONSOLIDATED STATEMENTS OF EARNINGS AND RETAINED EARNINGS
 
                              YEAR ENDED JUNE 30,
                             (DOLLARS IN THOUSANDS)
 


                                                                                                1997       1996
                                                                                              ---------  ---------
                                                                                                   
Sales.......................................................................................  $  35,481  $  26,892
Cost of sales...............................................................................     25,656     19,076
                                                                                              ---------  ---------
Gross margin on sales.......................................................................      9,825      7,816
General, administrative and selling expenses................................................      2,770      2,353
                                                                                              ---------  ---------
Earnings from operations....................................................................      7,055      5,463
Other income (expense)
  Write off note receivable from affiliate..................................................       (386)    --
  Interest income...........................................................................         11         28
  Interest expense..........................................................................       (409)      (431)
  Gain (loss) on sale of assets.............................................................          5         (8)
  Litigation expense........................................................................        (73)      (600)
  Other.....................................................................................        (89)       (69)
                                                                                              ---------  ---------
                                                                                                   (941)    (1,080)
                                                                                              ---------  ---------
Earnings before income taxes................................................................      6,114      4,383
Income taxes................................................................................      2,208      1,637
                                                                                              ---------  ---------
 
      NET EARNINGS..........................................................................      3,906      2,746
 
Retained earnings at beginning of year......................................................     11,125      8,379
                                                                                              ---------  ---------
Retained earnings at end of year............................................................  $  15,031  $  11,125
                                                                                              ---------  ---------
                                                                                              ---------  ---------

 
        The accompanying notes are an integral part of these statements.
 
                                      F-44

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
 
                              YEAR ENDED JUNE 30,
                             (DOLLARS IN THOUSANDS)
 


                                                                                                1997       1996
                                                                                              ---------  ---------
                                                                                                   
Cash flows from operating activities
  Net earnings..............................................................................  $   3,906  $   2,746
  Adjustments to reconcile net earnings to net cash provided by (used in) operating
    activities
    Depreciation and amortization...........................................................      1,669      1,392
    Deferred income taxes...................................................................         80       (280)
    (Gain) loss on disposal of property and equipment.......................................         (5)         8
    Write-off uncollectible note receivable from affiliate..................................        386     --
    Change in assets and liabilities
      (Increase) decrease in accounts receivable............................................        393     (2,384)
      Increase in income taxes receivable...................................................       (107)    --
      Increase in inventories...............................................................     (6,099)    (2,240)
      Increase in accounts payable..........................................................        688        302
      Increase (decrease) in accrued payroll and employee benefits..........................        331        (28)
      Increase in litigation judgment payable...............................................         73        600
      Increase (decrease) in income taxes payable...........................................     (1,621)     2,404
      Other.................................................................................        151       (139)
                                                                                              ---------  ---------
        Net cash provided by (used in) operating activities.................................       (155)     2,381
 
Cash flows from investing activities
  Decrease in marketable securities.........................................................     --             12
  Purchase of property and equipment........................................................     (1,072)    (1,519)
  Proceeds from disposal of property and equipment..........................................          7         17
  Increase in note receivable from affiliate................................................       (179)      (129)
                                                                                              ---------  ---------
    Net cash used in investing activities...................................................     (1,244)    (1,619)
 
Cash flows from financing activities
  Net change in funds held by trustee.......................................................         (3)       377
  Net change in line of credit..............................................................      3,331        165
  Repayments of long-term debt and industrial revenue bonds.................................     (1,370)    (1,299)
  Repayments of capital lease obligations...................................................       (195)       (78)
                                                                                              ---------  ---------
    Net cash provided by (used in) financing activities.....................................      1,763       (835)
                                                                                              ---------  ---------
Net increase (decrease) in cash and cash equivalents........................................        364        (73)
Cash and cash equivalents at beginning of year..............................................         91        164
                                                                                              ---------  ---------
Cash and cash equivalents at end of year....................................................  $     455  $      91
                                                                                              ---------  ---------
                                                                                              ---------  ---------

 
        The accompanying notes are an integral part of these statements.
 
                                      F-45

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
                             JUNE 30, 1997 AND 1996
 
NOTE A--SUMMARY OF ACCOUNTING POLICIES
 
    A summary of the significant accounting policies consistently applied in the
preparation of the accompanying consolidated financial statements follows.
 
1. BUSINESS ACTIVITY AND PRINCIPLES OF CONSOLIDATION
 
    Brittain Machine, Inc. manufactures parts according to customer
specification primarily for use in the aerospace industry. The Company also
designs, manufactures and sells tooling, machinery and equipment for use in the
aerospace industry.
 
    Wichita Manufacturing, Inc., a wholly-owned subsidiary, is located in
Cerritos, California, and is engaged in the same line of business as Brittain
Machine, Inc.
 
    The consolidated financial statements include the consolidated accounts of
Brittain Machine, Inc. and its wholly-owned subsidiary, Wichita Manufacturing,
Inc. All significant intercompany accounts have been eliminated.
 
2. ACCOUNTS RECEIVABLE
 
    The Company considers accounts receivable to be fully collectible;
accordingly, no allowance for doubtful accounts is required. If amounts become
uncollectible, they will be charged to operations when that determination is
made.
 
3. USE OF ESTIMATES
 
    In preparing financial statements in conformity with generally accepted
accounting principles, management is required to make estimates and assumptions
that affect the reported amounts of assets and liabilities, the disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
 
4. INVENTORIES
 
    Inventories are stated at the lower of weighted average cost or net
realizable value.
 
5. PROPERTY AND EQUIPMENT
 
    Land, buildings and equipment are carried at cost. Major additions and
betterments are charged to the property accounts while replacements, maintenance
and repairs which do not improve or extend the life of the respective assets are
expensed currently.
 
                                      F-46

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                             JUNE 30, 1997 AND 1996
 
NOTE A--SUMMARY OF ACCOUNTING POLICIES--CONTINUED
 
    Depreciation is computed using the straight-line method over the estimated
useful lives of the assets. Estimated useful lives are as follows:
 

                                                               
                                                                       10-30
Buildings.......................................................       years
Machinery and equipment.........................................  7-10 years
Vehicles........................................................   4-6 years
Office equipment................................................   5-7 years

 
6. INCOME TAXES
 
    The Company files a consolidated income tax return with its subsidiary.
 
    Deferred income tax assets and liabilities are determined based on the
temporary differences between the financial accounting and tax basis of assets
and liabilities. Deferred tax assets or liabilities at the end of each period
are determined using the currently enacted tax rate expected to apply to taxable
income in the periods in which the deferred tax asset or liability is expected
to be realized or settled.
 
7. CASH SURRENDER VALUE OF LIFE INSURANCE
 
    The Company pays the premiums on certain life insurance policies insuring
the lives of two of its stockholders. The cumulative value of net premiums paid
by the Company on behalf of the beneficiary of such life insurance policies is
recorded as an asset as this amount is payable by the policy owner to the
Company upon death of the insured.
 
    The cash surrender values of certain other life insurance contracts owned by
the Company are recorded as assets. The change in such cash surrender values is
accounted as an adjustment of premiums paid in determining the expense or income
to be recognized under the contract for the period.
 
8. SELF INSURANCE
 
    The Company participates in various self-insurance programs for medical and
workers' compensation risks. In connection with these programs the Company has
mitigated its exposure through the purchase of stipulated stop-loss coverage
with insurance companies. The Company estimates its liability for the self-
insured portions of the risks covered by such programs and accrues appropriate
reserves.
 
9. CASH EQUIVALENTS
 
    For purposes of the consolidated statement of cash flows, the Company
considers all highly liquid investments with maturities of less than three
months to be cash equivalents.
 
10. REVENUE RECOGNITION
 
    The Company's sales contracts are generally of a short-term nature and are
billed upon delivery. Revenue from such contracts is recognized upon passage of
title to the customer which, in most cases, coincides with shipments of the
related products to customers. Provisions for anticipated losses on contracts,
if any, are made currently as the amount of the loss is determinable.
 
                                      F-47

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                             JUNE 30, 1997 AND 1996
 
NOTE B--INVENTORIES
 
    Inventories consist of the following at June 30 (dollars in thousands):
 


                                                                             1997       1996
                                                                           ---------  ---------
                                                                                
Raw material and supplies................................................  $   3,108  $   1,155
Work in progress.........................................................      7,260      3,445
Finished goods...........................................................        610        278
                                                                           ---------  ---------
                                                                           $  10,978  $   4,878
                                                                           ---------  ---------
                                                                           ---------  ---------

 
NOTE C--LINE OF CREDIT
 
    At June 30, 1997, the Company had available a line of credit with a bank for
up to $5,000,000, of which $3,855,000 and $524,519 was outstanding at June 30,
1997 and 1996, respectively. Interest is payable monthly on the outstanding
balance at a variable rate equal to the bank's base rate (9.25% at June 30,
1997). There are no compensating balance or commitment fee requirements.
Borrowings under the line of credit are collateralized by substantially all
assets of the Company.
 
NOTE D--INCOME TAXES
 
    Income tax expense for the years ended June 30 consists of the following
(dollars in thousands):
 


                                                                               1997       1996
                                                                             ---------  ---------
                                                                                  
Current....................................................................  $   2,128  $   1,917
Deferred...................................................................         80       (280)
                                                                             ---------  ---------
                                                                             $   2,208  $   1,637
                                                                             ---------  ---------
                                                                             ---------  ---------

 
    The principal reason for the variation between income taxes computed at the
federal tax rate of 34% and actual income taxes is state income tax expense.
 
    The tax effects of temporary differences that give rise to deferred tax
assets and liabilities at June 30 are as follows (dollars in thousands):
 


                                                                               1997       1996
                                                                             ---------  ---------
                                                                                  
Deferred tax assets
  Inventory valuation differences..........................................  $     317  $     393
  Accrued expenses not deductible until paid...............................        458        377
                                                                             ---------  ---------
                                                                                   775        770
 
Deferred tax liabilities
  Depreciation of property and equipment...................................      1,026      1,009
  Capital leases treated as operating leases for tax purposes..............        136         68
  Other....................................................................         81         81
                                                                             ---------  ---------
                                                                                 1,243      1,158
                                                                             ---------  ---------
    Net deferred tax liability.............................................  $     468  $     388
                                                                             ---------  ---------
                                                                             ---------  ---------

 
                                      F-48

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                             JUNE 30, 1997 AND 1996
 
NOTE E--LONG-TERM DEBT
 
    Long-term debt consists of the following at June 30 (dollars in thousands):
 


                                                                               1997       1996
                                                                             ---------  ---------
                                                                                  
Note payable to bank, payable in monthly installments including variable
  interest at the bank's base interest rate adjusted annually (effective
  rate 9.125% and 9.0% at June 30, 1997 and 1996, respectively), due in
  2000 and collateralized by certain equipment and machinery...............  $   1,280  $   1,692
Equipment loans payable to a finance company, payable in monthly
  installments including interest at a fixed rate of 7.95% changing to a
  variable rate during the final year of the loan, which will range from
  the index rate (a) to the index rate plus 1.5% maturing at various dates
  through 1998 and collateralized by the equipment financed and the
  personal guarantees of two stockholders..................................        238        751
Note payable to bank, payable in monthly installments including variable
  interest, due in 1998 and collateralized by a $250,000 real estate
  mortgage.................................................................         40         77
Unsecured note payable to former stockholder, payable in equal monthly
  installments including fixed interest at 9%, due in 2007.................        154        162
                                                                             ---------  ---------
                                                                                 1,712      2,682
Less current maturities....................................................        741        972
                                                                             ---------  ---------
                                                                             $     971  $   1,710
                                                                             ---------  ---------
                                                                             ---------  ---------

 
(a) The index rate is a rate equal to the highest of (i) the Prime Rate of
    Chemical Bank, (ii) the Wall Street Journal prime rate or (iii) the
    commercial paper rate in effect from time to time.
 
    Aggregate annual maturities are as follows for the years ending June 30
(dollars in thousands):
 

                                                                   
1998................................................................  $     741
1999................................................................        506
2000................................................................        343
2001................................................................         12
2002................................................................         13
Thereafter..........................................................         97
                                                                      ---------
                                                                      $   1,712
                                                                      ---------
                                                                      ---------

 
    Interest capitalized during the years ended June 30, 1997 and 1996 was
$17,000 and $125,000 respectively.
 
NOTE F--INDUSTRIAL REVENUE BONDS
 
    The Company financed $2,500,000 for the purchase of certain equipment and
the construction of a building through industrial revenue bonds issued by the
City of Wichita, Kansas and maturing through
 
                                      F-49

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                             JUNE 30, 1997 AND 1996
 
NOTE F--INDUSTRIAL REVENUE BONDS (CONTINUED)
2006. The principal and interest (6% to 8%) on the bonds are serviced by
biannual payments by the Company to a trustee who then remits the funds to the
City on the scheduled interest payment and bond maturity dates. Certain of the
proceeds from the bonds and the biannual payments made by the Company have been
and are deposited with the trustee.
 
    The total amount of bonds outstanding at June 30, 1997 and 1996 were
$750,000 and $1,150,000, respectively. Aggregate annual maturities are as
follows for the years ended June 30 (dollars in thousands):
 

                                                                    
1998.................................................................  $      50
1999.................................................................         55
2000.................................................................         60
2001.................................................................         65
2002.................................................................         70
Thereafter...........................................................        450
                                                                       ---------
                                                                       $     750
                                                                       ---------
                                                                       ---------

 
NOTE G--RELATED PARTY TRANSACTIONS
 
LEASING ACTIVITIES
 
    The Company has entered into several agreements with an entity, affiliated
by common stockholders, to lease a building and certain machinery and equipment.
Due to the related party relationship with the affiliate and based upon the
underlying economic substance of the leasing arrangements, the leases have been
recorded as capital lease obligations. The recorded lease obligation represents
the outstanding principal balance on the loans incurred by the affiliated entity
to finance that entity's purchase of the building and machinery and equipment
(the "underlying debt"). In addition, the Company is the guarantor of such debt.
 
    A summary of lease payments made during the years ended June 30 under these
capital leases is as follows (dollars in thousands):
 


                                                                                  1997       1996
                                                                                ---------  ---------
                                                                                     
Total lease payments..........................................................  $     483  $     192
Amount representing interest..................................................        (72)       (29)
Amount representing excess lease payments.....................................       (216)       (85)
                                                                                ---------  ---------
Principal payments............................................................  $     195  $      78
                                                                                ---------  ---------
                                                                                ---------  ---------

 
                                      F-50

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                             JUNE 30, 1997 AND 1996
 
NOTE G--RELATED PARTY TRANSACTIONS (CONTINUED)
    In connection with the leases, property, plant and equipment at June 30
included the following (dollars in thousands):
 


                                                                               1997       1996
                                                                             ---------  ---------
                                                                                  
Machinery and equipment....................................................  $   1,508  $     836
Building...................................................................        348     --
                                                                             ---------  ---------
                                                                                 1,856        836
Less accumulated depreciation..............................................       (259)       (16)
                                                                             ---------  ---------
                                                                             $   1,597  $     820
                                                                             ---------  ---------
                                                                             ---------  ---------

 
    Depreciation expense for the property under lease was $242,474 and $16,398
for the years ended June 30, 1997 and 1996, respectively.
 
    The following is a schedule by years of future minimum lease payments under
capital leases (dollars in thousands):
 

                                                                  
Year ending June 30
  1998.............................................................  $     736
  1999.............................................................        736
  2000.............................................................        736
  2001.............................................................        448
  2002.............................................................        272
  Thereafter.......................................................      1,098
                                                                     ---------
Total minimum lease payments.......................................      4,026
Amount representing interest.......................................       (457)
Amount representing excess lease payments..........................     (2,081)
                                                                     ---------
Total capital lease obligations....................................      1,488
Less current maturities............................................        285
                                                                     ---------
                                                                     $   1,203
                                                                     ---------
                                                                     ---------

 
    In addition, the Company leases equipment under an operating lease from this
affiliated entity which expires March 1, 1998. The lease which began March 1996
provides for monthly payments of $14,000 per month.
 
    The Company also has a month-to-month rental agreement with a stockholder
for two warehouses. In connection with such agreement rental expense charged to
operations by the Company for the years ended June 30, 1997 and 1996 was $60,000
annually.
 
OTHER TRANSACTIONS
 
    The Company pays the premiums on certain policies insuring the lives of two
of its stockholders. The aggregate amount of such premiums paid during the years
ended June 30, 1997 and 1996 was $103,000 and $87,000, respectively.
 
                                      F-51

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                             JUNE 30, 1997 AND 1996
 
NOTE G--RELATED PARTY TRANSACTIONS (CONTINUED)
    The Company purchased goods from an entity controlled by the spouse of a
stockholder in the amount of $4,117,000 and $2,331,000 during 1997 and 1996,
respectively. Additionally, an amount of $502,000 and $285,000 was due to such
affiliate at June 30, 1997 and 1996, respectively, and was included in accounts
payable in the accompanying consolidated balance sheets. The Company also paid
to an individual related to the Company's principal stockholders $310,000 and
$186,000 during 1997 and 1996, respectively, for deburring services performed.
 
NOTE H--RETIREMENT PLAN
 
    All employees who have completed one year of service and who have attained
age 21 years of age are eligible to participate in the Company's Profit Sharing
Retirement Plan. Contributions to the Plan are made by the Company for amounts
that are determined by the Board of Directors based on a percentage of each
participant's annual compensation. Employees may also contribute a portion of
their compensation to the Plan. During the years ended June 30, 1997 and 1996,
the Company charged $842,000 and $834,000 to expense pursuant to the Plan.
 
NOTE I--COMMITMENTS
 
    The Company provides group medical insurance for its employees through a
self-insured medical plan. The Company has purchased a stop-loss insurance
policy that will pay claims in excess of $30,000 per year per individual and in
excess of annual aggregate claims of $420,000.
 
    The Company is self-insured for workers' compensation claims. The Company
has purchased a stop-loss insurance policy that pays workers' compensation
claims in excess of $175,000 per occurrence and aggregate annual claims in
excess of $430,292. The Company has obtained a $655,000 letter of credit from a
bank in favor of the State of Kansas in connection with a self-insurance
program.
 
    Wichita Manufacturing, Inc. leases its facility located in Cerritos,
California at a rental cost of $12,000 per month through October 31, 1998. The
lease provides an option for an extension of a three-year period. Future
noncancelable lease commitments are as follows (dollars in thousands):
 

                                                                    
1998.................................................................  $     144
1999.................................................................         48
                                                                       ---------
                                                                       $     192
                                                                       ---------
                                                                       ---------

 
    The Company had at June 30, 1997 a commitment to purchase additional
equipment costing $1,748,000. The equipment is scheduled to be delivered in
December 1997.
 
NOTE J--CONTINGENCY
 
    In January 1996, the Company was found liable in a civil action for, inter
alia, breach of contract and termination of joint venture/partnership associated
with a relationship the Company had with another entity. A judgment was recorded
against the Company in the amount of $600,000. However, the Company has filed a
Notice of Appeal. The plaintiffs have filed a Notice of Cross-Appeal seeking
damages of approximately $1,500,000. While the ultimate outcome of the
disposition of the matter is presently difficult
 
                                      F-52

                     BRITTAIN MACHINE, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
                             JUNE 30, 1997 AND 1996
 
NOTE J--CONTINGENCY (CONTINUED)
to estimate, the Company recorded a provision during 1996 of $600,000 and
believes that the ultimate outcome will not have a material adverse effect on
its financial position. An additional provision of $72,500 was recorded in 1997
for post-judgment interest.
 
NOTE K--CONCENTRATION OF SALES
 
    Nearly all of the Company's sales are made to a very few customers. These
customers are typically large companies in the aerospace industry. If the
Company were to lose one or more of these customers and were unable to find
replacement customers, sales would be adversely affected. One customer accounted
for 67% and 56% of sales for 1997 and 1996, respectively. Amounts due from this
customer accounted for 60% and 64% of total accounts receivable at June 30, 1997
and 1996, respectively.
 
NOTE L--SUPPLEMENTAL CASH FLOW INFORMATION (DOLLARS IN THOUSANDS)
 


                                                                               1997       1996
                                                                             ---------  ---------
                                                                                  
Cash paid during the year for
  Interest.................................................................  $     405  $     586
  Income taxes.............................................................      3,852     --
Noncash investing and financing activity
  Acquisition of property and equipment under capital lease obligations....      1,019        741

 
                                      F-53

                         REPORT OF INDEPENDENT AUDITORS
 
The Board of Directors and Shareholders
Barnes Machine, Inc.
 
    We have audited the accompanying balance sheets of Barnes Machine, Inc. as
of April 21, 1998 and September 30, 1997, and the related statements of income
and retained earnings and cash flows for the period from October 1, 1997 to
April 21, 1998 and for the year ended September 30, 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 accepting 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 Barnes Machine, Inc. at
April 21, 1998 and September 30, 1997, and the results of its operations and its
cash flows for the period from October 1, 1997 to April 21, 1998 and the year
ended September 30, 1997, in conformity with generally accepted accounting
principles.
 
/s/ Ernst & Young LLP
 
Long Beach, California
August 12, 1998
 
                                      F-54

                              BARNES MACHINE, INC.
 
                                 BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)
 


                                                     APRIL 21,   SEPTEMBER 30,
                                                       1998          1997
                                                    -----------  -------------
                                                           
ASSETS
 
Current assets:
  Cash and cash equivalents.......................   $     687     $     655
  Accounts receivable less allowance for doubtful
    accounts of $39
    in 1998 and 1997..............................       1,951         1,250
  Inventories.....................................       1,861         1,005
  Prepaid expenses................................          26            27
  Deferred assets.................................          41            25
                                                    -----------       ------
 
Total current assets..............................       4,566         2,962
 
Property and equipment, net.......................       2,106         1,401
 
Other assets......................................         217           427
                                                    -----------       ------
Total assets......................................   $   6,889     $   4,790
                                                    -----------       ------
                                                    -----------       ------
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
Current liabilities:
  Accounts payable................................   $   1,161     $     711
  Accrued expenses................................         808           660
  Loan payable--stockholders......................      --               209
  Current portion of long-term debt...............         153           147
                                                    -----------       ------
Total current liabilities.........................       2,122         1,727
 
Long-term debt, less current portion..............         631           722
Commitments
 
Deferred taxes....................................          66            39
Stockholders' equity:
  Common stock, par value $1 per share:
    Authorized shares 50,000
    Issued and outstanding shares 2,500...........           3             3
  Capital in excess of par........................         247             7
  Retained earnings...............................       3,820         2,292
                                                    -----------       ------
Total stockholders' equity........................       4,070         2,302
                                                    -----------       ------
Total liabilities and stockholders' equity........   $   6,889     $   4,790
                                                    -----------       ------
                                                    -----------       ------

 
                            See accompanying notes.
 
                                      F-55

                              BARNES MACHINE, INC.
 
                   STATEMENTS OF INCOME AND RETAINED EARNINGS
                                 (IN THOUSANDS)
 


                                                                                 OCTOBER 1, 1997   YEAR ENDED
                                                                                       TO         SEPTEMBER 30,
                                                                                 APRIL 21, 1998       1997
                                                                                 ---------------  -------------
                                                                                            
Net sales......................................................................     $   8,809       $   7,693
Cost of sales..................................................................         6,057           4,854
                                                                                       ------          ------
Gross profit...................................................................         2,752           2,839
 
Selling, general and administrative expenses...................................           362           1,587
                                                                                       ------          ------
Operating income...............................................................         2,390           1,252
 
Interest expense...............................................................            50               9
Other (income) expense, net....................................................            (4)            (21)
                                                                                       ------          ------
Income before income taxes.....................................................         2,344           1,264
 
Income tax expense.............................................................           816             438
                                                                                       ------          ------
Net income.....................................................................         1,528             826
 
Retained earnings at beginning of period.......................................         2,292           1,466
                                                                                       ------          ------
Retained earnings at end of period.............................................     $   3,820       $   2,292
                                                                                       ------          ------
                                                                                       ------          ------

 
                            See accompanying notes.
 
                                      F-56

                              BARNES MACHINE, INC.
 
                            STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 


                                                                             OCTOBER 1, 1997      YEAR ENDED
                                                                                   TO            SEPTEMBER 30,
                                                                             APRIL 21, 1998          1997
                                                                             ---------------  -------------------
                                                                                        
OPERATING ACTIVITIES
Net income.................................................................     $   1,528          $     826
Adjustments to reconcile net income to net cash provided by
  (used in) operating activities:
  Deferred taxes...........................................................            11                 (1)
  Depreciation.............................................................           171                208
  Changes in operating assets and liabilities:
    Accounts receivable....................................................          (701)              (339)
    Inventories............................................................          (856)              (937)
    Prepaid expenses and other assets......................................           211               (425)
    Accounts payable.......................................................           450                450
    Accrued expenses.......................................................           148                113
                                                                                   ------             ------
Net cash provided by (used in) operating activities........................           962               (105)
 
INVESTING ACTIVITIES
Purchase of property and equipment.........................................          (636)              (931)
 
FINANCING ACTIVITIES
(Payments on) proceeds from long-term debt.................................           (85)               868
Payment of loan payable to stockholder.....................................          (209)               (28)
                                                                                   ------             ------
Net cash (used in) provided by financing activities........................          (294)               840
                                                                                   ------             ------
Net increase (decrease) in cash............................................            32               (196)
Cash and cash equivalents at beginning of period...........................           655                851
                                                                                   ------             ------
Cash and cash equivalents at end of period.................................     $     687          $     655
                                                                                   ------             ------
                                                                                   ------             ------
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION
Cash paid during the year for:
  Interest.................................................................     $      50          $       9
  Income taxes.............................................................     $     220          $     361
 
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES
  Donation of machinery and equipment by owners............................     $     240          $  --

 
                            See accompanying notes.
 
                                      F-57

                              BARNES MACHINE, INC.
 
                         NOTES TO FINANCIAL STATEMENTS
 
                                 APRIL 21, 1998
 
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
BUSINESS
 
    Barnes Machine, Inc. (the Company) manufactures small to medium-sized
structural parts for aerospace customers, specializing in precision machining of
titanium and steel and the high-speed precision machining of aluminum.
 
    At the close of business on April 21, 1998, 100% of the issued and
outstanding common stock of the Company and land and buildings owned by the
stockholders were sold to Compass Aerospace, Inc. for a total sales price of
$13,620,000. Transactions related to the sale have been treated as subsequent
events and are not reflected in the accompanying financial statements. These
transactions include the repayment of the Company's interest bearing note, as
well as purchase price allocations which affect the carrying value of the
Company's assets and liabilities.
 
CONCENTRATION OF RISK
 
    Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of trade receivables. The
Company sells its products to a limited number of customers within the aerospace
and defense industry. Revenues from one major customer amounted to 96% of sales
for the seven months ended April 21, 1998 and 90% for the year ended September
30, 1997. Total accounts receivable from this customer amounted to 98% and 95%
of total trade accounts receivable at April 21, 1998 and September 30, 1997,
respectively. Credit is extended based upon an evaluation of each customer's
financial condition, with terms consistent in the industry and no collateral
required. The Company has historically incurred minimal credit losses.
 
FAIR VALUES OF FINANCIAL INSTRUMENTS
 
    Fair values of cash and cash equivalents and the current portion of
long-term debt approximate cost due to the short period of time to maturity.
Fair values of long-term debt, which have been determined based on borrowing
rates currently available to the Company for loans with similar terms of
maturity, approximate the carrying amounts in the financial statements.
 
CASH EQUIVALENTS
 
    The Company considers all highly liquid instruments with an original
maturity of three months or less when purchased to be cash equivalents. Cash and
cash equivalents are held by major financial institutions.
 
INVENTORIES
 
    Inventories consist primarily of work-in-process which are recorded on a
weighted average basis, which approximates first-in first-out, and are stated at
the lower of cost or market.
 
                                      F-58

                              BARNES MACHINE, INC.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
PROPERTY AND EQUIPMENT
 
    The provision for depreciation of property and equipment is generally
computed on the straight-line method over the following useful lives:
 

                                    
Machinery and equipment..............  3 - 10 years
Furniture and fixtures...............  5 - 7 years
Automotive equipment.................  5 years
Leasehold improvements...............  Term of lease or life of asset,
                                       whichever is shorter

 
REVENUE RECOGNITION
 
    The Company recognizes revenue from product sales at the time of shipment.
The Company provides its customers the right to return products that are damaged
or defective. The effect of these programs is estimated and current period sales
and cost of sales are adjusted accordingly.
 
IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS
 
    In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards (SFAS) No. 133, "Accounting for
Derivative Instruments and Hedging Activities," which is effective for financial
statements for fiscal years beginning after June 15, 1999, and which provides a
comprehensive and consistent standard for the recognition and measurement of
derivatives and hedging activities. There will be no impact due to the adoption
of SFAS No. 133.
 
    In February 1998, the FASB issued SFAS No. 132, "Employers Disclosures about
Pensions and Other Postretirement Benefits," which is effective for financial
statements for periods beginning after December 15, 1997, and which revises and
standardizes disclosure requirements for pensions and other postretirement
benefits. The Company will revise its disclosures as necessary upon adoption of
SFAS No. 132.
 
    In March 1998, Statement of Position (SOP) 98-1, "Accounting for the Costs
of Computer Software Developed for or Obtained for Internal Use," was issued,
which is effective for fiscal years beginning after December 15, 1998. SOP 98-1
requires capitalization and amortization of qualified computer software costs
over its estimated useful life. There will be no impact due to the adoption of
SOP 98-1.
 
ACCOUNTING ESTIMATES
 
    The preparation of financial statements in conformity with generally
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities, and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenue and expenses during the reporting period. Actual
results could differ from those estimates.
 
RECLASSIFICATION
 
    Certain prior year balances have been reclassified to conform to the current
year presentation.
 
                                      F-59

                              BARNES MACHINE, INC.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
2. PROPERTY AND EQUIPMENT
 
    The following is a summary of property and equipment, which is recorded at
cost (in thousands):
 


                                                                      APRIL 21,  SEPTEMBER 30,
                                                                        1998         1997
                                                                      ---------  -------------
                                                                           
Automotive equipment................................................  $     122    $     121
Furniture and fixtures..............................................        487          403
Leasehold improvements..............................................        309          281
Machinery and equipment.............................................      3,017        2,279
                                                                      ---------  -------------
                                                                          3,935        3,084
Allowance for depreciation..........................................     (1,829)      (1,683)
                                                                      ---------  -------------
                                                                      $   2,106    $   1,401
                                                                      ---------  -------------
                                                                      ---------  -------------

 
3. INCOME TAXES
 
    Deferred income taxes are computed using the liability method and reflect
the net tax effects of temporary differences between the carrying amount of
assets and liabilities for financial statement purposes and the amounts used for
income tax purposes. The provision for income taxes reflects the taxes to be
paid for the respective periods ended and the change during each period in the
deferred tax assets and liabilities. Significant components of the Company's
deferred tax assets and liabilities are as follows (in thousands):
 


                                                                       APRIL 21,    SEPTEMBER 30,
                                                                         1998           1997
                                                                      -----------  ---------------
                                                                             
Deferred tax assets:
  Accrued expenses not deductible for tax...........................   $      41      $      25
Deferred tax liabilities:
  Tax depreciation over book........................................         (66)           (39)
                                                                           -----          -----
Net deferred tax liability..........................................   $     (25)     $     (14)
                                                                           -----          -----
                                                                           -----          -----

 
    Significant components of the provision for income taxes are as follows (in
thousands):
 


                                                                     FOR THE
                                                                   PERIOD FROM
                                                                 OCTOBER 1, 1997     YEAR ENDED
                                                                     THROUGH        SEPTEMBER 30,
                                                                 APRIL 21, 1998         1997
                                                                -----------------  ---------------
                                                                             
Federal:
  Current.....................................................      $     805         $     439
  Deferred....................................................             11                (1)
                                                                        -----             -----
                                                                    $     816         $     438
                                                                        -----             -----
                                                                        -----             -----

 
                                      F-60

                              BARNES MACHINE, INC.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
4. DEBT
 
    The Company has a promissory note with Keybank National Association, payable
in monthly installments of $17,936 plus interest at 8.50% with a maturity date
of October 15, 2002. The promissory note is secured by a milling machine.
Maturities of long-term debt are as follows (in thousands):
 

                                                               
1999............................................................  $     153
2000............................................................        167
2001............................................................        182
2002............................................................        198
2003                                                                     84
                                                                  ---------
Total...........................................................  $     784
                                                                  ---------
                                                                  ---------

 
    The Company has an unsecured line of credit with Key Bank, which provides
for borrowings up to $500,000 under a revolving line of credit that bears
interest at 1% over prime. There was no balance outstanding at April 21, 1998 or
September 30, 1997.
 
5. COMMITMENTS AND RELATED PARTY TRANSACTIONS
 
    The Company rents office, plant and warehouse space on a monthly basis from
its stockholders. Property rent expense amounted to $193,000 for the seven
months ended April 21, 1998 and $251,000 for the year ended September 30, 1997.
The Company also leases machinery and equipment from its stockholders. The
machinery and equipment lease has a one-year term and may be cancelled with
sixty days' advance notice. Rent expense under this arrangement amounted to
$78,000 for the seven months ended April 21, 1998 and $139,000 for the year
ended September 30, 1997. The leases require the Company to pay property taxes.
 
    The Company had outstanding notes payable to its stockholders for $209,000
at September 30, 1997. These notes were repaid during the period ended April 21,
1998. Interest expense was $3,000 and $6,000 for the period ended April 21, 1998
and the year ended September 30, 1997, respectively.
 
    The Company is a defendant in various legal proceedings arising in the
normal course of business. In consultation with legal counsel, management has
reviewed these proceedings and, based upon current information, believes that
the ultimate disposition thereof will have no material effect on the Company's
consolidated financial position.
 
6. PROFIT SHARING PLAN
 
    The Company has adopted a profit sharing plan which qualifies under Section
401(k) of the Internal Revenue Code. The plan covers all eligible employees who
may elect to contribute a percentage of their gross earnings to the Plan.
Contributions to the plan by the Company are discretionary. Contributions to the
profit sharing plan for the period from October 1, 1997 to April 21, 1998 and
the year ended September 30, 1997 were $10,000 and $150,000, respectively.
 
7. IMPACT OF YEAR 2000 (UNAUDITED)
 
    The Company does not anticipate that there would be a material impact on the
results of operations or cash flows of the Company related to the Year 2000
issue. The Year 2000 issue addresses computer programs which have time-sensitive
software that recognizes a date using "00" as the year 1900 rather than
 
                                      F-61

                              BARNES MACHINE, INC.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
7. IMPACT OF YEAR 2000 (UNAUDITED) (CONTINUED)
the year 2000. The Company converted to a new computer system in 1998 and is
currently seeking a Year 2000 compliant certification from the Company's
software vendor. In addition, the Company has an ongoing program to test its
systems for such compliance. The major business systems of the Company are not
vulnerable to third parties failure to remediate their own Year 2000 issues, as
the Company's interface with third parties, including customers and vendors,
does not involve date-dependent computer communication systems. The Company
believes that with the conversions to new software and modifications to other
existing software, the Year 2000 issue will not pose significant operational
problems for its computer system. In the event the remaining conversions and
modifications are not made, or are not completed timely, the Year 2000 issue is
not expected to have a material impact on the operations of the Company, as the
products sold by the Company and the processing and delivery equipment used are
not date-dependent, minimizing the impact of any Year 2000 issues related to
meeting customer requirements.
 
    As the Company has been incurring costs related to this project since 1997
and no significant additional costs have been identified, the Company does not
anticipate a material impact on the results of operations related to the Year
2000 issue.
 
                                      F-62

                         REPORT OF INDEPENDENT AUDITORS
 
The Board of Directors
Sea-Lect Products Inc. and Affiliate
 
    We have audited the accompanying combined balance sheets of Sea-Lect
Products Inc. and Affiliate as of May 11, 1998 and December 31, 1997 and the
related combined statements of income, shareholders' equity, and cash flows for
the period from January 1, 1998 through May 11, 1998 and for the year ended
December 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 financial statements referred to above present fairly,
in all material respects, the combined financial position of Sea-Lect Products
Inc. and Affiliate at May 11, 1998 and December 31, 1997, and the combined
results of their operations and their cash flows for the period from January 1,
1998 through May 11, 1998, and for the year ended December 31, 1997, in
conformity with generally accepted accounting principles.
 
/s/ Ernst & Young LLP
 
Long Beach, California
September 25, 1998
 
                                      F-63

                      SEA-LECT PRODUCTS INC. AND AFFILIATE
 
                            COMBINED BALANCE SHEETS
 


                                                                                                     DECEMBER 31,
                                                                                       MAY 11, 1998      1997
                                                                                       ------------  ------------
                                                                                               
ASSETS
Current assets:
  Cash...............................................................................  $      6,260   $   70,915
  Accounts receivable net of an allowance of $100,000 in 1998 and $54,000 in 1997....     2,245,912    1,531,163
  Inventories:
    Raw materials....................................................................       729,505      513,165
    Work in process..................................................................     1,334,515    1,322,138
    Finished goods...................................................................       518,591      729,572
                                                                                       ------------  ------------
Total current assets.................................................................     4,834,783    4,166,953
Property and equipment:
  Machinery and equipment............................................................     3,582,271    3,582,271
  Automobiles........................................................................       132,902      132,902
  Office equipment...................................................................        98,167       98,167
  Leasehold improvements.............................................................        93,843       93,843
                                                                                       ------------  ------------
                                                                                          3,907,183    3,907,183
Less accumulated depreciation........................................................    (2,750,366)  (2,670,659)
                                                                                       ------------  ------------
Total property and equipment.........................................................     1,156,817    1,236,524
                                                                                       ------------  ------------
Total assets.........................................................................  $  5,991,600   $5,403,477
                                                                                       ------------  ------------
                                                                                       ------------  ------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Line of credit.....................................................................  $  1,316,422   $  701,755
  Shareholders' notes payable........................................................       348,257      375,182
  Accounts payable...................................................................     1,165,825      713,179
  Wage and related accruals..........................................................       421,705      304,808
  Other accrued liabilities..........................................................        69,847      187,304
  Due to shareholders................................................................            --      200,000
  Current portion of long-term debt..................................................       258,252      384,165
                                                                                       ------------  ------------
Total current liabilities............................................................     3,580,308    2,866,393
Long-term debt, less current portion.................................................       665,398      665,399
Commitments and contingencies
Shareholders' equity:
  Sea-Lect common stock, $1 par value; authorized 50,000 shares; issued and
    outstanding 10,200 shares........................................................        10,200       10,200
  J&J Leasing, Inc. common stock, no par value; authorized 1,000,000 shares; issued
    and outstanding 2,000 shares, stated capital.....................................       113,350      113,350
  Retained earnings..................................................................     1,622,344    1,748,135
                                                                                       ------------  ------------
Total shareholders' equity...........................................................     1,745,894    1,871,685
                                                                                       ------------  ------------
Total liabilities and shareholders' equity...........................................  $  5,991,600   $5,403,477
                                                                                       ------------  ------------
                                                                                       ------------  ------------

 
                  See notes to combined financial statements.
 
                                      F-64

                      SEA-LECT PRODUCTS INC. AND AFFILIATE
 
                         COMBINED STATEMENTS OF INCOME
 


                                                                                      PERIOD FROM
                                                                                       JANUARY 1,    YEAR ENDED
                                                                                      1998 THROUGH  DECEMBER 31,
                                                                                      MAY 11, 1998      1997
                                                                                      ------------  -------------
                                                                                              
Sales...............................................................................   $5,368,737   $  14,162,416
Cost of goods sold..................................................................    4,393,686      10,437,350
                                                                                      ------------  -------------
Gross profit........................................................................      975,051       3,725,066
Selling, general and administrative expenses........................................      772,173       1,905,679
                                                                                      ------------  -------------
                                                                                          202,878       1,819,387
Other income (expenses):
  Interest expense..................................................................      (65,811)       (275,084)
  Miscellaneous (expense) income....................................................        3,651         137,915
                                                                                      ------------  -------------
Other expenses, net.................................................................      (62,160)       (137,169)
                                                                                      ------------  -------------
Net income..........................................................................   $  140,718   $   1,682,218
                                                                                      ------------  -------------
                                                                                      ------------  -------------

 
                  See notes to combined financial statements.
 
                                      F-65

                      SEA-LECT PRODUCTS INC. AND AFFILIATE
 
                  COMBINED STATEMENTS OF SHAREHOLDERS' EQUITY
 


                                                   SEA-LECT           J&J LEASING, INC.
                                                 COMMON STOCK           COMMON STOCK
                                             --------------------  -----------------------    RETAINED    SHAREHOLDERS'
                                              SHARES     AMOUNT      SHARES       AMOUNT      EARNINGS       EQUITY
                                             ---------  ---------  -----------  ----------  ------------  -------------
                                                                                        
Balance at January 1, 1997.................     10,200  $  10,200       2,000   $  113,350  $    875,917   $   999,467
  Net income...............................         --         --          --           --     1,682,218     1,682,218
  Distributions to shareholders............         --         --          --           --      (810,000)     (810,000)
                                             ---------  ---------       -----   ----------  ------------  -------------
Balance at December 31, 1997...............     10,200     10,200       2,000      113,350     1,748,135     1,871,685
  Net income...............................         --         --          --           --       140,718       140,718
  Distributions to shareholders............         --         --          --           --      (266,509)     (266,509)
                                             ---------  ---------       -----   ----------  ------------  -------------
Balance at May 11, 1998....................     10,200  $  10,200       2,000   $  113,350  $  1,622,344   $ 1,745,894
                                             ---------  ---------       -----   ----------  ------------  -------------
                                             ---------  ---------       -----   ----------  ------------  -------------

 
                  See notes to combined financial statements.
 
                                      F-66

                      SEA-LECT PRODUCTS INC. AND AFFILIATE
 
                       COMBINED STATEMENTS OF CASH FLOWS
 


                                                                                      PERIOD FROM
                                                                                      JANUARY 1,      YEAR ENDED
                                                                                     1998 THROUGH    DECEMBER 31,
                                                                                     MAY 11, 1998        1997
                                                                                     -------------  --------------
                                                                                              
OPERATING ACTIVITIES
Net income                                                                           $     140,718  $    1,682,218
Adjustments to reconcile net income to net cash (used in) provided by operating
  activities:
  Depreciation and amortization....................................................         79,707         228,466
  Gain on sale of equipment........................................................             --         (13,000)
  Changes in operating assets and liabilities:
    Accounts receivable............................................................       (714,749)       (479,769)
    Inventories....................................................................        (17,736)       (418,412)
    Accounts payable and accrued liabilities.......................................        452,086         253,170
    Prepaid expenses...............................................................             --          36,000
                                                                                     -------------  --------------
Net cash (used in) provided by operating activities................................        (59,974)      1,288,673
 
INVESTING ACTIVITIES
Purchase of equipment..............................................................             --        (813,277)
Proceed from sale of equipment.....................................................             --          13,000
Net cash used in investing activities..............................................             --        (800,277)
 
FINANCING ACTIVITIES
Distributions to shareholders......................................................       (466,509)       (610,000)
Repayments on short-term borrowings................................................     (4,678,252)    (14,231,408)
Advances on short-term borrowings..................................................      5,292,919      13,970,352
Repayments on long-term debt.......................................................       (125,914)       (363,143)
Advances on long-term debt.........................................................             --         782,440
Repayment on shareholders' note....................................................        (26,925)       (283,360)
Advances made from shareholders....................................................             --         259,713
                                                                                     -------------  --------------
Net cash used in financing activities..............................................         (4,681)       (475,406)
                                                                                     -------------  --------------
Net (decrease) increase in cash....................................................        (64,655)         12,990
Cash at beginning of period........................................................         70,915          57,925
Cash at end of period..............................................................  $       6,260  $       70,915
                                                                                     -------------  --------------
                                                                                     -------------  --------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for interest...........................................  $      65,811  $      267,762
                                                                                     -------------  --------------
                                                                                     -------------  --------------

 
                  See notes to combined financial statements.
 
                                      F-67

                      SEA-LECT PRODUCTS INC. AND AFFILIATE
 
                     NOTES TO COMBINED FINANCIAL STATEMENTS
 
                                  MAY 11, 1998
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
BASIS OF COMBINATION AND ORGANIZATION
 
    The accompanying combined financial statements include the accounts of the
Sea-Lect Products, Inc. (Sea-Lect) and its affiliate, J&J Leasing (J&J) (the
Company). These financial statements have been combined due to their common
ownership and management. Significant intercompany accounts and transactions
have been eliminated in combination.
 
    Sea-Lect is a Washington S corporation, which operates a manufacturing
facility in Kent, Washington, for the purpose of metal fabrication. A
significant portion of its business is with customers in the aerospace business,
primarily in North America. J&J is a Washington S corporation that primarily
leases machinery and equipment to Sea-Lect. Some of the shareholders of J&J are
also shareholders in Sea-Lect.
 
    At the close of business on May 11, 1998, the net assets of Sea-Lect and
100% of J&J's issued and outstanding common stock were sold to SLP Acquisition
Co., a subsidiary of Compass Aerospace Corporation for a total sales price of
$10,500,000. Transactions related to the sale have been treated as subsequent
events and are not reflected in the accompanying financial statements. These
transactions include the repayment of the Company's interest bearing note, as
well as purchase price allocations which affect the carrying value of the
Company's assets and liabilities.
 
USE OF ESTIMATES
 
    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.
 
INVENTORIES
 
    Inventories are valued at the lower of cost or market, with cost being
determined by the first-in, first-out (FIFO) method.
 
PROPERTY AND EQUIPMENT
 
    Property and equipment are stated at cost. Depreciation is computed on the
straight-line method over five to seven years.
 
INCOME TAXES
 
    The shareholders of Sea-Lect and J&J have elected, under Subchapter S of the
Internal Revenue Code, to include each company's income in their own income for
federal income tax purposes. Accordingly, no provision has been made for federal
income taxes.
 
2. LINE OF CREDIT
 
    The Company has an operating line of credit agreement with a bank that
provides for borrowings up to $1.3 million with interest at the bank's prime
rate plus 1% on an individual promissory note basis with no expiration date. At
May 11, 1998, the Company had $1,316,422 outstanding under this agreement with
interest at 9.5%. The borrowings under this agreement are secured by the
Company's accounts receivable and inventory.
 
                                      F-68

                      SEA-LECT PRODUCTS INC. AND AFFILIATE
 
               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
 
                                  MAY 11, 1998
 
3. SHAREHOLDERS' NOTES PAYABLE
 
    The Company has unsecured notes payable to its shareholders that bear
interest at 12% per annum. The notes are payable on demand and $300,000 of the
balance is subordinated to the line of credit. Interest expense on these notes
was approximately $32,000 and $46,000 for the period from January 1, 1998
through May 11, 1998 and the year ended December 31, 1997, respectively.
 
4. LONG-TERM DEBT
 
    Long-term debt consists of the following at:
 


                                                                                          MAY 11,    DECEMBER 31,
                                                                                            1998         1997
                                                                                         ----------  ------------
                                                                                               
Note payable, due in monthly installments of $9,727 including interest at 9.25%, due
  July 25, 2000........................................................................  $  209,732   $  266,587
Note payable, due in monthly installments of $8,655 including interest at 9.25%, due
  July 25, 2000........................................................................      10,933      237,291
Note payable, due in monthly installments of $5,060 including interest at 9.25%, due
  April 25, 2000.......................................................................      34,253      126,684
Note payable, due in monthly installments of $2,656 including interest at 9.5%, due
  April 25, 2002.......................................................................     235,612      112,523
Note payable, due in monthly installments of $3,732 including interest at 9.25%, due
  March 25, 2000.......................................................................      24,806       90,346
Note payable, due in monthly installments of $2,619 including interest at 9.25%, due
  April 25, 2000.......................................................................      78,087       65,611
Various other notes payable, due in monthly installments of $6,859 including interest
  at 9.75%, due starting June 25, 1998 through December 25, 2000.......................     330,227      150,522
                                                                                         ----------  ------------
                                                                                            923,650    1,049,564
Less current portion...................................................................     258,252      384,165
                                                                                         ----------  ------------
                                                                                         $  665,398   $  665,399
                                                                                         ----------  ------------
                                                                                         ----------  ------------

 
    The above notes payable are secured by certain equipment, machinery and
automobiles and guaranteed by shareholders of J&J.
 
    The aggregate maturities of the above notes payable are as follows as of May
11:
 


                                                                                 
1998..............................................................................  $  258,252
1999..............................................................................     410,428
2000..............................................................................     215,693
2001..............................................................................      29,414
2002..............................................................................       9,863
                                                                                    ----------
                                                                                    $  923,650
                                                                                    ----------
                                                                                    ----------

 
                                      F-69

                      SEA-LECT PRODUCTS INC. AND AFFILIATE
 
               NOTES TO COMBINED FINANCIAL STATEMENTS (CONTINUED)
 
                                  MAY 11, 1998
 
5. COMMITMENTS AND RELATED-PARTY TRANSACTIONS
 
    The Company has several noncancelable operating leases for buildings and
equipment. Buildings are leased from an affiliated joint venture, Building Joint
Venture (JV), that is owned by the shareholders of J&J. Future minimum lease
payments under noncancelable operating leases are as follows as of May 11:
 


                                                                               EQUIPMENT
                                                                  BUILDING       (NON-
                                                                    (JV)       AFFILIATE)      TOTAL
                                                                ------------  ------------  ------------
                                                                                   
1998..........................................................  $    244,599  $    456,973  $    701,572
1999..........................................................       389,916       704,952     1,094,868
2000..........................................................       396,024       439,540       835,564
2001..........................................................        14,090        87,322       101,412
                                                                ------------  ------------  ------------
                                                                $  1,044,629  $  1,688,787  $  2,733,416
                                                                ------------  ------------  ------------
                                                                ------------  ------------  ------------

 
    Rent expense to affiliated parties for the period from January 1, 1998
through May 11, 1998 and the year ended December 31, 1997 was $137,163 and
$293,532, respectively. Rent expense to a non-affiliated party for the period
from January 1, 1998 through May 11, 1998 and the year ended December 31, 1997
was $24,839 and $49,500, respectively.
 
6. CONCENTRATIONS
 
    Approximately 42% and 43% of sales for the period from January 1, 1998
through May 11, 1998 and the year ended December 31, 1997, respectively, were
made to one customer. Accounts receivable from this customer amounted to
$777,165 at May 11, 1998 and $676,428 at December 31, 1997.
 
    The Company's borrowings under the line of credit agreement and long-term
debt are made from the same bank.
 
7. 401(K) PLAN
 
    The Company has a defined contribution plan (401(k)) covering substantially
all permanent employees who have completed six months of services and are at
least 18 years of age. Under the plan, the Company has agreed to contribute to
each eligible participant's account an amount equal to 50% of the amount
contributed by each participant, up to 6% of each participant's annual salary.
The 401(k) expense was $7,518 for the period from January 1, 1998 through May
11, 1998 and $21,000 for the year ended December 31, 1997.
 
8. YEAR 2000 ISSUE -- UNAUDITED
 
    The Company has developed a plan to modify its information technology to be
ready for the year 2000 and has begun converting critical data processing
systems. The Company substantially completed the project during 1997. The
Company does not expect the remaining project to have a significant effect on
operations. The Company will continue to implement systems with strategic value,
although some projects may be delayed due to resource constraints.
 
                                      F-70

                          INDEPENDENT AUDITOR'S REPORT
 
To the Board of Directors
Lamsco West, Inc.
Milford, Connecticut
 
    We have audited the accompanying balance sheets of Lamsco West, Inc., a
wholly-owned subsidiary of Alinabal Holdings Corporation, as of November 20,
1998, January 3, 1998 and December 28, 1996, and the related statements of
income, retained earnings and cash flows for the period January 4, 1998 to
November 20, 1998 and the years ended January 3, 1998 and December 28, 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 financial statements referred to above present fairly,
in all material respects, the financial position of Lamsco West, Inc. as of
November 20, 1998, January 3, 1998 and December 28, 1996, and the results of its
operations and its cash flows for the period January 4, 1998 to November 20,
1998 and the years ended January 3, 1998 and December 28, 1996 in conformity
with generally accepted accounting principles.
 
/s/ McGladrey & Pullen, LLP
 
New Haven, Connecticut
March 5, 1999
 
                                      F-71

                               LAMSCO WEST, INC.
 
                                 BALANCE SHEETS
 


                                                                        NOVEMBER 20,   JANUARY 3,   DECEMBER 28,
                                                                            1998          1998          1996
                                                                        ------------  ------------  ------------
                                                                                           
ASSETS
Current Assets
  Accounts receivable, less allowance for doubtful accounts 1998
    $100,000; 1997 $75,000; 1996 $30,000 (Note 2).....................   $2,258,948   $  4,190,653   $1,195,504
  Inventories.........................................................    2,662,332      2,223,305    1,267,825
  Prepaid expenses....................................................       33,580         47,989       21,079
                                                                        ------------  ------------  ------------
    Total current assets                                                  4,954,860      6,461,947    2,484,408
                                                                        ------------  ------------  ------------
Equipment and Leasehold Improvements
  Machinery and equipment.............................................    1,804,692      1,596,146      920,908
  Leasehold improvements..............................................      275,908        146,629      114,297
                                                                        ------------  ------------  ------------
                                                                          2,080,600      1,742,775    1,035,205
  Less accumulated depreciation and amortization......................      711,132        530,923      380,195
                                                                        ------------  ------------  ------------
                                                                          1,369,468      1,211,852      655,010
                                                                        ------------  ------------  ------------
                                                                         $6,324,328   $  7,673,799   $3,139,418
                                                                        ------------  ------------  ------------
                                                                        ------------  ------------  ------------
LIABILITIES AND STOCKHOLDER'S EQUITY
Current Liabilities
  Excess of outstanding checks over bank balances.....................   $            $     37,400   $  168,415
  Accounts payable....................................................      509,838        905,978      400,540
  Accrued liabilities.................................................      275,910        984,547      193,033
                                                                        ------------  ------------  ------------
    Total current liabilities.........................................      785,748      1,927,925      761,988
                                                                        ------------  ------------  ------------
Commitments and Contingency (Notes 3 and 4)
Stockholder's Equity
  Common stock, $.01 par value; 20,000 shares authorized, 100 shares
    issued and outstanding............................................            1              1            1
  Paid-in capital.....................................................           99             99           99
  Retained earnings...................................................    5,538,480      5,745,774    2,377,330
                                                                        ------------  ------------  ------------
                                                                          5,538,580      5,745,874    2,377,430
                                                                        ------------  ------------  ------------
                                                                         $6,324,328   $  7,673,799   $3,139,418
                                                                        ------------  ------------  ------------
                                                                        ------------  ------------  ------------

 
                       See Notes to Financial Statements.
 
                                      F-72

                               LAMSCO WEST, INC.
 
                              STATEMENTS OF INCOME
 


                                                                     PERIOD FROM          FISCAL YEAR ENDED
                                                                   JANUARY 4, 1998   ----------------------------
                                                                   TO NOVEMBER 20,    JANUARY 3,    DECEMBER 28,
                                                                         1998            1998           1996
                                                                   ----------------  -------------  -------------
                                                                                           
Net Sales
  Commercial sales (Note 2)......................................   $   28,095,863   $  33,382,982  $  10,593,249
  Intercompany sales.............................................          186,453         151,715        221,922
                                                                   ----------------  -------------  -------------
    Total net sales..............................................       28,282,316      33,534,697     10,815,171
Cost of Goods Sold...............................................       10,686,881      12,644,551      5,134,677
                                                                   ----------------  -------------  -------------
    Gross profit.................................................       17,595,435      20,890,146      5,680,494
Selling, General and Administrative Expenses (Notes 3 and 4).....        7,388,484      12,030,687      2,017,970
                                                                   ----------------  -------------  -------------
    Income before provision in lieu of income taxes..............       10,206,951       8,859,459      3,662,524
Provision in lieu of income taxes................................                                       1,282,000
                                                                   ----------------  -------------  -------------
    Net income...................................................   $   10,206,951   $   8,859,459  $   2,380,524
                                                                   ----------------  -------------  -------------
                                                                   ----------------  -------------  -------------

 
                       See Notes to Financial Statements.
 
                                      F-73

                               LAMSCO WEST, INC.
 
                        STATEMENTS OF RETAINED EARNINGS
 


                                                                     PERIOD FROM          FISCAL YEAR ENDED
                                                                   JANUARY 4, 1998   ----------------------------
                                                                   TO NOVEMBER 20,    JANUARY 3,    DECEMBER 28,
                                                                         1998            1998           1996
                                                                   ----------------  -------------  -------------
                                                                                           
Balance, beginning...............................................   $    5,745,774   $   2,377,330  $   1,187,193
  Net income.....................................................       10,206,951       8,859,459      2,380,524
  Cash transfers to parent, net..................................      (10,414,245)     (5,491,015)    (1,190,387)
                                                                   ----------------  -------------  -------------
Balance, ending..................................................   $    5,538,480   $   5,745,774  $   2,377,330
                                                                   ----------------  -------------  -------------
                                                                   ----------------  -------------  -------------

 
                       See Notes to Financial Statements.
 
                                      F-74

                               LAMSCO WEST, INC.
 
                            STATEMENTS OF CASH FLOWS
 


                                                                     PERIOD FROM          FISCAL YEAR ENDED
                                                                   JANUARY 4, 1998   ----------------------------
                                                                   TO NOVEMBER 20,    JANUARY 3,    DECEMBER 28,
                                                                         1998            1998           1996
                                                                   ----------------  -------------  -------------
                                                                                           
Cash Flows From Operating Activities
  Net income.....................................................   $   10,206,951   $   8,859,459  $   2,380,524
  Adjustments to reconcile net income to net cash provided by
    operating activities:
    Depreciation and amortization................................          180,209         152,250         76,412
    Provision for doubtful accounts..............................           25,000          75,000          5,000
    Changes in working capital components:
      Decrease (increase) in accounts receivable.................        1,906,705      (3,070,149)      (800,651)
      Increase in inventories....................................         (439,027)       (955,480)      (424,968)
      Decrease (increase) in prepaid expenses....................           14,409         (26,910)       (12,955)
      (Decrease) increase in accounts payable....................         (433,540)        374,423        361,945
      (Decrease) increase in accrued liabilities.................         (708,637)        791,514        112,270
                                                                   ----------------  -------------  -------------
        Net cash provided by operating activities................       10,752,070       6,200,107      1,697,577
                                                                   ----------------  -------------  -------------
Cash Flows From Investing Activities
  Purchases of equipment and leasehold improvements..............         (337,825)       (709,092)      (507,190)
                                                                   ----------------  -------------  -------------
Cash Flows From Financing Activities
  Cash transfers to parent, net..................................      (10,414,245)     (5,491,015)    (1,190,387)
                                                                   ----------------  -------------  -------------
        Net increase in cash.....................................
Cash
  Beginning......................................................
                                                                   ----------------  -------------  -------------
  Ending.........................................................   $                $              $
                                                                   ----------------  -------------  -------------
                                                                   ----------------  -------------  -------------

 
                       See Notes to Financial Statements.
 
                                      F-75

                               LAMSCO WEST, INC.
 
                         NOTES TO FINANCIAL STATEMENTS
 
                               NOVEMBER 20, 1998
 
NOTE 1. NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES
 
NATURE OF BUSINESS
 
    Until November 20, 1998, Lamsco West, Inc. (the 'Company') was a
wholly-owned subsidiary of Alinabal Holdings Corporation ('Alinabal' or
'Parent'). On November 20, 1998, the Company was sold to Compass Aerospace
Corporation. The Company is engaged in the manufacturing of shims for the
aerospace, defense and industrial markets. The Company's sales are primarily to
customers located throughout the United States to whom they extend credit on an
unsecured basis on terms it establishes for each individual customer.
 
ACCOUNTING PERIOD
 
    The Company utilizes a fiscal year that ends on the Saturday nearest to
December 31. Fiscal years ended on January 3, 1998 ('fiscal year 1997') and
December 28, 1996 ('fiscal year 1996') included 53 weeks and 52 weeks of
activity, respectively. The accounting period, which ended on November 20, 1998,
began on January 4, 1998 and included 46 weeks of activity.
 
ESTIMATES
 
    The preparation of financial statements requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
 
REVENUE RECOGNITION
 
    The Company recognizes revenue from product sales at the time of shipment.
The Company provides its customers the right to return products that are damaged
or defective. The provision for such returns is estimated and current period
sales and cost of sales are adjusted accordingly.
 
INVENTORIES
 
    Inventories, consisting principally of raw materials, are stated at the
lower of cost (first-in, first-out method) or market.
 
EQUIPMENT AND LEASEHOLD IMPROVEMENTS
 
    Equipment and leasehold improvements are recorded at cost. Depreciation is
provided primarily utilizing the straight-line method over the estimated useful
lives of the respective assets which range from four to ten years. Leasehold
improvements are amortized over the shorter of the remaining lease period or
useful life of the respective asset.
 
EMPLOYEE BENEFIT PLANS
 
PENSION PLAN
 
    The Company participates in Alinabal's defined benefit pension plan. To be
eligible, an employee must have completed one year of service and attained the
age of twenty-one. The plan provides benefits based on years of service and the
employee's compensation during their last five years of employment.
 
                                      F-76

                               LAMSCO WEST, INC.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                               NOVEMBER 20, 1998
 
NOTE 1. NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
PROFIT SHARING AND SAVINGS PLAN
 
    Employees of the Company are included in Alinabal's 401(k) employee profit
sharing and savings plan. Participants can make salary reduction contributions
to the plan equal to the lesser of 15% of their earnings or the maximum
allowable by the Internal Revenue Code. Company contributions are discretionary
and determined annually.
 
INCOME TAXES
 
    Through fiscal year 1996, the Company filed a consolidated tax return with
its Parent; accordingly, for fiscal year 1996, the Company recognized a
provision in lieu of income taxes for its proportionate share of the Parent's
income tax provision.
 
    Effective December 29, 1996, the Parent elected to be taxed under provisions
of Subchapter S of the Internal Revenue Code (S Corporation Status), which
provides that, in lieu of corporate income taxes, the stockholders separately
account for their pro rata share of the income, deductions, losses and credits
of the Company. State income taxes are generally insignificant to the Company
due to state allocations and low tax rates. As a result, no provision for
federal or state income taxes is made in these financial statements for the
period from January 4, 1998 to November 20, 1998 and for fiscal year 1997.
 
    When the Parent elected S Corporation Status, the Parent became contingently
liable for income taxes (built in gains tax) at the maximum corporate rate if
certain assets are sold at a gain for a ten year period following the election.
As a result of the sale of the Company, the Parent will be responsible for
approximately $3,300,000 of built-in gains tax.
 
NOTE 2. MAJOR CUSTOMER
 
    During the period from January 4, 1998 to November 20, 1998 and during
fiscal years 1997 and 1996, one customer accounted for approximately $20,807,000
(74%); $28,938,000 (86%); and $8,150,000 (75%), respectively, of the Company's
net sales and approximately $2,000,000 (89%); $3,921,000 (94%); and $1,066,000
(89%), of the Company's accounts receivable at November 20, 1998, January 3,
1998 and December 28, 1996, respectively. If the Company were to lose this
customer and was unable to find replacement customers, sales would be adversely
affected.
 
    In March 1998, the Company signed an agreement in which the Company will be
the sole source supplier of certain defined parts, primarily shims, to this
customer in exchange for a 10% price reduction. The agreement contains certain
circumstances in which the customer can elect not to purchase from the Company.
 
                                      F-77

                               LAMSCO WEST, INC.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                               NOVEMBER 20, 1998
 
NOTE 3. ACCRUED LIABILITIES
 
    Accrued liabilities consist of the following:
 


                                                                NOVEMBER 30,  JANUARY 3,  DECEMBER 28,
                                                                    1998         1998         1996
                                                                ------------  ----------  ------------
                                                                                 
Customer advances.............................................   $            $  613,531   $
Accrued profit sharing........................................      110,000      176,680      130,700
Accrued payroll...............................................       41,886       40,376       23,559
Other.........................................................      124,024      153,960       38,774
                                                                ------------  ----------  ------------
                                                                 $  275,910   $  984,547   $  193,033
                                                                ------------  ----------  ------------
                                                                ------------  ----------  ------------

 
NOTE 4. LEASES
 
    The Company leases equipment and certain manufacturing facilities under
operating leases. Future annual lease commitments under these operating leases
are summarized as follows:
 


                                                                                     LEASE
FISCAL YEAR ENDING                                                                 COMMITMENT
- --------------------------------------------------------------------------------  ------------
                                                                               
January 2, 1999.................................................................   $  266,651
January 1, 2000.................................................................      266,149
December 30, 2000...............................................................       33,695
December 29, 2001...............................................................       24,429
December 28, 2002...............................................................        1,834
                                                                                  ------------
                                                                                   $  592,758
                                                                                  ------------
                                                                                  ------------

 
    Rent expense was approximately $216,000, $278,000 and $121,000 during the
period from January 4, 1998 to November 20, 1998 and during fiscal years 1997
and 1996, respectively.
 
NOTE 5. EMPLOYEE BENEFIT PLANS
 
PENSION PLAN
 
    Contributions to the Alinabal sponsored defined benefit pension plan, which
were derived through application of various actuarial assumptions to the
Company's employee group, approximated $37,000, $24,500 and $19,500 during the
period from January 4, 1998 to November 20, 1998 and during fiscal years 1997
and 1996, respectively.
 
PROFIT-SHARING PLAN
 
    For the period from January 4, 1998 to November 20, 1998 and during fiscal
years 1997 and 1996, the Company made contributions on behalf of its employees
to Alinabal's profit-sharing and savings plan of approximately $16,000, $12,000
and $6,000, respectively.
 
NOTE 6. IMPACT OF YEAR 2000
 
    The Year 2000 ('Y2K') issue is the result of computer programs using a
two-digit format, as opposed to four digits, to indicate the year. Such computer
systems will be unable to interpret dates beyond the year
 
                                      F-78

                               LAMSCO WEST, INC.
 
                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
 
                               NOVEMBER 20, 1998
 
NOTE 6. IMPACT OF YEAR 2000 (CONTINUED)
1999, which could cause a system failure or other computer errors, leading to
disruptions in operations. The Company and its Parent have developed a
three-phase program for Y2K information systems compliance. Phase I is to
identify those systems with which the Company has exposure to Y2K issues. Phase
II is the development and implementation of action plans to be Y2K compliant in
all areas by mid 1999. Phase III, to be completed by late 1999, is the final
testing of each major area of exposure to ensure compliance. The Company has
identified three major areas determined to be critical for successful Y2K
compliance: (1) financial and informational system applications, (2)
manufacturing applications, and (3) third-party relationships.
 
    The Company, in accordance with Phase I of the program, is in the process of
conducting an internal review of all systems and contacting all software
suppliers to determine major areas of exposure to Y2K issues. In the financial
and information system area, a number of applications have been identified as
being Y2K compliant due to their recent implementation. The Company's core
financial and reporting systems are not Y2K compliant but were already scheduled
for replacement by early 1999. In the manufacturing area, the Company is in the
process of identifying areas of exposure, however, it does not believe that
there is material exposure in this area. In the third-party area, the Company
has contacted most of its major third parties. Most of these parties state that
they intend to be Y2K compliant by 2000.
 
    The Company currently believes the cost to replace the core financial and
reporting systems will not be significant. The Company is interviewing outside
consultants to undertake a portion of the work and expects most of the cost to
be incurred during 1999. The Company has yet to determine what costs, if any,
will be incurred in connection with the manufacturing area and the third-party
area.
 
NOTE 7. SUBSEQUENT EVENT
 
    The Company's new parent, Compass Aerospace Corporation, is registering $110
million of debt securities with the Securities and Exchange Commission. This
registration is expected to be filed on or about March 29, 1999. Effective
November 20, 1998, the Company became a corporate guarantor of these debt
securities.
 
                                      F-79




                                    $110,000,000

                                   EXCHANGE OFFER

                           Compass Aerospace Corporation


                                       [LOGO]


                 10 1/8 Series B Senior Subordinated Notes due 2005


                                     PROSPECTUS

                                                    , 1999]







     Until                      , 1999 (90 days after the date of this
Prospectus), all dealers that effect transactions in these securities, whether
or not participating in this offering, may be required to deliver a prospectus.
This is in addition to the dealer's obligation to deliver a prospectus when
acting as underwriters and with respect to their unsold allotment or
subscriptions.



                                      PART II

                     INFORMATION NOT REQUIRED IN THE PROSPECTUS


ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

COMPASS

     Section 145 of the General Corporation Law of the State of Delaware permits
a corporation, under specified circumstances, to indemnify its directors,
officers, employees or agents against expenses (including attorney's fees),
judgments, fines and amounts paid in settlements actually and reasonably
incurred by them in connection with any action, suit or proceeding brought by
third parties by reason of the fact that they were or are directors, officers,
employees or agents of the corporation or were or are serving at the request of
the corporation as a director, officer, employee or agent of another
corporation, if such directors, officers, employees or agents acted in good
faith and in a manner they reasonably believed to be in or not opposed to the
best interests of the corporation and, with respect to any criminal action or
proceeding, had no reason to believe their conduct was unlawful.  In a
derivative action, i.e., one by or in the right of the corporation,
indemnification may be made only for expenses actually and reasonably incurred
by directors, officers, employees or agents in connection with the defense or
settlement of an action or suit, and only with respect to a matter as to which
they shall have acted in good faith and in a manner they reasonably believed to
be in or not opposed to the best interests of the corporation, unless and only
to the extent that the court in which the action or suit was brought shall
determine upon application that the defendant directors, officers, employees, or
agents are fairly and reasonably entitled to indemnification for such expenses
despite such adjudication of liability.

     Compass' By-laws provide that Compass shall, to the full extent authorized
or permitted by law, indemnify any current or former director or officer of
Compass.  Subject to applicable law, Compass may indemnify an employee or agent
of Compass to the extent that the Board of Directors may determine in its
discretion.

     Article Seven of Compass' Certificate of Incorporation, as amended,
provides that a director of Compass shall not be personally liable to Compass or
its stockholders for monetary damages for breach of fiduciary duty as a
director, except to the extent provided by applicable law for liability (a) for
any breach of the duty of loyalty to Compass or its stockholders, (b) for acts
or omissions not in good faith or which involve intentional misconduct or a
knowing violation of law, (c) pursuant to Section 174 of the General Corporation
Law of the State of Delaware, or (d) for any transaction from which a director
derived an improper personal benefit.

     Compass' directors and officers are covered by insurance policies
indemnifying them against certain civil liabilities, including liabilities under
the federal securities laws, which might be incurred by them in such capacity.

THE GUARANTORS

     The Guarantors are incorporated under the laws of the States of 
California (Pacific Hills, Western Methods and Wichita), Delaware (Aeromil, 
Modern and Sea-Lect), Kansas (Brittain Machine) and Washington (Barnes 
Machine).  As with the General Corporation Law of the State of Delaware, the 
California Corporations Code, the Kansas General Corporation Code and the 
Washington Business Corporation Act authorize a corporation, under certain 
circumstances, to indemnify its directors and officers (including to 
reimburse them for expenses incurred).

     As with Compass' Certificate of Incorporation, as amended, and its By-Laws,
each of the Guarantor's organizational documents and bylaws generally provide
for the indemnification of officers and directors to the full extent permitted
by law.


                                   II-1



ITEM 21.  EXHIBITS AND FINANCIAL STATEMENTS SCHEDULES

(a)  Exhibits:




     Exhibit
     Number                        Description
     ------                        -----------
            
      3.1      Certificate of Incorporation of Compass Aerospace Corporation
               ("Compass"), as amended to date.

      3.2      By-Laws of Compass , as amended to date.

     *3.3      Certificate of Incorporation of AOM Acquisition Co. (which later
               changed its name to "Aeromil Engineering Company"), as amended to
               date.

     *3.4      Bylaws of AOM Acquisition Co.

     *3.5      Articles of Incorporation of Western Methods Machinery
               Corporation.

     *3.6      Bylaws of Western Methods Machinery Corporation.

     *3.7      Articles of Incorporation of Brittain Machine, Inc.

     *3.8      Bylaws of Brittain Machine, Inc., as amended to date.

     *3.9      Articles of Incorporation of Wichita Manufacturing, Inc.

     *3.10     Bylaws of Wichita Manufacturing, Inc.

     *3.11     Articles of Incorporation of  Barnes Machine, Inc.

     *3.12     Bylaws of Barnes Machine, Inc.

     *3.13     Certificate of Incorporation of SLP Acquisition Co. (which later
               changed its name to Sea-Lect Products, Inc.), as amended to date.

     *3.14     By-Laws of SLP Acquisition Co.

     *3.15     Articles of Incorporation of Lamsco West, Inc. (which later
               changed its name to Pacific Hills Manufacturing Co.), as amended
               to date.

     *3.16     Bylaws of Lamsco West, Inc., as amended to date.

     *3.17     Certificate of Incorporation of W.S.I. Inc. (which later changed
               its name first to Y.F. Americas, Inc., and then to Modern 
               Manufacturing, Inc.), as amended to date.

     *3.18     By-Laws of W.S.I. Inc.

      4.1      Indenture, dated April 21, 1998, by and among Compass, the
               Guarantors listed therein and IBJ Whitehall Bank & Trust Company
               (formerly IBJ Schroder Bank & Trust Company) as Trustee, relating
               to the 10 1/8% Series B Senior Subordinated Notes due 2005 of
               Compass (the "New Notes") and the 10 1/8% Senior Subordinated
               Notes due 2005 of Compass (the "Outstanding Notes").

        4.2    Amended and Restated Credit Agreement, dated as of November 20,
               1998 and amended and restated as of February 11, 1999, by and
               among Compass, BankBoston, N.A. as agent and a lender,
               NationsBank, N.A. 


                                 II-2



               as Co-Agent, the Lenders named therein, Royal Bank of Canada as 
               Syndication Agent, General Electric Capital Corporation as 
               Documentation Agent and BancBoston Robertson Stephens, Inc. 
               as arranger..

        4.3    Security Agreement, dated November 20, 1998, by and among
               Compass, Compass' subsidiaries named therein, BankBoston, N.A. as
               agent and the lenders identified therein.

        4.4    Stock Pledge Agreement, dated as of November 20, 1998 by and
               among Compass, Brittain Machine, Inc., Sea-Lect Products, Inc.
               and BankBoston, N.A. as agent.

       *5.1    Opinion of Morgan, Lewis & Bockius, LLP, counsel to Compass.

       10.1    Employment Agreement, dated as of November 26, 1997, by and
               between Compass and Alexander Hogg.

      *10.2    Employment Agreement, dated as of September 21, 1998, by and
               between Compass and N. Paul Brost.

      *10.3    Employment Agreement, dated as of December 1, 1998, by and
               between Compass and Pasquale DiGirolamo.

       10.4    Compass Aerospace Corporation 1998 Stock Incentive Plan.

       10.5    Management Agreement, dated November 26, 1997, by and among
               Compass, Dunhill Bank Caribbean Ltd. and Hayes Capital
               Corporation, as amended to date.

       12.1    Statement regarding  the computation of ratio of earnings to
               fixed charges for Compass.

      *21.1    Subsidiaries of the Company.

      *23.1    Consent of Ernst & Young, LLP.

      *23.2    Consent of Grant Thorton LLP.

       23.3    Consent of McGladery & Pullen, LLP.

      *23.4    Consent of Morgan, Lewis & Bockius LLP, counsel to Compass
               (included in Exhibit 5.1).

       24.1    Power of Attorney (included in signature page).

      *25.1    Statement of Eligibility and Qualification on Form T-1 of IBJ
               Whitehall Bank & Trust Company, as Trustee under the Indenture
               relating to the New Notes.

       27.1    Financial Data Schedule.

      *99.1    Form of Letter of Transmittal.

      *99.2    Form of Notice of Guaranteed Delivery.

      *99.3    Form of Exchange Agent Agreement.



- ------------------------
*        To be filed by amendment.


                                     II-3



(b)  Financial Statement Schedules:

     Schedule II -- Valuation and Qualifying Accounts and Reserves

     All other schedules have been omitted because the information is
     not applicable or is not material or because the information 
     required is set forth in the financial statements on the notes 
     thereto.

ITEM 22.  UNDERTAKINGS

(a)  Insofar as indemnification for liabilities arising under the Act 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 Registrants 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.

(b)  The undersigned registrants hereby undertake to respond to requests for
     information that is incorporated by reference into the prospectus pursuant
     to Item 4, 10(b), 11 or 13 of this form, within one business day of receipt
     of such request, and to send the incorporated documents by first class mail
     or other equally prompt means.  This includes information contained in
     documents filed subsequent to the effective date of the Registration
     Statement through the date of responding to the request.

(c)  The undersigned Registrants hereby undertake to supply by means of a post-
     effective amendment all information concerning a transaction, and Compass
     being acquired involved therein, that was not the subject of and included
     in the Registration Statement when it became effective.


                                      II-4



                                      SIGNATURES


     Pursuant to the requirements of the Securities Act, the Registrant has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Los Angeles, State of
California, on March 30, 1999.


                                        COMPASS AEROSPACE CORPORATION


                                        By:  /s/ Douglas M. Hayes
                                             ----------------------------------
                                             Douglas M. Hayes
                                             Chairman of the Board of Directors


     Pursuant to the requirements of the Securities Act, this Registration
Statement has been signed by the following persons in the capacities and on the
dates indicated.  Each person whose signature appears below hereby constitutes
and appoints Douglas M. Hayes and Douglas B. Solomon, and each or either of
them, his true and lawful attorneys-in-fact and agents, with full power of
substitution and re-substitution for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments (including post-effective
amendments) and supplements 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 attorneys-in-fact and
agents, and each of them, full power and authority to do and perform each and
every act and thing requested or necessary to be done, as fully to all intents
and purposes as he might or could do in person, hereby ratifying and confirming
all that said attorneys-in-fact and agents or any of them, or their or his
substitutes, may lawfully do or cause to be done by virtue hereof.




     Signature                          Title                                  Date
     ---------                          -----                                  ----
                                                                     

/s/ Douglas M. Hayes               Chairman of the Board of Directors      March 30, 1999
- ------------------------
Douglas M. Hayes



/s/ Alexander Hogg                 Director, President
- ------------------------           and Chief Executive Officer             March 30, 1999
Alexander Hogg



/s/ N. Paul Brost                  Vice President, Chief Financial
- ------------------------           Officer and Treasurer (Principal        March 30, 1999
N. Paul Brost                      Financial and Accounting Officer)



/s/ Douglas B. Solomon             Director and Secretary                  March 30, 1999
- ------------------------
Douglas B. Solomon



/s/ James P. Angus                 Director                                March 30, 1999
- ------------------------
James P. Angus


                                  II-5




          Signature                 Title                                       Date
          ---------                 -----                                       ----
                                                                     

/s/ Michael Dritz                  Director                                March 30, 1999
- ------------------------
Michael Dritz



/s/ Harald H. Ludwig               Director                                March 30, 1999
- ------------------------
Harald H. Ludwig



/s/ William R. Monkman             Director                                March 30, 1999
- ------------------------
William R. Monkman



/s/ Philip J. Olsson               Director                                March 30, 1999
- ------------------------
Philip J. Olsson



                                         II-6




                               SIGNATURES


     Pursuant to the requirements of the Securities Act, each Additional
Registrant listed on the cover page of this Registration Statement has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Los Angeles, State of
California, on March 30, 1999.


                                        AEROMIL ENGINEERING COMPANY
                                        BARNES MACHINE, INC.
                                        BRITTAIN MACHINE, INC.
                                        PACIFIC HILLS MANUFACTURING CO.
                                        MODERN MANUFACTURING, INC.
                                        SEA-LECT PRODUCTS, INC.
                                        WESTERN METHODS MACHINERY CORPORATION
                                        WICHITA MANUFACTURING, INC.




                                        By:  /s/ Douglas M. Hayes
                                             ----------------------------------
                                             Douglas M. Hayes
                                             Chairman of the Board of Directors

     Pursuant to the requirements of the Securities Act, this Registration
Statement has been signed by the following persons in the capacities and on the
dates indicated.  Each person whose signature appears below hereby constitutes
and appoints Douglas M. Hayes and Douglas B. Solomon, and each or either of
them, his true and lawful attorneys-in-fact and agents, with full power of
substitution and re-substitution for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments (including post-effective
amendments) and supplements 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 attorneys-in-fact and
agents, and each of them, full power and authority to do and perform each and
every act and thing requested or necessary to be done, as fully to all intents
and purposes as he might or could do in person, hereby ratifying and confirming
all that said attorneys-in-fact and agents or any of them, or their or his
substitutes, may lawfully do or cause to be done by virtue hereof.




      Signature                            Title                          Date
      ---------                            -----                          ----
                                                                

/s/  Douglas M. Hayes         Chairman of the Board of Directors      March 30, 1999
- ------------------------      of each Additional Registrant
Douglas M. Hayes



/s/   Alexander Hogg          Director, and Chief Executive           March 30, 1999
- ------------------------      Officer of each Additional Registrant
Alexander Hogg



/s/   N. Paul Brost           Vice President, Chief Financial         March 30, 1999
- ------------------------      Officer and Treasurer (Principal
N. Paul Brost                 Financial and Accounting Officer)
                              of each Additional Registrant


/s/   Douglas B. Solomon      Director and Secretary of each          March 30, 1999
- ------------------------      Additional Registrant
Douglas B. Solomon




/s/   Harald H. Ludwig        Director of each Additional             March 30, 1999
- ------------------------      Registrant
Harald H. Ludwig




                                        II-7




                                    EXHIBIT INDEX



                 
        3.1.        Certificate of Incorporation of Compass Aerospace
                    Corporation ("Compass"), as amended to date.

        3.2.        By-Laws of Compass , as amended to date.

       *3.3.        Certificate of Incorporation of AOM Acquisition Co. (which
                    later changed its name to "Aeromil Engineering Company"), as
                    amended to date.

       *3.4.        Bylaws of AOM Acquisition Co.

       *3.5.        Articles of Incorporation of Western Methods Machinery
                    Corporation.

       *3.6.        Bylaws of Western Methods Machinery Corporation.

       *3.7.        Articles of Incorporation of Brittain Machine, Inc.

       *3.8.        Bylaws of Brittain Machine, Inc., as amended to date.

       *3.9.        Articles of Incorporation of Wichita Manufacturing, Inc.

      *3.10.        Bylaws of Wichita Manufacturing, Inc.

      *3.11.        Articles of Incorporation of  Barnes Machine, Inc.

      *3.12.        Bylaws of Barnes Machine, Inc.

      *3.13.        Certificate of Incorporation of SLP Acquisition Co. (which
                    later changed its name to Sea-Lect Products, Inc.), as
                    amended to date.

      *3.14.        By-Laws of SLP Acquisition Co.

      *3.15.        Articles of Incorporation of Lamsco West, Inc. (which later
                    changed its name to Pacific Hills Manufacturing Co.), as
                    amended to date.

      *3.16.        Bylaws of Lamsco West, Inc., as amended to date.

      *3.17.        Certificate of Incorporation of W.S.I. Inc. (which later
                    changed its name, first to Y.F. Americas, Inc. and then to
                    Modern Manufacturing, Inc.), as amended to date.

      *3.18.        By-Laws of W.S.I. Inc.

        4.1.        Indenture, dated April 21, 1998, by and among Compass, the
                    Guarantors listed therein and IBJ Whitehall Bank & Trust
                    Company (formerly IBJ Schroder Bank & Trust Company) as
                    Trustee, relating to the 101/8% Series B Senior Subordinated
                    Notes due 2005 of Compass (the "New Notes") and the 101/8%
                    Senior Subordinated Notes due 2005 of Compass (the
                    "Outstanding Notes").

        4.2.        Amended and Restated Credit Agreement, dated as of November
                    20, 1998 and amended and restated as of February 11, 1999,
                    by and among Compass, Bank Boston, N.A. as Agent and a
                    lender, NationsBank, N.A. as Co-Agent, the Lenders named
                    therein, Royal Bank of Canada as Syndication Agent, General
                    Electric Capital Corporation as Documentation Agent and
                    BancBoston Robertson Stephens, Inc. as arranger..

        4.3.        Security Agreement, dated November 20, 1998, by and among
                    Compass, Compass' subsidiaries named therein, BankBoston,
                    N.A. as agent and the lenders identified therein.





        4.4.        Stock Pledge Agreement, dated as of November 20, 1998 by and
                    among Compass, Brittain Machine, Inc., Sea-Lect Products,
                    Inc. and BankBoston, N.A. as agent.

       *5.1.        Opinion of Morgan, Lewis & Bockius, LLP, counsel to Compass.

       10.1.        Employment Agreement, dated as of November 26, 1997, by and
                    between Compass and Alexander Hogg.

      *10.2.        Employment Agreement, dated as of September 21, 1998, by and
                    between Compass and N. Paul Brost.

      *10.3.        Employment Agreement, dated as of December 1, 1998, by and
                    between Compass and Pasquale DiGirolamo.

       10.4.        Compass Aerospace Corporation 1998 Stock Incentive Plan.

       10.5.        Management Agreement, dated November 26, 1997, by and among
                    Compass, Dunhill Bank Caribbean Ltd. and Hayes Capital
                    Corporation, as amended to date.

       12.1.        Statement regarding  the computation of ratio of earnings to
                    fixed charges for Compass.

      *21.1.        Subsidiaries of the Company.

      *23.1.        Consent of Ernst & Young, LLP.

      *23.2.        Consent of Grant Thorton LLP.

       23.3.        Consent of McGladery & Pullen, LLP.

      *23.4.        Consent of Morgan, Lewis & Bockius LLP, counsel to Compass
                    (included in Exhibit 5.1).

       24.1.        Power of Attorney (included in signature page).

      *25.1.        Statement of Eligibility and Qualification on Form T-1 of
                    IBJ Whitehall Bank & Trust Company, as Trustee under the
                    Indenture relating to the New Notes.

       27.1.        Financial Data Schedule.

      *99.1.        Form of Letter of Transmittal.

      *99.2.        Form of Notice of Guaranteed Delivery.

      *99.3.        Form of Exchange Agent Agreement.



- --------------------
*    To be filed by amendment.




                                          COMPASS AEROSPACE CORPORATION

                                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS
                                                 (IN THOUSANDS)




                                                                         ADDITIONS
                                            Balance at          Charged                                             Balance
                                             Beginning            to             Charged to                           at
              Description                       of             Costs and            Other                           End of
                                              Period           Expenses           Expenses       Deductions(1)      Period
                                                                                                  
As Compass Aerospace Corporation
YEAR ENDED DECEMBER 31, 1997
Reserve and allowance deducted
      from asset accounts
Allowance for uncollectible
      accounts.........................      $    -            $      -           $    49           $   18           $   31

YEAR ENDED DECEMBER 31, 1998
Reserve and allowance deducted
      from asset accounts
Allowance for uncollectible
      accounts.........................      $   31            $      3           $   776           $   54           $  756

As Brittain Machine, Inc.(2)
YEAR ENDED JUNE 30, 1996
Reserve and allowances deducted
      from asset accounts
Allowance for uncollectible
      accounts.........................      $    -            $      -           $     -           $    -           $    -

YEAR ENDED JUNE 30, 1997
Reserve and allowance deducted
      from asset accounts
Allowance for uncollectible
      accounts.........................      $    -            $      -           $     -           $    -           $    -
YEAR ENDED APRIL 21, 1998
Reserve and allowances deducted
      from asset accounts
Allowance for uncollectible
      accounts........................       $    -            $      -           $     -           $    -           $    -



(1)  Net of recoveries.

(2)  Brittain Machine, Inc. is included as the predecessor of Compass Aerospace
     Corporation.

                                     S-1