1

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ----------------
                                    FORM 10-K
                                ----------------

(Mark One)

        [X]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                EXCHANGE ACT OF 1934.

                        For the year ended June 30, 2001

                                       OR

        [ ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934.

            For the transition period from __________ to __________.

                        Commission File Number 333-64745
                                ----------------

                           PENHALL INTERNATIONAL CORP.
             (Exact name of registrant as specified in its charter)


                                                         
            ARIZONA                                             86-0634394
(State or other jurisdiction of                              (I.R.S. Employer
 incorporation or organization)                             Identification No.)


                      1801 PENHALL WAY, ANAHEIM, CA 92803
             (Address of principal executive offices) (Zip Code)
                                 (714) 772-6450

              (Registrant's telephone number, including area code)
                                ----------------

           Securities registered pursuant to Section 12(b) of the Act:
                                      None

           Securities registered pursuant to Section 12(g) of the Act:
                                      None

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

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

    As of June 30, 2001, there were 983,307 shares of the registrant's common
stock outstanding, all of which were owned by affiliates of the registrant.

                      DOCUMENTS INCORPORATED BY REFERENCE:
                                      None

================================================================================
   2

                                     PART I

ITEM 1. BUSINESS

GENERAL

    Penhall consists of Penhall International Corporation, an Arizona
Corporation, and two wholly owned subsidiaries, Penhall Company and Penhall
Rental Corporation, both California Corporations. Penhall Company has two wholly
owned subsidiaries, Penhall Investments, a California Corporation, and Penhall
Leasing, a California single member limited liability company (collectively
Penhall International Corporation and the four subsidiaries are the "Company" or
"Penhall").

    Penhall was founded in 1957 and is one of the largest operated equipment
rental providers in the United States. Penhall differentiates itself from other
equipment rental companies by providing specialized services in connection with
infrastructure projects through renting equipment along with skilled operators
on an hourly or fixed-price quote basis ("Operated Equipment Rental Services")
to serve construction, industrial, manufacturing, governmental and residential
customers. In addition, Penhall complements its Operated Equipment Rental
Services by providing the same type of services on a fixed-price contract basis
for long-term projects. Penhall employs over 800 skilled operators and has 747
units in its diverse operated equipment rental fleet, which includes a broad
selection of equipment ranging from smaller items such as diamond abrasive saws
and coring units, to large equipment such as backhoes, excavators, water trucks
and concrete grinders. Penhall provides its services from 37 locations in 17
states, with a presence in some of the fastest growing states in terms of
construction spending and population growth, including its primary market,
California, as well as other strategic markets including Arizona, Colorado,
Nevada, Texas, Georgia, North and South Carolina, Oregon, New York and Utah.
Penhall has a diverse base of over 14,000 customers. With the exception of the
California Department of Transportation (which represents less than 6% of total
revenue in fiscal 2001), no one customer has accounted for more than 5% of its
total revenue in any of the past five fiscal years. Penhall has a reputation for
high quality service, which results in a high degree of customer loyalty, and
management believes that a significant percent of its revenues are derived
through repeat business from existing customers. Penhall has increased its
revenues from $74.9 million in fiscal 1996 to $175.8 million in fiscal 2001
through 1) increased rental fleet utilization, 2) increasing its rental
equipment fleet, 3) acquisitions, and 4) opening of new offices.

    Through its skilled operators and equipment rental fleet, Penhall performs
new construction, rehabilitation and demolition services in connection with
infrastructure projects. For short duration assignments, typically lasting from
several hours to a few weeks, Penhall generally provides Operated Equipment
Rental Services on an hourly or fixed-price quote basis. Services provided in
this manner include specialized work such as highway and airport runway grooving
and asphalt cutting, as well as demolition work such as concrete breaking,
removal and recycling. For longer duration projects, which may last from a few
days to several years, Penhall provides services on a fixed-price contractual
basis. Services provided in this manner include work for highway, airport and
building general contractors, federal, state and municipal agencies and for
property owners. A majority of fixed-price contract revenues are derived from
long-term highway projects, which have an average contract length of
approximately ten months. Penhall strives to maximize utilization of its
operated equipment rental fleet and uses its fixed-price contract services to
(i) market its Operated Equipment Rental Services, (ii) increase utilization of
its operated equipment rental fleet and (iii) differentiate it from other
equipment rental competitors. As part of a fixed-price contract project, Penhall
is responsible for completion of an entire job or project, and typically employs
its Operated Equipment Rental Services. On average, approximately 23% to 31% of
Operated Equipment Rental Services revenues are generated from fixed-price
contracts.

    The operated equipment rental industry is a specialized niche segment of the
highly fragmented United States equipment rental industry. As of June 30, 2001,
there were an estimated 17,000 equipment rental companies in the United States,
and no single company represented more than 7% of total market revenues in 1999.
According to industry sources, the United States equipment rental industry grew
from approximately $600 million in revenues in 1982 to an estimated $28 billion
in 1999, representing an approximate Compounded Annual Growth Rate (CAGR) of
25.4%. Management believes that the operated equipment rental industry has grown
at a similar rate during this period. This growth has been driven primarily by
construction spending and continued outsourcing of equipment needs by
construction and industrial companies. While customers traditionally have rented
equipment for specific purposes such as supplementing capacity during peak
periods and in connection with special projects, customers are increasingly
looking to rental operators to provide an ongoing, comprehensive supply of
equipment, enabling such customers to benefit from the economic advantages and
convenience of rental. The Highway Transportation Bill was approved by the
President of the United States in June 1998, which calls for a $218 billion
increase in national spending on highways and mass transit over six years from
date of approval and an approximate increase of 58% in Penhall markets overall
on a non-weighted average basis.



                                       2
   3

THE REORGANIZATION

    Penhall International, Inc., a California corporation ("PII"), prior to the
consummation of the Transactions (as defined below) conducted all its operations
through Phoenix Concrete Cutting, Inc., an Arizona corporation (the "Company"),
and the Penhall Company, a California corporation ("PenCo"). As of June 30,
1998, PII, the stockholders of PII, the Company, and Penhall Acquisition Corp.,
an Arizona Corporation (the "Issuer" or "PAC"), entered into an Agreement and
Plan of Merger (the "Merger Agreement"). Pursuant to the Merger Agreement, the
Company formed PCC Merger Sub, a California corporation and wholly-owned
subsidiary ("PCC Merger Sub"), which on August 4, 1998, was merged with and into
PII (the "Reorganization Merger"), with the result that (i) PII continued as the
surviving corporation, (ii) each stockholder of PII had his or her common equity
in PII converted into common equity in the Company, (iii) PII received common
equity in the Company approximately equal in value to the value of its common
equity in the Company immediately prior to the consummation of the
Reorganization Merger and (iv) the Company received common equity in PII such
that the Company became the corporate parent of and owns all the outstanding
capital stock of PII (which continues to hold all the outstanding capital stock
of PenCo). Pursuant to the Merger Agreement, immediately following the
Reorganization Merger, the Issuer merged with and into the Company (the
"Recapitalization Merger" and, together with the Reorganization Merger, the
"Mergers"), with the Company continuing as the surviving corporation (the
"Surviving Corporation"). Prior to or simultaneously with the consummation of
the Recapitalization Merger, the Issuer entered into a new senior secured credit
facility (the "New Credit Facility") providing for $20.0 million of Term Loans
(as defined therein) and up to $30.0 million of Revolving Loans (as defined
therein), and all indebtedness of PII except $3.7 million of notes payable was
repaid (the "Refinancing"). Following the consummation of the Mergers, the
Company changed its corporate name to "Penhall International Corp." and PII
changed its corporate name to "Penhall Rental Corp."

    The aggregate consideration paid upon consummation of the Recapitalization
Merger (the "Merger Consideration") was approximately $136.2 million. Pursuant
to the Merger Agreement, (i) certain management stockholders of PII (the
"Existing Management Stockholders") agreed to convert a portion of the common
equity in the Company received by them pursuant to the Reorganization Merger
into $8.7 million of common and preferred equity of the Surviving Corporation
(the "Equity Rollover"), (ii) the National Christian Charitable Foundation,
Inc., a foundation formed by the Company's former majority shareholder received
$10.0 million of preferred equity of the Surviving Corporation in lieu of $10.0
million of cash Merger Consideration otherwise payable to it in the
Recapitalization Merger, and (iii) BRS and certain persons affiliated with BRS
(together with BRS, the "BRS Entities") and the New Management Stockholders
(consisting of certain existing management and certain new management
shareholders) purchased $21.1 million and $0.2 million, respectively, of common
and preferred equity of the Surviving Corporation (the "Equity Contribution"
and, together with the Mergers, the Refinancing and the Equity Rollover, the
"Recapitalization"). Following the consummation of the Recapitalization, the BRS
Entities held approximately 62.5% of the Common stock, par value $.01 per share,
of the Surviving Corporation ("Common stock"), 100.0% of the Series A Preferred
stock, par value $.01 per share, of the Surviving Corporation ("Series A
Preferred stock") and 43.3% of the Series B Preferred stock, par value $.01 per
share, of the Surviving Corporation ("Series B Preferred stock"), the Management
Stockholders held approximately 37.5% of the Common stock and 38.6% of the
Series B Preferred stock, the Foundation held 100% of the Senior Exchangeable
Preferred stock and PII held approximately 18.1% of the Series B Preferred
stock.

    In connection with the Recapitalization in August of 1998, the Issuer issued
$100,000,000 of 12% Senior Notes due 2006 (the "Existing Notes"). As part of the
Recapitalization, the Company became the successor obligor under the Exiting
Notes. In order to satisfy certain obligations of the Company and the Guarantors
(consisting of the Company's wholly-owned subsidiaries) contained in the
Registration Rights Agreement, dated August 4, 1998 (the "Registration Rights
Agreement") by and among the Issuer, the Company, the Guarantors, BT Alex. Brown
Incorporated ("BTAB") and Credit Suisse First Boston (collectively with BTAB,
the "Initial Purchasers") with respect to the initial sale of the Existing
Notes, the Company offered to exchange an aggregate principal amount of up to
$100,000,000 of its 12% Senior Notes due 2006 (the "New Notes") for a like
principal amount of the Existing Notes outstanding in December 1998. The New
Notes and the Existing Notes are hereinafter collectively referred to as the
"Notes." The terms of the New Notes are identical in all material respects to
those of the Existing Notes, except for certain transfer restrictions and
registration rights relating to the Existing Notes. The New Notes were issued
pursuant to, and are entitled to the benefits of, the Indenture (as defined)
governing the Existing Notes.

    The foregoing transactions, the application of the proceeds therefrom and
the payment of related fees and expenses, are collectively referred to herein as
the "Transactions."

    Penhall was obligated to make approximately $3 million of tax gross-up
payments to certain members of Management on or before September 15, 1998. The
Company made such payments out of working capital on September 15, 1998. During
the fiscal years ended June 30, 1998 and 1999, Penhall realized tax benefits of
approximately $3 million in the form of reduced tax payment




                                       3
   4

obligations or refunds of tax overpayments as a result of deductions for certain
of such tax gross-up payments and deductions with respect to employee stock
options.


EQUIPMENT RENTAL FLEET

    Penhall owns and operates a well-maintained fleet of 747 units of operated
equipment, including excavators, stompers, backhoes, compressors, "bobcats,"
crushing equipment, saws, drills and grinding and grooving equipment. Penhall
also carries state-of-the-art manually-operated and remote-controlled breakers,
which provide access to contaminated, hazardous or limited access areas and
which have been used for hazardous projects such as the demolition of
decommissioned nuclear power plants. The Company employs skilled operators,
including trainees, for each piece of equipment it operates. The following table
is a summary of Penhall's operated equipment rental fleet as of June 30, 2001:



DESCRIPTION                                                               QUANTITY
-----------                                                               --------
                                                                       
Diamonds ..............................................................      408
Compressors ...........................................................      108
Excavators ............................................................       33
Grinders ..............................................................       19
Backhoes ..............................................................       48
Bobcats ...............................................................       58
Tankers ...............................................................       26
Stompers ..............................................................       10
Loaders ...............................................................        3
Miscellaneous .........................................................       34
                                                                             ---
Total Units ...........................................................      747
                                                                             ===


    In addition to its 747-unit operated equipment rental fleet, Penhall
maintains an inventory of approximately 552 Bare Equipment Rentals, which are
rented out on an hourly, daily, weekly or monthly basis without skilled
operators. Bare Equipment Rentals include personnel lifts, forklifts, front-end
loaders and light towers. Each Penhall location has it's own shop and repair and
maintenance staff that routinely maintains and repairs the equipment rental
fleet.

SERVICES

    Penhall, through its operated equipment rental fleet and skilled operators,
serves its customer base in a wide variety of infrastructure projects, including
new construction, rehabilitation and demolition projects, and provides
specialized services such as highway and airport runway grooving, asphalt
cutting, concrete coring and demolition work. These services are available
singly but are more commonly provided by Penhall in conjunction with other
services necessary to their application to a particular project, including
breaking, excavating, removing and recycling of construction materials. Penhall
also provides services in connection with earthquake retrofit projects,
particularly in California, which include retrofitting of highways, buildings,
bridges and tunnels in order to bring them in compliance with more stringent
earthquake safety laws. Moreover, as a result of the HSI Acquisition in April
1998, the Company is the largest provider of grinding services in the United
States.

    Specialty Services:

    -   Cutting. Cutting is the use of diamond abrasive saws to cut concrete and
        asphalt. This service is frequently utilized in new construction to
        provide rectangular openings in walls or floors, and is generally more
        efficient than framing and forming the opening while the concrete is
        being poured. Flat sawing also is commonly used in modifying existing
        structures and road rehabilitation.

    -   Coring. Coring is the use of rotary drills to create holes ranging from
        less than one inch to 42 inches in diameter. This service is most
        frequently utilized both in new construction and in retrofit of existing
        facilities to create spaces needed for installation of ventilation
        ducts, conduits, electrical and other cables, and mechanical
        passageways. Coring is also used in the Company's earthquake retrofit
        projects.

    -   Grinding. Grinding is the use of diamond abrasive grinders to mill away
        excess material as necessary to attain a uniform, level finish on flat
        surfaces, such as highways, airport runways and industrial floors.
        Grinding is also utilized as a maintenance



                                       4
   5

        process to extend the useful life of highways by evening the wear
        patterns caused by years of heavy traffic, to prevent cracking and
        subsequent failure of the surface.

    -   Grooving. Grooving is the use of diamond abrasive groove cutting
        machines to provide safety grooving of flat services. This service is
        commonly provided in connection with the construction or modification of
        highways and airport runways and provides for better tire traction on
        these surfaces.

    -   Sawing and Sealing. Sawing and sealing is the cutting of concrete and
        the introduction of high-strength epoxy cement and sealant into cracks
        or spaces to avoid water intrusion into the surface and to provide
        additional structural strength.

    Other Services:

    -   Breaking. Breaking is the use of manually-operated or, in hostile
        environments, remotely-controlled high-energy hydraulic breaking
        equipment to remove concrete. This service was most visibly utilized by
        Penhall in the removal of large sections of the Nimitz Freeway in
        Oakland, California, following the 1989 earthquake, and in the removal
        of damaged freeway bridges and overpasses in southern California
        following the 1994 earthquake. Breaking equipment is more commonly used
        in less dramatic settings, such as interior renovation of industrial
        buildings to adapt them to a new use, and in removal of existing
        structures in preparation for redevelopment of the real estate. The
        Company has designed and used remotely-controlled breakers for
        modification and removal of facilities contaminated with radioactive
        material, such as nuclear power stations and development laboratories.
        Penhall is completing services in connection with a large-scale project
        in Salt Lake City which calls for the breaking and removal of
        approximately 115 highway overpasses on U.S. Interstate 15 in order to
        widen the Interstate in preparation for the 2002 Olympic Games.

    -   Clearing and Removal. Clearing and removal is the use of excavators and
        other heavy-duty equipment to remove broken concrete and other material
        from a site to a point of recycling or disposal.

    -   Crushing and Recycling. Crushing and recycling is the use of specialized
        equipment to reduce the size of the material to a consistent
        specification, separating out the steel reinforcing material for sale as
        scrap, and providing an aggregate material suitable for use as
        construction fill material and roadbase material. Such recycling
        provides a valuable environmental benefit by conserving solid waste
        landfill space, and converting a waste into a usable product.

    -   Compaction. Compaction is the preparation of subsoil base and fill
        materials to a specification suitable for new construction on the site.
        Compaction services typically are provided together with removal
        services in the site preparation process for new construction or
        redevelopment.

OPERATIONS

    Penhall provides the rental of operator assisted equipment through (i)
Operated Equipment Rental Services, performed on an hourly as well as a
fixed-price quote basis, and (ii) fixed-price contracts, in which Penhall is
responsible for the completion of a particular project.

    Penhall's Operated Equipment Rental Services involve short duration
assignments lasting from several hours to a few weeks and typically generate
revenues of less than $7,500. Services provided on this basis include
specialized work such as highway and airport runway grooving, asphalt cutting,
and demolition work such as concrete breaking, removal, and recycling. Although
all lines of equipment are rented for these types of projects, a given project
will typically use only one piece of equipment. Operated Equipment Rental
Services are typically provided on an hourly basis or for a project with
pre-determined specifications, and Penhall quotes a bid to perform and invoice
the customer for the project.

    Penhall's services are made available to customers through its 37 regional
locations. Penhall maintains a basic equipment rental fleet and operators at
each of its 37 locations. If necessary, equipment can be shipped from any of
Penhall's locations to projects at remote sites. Rental fees for Penhall's
equipment range from $77 to $430 per hour and encompass both the equipment and
the operator's time.

    Penhall solicits and receives business over the telephone, by facsimile, by
written purchase order or through Penhall Group salesmen. Each day Penhall's
dispatcher at each location is responsible for the allocation of resources to
meet the customer's service and timing requirements. The dispatcher matches all
of the work requests for that day to available equipment and operators. Each of



                                       5
   6

Penhall's skilled operators has an expertise with a particular piece of
equipment. Depending on the requirements for that day, an operator may be
assigned from one to four jobs on a given day. An operator's time is allocated
by job through job tickets, which generate both payroll and customer billing
data.

    Historically, Penhall rented its equipment only in conjunction with the
services of a Penhall employee as the operator. However, in 1996, Penhall
started operating rental yards and offering Bare Equipment Rentals, or renting
equipment without operators. To date, such Bare Equipment Rentals have not yet
constituted a significant part of Penhall's revenues.

    Contract pricing utilizes the same equipment and services provided through
its Operated Equipment Rental Services; however, these services involve longer
duration assignments lasting from a few days to several years and may generates
revenues of between $7,500 and $10,000,000. Services provided on this basis
include work for highway, airport and building general contractors, federal,
state and municipal agencies and for property owners. Fixed-price contract
projects typically use multiple types of equipment concurrently and require a
Penhall supervisor to coordinate the safe and efficient function of Penhall's
workmen and equipment. For fixed-price contract projects, Penhall typically
employs the use of its Operated Equipment Rental Services as well as outside
rental equipment and sub-contractors. Although Penhall has obtained contractor's
licenses in 26 states (not including 24 states, which do not require licensing),
it typically provides its services in the capacity of a subcontractor under
prime or general contracts in approximately half of its fixed-price contract
projects.

    The majority of Penhall's fixed-price contracts are obtained through
competitive bidding for general contractors. Penhall determines whether to bid
on a project primarily on the basis of the type of work involved. Other factors,
including the time of the project, Penhall's ongoing project schedule and any
particular risks involved also affect Penhall's determination whether to bid on
a project. In preparing a bid, Penhall's estimators analyze material, labor and
all other cost components of the proposed project. Penhall also will make its
own determination of the quantity of items needed for the project and assess any
special risks involved. Penhall must specify in its bid a fixed-price per unit
within the range of the estimated quantity to be provided under the contract.
Generally, within this range, no adjustments in unit prices are made and Penhall
is committed to provide the items at the fixed unit prices specified in its bid,
and any unforeseen increase in the cost of the items over the prices bid is
borne by the Penhall Group. Penhall has not borne a significant amount of cost
increases in connection with its fixed-price contracting services.

    Penhall sometimes contracts directly with Federal, state or local
governments or agencies, and in addition some of its work performed for general
contractors may relate to a general or prime contract with a governmental
entity. Generally the contracting agency reserves the right to terminate the
contract with the general contractor, without cause, for its own convenience. In
that event, Penhall generally is entitled to be paid its costs for the work
performed to the date of termination. Penhall has not historically experienced
any material contract cancellations.

SALES AND MARKETING

    Penhall maintains a sales and estimating force of approximately 120 people,
with at least two salespersons based at each of Penhall's operating locations
calling on both new and existing customers. These salespeople provide estimates
and prepare bids for projects. Management believes that its fixed-price contract
services serve as a unique marketing tool for its Operated Equipment Rental
Services and help to increase the utilization of Penhall's operated equipment
rental fleet. Penhall also regularly participates in industry trade shows and
conferences, and advertises in trade journals.

PURCHASING AND SUPPLIERS

    Penhall's size, status in the industry and relationships enable it to
purchase equipment directly from manufacturers at prices and on terms that
Penhall believes to be more favorable than are available to its smaller
competitors. Penhall's procurement of equipment for its rental fleet is
generally coordinated through its headquarters in Anaheim, California, while
smaller inventory items are typically purchased at the divisional level.
Penhall's suppliers must meet specified standards of quality and experience, and
include well-known equipment manufacturers such as Caterpillar, John Deere,
Ingersoll-Rand, Kenworth, General Motors Company and Ford Motor Company. The
favorable pricing, service, training and information that Penhall receives from
its suppliers represent what Penhall believes to be a significant competitive
advantage. Management continually analyzes the effectiveness, quality and
profitability of Penhall's equipment and addresses equipment procurement issues.
Penhall maintains no long-term supply or purchasing contracts and believes that
it could readily replace any of its existing suppliers if it were no longer
advantageous to purchase equipment from such suppliers.

CUSTOMERS



                                       6
   7

    Most of Penhall's customers consist of highway, airport and building general
contractors and subcontractors, and Federal, state and municipal agencies in
various construction, industrial, manufacturing, governmental and residential
markets. Some of Penhall's major customers include the California Department of
Transportation, Wasatch Constructors, Turner Construction, C.W. Matthews
Contracting, Peterson-Chase, and Denver International Airport. During fiscal
2001, Penhall served over 11,000 customers and, with the exception of the
California Department of Transportation, no one customer has accounted for more
than 3% of Penhall's revenues. Management believes that a significant percent of
Penhall's revenues represented repeat business from existing customers.

COMPETITION

    The operated equipment rental industry is a specialized niche of the overall
equipment rental industry and is highly competitive. Penhall's competitors
include large national rental companies, regional companies, smaller independent
businesses and equipment vendors, which sell and rent equipment to customers.
The industry is also highly fragmented, and primarily consists of many
relatively small, independent businesses typically serving discrete local
markets within 30 to 50 miles of the equipment rental location, with few
multi-location regional or national operators. Traditionally, large Operated
Equipment Rental Services companies have focused their operations on providing a
broad array of services to relatively large customers, primarily in medium to
large metropolitan markets, while generally serving smaller markets through
delivery from distant major markets.

    Competitive factors in the operated equipment rental industry include
breadth of product lines, the availability of equipment and skilled operators,
the condition of equipment, service, name recognition, proximity to customers
and price. Penhall believes that it is able to successfully compete in the
markets that it serves because of its reputation and large fleet of equipment.
In addition, certain of the services provided by Penhall, such as diamond saw
cutting services, are highly specialized and therefore not widely available; the
market for these services therefore tends to be somewhat less competitive.
Management does not believe that Penhall faces any significant competitor on a
national scale, as the operated equipment rental industry is characterized
primarily by local providers offering a limited array of services.

    Management believes the operated equipment rental industry benefits from the
continuing trend among businesses to outsource non-core operations to reduce
capital investment, convert costs from fixed to variable and minimize the
downtime, maintenance, repair and storage associated with equipment ownership.
Customers are increasingly using Operated Equipment Rental Services companies to
provide a comprehensive supply of equipment and operators.

    Penhall's fixed-price contract projects are obtained through competitive
bidding. In many cases, a performance bond is required by a customer before a
contract is awarded. Penhall believes that its bonding capacity is a competitive
advantage over smaller, less financially stable competitors. Moreover, Penhall
believes that it is able to compete effectively for fixed-price contract jobs
because of its extensive resources and relationships with general contractors.

INTELLECTUAL PROPERTY AND PROPRIETARY RIGHTS

    Penhall currently holds a United States trademark and service mark with
respect to the "Penhall" name and logo, which it believes are of particular
importance to Penhall's business. Except with respect to the "Penhall" name and
logo, Penhall is not dependent on any intellectual property rights.

MANAGEMENT INFORMATION SYSTEM

    Penhall utilizes a management information system, which was implemented in
fiscal 1997 and subsequently upgraded. The management information system gives
management the ability to analyze certain cost results by line of equipment and
location. This information network is used to make decisions with respect to
investments in new equipment as well as certain other competitive decisions. In
addition, the system provides information with respect to contract work in
progress, which is used by project managers and contract division management to
monitor the status of jobs in progress.

RADIO COMMUNICATIONS

    Penhall licenses from Motorola and, in one case, from an individual, the
right to operate and install certain radio repeater equipment at a number of
sites in the State of California. This equipment allows Penhall and its
operators in the field to communicate with each other by radio.



                                       7
   8

    In connection with the radio communications referred to above, Penhall holds
several licenses from the Federal Communications Commission ("FCC") that allow
it to broadcast over certain designated radio frequencies. These licenses may
not be assigned without the FCC's consent.

LABOR RELATIONS

    As of June 30, 2001 Penhall Company had approximately 1,500 full-time
employees. The Company also hires, on an as-needed basis, equipment operators
when work in progress necessitates additional personnel.

    Approximately, 600 of Penhall's employees are represented by various labor
unions. The Company's unionized work force is divided into approximately 25
certified or lawfully recognized bargaining units.

    With the exception of three agreements, all agreements expiring during
Fiscal 2001 have been renewed or extended. Of the three pending agreements, two
represent two or less employees. It is anticipated that all three agreements
will be renewed without any disruption to operations. There are nine agreements
expiring during fiscal 2002, one in August 2001, four expire in May 2002 and
four expire in June 2002. No discussions have begun on those agreements. There
is no reason to believe that any expiration will have a material effect on
Fiscal 2002 operations. There are currently no unfair labor practice charges
pending against Penhall either before the National Labor Relations' Board or the
courts.

ITEM 2. PROPERTIES

    Penhall is headquartered in Anaheim, California. As of June 30, 2001 Penhall
owned or leased 37 facilities which are used for equipment yards and
accompanying office space. The following table sets forth the location and
square footage of each of such facilities.



LOCATION                                         APPROX. SQUARE FEET
--------                                         -------------------
                                              
Anaheim, California .........................          18,300
Gardena, California .........................           3,850
Camarillo, California .......................           3,600
San Leandro, California .....................           6,000
Sacramento, California ......................           8,000
San Diego, California .......................           5,600
Riverside, California (1) ...................           9,000
Santa Clara, California (1) .................           9,950
Irvine, California (1) ......................           9,500
Bakersfield, California (1) .................           5,000
Burbank, California .........................           6,200
Phoenix, Arizona ............................          12,900
Austin, Texas ...............................           6,100
Grapevine, Texas (1) ........................          11,000
Denver, Colorado ............................          15,100
Austell, Georgia (1) ........................           8,000
Las Vegas, Nevada ...........................          11,000
Portland, Oregon (1) ........................          24,000
Salt Lake City, Utah (1) ....................          10,500
Rogers, Minnesota (1) .......................          11,000
Birmingham, Alabama (1) .....................           2,000
Golden Valley, Minnesota (1) ................          24,000
Superior, Wisconsin (1) .....................           4,000
Morrisville, North Carolina (1) .............          15,000
Charlotte, North Carolina (1) ...............           6,000
Greensboro, North Carolina (1) ..............           5,000
Wilmington, North Carolina (1) ..............           2,000
Greenville, South Carolina (1) ..............           3,500
Columbia, South Carolina (1) ................           3,500
Charleston, South Carolina (1) ..............           6,500
Buffalo, New York (1) .......................           3,000
Kansas City, Missouri (1) ...................           5,000




                                       8
   9



LOCATION                                         APPROX. SQUARE FEET
--------                                         -------------------
                                              
Seattle, Washington (1) .....................          2,000
Fresno, California (1) ......................          4,500
Richmond, Virginia (1) ......................          1,000
Reno, Nevada (1) ............................            900
Tucson, Arizona (1) .........................          1,500

----------

(1) Leased property.

    Penhall presently leases 26 sites in 17 states (collectively, the "Leased
Sites"). The average remaining term of the leases under which the Leased Sites
are held (collectively, the "Real Property Leases") is approximately 5 years
(assuming the exercise of all option periods). The Real Property Leases for the
following four Leased Sites have remaining terms of less than three years: (i)
Santa Clara, California - October 31, 2002, (ii) Columbia, South Carolina -
October 31, 2001 (iii) Buffalo, New York - November 30, 2003 and (iv)
Greenville, South Carolina - month to month.

ITEM 3. LEGAL PROCEEDINGS

    Penhall is from time to time involved in legal proceedings arising in the
ordinary course of business. Penhall believes there is no outstanding
litigation, which could have a material impact on its financial position or
results of operations.

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

    No matters were submitted to a vote of security holders during the fourth
quarter ended June 30, 2001.

    PART II

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

    The Company's common equity is not publicly traded and, accordingly, an
established market does not exist for such common equity. The Company did not
pay any dividends in fiscal 2000 or 2001. The Indenture contains covenants that
restrict, among other things, the ability of the Company to incur additional
indebtedness, pay dividends or make certain other Restricted Payments (as
defined therein), enter into transactions with affiliates, allow its
subsidiaries to make certain payments, create liens, make certain asset
dispositions and merge or consolidate with, or transfer substantially all of
it's assets to another person, or engage in certain change of control
transactions. As part of the Recapitalization, the Issuer issued the Existing
Notes in accordance with Rule 144A of the Securities Act of 1933, as amended. In
December 1998, the Company filed a registration statement and the Existing Notes
were exchanged for registered debt. As part of the Recapitalization, the
Company became the successor obligor under the Existing Notes. See "Business --
the Reorganization".



                                       9
   10

ITEM 6. SELECTED FINANCIAL DATA



                                                                        FISCAL YEAR ENDED JUNE 30,
                                           ---------------------------------------------------------------------------------------
                                              1997               1998               1999               2000               2001
                                           -----------        -----------        -----------        -----------        -----------
                                                            (DOLLARS IN THOUSANDS, EXCEPT PER SHARE INFORMATION)
                                                                                                        
CONSOLIDATED STATEMENT OF
OPERATIONS DATA:
Revenues ............................      $    95,298        $   101,170        $   143,446        $   173,060        $   175,769
Cost of revenues ....................           68,541             72,395            101,389            119,854            123,868
                                           -----------        -----------        -----------        -----------        -----------
Gross profit ........................           26,757             28,775             42,057             53,206             51,901
General and administrative
  expenses ..........................           16,953             18,673             32,570             28,474             28,887
Reorganization expenses .............               --              1,207              3,501                 43                 --
Other compensation ..................               --              3,271                 --                 --                 --
Other operating income ..............              871                644              1,121              1,228              1,408
                                           -----------        -----------        -----------        -----------        -----------
Earnings before interest
  expense and income taxes ..........           10,675              6,268              7,107             25,917             24,422
Interest expense ....................              811              1,036             14,334             15,591             15,263
                                           -----------        -----------        -----------        -----------        -----------
Earnings (loss) before
  income taxes ......................            9,864              5,232             (7,227)            10,326              9,159
Income tax expense (benefit) ........            4,407              2,531             (1,388)             4,376              3,900
                                           -----------        -----------        -----------        -----------        -----------
Net earnings (loss) .................            5,457              2,701             (5,839)             5,950              5,259
Accretion of preferred stock to
  redemption value ..................               --                 --             (2,304)            (2,854)            (3,207)
Accrual of cumulative dividends
  on preferred stock ................               --                 --             (2,323)            (2,946)            (3,263)
                                           -----------        -----------        -----------        -----------        -----------
Net earnings (loss) available to
  common stockholders ...............      $     5,457        $     2,701        $   (10,466)       $       150        $    (1,211)
                                           ===========        ===========        ===========        ===========        ===========
EARNINGS (LOSS) PER SHARE:
   Basic ............................      $      1.29        $       .63        $     (8.16)       $       .15        $     (1.22)
   Diluted ..........................             1.27                .62              (8.16)       $       .15        $     (1.22)
WEIGHTED AVERAGE NUMBER OF
SHARES OUTSTANDING:
   Basic ............................        4,232,585          4,277,888          1,282,996          1,000,953            995,747
   Diluted ..........................        4,305,608          4,355,303          1,282,996          1,000,953            995,747
OTHER DATA:
Adjusted EBITDA (1) .................      $    19,565        $    20,931        $    31,129        $    40,481        $    40,676
Adjusted EBITDA margin (2) ..........             20.5%              20.7%              21.7%              23.4%              23.1%
Net cash provided by (used in)
  operating activities ..............      $     8,562        $    16,628        $      (487)       $    20,282        $    15,732
Net cash used in investing activities      $   (15,086)       $   (17,047)       $   (21,188)       $   (17,228)       $   (17,697)
Net cash provided by (used in)
  financing activities ..............      $     6,263        $       (23)       $    24,526        $    (4,030)       $       886
Depreciation and amortization .......      $     6,878        $     8,870        $    11,652        $    14,521        $    16,254
Capital expenditures ................      $    16,089        $    12,287        $    14,456        $    18,093        $    18,469
Units of operated equipment rentals
  At end of period ..................              420                497                623                664                747
Number of locations at end of period                21                 22                 32                 31                 37
Ratio of earnings to fixed
  charges (3) .......................            11.4x               5.3x                .5x               1.7x               1.6x
CONSOLIDATED BALANCE SHEET DATA AT
PERIOD END:
Total assets ........................      $    69,833        $    88,323        $   114,163        $   122,162        $   126,962
Long-term obligations, including
  current maturities ................           14,111             18,564            131,324            125,235            125,208
Stockholders' equity (deficit) ......           39,253             43,606            (66,965)           (62,787)           (61,075)

----------

(1) Adjusted EBITDA represents earnings before interest expense, income taxes,
depreciation and amortization, adjusted to exclude stock-related compensation
expense, reorganization costs and other compensation (for discussion of the
Company's stock-related compensation expense and reorganization costs and other
compensation, see notes 8 and 1, respectively, to the Company's consolidated
financial statements). Adjusted EBITDA is presented because Management believes
it provides useful information regarding a company's ability to incur and/or
service debt. Adjusted EBITDA should not be considered in isolation or as a
substitute



                                       10
   11

for net income, cash flows, or other consolidated income or cash flow data
prepared in accordance with accounting principles generally accepted in the
United States of America or as a measure of a company's profitability or
liquidity.

    The following chart depicts the components of Adjusted EBITDA:



                                                            FISCAL YEAR ENDED JUNE 30,
                                        -----------------------------------------------------------------
                                          1997          1998          1999           2000          2001
                                        --------      --------      --------       --------      --------
                                                                                  
Net earnings (loss) ..............      $  5,457      $  2,701      $ (5,839)      $  5,950      $  5,259
Interest expense .................           811         1,036        14,334         15,591        15,263
Income tax expense (benefit) .....         4,407         2,531        (1,388)         4,376         3,900
Depreciation and amortization ....         6,878         8,870        11,652         14,521        16,254
Stock related compensation expense         2,012         1,315         8,869             --            --
Reorganization costs .............            --         1,207         3,501             43            --
Other compensation ...............            --         3,271            --             --            --
                                        --------      --------      --------       --------      --------
       Adjusted EBITDA ...........      $ 19,565      $ 20,931      $ 31,129       $ 40,481      $ 40,676
                                        ========      ========      ========       ========      ========


(2)  Adjusted EBITDA margin is defined as Adjusted EBITDA divided by total
     revenues.

(3)  For the purpose of computing the ratio of earnings to fixed charges,
     "earnings" consists of earnings before income taxes and fixed charges.
     "Fixed Charges" consist of interest expense, which includes amortization of
     debt issuance costs and the interest portion of the Company's rent expense.

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

    The following discussion of the results of operations and financial
condition of Penhall should be read in conjunction with the consolidated
financial statements of the Company, including the notes thereto, included in
Part II of this report.

GENERAL

    Penhall was founded in 1957 in Anaheim, California with one piece of
equipment, and today is one of the largest Operated Equipment Rental Services
companies in the United States. Penhall differentiates itself from other
equipment rental companies by providing specialized services in connection with
infrastructure projects through renting equipment along with skilled operators
to serve customers in the construction, industrial, manufacturing, governmental
and residential markets. In addition, Penhall complements its Operated Equipment
Rental Services with fixed-price contracts, which serve to market its Operated
Equipment Rental Services business and increase utilization of its operated
equipment rental fleet. Penhall provides its services from 37 locations in 17
states, with a presence in some of the fastest growing states in terms of
construction spending and population growth.

    From fiscal 1997 to fiscal 2001, revenue and Adjusted EBITDA have grown at a
CAGR of 16.5% and 20.1%, respectively, due primarily to management's successful
implementation of a strategy focused on (i) maximizing high-margin Operated
Equipment Rental Services revenues through increased equipment rental fleet
utilization, (ii) controlling overhead and (iii) successfully integrating
Penhall's acquisitions and start-up locations.

    The operated equipment rental industry is a specialized niche of the highly
fragmented United States equipment rental industry, in which there are
approximately 17,000 companies. Penhall has taken advantage of consolidation
opportunities by acquiring small companies in targeted markets as well as by
establishing new offices in those markets. Since 1994, Penhall has effected nine
strategic acquisitions, including:

    1.  Concrete Coring Company, an Austin-based company acquired in 1995,

    2.  Zig Zag Company, a Denver-based firm acquired in 1996,

    3.  Metro Concrete Cutting, an Atlanta-based company acquired in 1996,

    4.  HSI, a Minnesota-based firm acquired in April 1998,

    5.  Daley Concrete Cutting, a South Carolina-based division of U.S. Rentals
        acquired in October 1998,

    6.  Lipscomb Concrete Cutting, a North Carolina-based company acquired in
        November 1998,

    7.  Prospect Drilling and Sawing, a Minnesota-based company acquired in June
        1999,

    8.  Advance Concrete Sawing and Drilling, Inc., a Bakersfield,
        California-based company acquired in September 2000 and

    9.  H&P Sawing and Drilling, A Kansas City, Missouri-based Company acquired
        in March 2001.



                                       11
   12

    During the same period, Penhall established operations in nine new markets
by opening offices in Las Vegas, Salt Lake City, Portland, Dallas, Richmond,
Fresno, Buffalo, Reno, and Seattle.

    Penhall derives its revenues primarily from services provided for
infrastructure related jobs. Penhall's Operated Equipment Rental Services are
provided primarily under hourly rentals, which are complemented by long-term
fixed-price contracts. During fiscal 2001, approximately 48.8% of Penhall's
revenues were derived from highway-related projects, approximately 23.6% of
revenues were generated from municipal-related projects such as road
construction and airport construction and the remainder of revenues were
generated from commercial, residential and other projects. The following table
shows the breakdown of the components of revenue for the periods indicated:



                                                               FISCAL YEAR ENDED JUNE 30,
                                    --------------------------------------------------------------------------------
                                             1999                         2000                         2001
                                    ----------------------       ----------------------       ----------------------
                                       $         % OF TOTAL         $         % OF TOTAL         $         % OF TOTAL
                                    --------      --------       --------      --------       --------      --------
                                                                 (DOLLARS IN THOUSANDS)
                                                                                         
Hourly Service Rentals .......      $ 98,834          68.9%      $121,256          70.1%      $126,068          71.7%
Long Term Service Contracts(1)        44,612          31.1         51,804          29.9         49,701          28.3
                                    --------      --------       --------      --------       --------      --------
  Total Revenues .............      $143,446         100.0%      $173,060         100.0%      $175,769         100.0%
                                    ========      ========       ========      ========       ========      ========

----------

(1) Excludes services performed by the operated equipment rental divisions on
long-term contracts.

    Revenue growth is influenced by infrastructure change, including new
construction, modification, and regulatory changes. Penhall's revenues are also
impacted positively after the occurrence of natural disasters, such as the 1989
and 1994 earthquakes in Northern and Southern California. Other factors that
influence Penhall's operations are demand for operated rental equipment, the
amount and quality of equipment available for rent, rental rates and general
economic conditions. Historically, revenues have been seasonal, as weather
conditions in the spring and summer months result in stronger performance in the
first and fourth fiscal quarters than in the second and third fiscal quarters.

    The principal components of Penhall's operating costs include the cost of
labor, equipment rental fleet maintenance costs including parts and service,
equipment rental fleet depreciation, insurance and other direct operating costs.
Given the varied, and in some cases specialized, nature of its rental equipment,
Penhall utilizes a range of periods over which it depreciates its equipment on a
straight-line basis. On average, Penhall depreciates its equipment over an
estimated useful life of six years with a 10% residual value.

    Penhall invests in and maintains a large and versatile fleet of rental
equipment ranging from relatively small items such as diamond abrasive saws and
coring units to larger equipment, including backhoes, excavators, water trucks
and concrete grinders. Used equipment is sometimes sold in the ordinary course
of business, and gains on sales of assets, net are recognized in "Other
Operating Income" in Penhall's consolidated statements of operations. In fiscal
1999, 2000 and 2001, gains on sales of assets from such equipment sales were
$420,000, 305,000 and $422,000 respectively.

    The following table shows the number of units in Penhall's operated
equipment rental fleet for the following periods:



                                 FISCAL YEAR ENDED JUNE 30,
                               -----------------------------
                               1999        2000        2001
                               -----       -----       -----
                                                
Beginning of Period .....        497         623         664
# Units Purchased .......        185          75         135
# Units Disposed ........        (59)        (34)        (52)
                               -----       -----       -----
End of Period ...........        623         664         747
                               =====       =====       =====


 RESULTS OF OPERATIONS

RESULTS OF OPERATIONS

Year Ended June 30, 2001 Compared to Year Ended June 30, 2000

    Revenues. Revenues for fiscal 2001 were $175.8 million, compared to revenues
of $173.1 million for the prior year, an increase of $2.7 million or 1.6%. The
increase was due primarily to the opening of new offices in Reno, Nevada,
Seattle, Washington, Buffalo, New York, and Richmond, Virginia, as well as the
acquisition of Advance Concrete Sawing & Drilling, Inc. in Bakersfield,
California



                                       12
   13
and H&P Sawing & Drilling in Kansas City, Missouri. The increased revenue from
the new offices and acquisitions was partially offset by lower revenues in
Southern California and Minnesota. The Company faced increased competition in
most of its markets, particularly those served by the divisions in Southern
California and Minnesota.

    Penhall operated through 37 locations in 17 states at June 30, 2001,
compared to 31 locations in 13 states at June 30, 2000. At June 30, 2001,
Penhall's operating fleet consisted of 747 units compared to 644 units at June
30, 2000, an increase of 16.0%. A majority of these new units were put in place
during the later part of the fiscal year.

    Gross Profit. For fiscal year 2001, gross profit was $51.9 million compared
to gross profit of $53.2 million for fiscal year 2000, a decrease of $1.3
million, or (2.5%). As a percent of revenue, gross profit was 29.5% in fiscal
year 2001 compared to 30.7% in fiscal year 2000. The decrease in gross profit in
2001 was due primarily to the decrease in utilization of the equipment rental
fleet in fiscal 2001. Utilization rates were lower due to the softening of the
commercial construction market and increased competition in most of the
Company's markets, particularly those markets serviced by the Minnesota and the
Southern California divisions.

    General and Administrative Expenses. General and administrative expenses
were $28.9 million in fiscal year 2001 compared to $28.5 million in fiscal year
2000, an increase of $0.4 million or 1.4%. As a percent of revenues, general and
administrative expenses were 16.4% in fiscal 2001 compared to 16.5% in fiscal
2000, a decrease of (0.1%). The reduction in general and administrative expenses
as a percent of revenues occurred because many of these types of expenses remain
somewhat constant, and do not increase or decrease in proportion to the
increases or decreases in revenues.

    Reorganization Expenses. Reorganization expenses, consisting primarily of
closing fees and legal expenses, were $0 in fiscal 2001 and $43,000 in fiscal
2000. These expenses were associated with the reorganization of the Company,
which occurred in August 1998, and are non-recurring expenses.

    Other Operating Income. Other operating income, consists primarily of gains
and losses on the sale of fixed assets, interest income, and discounts earned.
Other operating income in fiscal 2001 of $1.4 million is only slightly higher
than the $1.2 million in fiscal 2000. Most of the fiscal 2001 increase is due to
increases in gains on sales of assets.

    Interest Expense. Interest expense was $15.3 million in fiscal 2001 compared
to $15.6 million in fiscal 2000, a decrease of 2.1%. The decrease is
attributable to the lower interest rates during fiscal 2001.

    Income Tax Expense. The Company recorded income tax expense of $3.9 million,
or 42.6% of earnings before income taxes in fiscal 2001, compared to an income
tax expense of $4.4 million, or 42.4% of earnings before taxes in fiscal 2000.

    Year Ended June 30, 2000 Compared to Year Ended June 30, 1999

    Revenues. Revenues for fiscal 2000 were $173.1 million, compared to revenues
of $143.4 million for the prior year, an increase of $29.7 million or 20.6%. The
increase was due primarily to the inclusion of a full year of operations of
Daley Concrete Cutting (acquired in October 1998), Lipscomb Concrete Cutting
(acquired in November 1998), Diamond Concrete Services (acquired in April 1999)
and Prospect Drilling and Sawing (acquired in June 1999). Combined, these
operations contributed $22.5 million of revenue in fiscal 2000. In addition,
construction markets remained strong in fiscal 2000 in the areas the Company
serves leading to increased fleet size and increased utilization of the fleet.

    Penhall operated through 31 locations in 13 states at June 30, 2000,
compared to 32 locations in 13 states at June 30, 1999. At June 30, 2000,
Penhall's operating fleet consisted of 664 units compared to 623 units at June
30, 1999, an increase of 6.6%.

    Gross Profit. For fiscal year 2000, gross profit was $53.2 million compared
to gross profit of $42.1 million for fiscal year 1999, an increase of $11.1
million, or 26.4%. As a percent of revenue, gross profit was 30.7% in fiscal
year 2000 compared to 29.3% in fiscal year 1999. The increase in gross profit in
2000 was due primarily to the increase in revenues in fiscal 2000 coupled with
better utilization of the equipment rental fleet in fiscal 2000. Gross profit
margins for contract services are generally lower than gross profit margins for
operated equipment rental services revenues.

    General and Administrative Expenses. General and administrative expenses
were $28.5 million in fiscal year 2000 compared to $32.6 million in fiscal year
1999. As a percent of revenues, general and administrative expenses were 16.5%
in fiscal 2000 compared to 22.7% in fiscal 1999. Included in the fiscal 1999
general and administrative expenses is $8.9 million of compensation expense



                                       13
   14

related to the Company's Employee Stock Purchase Plans. Without the compensation
expense, general and administrative expenses were $23.7 million, or 16.5% of
revenues in fiscal 1999.

    General and Administrative expenses in fiscal 2000, compared to general and
administrative expenses in fiscal 1999 (net of stock related compensation
expense), increased by $4.8 million. The increase in general and administrative
expenses in fiscal 2000 was the result of the increased administration
associated with higher revenues compared to fiscal 1999. The increase in stock
related compensation expense in fiscal 1999 was the result of the Transactions
in August 1998.

    Reorganization Expenses. Reorganization expenses, consisting primarily of
closing fees and legal expenses, were $43,000 in fiscal 2000 compared to $3.5
million in fiscal 1999. These expenses were associated with the reorganization
of the Company which occurred in August 1998 and are non-recurring expenses.

    Other Operating Income. Other operating income consists primarily of gains
and losses on the sale of fixed assets, interest income, and discounts earned.
Other operating income in fiscal 2000 of $1.2 million is only slightly higher
than the $1.1 million in fiscal 1999. Most of the fiscal 2000 increase is due to
increased discounts earned partially offset by lower gains on sale of assets.

    Interest Expense. Interest expense was $15.6 million in fiscal 2000 compared
to $14.3 million in fiscal 1999. The increase was due to both a full year of
significant debt resulting from the Transactions in August of fiscal 1999 as
well as higher interest rates during fiscal 2000 partially offset by lower
borrowing levels during fiscal 2000.

    Income Tax Expense (Benefit). The Company recorded income tax expense of
$4.4 million, or 42.4% of earnings before income taxes in fiscal 2000, compared
to an income tax benefit of $1.4 million, or 19% of loss before income taxes in
the prior year. The lower tax benefit in fiscal 1999 is attributable to certain
reorganization costs related to the Transactions, which are not deductible for
tax purposes.

LIQUIDITY AND CAPITAL RESOURCES

    It is anticipated that the Company's principal uses of liquidity will be to
fund working capital, meet debt service requirements and finance the Company's
strategy of pursuing strategic acquisitions and expanding through internal
growth. The Company's principal sources of liquidity are expected to be cash
flow from operations and borrowings under the New Credit Facility. The New
Credit Facility consists of two facilities: (i) a six-year senior secured term
loan facility in an aggregate principal amount equal to $20.0 million (the "Term
Loan Facility"); and (ii) a six-year revolving credit facility in an aggregate
principal amount not to exceed $30.0 million (the "Revolving Credit Facility").
The Company drew $20.0 million of loans under the Term Loan Facility ("Term
Loans") on the closing date of the New Credit Facility in connection with the
Recapitalization. The Term Loans began amortizing on a quarterly basis
commencing in September 2000 and are payable in installments under a schedule
set forth in the New Credit Facility. Advances made under the Revolving Credit
Facility ("Revolving Loans") are due and payable in full on June 15, 2004. The
Term Loans and the Revolving Loans are subject to mandatory prepayments and
reductions in the event of certain extraordinary transactions or issuances of
debt and equity by the Company or any subsidiary of the Company that guarantees
amounts under the New Credit Facility. Such loans are also required to be
prepaid with 75% of the Excess Cash Flow (as such term is defined in the New
Credit Facility) of the Company or, if the Company's Leverage Ratio (as such
term is defined in the New Credit Facility) is less than 4.75 to 1.0, 50% of
such Excess Cash Flow. For fiscal 2001 and 2000, no prepayments resulted from
Excess Cash Flow as defined above.

    Cash provided by (used in) operating activities during fiscal, 1999, 2000
and 2001 was ($.5) million, $20.3 and $15.7 million respectively. In fiscal
2001, the Company's net earnings plus depreciation, amortization and provision
for deferred income tax and decreases in cost and estimated earnings in excess
of billings on uncompleted contracts were partially offset by increases in
receivables and inventories and decreases in accounts payable and billings in
excess of costs and estimated earnings on uncompleted contracts which resulted
in net cash provided by operating activities of $15.7 million.

     In fiscal 2000, the Company's net earnings plus depreciation and
amortization and increases in accounts payable and billings in excess of costs
and estimated earnings on uncompleted contracts were partially offset by
increases in receivables and inventories and costs and estimated earnings in
excess of billings on uncompleted contracts, resulting in net cash provided by
operating activities of $20.3 million.

    In fiscal 1999, the Company's net loss plus depreciation and amortization
expense plus increases in accounts receivable and cost and estimated earnings in
excess of billings on uncompleted contracts were partially offset by increases
in accounts payable, resulted in net cash used in operating activities of $0.5
million.



                                       14
   15

    Management estimates that Penhall's annual capital expenditures will be
approximately $15.5 million for fiscal 2002, including replacement and
maintenance of equipment, purchases of new equipment, and purchases of real
property improvements.

    Net cash used in investing activities during fiscal 1999, 2000 and 2001 was
$21.2 million, $17.2 and $17.7, respectively. Such cash was primarily used for
capital expenditures of $14.5 million in fiscal 1999, $18.1 million in fiscal
2000, and $18.5 million in fiscal 2001. In fiscal 1999, $7.7 million of cash was
used for the acquisitions of Daley Concrete Cutting, Lipscomb Concrete Cutting,
Diamond Concrete Services and Prospect Drilling and Sawing. In fiscal 2001, $0.5
million was used for the acquisition of Advance Concrete Sawing & Drilling, Inc.
and H&P Sawing & Drilling.

    Net cash provided by (used in) financing activities during fiscal 1999, 2000
and 2001 was $24.5 million, ($4.0) million and $0.9 million, respectively. Cash
provided by financing activities in fiscal 2001 is primarily the result of the
overdraft of $2.9 million and proceeds from the issuance of common stock and
preferred stock of $0.5 million partially offset by the net repayment of
long-term debt of $1.7 million and the repurchase of common and preferred stock
of $0.5 million.

     Historically, Penhall has funded its working capital requirements, capital
expenditures and other needs principally from operating cash flows. As a result
of the Transactions, however, the Company has substantial indebtedness and debt
service obligations. As of June 30, 2001, the Company and its subsidiaries had
approximately $125.2 million of total indebtedness outstanding (including the
Notes) and a stockholders' deficit of approximately $61.1 million. As of June
30, 2001 approximately $23.7 million of additional borrowing was available under
the Company's New Credit Facility.

NEW ACCOUNTING PRONOUNCEMENTS

    In June 2001, the FASB issued Statement No. 141, "Business Combinations,"
and Statement No. 142, "Goodwill and Other Intangible Assets." Statement 141
requires that the purchase method of accounting be used for all business
combinations initiated after June 30, 2001 as well as all purchase method
business combinations completed after June 30, 2001. Statement 141 also
specifies criteria intangible assets acquired in a purchase method business
combination must meet to be recognized and reported apart from goodwill, noting
that any purchase price allocable to an assembled workforce may not be accounted
for separately. Statement 142 will require that goodwill and intangible assets
with indefinite useful lives no longer be amortized, but instead tested for
impairment at least annually in accordance with the provisions of Statement 142.
Statement 142 will also require that intangible assets with definite useful
lives be amortized over their respective estimated useful lives to their
estimated residual values, and reviewed for impairment in accordance with SFAS
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of."

    The Company is required to adopt the provisions of Statement 141
immediately, except with regard to business combinations initiated prior to July
1, 2001, which have been accounted for using the pooling-of-interests method,
and Statement 142 effective July 1, 2002. Companies with fiscal year ends
beginning after March 15, 2001, who have not yet issued financial statements for
their first interim period may early adopt Statement 142. Furthermore, any
goodwill and any intangible asset determined to have an indefinite useful life
that are acquired in a purchase business combination completed after June 30,
2001 will not be amortized, but will continue to be evaluated for impairment in
accordance with the appropriate pre-Statement 142 accounting literature.
Goodwill and intangible assets acquired in business combinations completed
before July 1, 2001 will continue to be amortized prior to the adoption of
Statement 142.

    Statement 141 will require upon adoption of Statement 142, that the Company
evaluate its existing intangible assets and goodwill that were acquired in a
prior purchase business combination, and to make any necessary reclassifications
in order to conform with the new criteria in Statement 141 for recognition apart
from goodwill. Upon adoption of Statement 142, the Company will be required to
reassess the useful lives and residual values of all intangible assets acquired
in purchase business combinations, and make any necessary amortization period
adjustments by the end of the first interim period after adoption. In addition,
to the extent an intangible asset is identified as having an indefinite useful
life, the Company will be required to test the intangible asset for impairment
in accordance with the provisions of Statement 142 within the first interim
period. Any impairment loss will be measured as of the date of adoption and
recognized as the cumulative effect of a change in accounting principle in the
first interim period.

    In connection with the transitional goodwill impairment evaluation,
Statement 142 will require the Company to perform an assessment of whether there
is an indication that goodwill is impaired as of the date of adoption. To
accomplish this, the Company must identify its reporting units and determine the
carrying value of each reporting unit by assigning the assets and liabilities,
including the existing goodwill and intangible assets, to those reporting units
as of the date of adoption. The Company will then have



                                       15
   16

up to six months from the date of adoption to determine the fair value of each
reporting unit and compare it to the reporting unit's carrying amount. To the
extent a reporting unit's carrying amount exceeds its fair value, an indication
exists that the reporting unit's goodwill may be impaired and the Company must
perform the second step of the transitional impairment test. In the second step,
the Company must compare the implied fair value of the reporting unit's
goodwill, determined by allocating the reporting unit's fair value to all of it
assets (recognized and unrecognized) and liabilities in a manner similar to a
purchase price allocation in accordance with Statement 141, to its carrying
amount, both of which would be measured as of the date of adoption. This second
step is required to be completed as soon as possible, but no later than the end
of the year of adoption. Any transitional impairment loss will be recognized as
the cumulative effect of a change in accounting principle in the Company's
statement of operations.

    And finally, any unamortized negative goodwill existing at the date
Statement 142 is adopted must be written off as the cumulative effect of a
change in accounting principle.

    The Company is currently performing a review to determine when it will adopt
Statement 142. The adoption of Statement 142 may have a significant effect on
the Company's results from operations. Because of the extensive effort needed to
comply with adopting Statements 141 and 142, it is not practicable to reasonably
estimate the impact of adopting these statements on the Company's consolidated
financial statements at the date of this report, including whether any
transitional impairment losses will be required to be recognized as the
cumulative effect of a change in accounting principle.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

    The Company is exposed to interest rate changes primarily as a result of its
notes payable, including Senior Notes, Term Loan and Revolving Loan which are
used to maintain liquidity and fund capital expenditures and expansion of the
Company's operations. The Company's interest rate risk management objective is
to limit the impact of interest rate changes on earnings and cash flows and to
lower its overall borrowing costs. To achieve its objectives the Company borrows
primarily at fixed rates and has the ability to choose interest rates under the
Term Loan and Revolving Loan. The Company does not enter into derivative or
interest rate transactions for speculative purposes.

      There are no derivate transactions during the years ended June 30, 2001
and 2000.

    At June 30, 2001, the annual maturities of long-term debt and senior notes
are as follows:



                                                              YEARS ENDING JUNE 30,
                                              -------------------------------------------------                          FAIR
                                                2002         2003      2004     2005     2006   THEREAFTER   TOTAL      VALUE
                                              ---------     ------    -------    --    --------    ----    --------    --------
                                                                                (IN THOUSANDS)
                                                                                               
Fixed rate debt ..........................    $   1,436     $  571    $    17    $4    $100,004    $171    $102,203    $100,203
Average interest rate ....................                                                                    11.89%
Variable rate LIBOR debt (1) .............        5,000      6,000     12,005     0           0       0      23,005      23,005
Weighted average current interest rate (1)                                                                     6.23%


    At June 30, 2000, the annual maturities of long-term debt and senior notes
are as follows:



                                                             YEARS ENDING JUNE 30,
                                              --------------------------------------------                            FAIR
                                               2001       2002      2003      2004    2005  THEREAFTER    TOTAL       VALUE
                                              ------     ------    ------    ------    --    --------    --------    -------
                                                                                (IN THOUSANDS)
                                                                                             
Fixed rate debt ..........................    $1,649     $  550    $    3    $    4    $4    $100,175    $102,385    $99,635
Average interest rate ....................                                                                     12%
Variable rate LIBOR debt (1) .............     3,000      5,000     6,000     8,850     0           0      22,850     22,850
Weighted average current interest rate (1)                                                                   8.45%

----------

(1)  The Company has different interest rate options for its variable rate debt.
     See note 5 in the consolidated financial statements for additional
     information.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

    The Consolidated Financial Statements of the Company filed as part of this
report on Form 10-K are listed in Item 14(a).



                                       16
   17

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Penhall International Corp. and Subsidiaries:

    We have audited the accompanying consolidated balance sheets of Penhall
International Corp. and subsidiaries ("the Company") as of June 30, 2000 and
2001, and the related consolidated statements of operations, stockholders'
equity (deficit), and cash flows for each of the years in the three-year period
ended June 30, 2001. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

    In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Penhall
International Corp. and subsidiaries as of June 30, 2000 and 2001, and the
results of their operations and their cash flows for each of the years in the
three-year period ended June 30, 2001, in conformity with accounting principles
generally accepted in the United States of America.

                                       /s/ KPMG LLP
                                       -----------------------------------------
                                       KPMG LLP

September 24, 2001
Orange County, California



                                       17
   18

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                                 AS OF JUNE 30,



                                                                           2000              2001
                                                                       ------------      ------------
                                                                                   
ASSETS
Current assets:
    Cash and cash equivalents ...................................      $  2,109,000      $  1,030,000
                                                                       ------------      ------------
    Receivables:
        Contract and trade receivables ..........................        31,834,000        35,257,000
        Contract retentions, due upon completion and
            acceptance of work (note 2) .........................         5,724,000         5,328,000
        Income taxes ............................................                --         1,084,000
                                                                       ------------      ------------
                                                                         37,558,000        41,669,000
        Less allowance for doubtful receivables (note 2) ........         1,617,000         1,763,000
                                                                       ------------      ------------
               Net receivables ..................................        35,941,000        39,906,000
                                                                       ------------      ------------
    Costs and estimated earnings in excess of billings
         on uncompleted contracts (note 11) .....................         4,126,000         1,856,000
    Deferred tax assets (note 6) ................................         2,318,000         2,329,000
    Inventories .................................................         1,741,000         2,273,000
    Prepaid expenses and other current assets ...................           916,000         1,417,000
                                                                       ------------      ------------
               Total current assets .............................        47,151,000        48,811,000
                                                                       ------------      ------------
Property, plant and equipment, at cost:
    Land ........................................................         5,229,000         5,004,000
    Buildings and leasehold improvements ........................         8,135,000         9,417,000
    Construction and other equipment ............................       102,284,000       115,670,000
                                                                       ------------      ------------
                                                                        115,648,000       130,091,000
    Less accumulated depreciation and amortization ..............        53,924,000        63,888,000
                                                                       ------------      ------------
               Net property, plant and equipment ................        61,724,000        66,203,000
Goodwill, net of accumulated amortization of $1,864,000 and
    $2,551,000, respectively ....................................         7,566,000         7,263,000
Debt issuance costs net of accumulated amortization of $1,696,000
    and $2,580,000, respectively (note 5) .......................         4,946,000         4,062,000
Other assets, net (note 3) ......................................           775,000           623,000
                                                                       ------------      ------------
                                                                       $122,162,000      $126,962,000
                                                                       ============      ============


          See accompanying notes to consolidated financial statements.



                                       18
   19

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (CONTINUED)
                                 AS OF JUNE 30,



                                                                               2000                2001
                                                                           -------------       -------------
                                                                                         
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current liabilities:
    Current installments of long-term debt (note 5) .................      $   4,649,000       $   6,436,000
    Trade accounts payable ..........................................         10,953,000           9,976,000
    Accrued liabilities (note 4) ....................................         14,045,000          15,061,000
    Income taxes payable (note 6) ...................................            451,000                  --
    Billings in excess of costs and estimated
      earnings on uncompleted contracts (note 11) ...................          2,635,000           1,688,000
                                                                           -------------       -------------
               Total current liabilities ............................         32,733,000          33,161,000
                                                                           -------------       -------------
Long-term debt, excluding current installments (note 5) .............         20,586,000          18,772,000
Senior Notes (note 5) ...............................................        100,000,000         100,000,000
Deferred tax liabilities (note 6) ...................................          6,045,000           7,312,000
Senior Exchangeable Preferred stock, redemption value $12,220,000 and
   $13,573,000 at June 30, 2000 and 2001, respectively. Authorized,
   issued and outstanding 10,000 shares (note 9) ....................         12,220,000          13,573,000
Series A Preferred stock, redemption value $13,365,000 and
   $15,219,000 at June 30, 2000 and 2001, respectively,
   Authorized 25,000 shares; issued and outstanding
   10,428 shares (note 9) ...........................................         13,365,000          15,219,000

Stockholders' deficit:
Series B Preferred stock, par value $.01 per share. Authorized 50,000
   shares; issued and outstanding 19,052 and 18,701 shares at June
   30, 2000 and June 30, 2001, respectively (note 9) ................         24,385,000          27,273,000
Common stock, $.01 par value. Authorized 5,000,000 shares;
   issued and outstanding 1,012,513 and 1,017,480 shares at
   June 30, 2000 and June 30, 2001, respectively ....................             10,000              10,000
Additional paid-in capital ..........................................          1,522,000           1,831,000
Treasury stock, at cost, 6,014 and 34,173 common shares at June
   30, 2000 and June 30, 2001, respectively .........................            (14,000)           (288,000)
Accumulated deficit .................................................        (88,690,000)        (89,901,000)
                                                                           -------------       -------------
               Total stockholders' deficit ..........................        (62,787,000)        (61,075,000)
Commitments and contingencies (notes 7, 8 and 10)
Subsequent event (note 16)

                                                                           $ 122,162,000       $ 126,962,000
                                                                           =============       =============


          See accompanying notes to consolidated financial statements.



                                       19
   20

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                          FOR THE YEARS ENDED JUNE 30,



                                                              1999                2000                2001
                                                          -------------       -------------       -------------
                                                                                         
Revenues ...........................................      $ 143,446,000       $ 173,060,000       $ 175,769,000
Cost of revenues ...................................        101,389,000         119,854,000         123,868,000
                                                          -------------       -------------       -------------
   Gross profit ....................................         42,057,000          53,206,000          51,901,000
General and administrative expenses (note 8) .......         32,570,000          28,474,000          28,887,000
Reorganization expenses ............................          3,501,000              43,000                  --
Other operating income .............................          1,121,000           1,228,000           1,408,000
                                                          -------------       -------------       -------------
   Earnings before interest expense and income taxes          7,107,000          25,917,000          24,422,000
Interest expense ...................................         14,334,000          15,591,000          15,263,000
                                                          -------------       -------------       -------------
   Earnings (loss) before income taxes .............         (7,227,000)         10,326,000           9,159,000
Income tax expense (benefit) (note 6) ..............         (1,388,000)          4,376,000           3,900,000
                                                          -------------       -------------       -------------
Net earnings (loss) ................................         (5,839,000)          5,950,000           5,259,000
Accretion of preferred stock to redemption value ...         (2,304,000)         (2,854,000)         (3,207,000)
Accrual of cumulative dividends on preferred stock .         (2,323,000)         (2,946,000)         (3,263,000)
                                                          -------------       -------------       -------------
Net earnings (loss) available to common stockholders      $ (10,466,000)      $     150,000       $  (1,211,000)
                                                          =============       =============       =============
Earnings (loss) per share:
   Basic ...........................................      $       (8.16)      $         .15       $       (1.22)
   Diluted .........................................      $       (8.16)      $         .15       $       (1.22)
Weighted average number of shares outstanding:
   Basic ...........................................          1,282,996           1,000,953             995,747
   Diluted .........................................          1,282,996           1,000,953             995,747


          See accompanying notes to consolidated financial statements.



                                       20
   21

                  PENHALL INTERNATIONAL CORP. AND SUBSIDIARIES

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)



                                        SERIES B PREFERRED STOCK                   COMMON STOCK
                                    --------------------------------      --------------------------------
                                       SHARES                                SHARES
                                     OUTSTANDING          AMOUNT           OUTSTANDING          AMOUNT
                                    -------------      -------------      -------------      -------------
                                                                                 
Balance at June 30, 1998 ......                --                 --          4,452,264             42,000
Repurchase of shares ..........                --                 --         (3,856,501)           (36,000)
Shares issued .................            18,572         18,572,000            399,237              4,000
Accretion of redeemable
  preferred stock .............                --                 --                 --                 --
Accrual of cumulative dividends                --          2,323,000                 --                 --
Repurchase of shares ..........               (16)           (15,000)                --                 --
Net loss ......................                --                 --                 --                 --
                                    -------------      -------------      -------------      -------------
Balance at June 30, 1999 ......            18,556         20,880,000            995,000             10,000
Shares issued .................               511            574,000             17,513                 --
Accretion of redeemable
  preferred stock .............                --                 --                 --                 --
Accrual of cumulative dividends                --          2,946,000                 --                 --
Repurchase of shares ..........               (15)           (15,000)                --                 --
Net earnings ..................                --                 --                 --                 --
                                    -------------      -------------      -------------      -------------
Balance at June 30, 2000 ......            19,052         24,385,000          1,012,513             10,000
Shares issued .................               146            186,000              4,967                 --
Accretion of redeemable
  preferred stock .............                --                 --                 --                 --
Accrual of cumulative dividends                --          3,263,000                 --                 --
Repurchase of shares ..........              (497)          (561,000)                --                 --
Net earnings ..................                --                 --                 --                 --
                                    -------------      -------------      -------------      -------------
Balance at June 30, 2001 ......            18,701      $  27,273,000          1,017,480      $      10,000
                                    =============      =============      =============      =============




                                                                 TREASURY STOCK                 RETAINED
                                                         --------------------------------       EARNINGS            TOTAL
                                     ADDITIONAL             SHARES                           (ACCUMULATED       STOCKHOLDERS'
                                   PAID-IN CAPITAL        OUTSTANDING          AMOUNT           DEFICIT)       EQUITY (DEFICIT)
                                    -------------        -------------      -------------    -------------      -------------
                                                                                                 
Balance at June 30, 1998 ......        14,498,000                   --                 --       29,066,000         43,606,000
Repurchase of shares ..........       (13,908,000)                  --                 --     (107,440,000)      (121,384,000)
Shares issued .................           395,000                   --                 --               --         18,971,000
Accretion of redeemable
  preferred stock .............                --                   --                 --       (2,304,000)        (2,304,000)
Accrual of cumulative dividends                --                   --                 --       (2,323,000)                --
Repurchase of shares ..........                --                 (523)                --               --            (15,000)
Net loss ......................                --                   --                 --       (5,839,000)        (5,839,000)
                                    -------------        -------------      -------------    -------------      -------------
Balance at June 30, 1999 ......           985,000                 (523)                --      (88,840,000)       (66,965,000)
Shares issued .................           537,000                   --                 --               --          1,111,000
Accretion of redeemable
  preferred stock .............                --                   --                 --       (2,854,000)        (2,854,000)
Accrual of cumulative dividends                --                   --                 --       (2,946,000)                --
Repurchase of shares ..........                --               (5,491)           (14,000)              --            (29,000)
Net earnings ..................                --                   --                 --        5,950,000          5,950,000
                                    -------------        -------------      -------------    -------------      -------------
Balance at June 30, 2000 ......         1,522,000               (6,014)           (14,000)     (88,690,000)       (62,787,000)
Shares issued .................           309,000                   --                 --               --            495,000
Accretion of redeemable
  preferred stock .............                --                   --                 --       (3,207,000)        (3,207,000)
Accrual of cumulative dividends                --                   --                 --       (3,263,000)                --
Repurchase of shares ..........                --              (28,159)          (274,000)              --           (835,000)
Net earnings ..................                --                   --                 --        5,259,000          5,259,000
                                    -------------        -------------      -------------    -------------      -------------
Balance at June 30, 2001 ......     $   1,831,000              (34,173)     $    (288,000)   $ (89,901,000)     $ (61,075,000)
                                    =============        =============      =============    =============      =============


          See accompanying notes to consolidated financial statements.



                                       21
   22

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                          FOR THE YEARS ENDED JUNE 30,



                                                                               1999                2000               2001
                                                                           -------------       ------------       ------------
                                                                                                         
Cash flows from operating activities:
Net earnings (loss) .................................................      $  (5,839,000)      $  5,950,000       $  5,259,000
Adjustments to reconcile net earnings (loss) to net cash provided
  by (used in) operating activities:
      Depreciation and amortization .................................         11,652,000         14,521,000         16,254,000
      Amortization of debt issuance costs ...........................            811,000            885,000            884,000
      Provision for doubtful receivables ............................            282,000            340,000            146,000
      Provision for (benefit from) deferred income taxes ............         (1,388,000)         2,397,000          1,256,000
      Gains on sale of assets, net ..................................           (420,000)          (305,000)          (422,000)
      Changes in operating assets and liabilities, net of effects of
        acquisitions:
         Receivables ................................................         (1,114,000)        (4,793,000)        (4,111,000)
         Inventories, prepaid expenses and other assets .............          1,275,000           (780,000)        (1,074,000)
         Costs and estimated earnings in excess of billings on
           uncompleted contracts ....................................         (2,178,000)          (972,000)         2,270,000
         Trade accounts payable, accrued liabilities and income
           taxes payable ............................................          1,353,000          1,454,000         (3,783,000)
         Billings in excess of costs and estimated earnings on
           uncompleted contracts ....................................            385,000          1,585,000           (947,000)
         Accrued compensation .......................................         (5,306,000)                --                 --
                                                                           -------------       ------------       ------------
               Net cash provided by (used in) operating activities ..           (487,000)        20,282,000         15,732,000
                                                                           -------------       ------------       ------------
Cash flows from investing activities:
      Proceeds from sale of assets ..................................            968,000            865,000          1,292,000
      Capital expenditures ..........................................        (14,456,000)       (18,093,000)       (18,469,000)
      Acquisition of companies, net of cash acquired ................         (7,700,000)                --           (520,000)
                                                                           -------------       ------------       ------------
               Net cash used in investing activities ................        (21,188,000)       (17,228,000)       (17,697,000)
                                                                           -------------       ------------       ------------
Cash flows from financing activities:
      Borrowings under long-term debt ...............................         45,945,000         28,726,000         71,824,000
      Repayments of long-term debt ..................................        (35,582,000)       (36,796,000)       (73,803,000)
      Paydown on notes payable to stockholders ......................           (405,000)                --                 --
      Book overdraft ................................................          2,471,000          2,965,000          2,891,000
      Borrowings on Senior Notes ....................................        100,000,000                 --                 --
      Debt issuance costs ...........................................         (5,916,000)            (7,000)                --
      Proceeds from issuance of common stock ........................            399,000            537,000            309,000
      Repurchase of common stock and Series B preferred stock .......        (93,050,000)           (29,000)          (521,000)
      Issuance of Series A preferred stock ..........................         10,427,000                 --                 --
      Issuance of Series B preferred stock ..........................            237,000            574,000            186,000
                                                                           -------------       ------------       ------------
               Net cash provided by (used in) financing activities ..         24,526,000         (4,030,000)           886,000
                                                                           -------------       ------------       ------------
               Net increase (decrease) in cash and cash equivalents .          2,851,000           (976,000)        (1,079,000)
Cash and cash equivalents at beginning of year ......................            234,000          3,085,000          2,109,000
                                                                           -------------       ------------       ------------
Cash and cash equivalents at end of year ............................      $   3,085,000       $  2,109,000       $  1,030,000
                                                                           =============       ============       ============


              See note 15 for supplementary cash flow information.

          See accompanying notes to consolidated financial statements.



                                       22
   23

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

COMPANY'S ACTIVITIES AND OPERATING CYCLE

    Penhall International, Inc. ("PII") was founded in 1957 and was incorporated
in the state of California on April 19, 1988. On August 4, 1998, $100,000,000 of
12% Senior Notes (the Senior Notes) were sold by Penhall Acquisition Corp., an
Arizona corporation formed by an unrelated third party (the Third Party) to
effect the recapitalization of PII. As part of the recapitalization, a series of
mergers (the Recapitalization Mergers) were consummated pursuant to which
Phoenix Concrete Cutting, Inc., a wholly-owned subsidiary of PII, became the
corporate parent of PII, the Third Party acquired a 62.5% interest in Phoenix
Concrete Cutting, Inc. and Phoenix Concrete Cutting, Inc. became the successor
obligor of the Senior Notes. Following the consummation of the Recapitalization
Mergers, Phoenix Concrete Cutting, Inc. changed its name to Penhall
International Corp., and PII changed its name to Penhall Rental Corp. Under
accounting principles generally accepted in the United States of America, the
recapitalization mergers were accounted for as a leveraged recapitalization
transaction in a manner similar to a pooling-of-interests. Under this method,
the transfer of controlling interest in PII to a new investor did not change the
accounting basis of the assets and liabilities in PII's separate stand-alone
financial statements.

    In connection with the recapitalization mergers, PII on June 30, 1998
entered into a certain Compensation Tax Consistency and Indemnification
Agreement (the Agreement) with certain members of management. Under the
Agreement, PII was obligated to make approximately $3,000,000 of tax gross-up
payments to certain members of management. For the years ended June 30, 1999,
2000 and 2001, $3,501,000, $43,000, and $0, respectively, is included in
reorganization expenses for the costs associated with the recapitalization
mergers.

    Penhall International Corp. and its wholly-owned subsidiaries, Penhall
Rental Corp. and Penhall Company (collectively, "the Company" or "Penhall")
serves customers in the industrial, construction, governmental, and residential
markets, primarily through the performance of new construction, rehabilitation,
and demolition services in connection with infrastructure projects. The
Company's revenues are generated through equipment rentals, both short-term and
longer term under fixed price agreements. The length of the fixed price
agreements (contracts) varies, but typically range from one to 12 months. In
accordance with the operating cycle concept, the Company classifies all
contract-related assets and liabilities as current items. The Company's base of
operations includes among others, the states of California, Arizona, Colorado,
Nevada, Texas, Georgia, North Carolina, South Carolina and Utah. Additionally,
through its purchase in April of 1998 of Highway Services, Inc., the Company's
operations were expanded to include the mid-western states of the United States
and some provinces of Canada. The Company's operations are primarily conducted
through Penhall International Corp. and its wholly owned subsidiary, Penhall
Company.

BASIS OF CONSOLIDATION

    The consolidated financial statements include the accounts of Penhall
International Corp. and its wholly owned subsidiaries: Penhall Rental Corp. and
Penhall Company. Penhall Company has two wholly owned subsidiaries, Penhall
Investments , a California Corporation and Penhall Leasing, a California single
member limited liability company. All significant intercompany transactions have
been eliminated in consolidation.

REVENUE RECOGNITION ON LONG-TERM CONSTRUCTION CONTRACTS

    Income from construction operations is recorded using the
percentage-of-completion method of accounting. The Company has two types of
contracts. The first type of contract is fixed unit in which the percentage of
completion is determined based on the units completed as a percentage of
estimated total units. The second type of contract is lump sum in which
percentage of completion is determined based on costs to date as compared to
total estimated costs at completion. If estimated total costs on any contract
indicate a loss, the Company provides currently for the total loss anticipated
on the contract. For long-term contracts, which extend beyond fiscal year ends,
revisions in cost and profit estimates during the course of the work are
reflected in the accounting period in which facts requiring the revision become
known. All remaining revenue and costs are recognized as work is performed.



                                       23
   24

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

    Contract costs include all direct material, equipment rentals, labor and
subcontract costs and those indirect costs related to contract performance, such
as indirect labor, tools, supplies, repairs and depreciation. General and
administrative costs are charged to expense as incurred.

    The asset "costs and estimated earnings in excess of billings on uncompleted
contracts" represents revenues recognized in excess of amounts billed. The
liability "billings in excess of costs and estimated earnings on uncompleted
contracts" represents billings in excess of revenues recognized.

    Income from claims for additional contract compensation is recorded upon
settlement of the disputed amount.

CASH AND CASH EQUIVALENTS

    The Company considers all highly liquid investments with original maturities
of three months or less to be cash equivalents. As of June 30, 2000 and 2001,
cash equivalents were insignificant.

INVENTORIES

    Inventories, which consist primarily of diamond cutting blades and blade
fuel, are stated at cost. Cost is determined using the purchase price of the
assets and is expensed based on usage.

PROPERTY, PLANT AND EQUIPMENT

    The Company and its subsidiaries provide for depreciation of property, plant
and equipment based on the estimated useful lives of the assets, using the
straight-line method and a residual value of 10% as follows:

     Buildings and leasehold improvements 15 to 39 years

     Construction and other equipment 3 to 8 years

    Leasehold improvements are amortized over the lesser of the life of the
lease or useful life of the asset.

    The cost and accumulated depreciation applicable to assets sold or otherwise
disposed of are eliminated from the asset and accumulated depreciation accounts.
Gain or loss on disposition is reflected in other operating income.

GOODWILL

    Goodwill, which represents the excess of purchase price over fair value of
net assets acquired, is amortized on a straight-line basis over the expected
periods to be benefited, generally 15 years. The Company assesses the
recoverability of this intangible asset by determining whether the amortization
of the goodwill balance over its remaining life can be recovered through
undiscounted future operating cash flows of the acquired operation. The amount
of goodwill impairment, if any, is measured based on projected discounted future
operating cash flows using a discount rate reflecting the Company's average cost
of funds. The assessment of the recoverability of goodwill will be impacted if
estimated future operating cash flows are not achieved. Amortization expense
related to goodwill amounted to $700,000, $689,000 and $687,000 for the years
ended June 30, 1999, 2000 and 2001, respectively.

IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF

    Long-lived assets and certain identifiable intangibles are reviewed for
impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. Recoverability of assets to
be held and used is measured by a comparison of the carrying amount of the asset
to future net cash flows (undiscounted and without interest) expected to be
generated


                                       24
   25

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

by the asset. If such assets are considered to be impaired, the impairment to be
recognized is measured by the amount by which the carrying amount of the assets
exceeds the fair value of the assets. Assets to be disposed of are reported at
the lower of the carrying amount or fair value less costs to sell.

INCOME TAXES

    Income taxes are accounted for under the asset and liability method.
Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases and operating loss and tax credit carry forwards. Deferred tax assets and
liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be
recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in income in the period that includes the
enactment date.

ENVIRONMENTAL REMEDIATION COSTS

    Losses associated with environmental remediation obligations are accrued for
when such losses are probable and reasonably estimable. Such accruals are
adjusted as further information develops or circumstances change. Costs of
future expenditures for environmental remediation obligations are not discounted
to their present value.

SELF INSURANCE

    Effective May 2001, the Company increased its third-party insurance
deductible to $250,000 per occurrence. Such self insurance relates to losses and
liabilities primarily associated with workers' compensation claims and general
and vehicle liability. Losses are accrued based upon the Company's estimates of
the aggregate liability for claims incurred using certain actuarial assumptions
and based on Company experience. As of June 30, 2001, the Company has recorded
an accrued liability of $1,038,000 related to self insurance.

STOCK-BASED COMPENSATION

    Statement of Financial Accounting Standards ("SFAS") No. 123, "Accounting
for Stock-Based Compensation," permits entities to recognize as expense over the
vesting period the fair value of all stock-based awards on the date of grant.
Alternatively, SFAS No. 123 also allows entities to continue to apply the
provisions of APB Opinion No. 25 and to provide disclosures for employee
stock-based compensation grants as if the fair-value-based method defined in
SFAS No. 123 had been applied. The Company has elected to continue to apply the
provisions of APB Opinion No. 25 and provide the pro forma disclosure provisions
of SFAS No. 123. No stock options have been granted since 1993. As such, no pro
forma disclosures have been made.

EARNINGS (LOSS) PER SHARE

    Basic earnings (loss) per share is computed by dividing net earnings (loss)
available to common stockholders by the weighted average number of common shares
outstanding during the period. Diluted earnings (loss) per share is calculated
by dividing net earnings (loss) available to common stockholders by the weighted
average number of common shares outstanding during the period plus the impact of
assumed potential diluted securities. The dilutive effect of outstanding options
is reflected in diluted earnings per share by application of the treasury stock
method. For the years ended June 30, 1999, 2000 and 2001 diluted earnings per
share is the same as basic earnings per share as there are no assumed potential
dilutive securities.

    All common shares included in the consolidated financial statements and
earnings (loss) per share calculations have been restated to reflect a 10.56 to
one common stock split effected as part of the Recapitalization Mergers.



                                       25
   26

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

MANAGEMENT'S ESTIMATES

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

COMPREHENSIVE INCOME

    In 1999, the Company adopted SFAS No. 130, "Reporting Comprehensive Income",
which established new rules for the reporting and display of comprehensive
income and its components. Comprehensive income equals net income for each of
the years in the three-year period ended June 30, 2001.

SEGMENT INFORMATION

    The Company's only line of business is the rental of operator assisted
equipment for use in infrastructure projects. This equipment is rented on an
hourly basis (Services) and on a longer-term, fixed price basis (Contracts). In
fiscal 2001, approximately 72% of revenues were generated from Services, and
approximately 28% of revenues were generated from Contracts. The Company does
not account for, or manage, the hourly or fixed-price rentals in a separate
manner. Over the past 3 fiscal years, approximately 23% to 31% of Services
revenues have been generated from Contracts.

    The Company has a non-operated assisted rental business (Bare Rentals). Bare
Rentals were insignificant to the consolidated operations for each of the fiscal
years ended June 30, 1999, 2000 and 2001.

(2) RECEIVABLES

    Contract receivables represent those amounts, which actually have been
billed. Contract retentions are collectible upon completion or other milestones
of contract performance. Based upon anticipated contract completion dates, these
retainages are expected to be collected as follows:



                                     JUNE 30,        JUNE 30,
                                       2000            2001
                                    ----------      ----------
                                              
Years ending June 30:
2001 .........................       4,693,000              --
2002 .........................         687,000       4,209,000
2003 .........................         344,000         799,000
2004 .........................              --         320,000
                                    ----------      ----------
                                    $5,724,000      $5,328,000
                                    ==========      ==========


    Transactions in the allowance for doubtful receivables are summarized as
follows:



                                                    YEARS ENDED JUNE 30,
                                      -----------------------------------------------
                                         1999               2000              2001
                                      -----------       -----------       -----------
                                                                 
Balance, beginning of year .....      $   995,000       $ 1,277,000       $ 1,617,000
Provision for doubtful accounts           554,000         1,818,000            84,000
Accounts (charged off) collected         (272,000)       (1,478,000)           62,000
                                      -----------       -----------       -----------
Balance, end of year ...........      $ 1,277,000       $ 1,617,000       $ 1,763,000
                                      ===========       ===========       ===========




                                       26
   27

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

(3) OTHER ASSETS:

    Other assets consist of the following:



                                JUNE 30,          JUNE 30,
                                 2000               2001
                              -----------       -----------
                                          
Covenants not to compete      $ 1,602,000       $ 1,702,000
Accumulated amortization         (907,000)       (1,325,000)
Other ..................           80,000           246,000
                              -----------       -----------
                              $   775,000       $   623,000
                              ===========       ===========


    The covenants not to compete are amortized over the life of the agreements.
Amortization expense related to the covenants not to compete amounted to
$314,000, $445,000 and $418,000 for the years ended June 30, 1999, 2000 and
2001, respectively.

(4) ACCRUED LIABILITIES:

    Accrued liabilities consist of the following:



                                 JUNE 30,         JUNE 30
                                  2000              2001
                               -----------      -----------
                                          
Union benefits ..........      $ 1,005,000      $ 1,013,000
Accrued bonuses .........        3,165,000        3,204,000
Accrued interest ........        5,026,000        5,253,000
Accrued insurance .......        1,076,000        1,726,000
Accrued vacation ........          421,000          421,000
Accrued payroll .........        2,257,000        2,443,000
Other ...................        1,095,000        1,001,000
                               -----------      -----------
                               $14,045,000      $15,061,000
                               ===========      ===========


(5) SENIOR NOTES AND LONG-TERM DEBT

    Senior Notes

    On August 4, 1998, in connection with the Recapitalization Mergers, the
Company issued $100,000,000 of Senior Notes guaranteed by the wholly-owned
subsidiaries of Penhall International Corp. Interest at 12% is payable
semiannually in arrears beginning February 1, 1999; all unpaid principal and
interest is due August 1, 2006. In addition, the Senior Notes are redeemable at
the Company's option, in whole at any time or in part from time to time, on or
after August 1, 2003, at certain redemption rates ranging from 106% to 102%. The
Senior Notes contain certain financial and non-financial covenants. The Company
was in compliance with all such covenants at June 30, 2001.





                                       27
   28

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

   Long-term Debt

Long-term debt consists of the following:



                                                                                             JUNE 30,         JUNE 30,
                                                                                              2000              2001
                                                                                           -----------      -----------
                                                                                                      
Note payable to former officer and shareholder, bearing interest at 8.0%
   per annum; principal and interest payable monthly until October 2002 .............      $        --      $   233,000
Note payable secured by certain equipment, stated interest of 0%, imputed
   interest at 9.25% per annum which resulted in a discount
   of $200,000; payable $400,000 due June 1, 2000 and 2001, and
   $428,000 due June 1, 2002 ........................................................          728,000          400,000
Note payable secured by certain equipment bearing interest at 6.0% per annum;
   principal and interest due either November 1, 1999 or upon collection of
   specified accounts receivable in accordance with the Lipscomb
   purchase .........................................................................          100,000               --
Note payable secured by certain equipment, stated interest of 0%, imputed
   interest at 10.0% per annum which resulted in a discount
   of $61,000; payable $100,000 due September 30, 2001 and $300,000 due September 30,
   2002 .............................................................................               --          365,000
Note payable secured by certain equipment, stated interest of 0%, imputed
   interest at 9.0% per annum which resulted in a discount
   of $51,000; payable $193,000 due March 31, 2002 and 2003 .........................               --          346,000
Revolving Loan in the maximum credit amount of $30,000,000 secured by certain
     assets of the Company. The Company may elect to maintain the Revolving Loan
     as a Base Rate Loan, which accrues interest quarterly at .75% to 1.50% (as
     defined) plus the higher of the Federal Funds Effective Rate (as defined) or
     the then current prime rate and is payable quarterly, and/or convert into a
     Eurodollar Loan, which accrues interest at 1.75% to 2.25% (as defined) plus
     the Eurodollar Rate (as defined) and is payable on
     the last day of each elected interest period, which shall range
     from one to six months, as elected by the Company.  All unpaid
     principal and interest is due June 15, 2004. The effective
     interest rate at June 30, 2000 and 2001 was 8.51% and 6.23%,
     respectively ...................................................................        2,850,000        6,005,000
$20,000,000 Term Loan secured by certain assets of the Company; principal
     payments of $750,000 per quarter commencing September 15, 2000 through
     June 15, 2001, $1,250,000 per quarter through June 15, 2002, and
     $1,500,000 per quarter through June 15, 2004. The Company may elect to
     maintain the Term Loan as a Base Rate Loan, which accrues interest
     quarterly at .75% to 1.50% (as defined) plus the higher of the Federal
     Funds Effective Rate (as defined) or the current prime rate and is
     payable quarterly, and/or convert into a Eurodollar Loan, which accrues
     interest at 1.75% to 2.25% (as defined) plus the Eurodollar Rate (as
     defined) and is payable on the last day of each elected interest period,
     which shall range from one to six months, as elected by the Company All
     unpaid principal and interest is due June 15, 2004. The effective
     interest rate at June 30, 2000 and 2001 was 8.44%
     and 5.69%, respectively ........................................................       20,000,000       17,000,000
Various capital leases and equipment financing agreements due through
    December 2003 with interest ranging from 0% to 2.29% per annum ..................        1,351,000          662,000
Other ...............................................................................          206,000          197,000
                                                                                           -----------      -----------
                                                                                            25,235,000       25,208,000
Less current installments of long-term debt .........................................        4,649,000        6,436,000
                                                                                           -----------      -----------

Long-term debt, excluding current installments ......................................      $20,586,000      $18,772,000
                                                                                           ===========      ===========




                                       28
   29

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

    As part of the Revolving Loan, the Company has a Swingline Loan in the
maximum credit amount of $2,500,000 secured by certain assets of the Company;
interest accrues quarterly at 1.25% plus the higher of the Federal Funds
Effective Rate (as defined) or then current prime rate and is payable in
quarterly installments. All unpaid principal and interest is due June 10, 2004.

    The Term Loan, Revolving Loan, and Swingline Loan (the "Credit Facility")
contain certain financial and non-financial covenants, including working
capital, net worth, and debt to equity ratios. The company is also required to
make defined prepayments in the event cash flows from operations exceed
specified amounts, as defined. The Company was in compliance with all covenants
and ratios at June 30, 2001. No prepayments were required during the years ended
June 30, 2000 and 2001. Additionally, under the terms of the Credit Facility,
the Company had pledged all of the assets of its wholly owned subsidiaries as
collateral.

    The Company had unused and available amounts under its Credit Facility in
the amount of $23,745,000 at June 30, 2001.

    Annual maturities of long-term debt for the next five years are as follows:




                            JUNE 30
                          -----------
                       
2002 ...............      $ 6,436,000
2003 ...............        6,571,000
2004 ...............       12,022,000
2005 ...............            4,000
2006 ...............            4,000
Thereafter .........          171,000
                          -----------
                          $25,208,000
                          ===========


(6) INCOME TAXES

    Income tax expense (benefit) is comprised of the following components for
each fiscal year ended June 30:



                                        YEAR ENDED JUNE 30,
                          -----------------------------------------------
                             1999              2000              2001
                          -----------       -----------       -----------
                                                     
Current tax expense:
   Federal .........      $        --       $ 1,506,000       $ 2,345,000
   State ...........               --           473,000           299,000
                          -----------       -----------       -----------
                                   --         1,979,000         2,644,000
                          -----------       -----------       -----------
Deferred tax expense
(benefit):
   Federal .........         (630,000)        2,490,000           490,000
   State ...........         (758,000)          (93,000)          766,000
                          -----------       -----------       -----------
                           (1,388,000)        2,397,000         1,256,000
                          -----------       -----------       -----------
                          $(1,388,000)      $ 4,376,000       $ 3,900,000
                          ===========       ===========       ===========


    As of June 30, 2000 and 2001, the Company has a current net deferred tax
asset of $2,318,000 and $2,329,000, respectively, and a net non-current deferred
tax liability of $6,045,000 and $7,312,000, respectively.



                                       29
   30

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

    Significant components of the Company's deferred income tax assets and
liabilities are as follows:



                                                                JUNE 30,         JUNE 30,
                                                                 2000              2001
                                                              -----------       -----------
                                                                          
Deferred tax assets:
   Allowance for doubtful receivables ..................      $   606,000       $   709,000
   Accruals not currently deductible ...................        1,344,000         1,620,000
   Other ...............................................          442,000                --
                                                              -----------       -----------
       Total deferred tax assets .......................      $ 2,392,000       $ 2,329,000
                                                              ===========       ===========

Deferred tax liabilities - Depreciation and amortization       (6,119,000)       (7,312,000)
                                                              -----------       -----------
         Net deferred tax liability ....................      $(3,727,000)      $(4,983,000)
                                                              ===========       ===========


    In assessing the realizability of deferred tax assets, management considers
whether it is more likely than not that some portion or all of the deferred tax
assets will not be realized. The ultimate realization of deferred tax assets is
dependent upon the generation of future taxable income during the periods in
which those temporary differences become deductible. Based upon the level of
historical taxable income and projections for future taxable income over the
periods which the deferred tax assets are deductible, management believes it is
more likely than not the Company will realize the benefits of these deductible
differences.

    Deferred income tax expense (benefit) consists of the following:



                                                               YEARS ENDED JUNE 30
                                                 -----------------------------------------------
                                                    1999              2000              2001
                                                 -----------       -----------       -----------
                                                                            
Allowance for doubtful receivables ........      $  (101,000)      $   (97,000)      $  (103,000)
Accruals not currently deductible and other         (230,000)         (958,000)          166,000
Depreciation and amortization .............          425,000         1,239,000         1,193,000
Accrued compensation ......................          731,000                --                --
Net operating loss carryforwards ..........       (2,213,000)        2,213,000                --
                                                 -----------       -----------       -----------
                                                 $(1,388,000)      $ 2,397,000       $ 1,256,000
                                                 ===========       ===========       ===========


    Income tax expense (benefit) for each fiscal year ended June 30 differed
from the amounts computed by applying the U.S. Federal income tax rate of 34%
for the year ended June 30, 1999, and 35% for the years ended June 30, 2000 and
2001 to earnings (loss) before income taxes as follows:



                                                                  YEARS ENDED JUNE 30
                                                     ----------------------------------------------
                                                        1999              2000              2001
                                                     -----------       -----------      -----------
                                                                               
Computed "expected" tax expense (benefit) .....      $(2,457,000)      $ 3,614,000      $ 3,206,000
Increase (decrease) in taxes resulting from:
State income tax expense, net of Federal income
  tax deduction ...............................         (500,000)          250,000          692,000
Nondeductible reorganization costs ............        1,009,000                --               --
Other, net ....................................          560,000           512,000            2,000
                                                     -----------       -----------      -----------
                                                     $(1,388,000)      $ 4,376,000      $ 3,900,000
                                                     ===========       ===========      ===========




                                       30
   31

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

(7) EMPLOYEE RETIREMENT PLANS

    The Company and its subsidiaries contribute to multi-employer pension plans,
primarily defined benefit plans, as required by collective bargaining
agreements. Contributions to such plans are determined in accordance with the
provisions of negotiated labor contracts and are generally based on the number
of hours worked. Amounts contributed to these plans in fiscal 1999, 2000 and
2001 aggregated $2,597,000, $2,475,000 and $3,035,000, respectively. In the
event of the Company's partial or total withdrawal from such plans, it may be
liable for its share of any unfunded vested benefits thereunder. The Company may
also be assessed for its share of any unfunded vested benefits resulting from
partial or total withdrawal from such plans and any non-payment by other
employer participants. Less than 10% of the Company's employees are covered by a
collective bargaining agreement that will expire within one year.

    The Company sponsors a defined contribution 401(k) plan. Subject to certain
terms and conditions of the plan, substantially all of the Company's non-union
employees are eligible to participate in the plan. The Company may, but is not
required to, make matching contributions to the plan each year, which are
allocated to each participant's account in proportion to the amount that he or
she has contributed to the plan during the applicable plan year. All Company and
employee contributions to the plan plus the earnings thereon are 100% vested.
Costs incurred under the plan were $316,000, $349,000 and $376,000 related to
the plan for the years ended June 30, 1999, 2000 and 2001, respectively.

(8) STOCK COMPENSATION PLANS

    Stock Plans

    Employee Stock Purchase Plans - The Company had established employee stock
purchase plans. Selected employees were allowed to purchase shares at prices
that were determined based on a book value formula. The Company guaranteed to
repurchase the shares upon certain events or termination of the employee. The
repurchase price that was paid by the Company was determined based on a book
value formula that included increased multiples at dates specified in the
agreements. Such plans were terminated in August 1998.

    The stock buy-out plans entered into subsequent to January 28, 1988 gave
rise to compensation expense that was accrued over the vesting period based on
the difference of the original purchase price and the buy-out price of the
shares.

    Shares outstanding that were subject to stock buy-outs were 792,000 at June
30, 1998. The contingent repurchase price of all these shares was $13,328,000 at
June 30, 1998.

    Compensation expense related to the stock purchase plans amounted to
$8,869,000, $0 and $0 for the years ended June 30, 1999, 2000 and 2001,
respectively

    Stock Incentive Plan - On October 7, 1999, the Company's Board of Directors
approved a stock incentive plan (the "Plan") under which employees, officers,
directors or consultants ("Eligible Participants") may be granted stock options
and restricted stock awards. The Board authorized the issuance of up to 50,000
shares of common stock and 2,500 shares of Series B Preferred Stock under the
Plan. The Plan is administered by the Board of Directors or an appointed
committee (Administrator). The exercise price for stock options or restricted
stock awards shall not be less than the Fair Market Value (as defined) of the
stock on the grant date subject to restrictions and conditions, including the
Company's option to repurchase, as determined by the Administrator at the time
of the grant. The term of each stock option shall be fixed, and not exceeding 10
years from the grant date of the stock option. In addition, stock options may be
subject to specific vesting and acceleration provisions as determined by the
Administrator at or after the grant date. On November 12, 1999, the Company
issued 17,513 shares of common stock for an aggregate purchase price of $537,000
and 511 shares of Series B Preferred Stock for an aggregate purchase price of
$574,000 to Eligible Participants under the Plan. On October 20, 2000, the
Company issued 4,967 shares of common stock for an aggregate purchase price of
$309,000 and 146 shares of Series B Preferred Stock for an aggregate purchase
price of $186,000 to Eligible Participants under the Plan. No stock options have
been granted under the Plan.



                                       31
   32

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

    Stockholders Agreement

    Upon consummation of the Recapitalization Mergers, an affiliate, the
management stockholders and Penhall International Corp. entered into a
Securities Holders Agreement (the "Stockholders Agreement") containing certain
agreements among such stockholders with respect to the capital stock and
corporate governance of the Company and its subsidiaries.

    The Stockholders Agreement contains certain provisions, which, with certain
exceptions, restrict the ability of the management stockholders from
transferring any common stock or Series B preferred stock except pursuant to the
terms of the Stockholders Agreement. If the Board of Directors of Penhall
International Corp. and holders of at least a majority of the common stock of
Penhall International Corp. then outstanding shall approve the sale of Penhall
International Corp. or any of its subsidiaries to an unaffiliated third person
(an "Approved Sale"), each stockholder of the Company shall consent to, vote for
and raise no objections against, and waive dissenters and appraisal rights (if
any) with respect to, the Approved Sale and, if such sale shall include the sale
of capital stock, each stockholder shall sell such stockholder's capital stock
on the terms and conditions approved by the Board of Directors of Penhall
International Corp. and the holders of a majority of the common stock of Penhall
International Corp. then outstanding. The Stockholders Agreement also provides
for certain additional restrictions on transfer of Penhall International Corp.'s
common stock and Series B preferred stock by the management stockholders,
including the right of Penhall International Corp. to purchase certain common
stock and Series B preferred stock of Penhall International Corp. held by a
management stockholder upon termination of such management stockholder's
employment on or prior to the later of the fifth anniversary of the consummation
of the Recapitalization Mergers and the 180th day following an Initial Public
Offering (as defined below), at its original issuance price, and the grant of a
right of first refusal in favor of Penhall International Corp. in the event a
management stockholder elects to transfer such common stock or Series B
preferred stock. Under the Stockholders Agreement, a management stockholder has
the right, subject to the restrictions set forth in agreements relating to
indebtedness of the Company, to require Penhall International Corp. to purchase
certain common stock and Series B preferred stock of the Company held by such
management stockholder upon termination of such management stockholder's
employment on or prior to the later of the fifth anniversary of the consummation
of the Recapitalization Mergers and the 180th day following an Initial Public
Offering, at its original issuance price. "Initial Public Offering" means the
sale by the Company in an underwritten public offering made pursuant to an
effective registration statement under the Securities Act of common stock for
gross offering proceeds of at least $30 million. The Stockholders Agreement also
contains certain provisions that provide the management stockholders with a
termination benefit upon termination of employment without cause, death or
disability. The amount of the termination benefit is based upon the book value
of the common stock and Series B preferred stock, as defined in the Stockholders
Agreement. However, if Penhall International Corp. does not meet certain EBITDA
growth criteria, the amount that a management stockholder will receive for
outstanding common stock or Series B preferred stock under any form of
termination is the lower of the original issuance price or book value.

    On August 4, 1998, the Recapitalization Mergers caused the stock buy-out
agreements to be terminated and replaced by the terms of the Stockholders
Agreement. The Recapitalization Mergers established a new cost basis for the
stock under the stock buy-out agreements which resulted in stock-based
compensation expense of $8,869,000 which is included in general and
administrative expenses for the year ended June 30, 1999. Management
shareholders rolled over certain shares in the Recapitalization Mergers at a new
cost basis resulting in the reduction of the remaining accrued compensation
recorded under the stock buy-out agreements as an equity contribution.

    Shares outstanding that are subject to the buy-out provisions of the
Stockholders Agreement are 380,008 and 358,389 shares of common stock and 8,990
and 8,552 shares of Series B preferred stock at June 30, 2000 and 2001,
respectively.



                                       32
   33

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

(9) REDEEMABLE PREFERRED STOCK

    Senior Exchangeable Preferred Stock

    As of August 4, 1998 and in connection with the Recapitalization Mergers,
Penhall International Corp. is authorized to issue up to 250,000 shares of
preferred stock, par value $.01 per share ("Preferred stock"), of which 10,000
shares have been designated as Senior Exchangeable Preferred stock. With respect
to dividend rights and rights on liquidation, winding up and dissolution of
Penhall International Corp., the Senior Exchangeable Preferred stock ranks
senior to the Common stock, the Series A preferred stock and the Series B
Preferred stock. Holders of Senior Exchangeable Preferred stock are entitled to
receive, when, as and if declared by the Board of Directors of Penhall
International Corp., out of funds legally available for payment thereof, cash
dividends on each share of Senior Exchangeable Preferred stock at a rate per
annum equal to 10.5% of the Senior Exchangeable Preferred Liquidation Preference
(as defined below) of such share before any dividends are declared and paid, or
set apart for payment, on any shares of capital stock junior to the Senior
Exchangeable Preferred stock ("Senior Exchangeable Junior Stock") with respect
to the same dividend period. All dividends shall be cumulative without interest,
whether or not earned or declared. "Senior Exchangeable Preferred Liquidation
Preference" means, on any specific date, with respect to each share of Senior
Exchangeable Preferred stock, the sum of (i) $1,000 per share plus (ii) the
accumulated unpaid dividends with respect to such share.

    Penhall International Corp. may, at its option, redeem at any time, from any
source of funds legally available therefore, in whole or in part, any or all of
the shares of Senior Exchangeable Preferred stock, at a redemption price per
share equal to 100% of the then effective Senior Exchangeable Preferred
Liquidation Preference per share, plus an amount equal to a prorated dividend
for the period from the dividend payment date immediately prior to the
redemption date to the redemption date. On February 1, 2007, Penhall
International Corp. shall redeem, from any source of funds legally available
therefore, all of the then outstanding shares of Senior Exchangeable Preferred
stock at a redemption price per share equal to 100% of the then effective Senior
Exchangeable Preferred Liquidation Preference per share, plus an amount equal to
a prorated dividend for the period from the dividend payment date immediately
prior to the redemption date to the redemption date.

    The Senior Exchangeable Preferred stock is exchangeable by Penhall
International Corp. at any time and from time to time for junior subordinated
notes (the "Junior Subordinated Notes") in an amount equal to the Senior
Exchangeable Preferred Liquidation Preference plus an amount equal to a prorated
dividend for the period from the dividend payment date immediately prior to the
exchange date to the exchange date. The Junior Subordinated Notes will pay
interest from the date of exchange at the rate of 10.5% per annum in cash;
provided, however, that Penhall International Corp. shall be prohibited from
paying interest on the Junior Subordinated Notes in cash for so long as the such
notes shall remain outstanding. In such event, interest shall be deemed to be
paid by such amount being added to the outstanding principal amount of the
Junior Subordinated Notes and shall accrue interest as a portion of the
principal amount of the Junior Subordinated Notes to the maximum extent
permitted by law. If issued, the Junior Subordinated Notes will mature on
February 1, 2007.

    In the event of a voluntary or involuntary liquidation, dissolution or
winding up of Penhall International Corp., holders of Senior Exchangeable
preferred stock shall be entitled to be paid out of the assets of Penhall
International Corp. available for distribution to its stockholders an amount in
cash equal to the Senior Exchangeable Preferred Liquidation Preference per
share, plus an amount equal to a prorated dividend from the last dividend
payment date to the date fixed for liquidation, dissolution or winding up,
before any distribution is made on any shares of Senior Exchangeable Junior
Stock. If such available assets are insufficient to pay the holders of the
outstanding shares of Senior Exchangeable preferred stock in full, such assets,
or the proceeds thereof, shall be distributed ratably among such holders. Except
as otherwise required by law, the holders of Senior Exchangeable preferred stock
have no voting rights and are not entitled to any notice of meeting of
stockholders.



                                       33
   34

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

    Series A Preferred Stock

    Penhall International Corp. has designated 25,000 shares of preferred stock
as Series A preferred stock. With respect to dividend rights and rights on
liquidation, winding up and dissolution of Penhall International Corp., the
Series A preferred stock ranks senior to the common stock and on a parity with
the Series B preferred stock. Holders of Series A preferred stock are entitled
to receive, when, as and if declared by the Board of Directors of Penhall
International Corp., out of funds legally available for payment thereof, cash
dividends on each share of Series A preferred stock at a rate per annum equal to
13% of the Liquidation Preference (as defined below) of such share before any
dividends are declared and paid, or set apart for payment, on any shares of
capital stock junior to the Series A preferred stock ("Junior Stock") with
respect to the same dividend period. All dividends shall be cumulative without
interest, whether or not earned or declared. "Liquidation Preference" means, on
any specific date, with respect to each share of Series A preferred stock, the
sum of (i) $1,000 per share plus (ii) the accumulated dividends with respect to
such share.

    Penhall International Corp. may, at its option, redeem at any time, from any
source of funds legally available therefore, in whole or in part, any or all of
the shares of Series A preferred stock, at a redemption price per share equal to
100% of the then effective Liquidation Preference per share, plus an amount
equal to a prorated dividend for the period from the dividend payment date
immediately prior to the redemption date to the redemption date. On August 1,
2007, Penhall International Corp. shall redeem, from any source of funds legally
available therefore, all of the then outstanding shares of Series A preferred
stock at a redemption price per share equal to 100% of the then effective
Liquidation Preference per share, plus an amount equal to a prorated dividend
for the period from the dividend payment date immediately prior to the
redemption date to the redemption date.

    In the event of a voluntary or involuntary liquidation, dissolution or
winding up of Penhall International Corp., holders of Series A preferred stock
shall be entitled to be paid out of the assets of Penhall International Corp.
available for distribution to its stockholders an amount in cash equal to the
Liquidation Preference per share, plus an amount equal to a prorated dividend
from the last dividend payment date to the date fixed for liquidation,
dissolution or winding up, before any distribution is made on any shares of
junior stock. If such available assets are insufficient to pay the holders of
the outstanding shares of Series A preferred stock in full, such assets, or the
proceeds thereof, shall be distributed ratably among such holders. Except as
otherwise required by law, the holders of Series A preferred stock have no
voting rights and are not entitled to any notice of meeting of stockholders.

    Series B Preferred Stock

    The Company has designated 50,000 shares of preferred stock as Series B
preferred stock. The preferences and relative, participating, optional and other
special rights and qualifications, limitations and restrictions (including,
without limitation, dividend rights and rights on liquidation, winding up and
dissolution of the Company) of the Series B preferred stock are identical to
those of the Series A preferred stock, except that the Series B preferred stock
is not subject to any mandatory or optional redemption by the Company.

(10)  COMMITMENTS AND CONTINGENCIES

    Leases

    (a) Capital Leases

    The Company is obligated under various capital leases for certain
construction equipment that expire at various dates through December 2003. At
June 30, 2000 and 2001, the cost of construction equipment and the related
depreciation recorded for equipment under capital leases were as follows:



                                      2000            2001
                                   ----------      ----------
                                             
Construction Equipment ......      $1,600,000      $1,623,000
Less accumulated amortization         343,000         444,000
                                   ----------      ----------
                                   $1,257,000      $1,179,000
                                   ==========      ==========




                                       34
   35

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

    The present value of the minimum lease payments is substantially the same as
gross maturities due to interest rates of 0% - 2.29% (note 5).

    (b) Operating Leases

    The Company and its subsidiaries lease various properties and equipment
under long-term agreements, which expire at varying dates through October 2008.
Certain of these leases provide for renegotiations of annual rentals at
specified dates. Rent expense was $821,000, $1,098,000 and $1,203,000 for the
years ended June 30, 1999, 2000 and 2001, respectively.

    Future minimum lease payments under noncancelable operating leases (with
initial or remaining lease terms in excess of one year) as of June 30, 2001 are
as follows:


                        
YEARS ENDING JUNE 30:
2002 ................      $1,028,000
2003 ................         861,000
2004 ................         662,000
2005 ................         352,000
2006 ................         242,000
Thereafter ..........         326,000
                           ----------
                           $3,471,000
                           ==========


    Concentration of Credit Risk

    Financial instruments that potentially subject the Company to credit risk
consist primarily of cash and cash equivalent accounts, and contract and trade
receivables.

    The California Department of Transportation accounted for approximately 6%
of consolidated revenues of the Company for each of the years ended June 30,
1999, 2000 and 2001. No other customer accounted for 5% or more of consolidated
revenues for the years end June 30, 1999, 2000 or 2001.

    Risks and Uncertainties

    The Company is required to meet certain financial and operating criteria as
established by the Department of Transportation to bid and work in certain
states. There is no assurance that state regulatory agencies will not change the
established criteria or that the Company will continue to comply with the
established criteria. Should the Company lose its ability to bid and work in
certain states, the operations and the financial position of the Company could
be adversely effected.

    Cash and Cash Equivalents

    At June 30, 2000 and 2001, the Company had approximately $1,611,000 and
$1,533,000, respectively, on deposit at one financial institution. At June 30,
2000, the Company also had approximately $472,000 on deposit at a second
financial institution.



                                       35
   36

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

    Letters of Credit

    As of June 30, 2001, the Company has an outstanding standby letter of credit
of $250,000 with a financial institution for the benefit of a certain customer
of the Company. The standby letter of credit, which reduces the amount of
borrowing available under the Company's Credit Facility (note 5), expires on
November 30, 2001.

    Litigation

    There are various lawsuits and claims pending against and claims being
pursued by the Company and its subsidiaries arising out of the normal course of
business. It is management's present opinion based in part upon the advise of
legal counsel that the outcome of these proceedings will not have a material
effect on the Company's consolidated financial statements taken as a whole.

    Certain Fees Payable to BRS; BRS Management Agreement

    Upon consummation of the Recapitalization Mergers (note 1), the Company paid
the Third Party a closing fee of $2.0 million (the "Closing Fee"). In addition,
the Company entered into a management services agreement (the "Management
Agreement") with the Third Party pursuant to which the Third Party will be paid
$300,000 per year for certain management, business and organizational strategy,
and merchant and investment banking services rendered to the Company. The
Closing Fee and the fees payable pursuant to the Management Agreement were
negotiated on an arm's-length basis by representatives of the Third Party and
the Company. The amount of the annual management fee may be increased under
certain circumstances based upon performance or other criteria to be established
by the Board of Directors of the Company.

(11)  COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS

    Cost and estimated earnings on uncompleted contracts consists of the
following:



                                                                  JUNE 30,           JUNE 30,
                                                                    2000               2001
                                                                ------------       ------------
                                                                             
Costs incurred on uncompleted contracts ..................      $ 53,559,000       $ 82,727,000
Estimated earnings to date ...............................         7,040,000         16,072,000
                                                                ------------       ------------
                                                                  60,599,000         98,799,000
Less billings to date ....................................        59,108,000         98,631,000
                                                                ------------       ------------
                                                                $  1,491,000       $    168,000
                                                                ============       ============
Included in accompanying consolidated balance sheets under
 the following captions:
     Costs and estimated earnings in excess of
       billings on uncompleted contracts .................      $  4,126,000       $  1,856,000
     Billings in excess of costs and estimated
       earnings on uncompleted contracts .................        (2,635,000)        (1,688,000)
                                                                ------------       ------------
                                                                $  1,491,000       $    168,000
                                                                ============       ============


(12)  FAIR VALUE OF FINANCIAL INSTRUMENTS

    SFAS No. 107, "Disclosures about Fair Value of Financial Instruments,"
requires disclosure of fair value information about financial instruments,
whether or not recognized on the balance sheet, for which it is practicable to
estimate that value. In cases where quoted market prices are not available, fair
values are based on estimates using present value or other valuation techniques.
SFAS No. 107 excludes certain financial instruments and all non-financial
instruments from its disclosure requirements. Accordingly, the aggregate fair
value amounts presented do not represent the underlying value of the Company.



                                       36
   37

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

    The following table presents the carrying amounts and estimated fair values
of the Company's financial instruments at June 30, 2000 and 2001.



                                                       2000                                2001
                                          ------------------------------      ------------------------------
                                            CARRYING           FAIR             CARRYING           FAIR
                                             AMOUNT            VALUE             AMOUNT            VALUE
                                          ------------      ------------      ------------      ------------
                                                                                    
Financial assets:
   Cash and Cash Equivalents .......      $  2,109,000      $  2,109,000      $  1,030,000      $  1,030,000
   Net receivables .................        35,941,000        35,941,000        39,906,000        39,906,000

Financial liabilities:
   Current installments of
      long-term debt ...............         4,649,000         4,649,000         6,436,000         6,436,000
   Trade accounts payable ..........        10,953,000        10,953,000         9,976,000         9,976,000
   Accrued liabilities and income
      taxes payable ................        14,496,000        14,496,000        15,061,000        15,061,000
   Long-term debt, excluding current
      installments .................        20,586,000        20,586,000        18,772,000        18,772,000
   Senior Notes ....................       100,000,000        97,250,000       100,000,000        98,000,000


    The carrying amounts shown in the table are included in the consolidated
balance sheets under the indicated captions. The following methods and
assumptions were used to estimate the fair value of each class of financial
instruments:

    Cash and cash equivalents, net receivables, current installments of
long-term debt, trade accounts payables and accrued liabilities and income taxes
payable: The carrying amounts approximate fair value because of the short
maturity of these instruments.

    Long-term debt, excluding current installments, and Senior Notes: The fair
value of the Company's long-term debt and Senior Notes is estimated by
discounting the future cash flows of each instrument at rates currently offered
to the Company as of the date of the consolidated balance sheets for similar
debt instruments by the Company's bankers.

(13)  ACQUISITIONS

    The Company completed the following acquisitions during fiscal 1999 and
2001, which were accounted for as purchases:

    In October 1998, the Company purchased certain assets of Daley Concrete
Cutting, a division of U.S. Rentals for a cash payment of $3,743,000. The excess
of the purchase price over the fair value of the net identifiable assets
acquired of $300,000 has been recorded as goodwill and is being amortized on a
straight-line basis over 15 years.

    In November 1998, the Company purchased Lipscomb Concrete Cutting (Lipscomb)
for $4,251,000. The purchase price included a cash payment of $3,376,000 and a
seller unsecured carryback note of $876,000 at 6% interest, all due and payable
November 1, 1999, subject to certain conditions.

    In April 1999, the Company purchased certain assets of Diamond Concrete
Services for a cash payment of $388,000, which represents the fair value of the
net identifiable assets acquired.

    In June 1999, the Company purchased certain assets of Prospect Drilling and
Sawing for $1,528,000. The purchase price included a cash payment of $500,000,
and a seller unsecured carryback note of $1,028,000 at 9.25% interest, due in
three annual installments through June 2002.

 In September 2000, the Company purchased certain assets of Advance Concrete
Sawing & Drilling for $1,096,000. The purchase price included a cash payment of
$317,000, $40,000 of covenants not to compete and $400,000 of additional
consideration payable in equal installments in October 2000 and September 2001,
and a seller unsecured carryback note of $339,000 at 10.0% imputed interest,



                                       37
   38

payable in installments of $100,000 due in September 2001 and $300,000 due in
September 2002. The excess of the purchase price over the fair value of the net
identifiable assets acquired of $384,000 has been recorded as goodwill and is
being amortized on a straight-line basis over 15 years.

    In March 2001, the Company purchased certain assets of H&P Sawing and
Drilling for $582,000. The purchase price included a cash payment of $193,000,
$50,000 of covenants not to compete and a seller unsecured carryback note of
$339,000 at 9.0% imputed interest, due in two annual installments of $193,000
through March 2003.

    Pro-forma information has not been presented since the results of these
operations did not have a significant effect on Penhall's consolidated
operations.

(14)  GUARANTORS AND FINANCIAL INFORMATION

    The following consolidating financial information is presented for purposes
of complying with the reporting requirements of the Guarantor Subsidiaries.
Separate financial statements and other disclosures with respect to the
Guarantor Subsidiaries are not presented because the Company believes that such
financial statements and other information would not provide additional
information that is material to investors.

    The condensed consolidating financial information presents condensed
financial statements as of June 30, 2000 and 2001 and for the years ended June
30, 1999, 2000 and 2001 of:

        a)      Penhall International Corp. on a parent company only basis
                ("Parent") (carrying its investments in the subsidiaries under
                the equity method),

        b)      the Guarantor Subsidiaries (Penhall Rental Corp. and Penhall
                Company and subsidiaries),

        c)      elimination entries necessary to consolidate the parent company
                and its subsidiaries, and

        d)      the Company on a consolidated basis.



                                       38
   39

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001


                      CONDENSED CONSOLIDATING BALANCE SHEET




                                                                             JUNE 30, 2000
                                          -------------------------------------------------------------------------------------
                                             PENHALL
                                             INTER-            PENHALL
                                            NATIONAL           RENTAL            PENHALL
                                              CORP.             CORP.            COMPANY        ELIMINATIONS      CONSOLIDATED
                                          -------------     -------------     -------------     -------------     -------------
                                                                                                   
Assets
   Current assets:
     Receivables, net ................    $          --     $          --     $  35,941,000     $          --     $  35,941,000
     Inventories .....................               --                --         1,741,000                --         1,741,000
     Costs and estimated earnings in
       excess of billings on
       uncompleted contracts .........               --                --         4,126,000                --         4,126,000
     Intercompany assets .............       41,702,000                --                --       (41,702,000)               --
     Other current assets ............          217,000         1,394,000         3,732,000                --         5,343,000
                                          -------------     -------------     -------------     -------------     -------------
       Total current assets ..........       41,919,000         1,394,000        45,540,000       (41,702,000)       47,151,000
   Net property, plant and equipment .               --         8,882,000        52,842,000                --        61,724,000
   Other assets, net .................        4,946,000                --         8,341,000                --        13,287,000
   Intercompany assets ...............       10,000,000                --                --       (10,000,000)               --
   Investment in parent ..............               --         4,001,000                --        (4,001,000)               --
   Investment in subsidiaries ........       41,222,000                --                --       (41,222,000)               --
                                          -------------     -------------     -------------     -------------     -------------
                                          $  98,087,000     $  14,277,000     $ 106,723,000     $ (96,925,000)    $ 122,162,000
                                          =============     =============     =============     =============     =============
Liabilities and Stockholders'
   Equity (Deficit):
   Current installments of long-term
     debt ............................    $   3,000,000     $       3,000     $   1,646,000     $          --     $   4,649,000
   Trade accounts payable ............               --           103,000        10,850,000                --        10,953,000
   Accrued liabilities ...............        5,066,000                --         8,979,000                --        14,045,000
   Income taxes payable ..............          451,000                --                --                --           451,000
   Billings in excess of costs and
     estimated earnings on uncompleted
     contracts .......................               --                --         2,635,000                --         2,635,000
   Intercompany liabilities ..........        2,922,000        35,586,000         3,194,000       (41,702,000)               --
                                          -------------     -------------     -------------     -------------     -------------
       Total current liabilities .....       11,439,000        35,692,000        27,304,000       (41,702,000)       32,733,000
   Intercompany liabilities ..........               --                --        10,000,000       (10,000,000)               --
   Long-term debt, excluding
     current installments ............       19,850,000           203,000           533,000                --        20,586,000
   Senior notes ......................      100,000,000                --                --                --       100,000,000
   Deferred tax liabilities ..........               --          (540,000)        6,585,000                --         6,045,000
   Senior Exchangeable Preferred stock       12,220,000                --                --                --        12,220,000
   Series A Preferred stock ..........       13,365,000                --                --                --        13,365,000
   Stockholders' equity (deficit) ....      (58,787,000)      (21,078,000)       62,301,000       (45,223,000)      (62,787,000)
                                          -------------     -------------     -------------     -------------     -------------
                                          $  98,087,000     $  14,277,000     $ 106,723,000     $ (96,925,000)    $ 122,162,000
                                          =============     =============     =============     =============     =============




                                       39
   40

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

                      CONDENSED CONSOLIDATING BALANCE SHEET



                                                                               JUNE 30, 2001
                                          -------------------------------------------------------------------------------------
                                             PENHALL
                                             INTER-            PENHALL
                                            NATIONAL           RENTAL            PENHALL
                                              CORP.             CORP.            COMPANY        ELIMINATIONS      CONSOLIDATED
                                          -------------     -------------     -------------     -------------     -------------
                                                                                                   
Assets
   Current assets:
     Receivables, net ................    $   1,082,000     $          --     $  38,824,000     $          --     $  39,906,000
     Inventories .....................               --                --         2,273,000                --         2,273,000
     Costs and estimated earnings in
       excess of billings on
       uncompleted contracts .........               --                --         1,856,000                --         1,856,000
     Intercompany assets .............       29,006,000                --                --       (29,006,000)               --
     Other current assets ............          112,000           966,000         3,698,000                --         4,776,000
                                          -------------     -------------     -------------     -------------     -------------
       Total current assets ..........       30,200,000           966,000        46,651,000       (29,006,000)       48,811,000
   Net property, plant and equipment .               --         9,424,000        56,779,000                --        66,203,000
   Other assets, net .................        4,062,000                --         7,886,000                --        11,948,000
   Intercompany assets ...............       10,000,000                --                --       (10,000,000)               --
   Investment in parent ..............               --         4,001,000                --        (4,001,000)               --
   Investment in subsidiaries ........       55,992,000                --                --       (55,992,000)               --
                                          -------------     -------------     -------------     -------------     -------------
                                          $ 100,254,000     $  14,391,000     $ 111,316,000     $ (98,999,000)    $ 126,962,000
                                          =============     =============     =============     =============     =============
Liabilities and Stockholders'
   Equity (Deficit):
   Current installments of long-term
     debt ............................    $   5,173,000     $      10,000     $   1,253,000     $          --     $   6,436,000
   Trade accounts payable ............            3,000                --         9,973,000                --         9,976,000
   Accrued liabilities ...............        5,295,000           (20,000)        9,786,000                --        15,061,000
   Income taxes payable ..............               --                --                --                --                --
   Billings in excess of costs and
     estimated earnings on uncompleted
     contracts .......................               --                --         1,688,000                --         1,688,000
   Intercompany liabilities ..........               --        28,346,000           660,000       (29,006,000)               --
                                          -------------     -------------     -------------     -------------     -------------
       Total current liabilities .....       10,471,000        28,336,000        23,360,000       (29,006,000)       33,161,000
   Intercompany liabilities ..........               --                --        10,000,000       (10,000,000)               --
   Long-term debt, excluding
     current installments ............       18,066,000           186,000           520,000                --        18,772,000
   Senior notes ......................      100,000,000                --                --                --       100,000,000
   Deferred tax liabilities ..........               --          (143,000)        7,455,000                --         7,312,000
   Senior Exchangeable Preferred stock       13,573,000                --                --                --        13,573,000
   Series A Preferred stock ..........       15,219,000                --                --                --        15,219,000
   Stockholders' equity (deficit) ....      (57,075,000)      (13,988,000)       69,981,000       (59,993,000)      (61,075,000)
                                          -------------     -------------     -------------     -------------     -------------
                                          $ 100,254,000     $  14,391,000     $ 111,316,000     $ (98,999,000)    $ 126,962,000
                                          =============     =============     =============     =============     =============




                                       40
   41

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS




                                                                       YEAR ENDED JUNE 30, 1999
                                           -----------------------------------------------------------------------------------
                                             PENHALL
                                             INTER-            PENHALL
                                            NATIONAL           RENTAL            PENHALL
                                              CORP.             CORP.            COMPANY       ELIMINATIONS      CONSOLIDATED
                                           ------------      ------------      ------------    ------------      -------------
                                                                                                  
Revenues .............................     $  5,904,000      $  1,244,000      $137,542,000     $(1,244,000)     $ 143,446,000
Cost of revenues .....................        3,569,000             5,000        97,815,000              --        101,389,000
                                           ------------      ------------      ------------     -----------      -------------
   Gross profit ......................        2,335,000         1,239,000        39,727,000      (1,244,000)        42,057,000
General and administrative expenses ..        1,390,000         9,412,000        23,035,000      (1,267,000)        32,570,000
Reorganization expenses ..............               --         3,501,000                --              --          3,501,000
Other operating income ...............           84,000           919,000           818,000        (700,000)         1,121,000
Equity earnings in subsidiaries ......        3,489,000                --                --      (3,489,000)                --
                                           ------------      ------------      ------------     -----------      -------------
   Earnings (loss) before interest
     expense and income taxes ........        4,518,000       (10,755,000)       17,510,000      (4,166,000)         7,107,000
Interest expense .....................       13,552,000           168,000           591,000          23,000         14,334,000
                                           ------------      ------------      ------------     -----------      -------------
   Earnings (loss) before income taxes       (9,034,000)      (10,923,000)       16,919,000      (4,189,000)        (7,227,000)
Income tax expense (benefit) .........       (3,895,000)       (4,456,000)        6,963,000              --         (1,388,000)
                                           ------------      ------------      ------------     -----------      -------------
Net earnings (loss) ..................     $ (5,139,000)     $ (6,467,000)     $  9,956,000     $(4,189,000)     $  (5,839,000)
                                           ============      ============      ============     ===========      =============




                                       41
   42

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS



                                                                         YEAR ENDED JUNE 30, 2000
                                             --------------------------------------------------------------------------------
                                               PENHALL
                                                INTER-           PENHALL
                                               NATIONAL          RENTAL         PENHALL
                                                 CORP.            CORP.         COMPANY        ELIMINATIONS      CONSOLIDATED
                                             ------------      ----------     ------------     ------------      ------------
                                                                                                  
Revenues ...............................     $         --      $1,318,000     $173,060,000     $ (1,318,000)     $173,060,000
Cost of revenues .......................               --              --      119,854,000               --       119,854,000
                                             ------------      ----------     ------------     ------------      ------------
   Gross profit ........................               --       1,318,000       53,206,000       (1,318,000)       53,206,000
General and administrative expenses ....          444,000         410,000       28,938,000       (1,318,000)       28,474,000
Reorganization expenses ................               --          43,000               --               --            43,000
Other operating income .................           64,000              --        1,164,000               --         1,228,000
Equity earnings in subsidiaries ........       15,233,000              --               --      (15,233,000)               --
                                             ------------      ----------     ------------     ------------      ------------
   Earnings before interest
     expense and income taxes ..........       14,853,000         865,000       25,432,000      (15,233,000)       25,917,000
Interest expense .......................       15,115,000          28,000          448,000               --        15,591,000
                                             ------------      ----------     ------------     ------------      ------------
   Earnings (loss) before income taxes .         (262,000)        837,000       24,984,000      (15,233,000)       10,326,000
Income tax expense (benefit) ...........       (6,212,000)        311,000       10,277,000               --         4,376,000
                                             ------------      ----------     ------------     ------------      ------------
Net earnings ...........................     $  5,950,000      $  526,000     $ 14,707,000     $(15,233,000)     $  5,950,000
                                             ============      ==========     ============     ============      ============




                                       42
   43

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS



                                                                          YEAR ENDED JUNE 30, 2001
                                               -----------------------------------------------------------------------------
                                                 PENHALL
                                                  INTER-          PENHALL
                                                 NATIONAL         RENTAL          PENHALL
                                                   CORP.           CORP.          COMPANY      ELIMINATIONS    CONSOLIDATED
                                               -------------   -------------   -------------   -------------   -------------
                                                                                                
Revenues ....................................  $          --   $  12,005,000   $ 176,893,000   $ (13,129,000)  $ 175,769,000
Cost of revenues ............................             --              --     123,868,000              --     123,868,000
                                               -------------   -------------   -------------   -------------   -------------
   Gross profit .............................             --      12,005,000      53,025,000     (13,129,000)     51,901,000
General and administrative expenses .........        397,000         454,000      30,551,000      (2,515,000)     28,887,000
Royalties ...................................             --              --      10,614,000     (10,614,000)             --
Other operating income ......................          8,000          53,000       1,347,000              --       1,408,000
Equity earnings in subsidiaries .............     14,770,000              --              --     (14,770,000)             --
                                               -------------   -------------   -------------   -------------   -------------
   Earnings before interest
     expense and income taxes ...............     14,381,000      11,604,000      13,207,000     (14,770,000)     24,422,000
Interest expense ............................     15,095,000           5,000         163,000              --      15,263,000
                                               -------------   -------------   -------------   -------------   -------------
   Earnings (loss) before income taxes ......       (714,000)     11,599,000      13,044,000     (14,770,000)      9,159,000
Income tax expense (benefit) ................     (5,974,000)      4,510,000       5,364,000              --       3,900,000
                                               -------------   -------------   -------------   -------------   -------------
Net earnings ................................  $   5,260,000   $   7,089,000   $   7,680,000   $ (14,770,000)  $   5,259,000
                                               =============   =============   =============   =============   =============




                                       43
   44

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS



                                                                           YEAR ENDED JUNE 30, 1999
                                                  -----------------------------------------------------------------------------
                                                     PENHALL
                                                      INTER-         PENHALL
                                                     NATIONAL        RENTAL          PENHALL
                                                       CORP.          CORP.          COMPANY      ELIMINATIONS     CONSOLIDATED
                                                  -------------   -------------   -------------   -------------   -------------
                                                                                                   
Net cash provided by (used in) operating
  activities ...................................  $    (593,000)  $ (16,821,000)  $  17,627,000   $    (700,000)  $    (487,000)
                                                  -------------   -------------   -------------   -------------   -------------
Cash flows from investing activities:
   Proceeds from sale of assets ................         76,000         363,000         529,000              --         968,000
   Capital expenditures ........................       (865,000)       (921,000)    (12,670,000)             --     (14,456,000)
   Acquisition of companies, net of cash
     acquired ..................................             --              --      (7,700,000)             --      (7,700,000)
                                                  -------------   -------------   -------------   -------------   -------------
      Net cash used in investing activities ....       (789,000)       (558,000)    (19,841,000)             --     (21,188,000)
                                                  -------------   -------------   -------------   -------------   -------------
Cash flows from financing activities:
   Due to (from) affiliates ....................    (36,415,000)     33,421,000       2,994,000              --              --
   Book overdraft ..............................             --              --       2,471,000              --       2,471,000
   Borrowings under long-term debt .............     43,200,000       2,745,000              --              --      45,945,000
   Repayments of long-term debt ................    (16,700,000)    (16,614,000)     (2,268,000)             --     (35,582,000)
   Paydown on notes payable to stockholders ....             --        (405,000)             --              --        (405,000)
   Borrowings on Senior Notes ..................    100,000,000              --              --              --     100,000,000
   Debt issuance costs .........................     (5,916,000)             --              --              --      (5,916,000)
   Dividends paid ..............................       (700,000)             --              --         700,000              --
   Proceeds from issuance of common stock ......        399,000              --              --              --         399,000
   Repurchase of common stock ..................    (93,050,000)             --              --              --     (93,050,000)
   Issuance of Series A Preferred stock ........     10,427,000              --              --              --      10,427,000
   Issuance of Series B Preferred stock ........        237,000              --              --              --         237,000
                                                  -------------   -------------   -------------   -------------   -------------
   Net cash provided by financing activities ...      1,482,000      19,147,000       3,197,000         700,000      24,526,000
                                                  -------------   -------------   -------------   -------------   -------------
   Net increase in cash and cash equivalents ...        100,000       1,768,000         983,000              --       2,851,000
Cash and cash equivalents at beginning
  of year ......................................       (100,000)         85,000         249,000              --         234,000
                                                  -------------   -------------   -------------   -------------   -------------
Cash and cash equivalents at end of year .......  $          --   $   1,853,000   $   1,232,000   $          --   $   3,085,000
                                                  =============   =============   =============   =============   =============




                                       44
   45

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS



                                                                          YEAR ENDED JUNE 30, 2000
                                                   ------------------------------------------------------------------------
                                                     PENHALL
                                                      INTER-         PENHALL
                                                     NATIONAL        RENTAL        PENHALL
                                                       CORP.          CORP.        COMPANY      ELIMINATIONS   CONSOLIDATED
                                                   ------------   ------------   ------------   ------------   ------------
                                                                                                
Net cash provided by (used in) operating
  activities ...................................   $ (4,676,000)  $  5,723,000   $ 25,678,000   $ (6,443,000)  $ 20,282,000
                                                   ------------   ------------   ------------   ------------   ------------
Cash flows from investing activities:
   Proceeds from sale of assets ................             --             --        865,000             --        865,000
   Capital expenditures ........................             --       (102,000)   (17,991,000)            --    (18,093,000)
                                                   ------------   ------------   ------------   ------------   ------------
      Net cash used in investing activities ....             --       (102,000)   (17,126,000)            --    (17,228,000)
                                                   ------------   ------------   ------------   ------------   ------------
Cash flows from financing activities:
   Due to (from) affiliates ....................      7,350,000     (6,094,000)    (7,699,000)     6,443,000             --
   Book overdraft ..............................             --             --      2,965,000             --      2,965,000
   Borrowings under long-term debt .............     28,726,000             --             --             --     28,726,000
   Repayments of long-term debt ................    (32,375,000)       (10,000)    (4,411,000)            --    (36,796,000)
   Debt issuance costs .........................         (7,000)            --             --             --         (7,000)
   Proceeds from issuance of common stock ......        537,000             --             --             --        537,000
   Repurchase of common stock and Series B
      preferred stock ..........................        (29,000)            --             --             --        (29,000)
   Issuance of Series B preferred stock ........        574,000             --             --             --        574,000
                                                   ------------   ------------   ------------   ------------   ------------
      Net cash provided by (used in)
        financing activities ...................      4,776,000     (6,104,000)    (9,145,000)     6,443,000     (4,030,000)
                                                   ------------   ------------   ------------   ------------   ------------
      Net increase (decrease) in cash and
        cash equivalents .......................        100,000       (483,000)      (593,000)            --       (976,000)
Cash and cash equivalents at beginning
  of year ......................................             --      1,853,000      1,232,000             --      3,085,000
                                                   ------------   ------------   ------------   ------------   ------------
Cash and cash equivalents at end of year .......   $    100,000   $  1,370,000   $    639,000   $         --   $  2,109,000
                                                   ============   ============   ============   ============   ============




                                       45
   46

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS



                                                                         YEAR ENDED JUNE 30, 2001
                                                  ------------------------------------------------------------------------
                                                    PENHALL
                                                     INTER-         PENHALL
                                                    NATIONAL        RENTAL        PENHALL
                                                      CORP.          CORP.        COMPANY      ELIMINATIONS   CONSOLIDATED
                                                  ------------   ------------   ------------   ------------   ------------
                                                                                               
Net cash provided by (used in) operating
  activities ...................................  $ (9,922,000)  $ 12,256,000   $ 17,957,000   $ (4,559,000)  $ 15,732,000
                                                  ------------   ------------   ------------   ------------   ------------
Cash flows from investing activities:
   Proceeds from sale of assets ................            --        278,000      1,014,000             --      1,292,000
   Acquisition of companies, net of cash
     acquired ..................................            --             --       (520,000)            --       (520,000)
   Capital expenditures ........................            --     (1,175,000)   (17,294,000)            --    (18,469,000)
                                                  ------------   ------------   ------------   ------------   ------------
      Net cash used in investing activities ....            --       (897,000)   (16,800,000)            --    (17,697,000)
                                                  ------------   ------------   ------------   ------------   ------------
Cash flows from financing activities:
   Due to (from) affiliates ....................     9,773,000    (11,798,000)    (2,534,000)     4,559,000             --
   Book overdraft ..............................            --             --      2,891,000             --      2,891,000
   Borrowings under long-term debt .............    71,824,000             --             --             --     71,824,000
   Repayments of long-term debt ................   (71,749,000)       (10,000)    (2,044,000)            --    (73,803,000)
   Debt issuance costs .........................            --             --             --             --             --
   Proceeds from issuance of common stock ......       309,000             --             --             --        309,000
   Repurchase of common stock and Series B
      preferred stock ..........................      (521,000)            --             --             --       (521,000)
   Issuance of Series B preferred stock ........       186,000             --             --             --        186,000
                                                  ------------   ------------   ------------   ------------   ------------
      Net cash provided by (used in)
        financing activities ...................     9,822,000    (11,808,000)    (1,687,000)     4,559,000        886,000
                                                  ------------   ------------   ------------   ------------   ------------
      Net increase (decrease) in cash and
        cash equivalents .......................      (100,000)      (449,000)      (530,000)            --     (1,079,000)
Cash and cash equivalents at beginning
  of year ......................................       100,000      1,370,000        639,000             --      2,109,000
                                                  ------------   ------------   ------------   ------------   ------------
Cash and cash equivalents at end of year .......  $         --   $    921,000   $    109,000             --   $  1,030,000
                                                  ============   ============   ============   ============   ============




                                       46
   47

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

(15)  SUPPLEMENTARY CASH FLOW INFORMATION

    The following supplemental cash flow information is provided with respect to
interest and tax payments as well as certain non-cash investing and financing
activities for the years ended June 30:



                                                                        1999               2000              2001
                                                                    ------------       ------------      ------------
                                                                                                
Cash paid (received) during the year for:
     Income taxes ............................................      $ (2,294,000)      $  1,822,000      $  4,604,000
     Interest ................................................         8,334,000         14,891,000        14,105,000
                                                                    ------------       ------------      ------------
Noncash investing and financing activities -
      Borrowings related to the acquisition of assets ........      $  1,904,000       $  1,981,000      $    963,000
      Borrowings related to the repurchase of common stock
         and Series B preferred ..............................                --                 --           314,000
      Issuance of Senior Exchangeable Preferred Stock in
         connection with the Recapitalization Mergers ........        10,000,000                 --                --
      Accretion of preferred stock to redemption value .......         2,304,000          2,854,000         3,207,000
      Accrual of cumulative dividends on preferred stock .....         2,323,000          2,946,000         3,263,000
      Issuance of Series B preferred stock ...................        18,336,000                 --                --


    The following table details the fiscal 1999 and 2001 acquisitions:



                                                           1999             2001
                                                        ----------      ----------
                                                                  
Accounts receivable, net .........................      $1,452,000      $       --
Inventory ........................................         317,000         125,000
Prepaid expenses .................................         507,000              --
Property, plant and equipment ....................       6,725,000       1,066,000
Goodwill .........................................         300,000         384,000
Other assets .....................................       1,330,000         100,000
Trade accounts payable ...........................         298,000              --
Accrued liabilities ..............................         288,000         480,000
Amounts due to parent company, net ...............         108,000              --
Long-term debt ...................................       2,237,000         675,000
                                                        ==========      ==========


(16)  SUBSEQUENT EVENT

    On July 25, 2001, the Company established a letter of credit for the benefit
of the Company's third party insurance carrier (note 1). This letter of credit,
which reduces the amount of borrowings available under the Company's Credit
Facility (note 5), expires on June 15, 2002. The amount of the letter of credit
is to automatically increase as follows:



                                       
July 25, 2001.........................   $1,120,000
August 9, 2001........................    2,240,000
November 9, 2001......................    3,360,000
February 9, 2001......................    4,480,000
                                         ==========




                                       47
   48

                           PENHALL INTERNATIONAL CORP.
                                AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2000 AND 2001

(17)  SUPPLEMENTARY FINANCIAL INFORMATION (UNAUDITED)

    The following is unaudited quarterly supplementary financial information for
2000 and 2001:



                                                             FOR THE QUARTERS ENDED FISCAL 2000
                                              -------------------------------------------------------------------
                                              SEPTEMBER 30,     DECEMBER 31,        MARCH 31,          JUNE 30,
                                              ------------      ------------      ------------       ------------
                                                                                         
Revenue ................................      $ 49,857,000      $ 40,768,000      $ 37,643,000       $ 44,792,000
Gross profit ...........................        16,014,000        13,212,000        10,368,000         13,612,000
Earnings before income taxes ...........         3,786,000         2,464,000           720,000          3,356,000
Net earnings ...........................         2,152,000         1,535,000           426,000          1,837,000
Net earnings (loss) available to
    common shareholders ................           773,000           101,000        (1,043,000)           319,000
Basic earnings (loss) per share ........              0.78              0.10             (1.04)              0.31





                                                              FOR THE QUARTERS ENDED FISCAL 2001
                                              --------------------------------------------------------------------
                                              SEPTEMBER 30,     DECEMBER 31,         MARCH 31,          JUNE 30,
                                              ------------      ------------       ------------       ------------
                                                                                          
Revenue ................................      $ 53,346,000      $ 41,565,000       $ 33,619,000       $ 47,239,000
Gross profit ...........................        16,551,000        12,446,000          8,715,000         14,189,000
Earnings (loss) before income taxes ....         5,524,000         1,708,000           (785,000)         2,712,000
Net earnings (loss) ....................         3,259,000         1,007,000           (463,000)         1,456,000
Net earnings (loss) available to
    common shareholders ................         1,674,000          (634,000)        (2,005,000)          (246,000)
Basic earnings (loss) per share ........              1.65             (0.62)             (1.97)             (0.28)




                                       48
   49

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

    None

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

    The following table sets forth certain information with respect to the
directors and executive officers of the Company. Directors of the Company hold
their offices for a term of one year or until their successors are elected and
qualified; executive officers of the Company serve at the discretion of the
Board of Directors. For information concerning certain arrangements with respect
to the election of directors.



NAME                               AGE                           TITLE
----                               ---                           -----
                                   
John T. Sawyer..................   57    Chairman of the Board of Directors, President and Chief
                                         Executive Officer
Clark George Bush...............   46    Vice President and Regional Manager, Southern California
                                         Region
Bruce F. Varney.................   49    Vice President and Regional Manager, Southwest Region
Jeffrey E. Platt................   50    Vice President-Finance and Chief Financial Officer
Gary Aamold.....................   51    Vice President and Regional Manager, Highway Services
                                         Division
Bruce C. Bruckmann..............   47    Director
Harold O. Rosser II.............   52    Director
Paul N. Arnold..................   55    Director


    JOHN T. SAWYER, Chairman of the Board of Directors, President and Chief
Executive Officer, joined Penhall in 1978 as the Estimating Manager of the
Anaheim Division. In 1980, Mr. Sawyer was appointed Manager of Penhall's
National Contracting Division, and in 1984, he assumed the position of Vice
President and became responsible for managing all construction services
divisions. Mr. Sawyer has been President of Penhall since 1989.

    CLARK GEORGE BUSH, Vice President and Regional Manager, Southern California
Region, joined Penhall in 1980 as an Estimator and Jobsite Manager and became a
Division Manager in 1984. Mr. Bush was promoted to Regional Manager of Southern
California in 1986. In 1990, Mr. Bush was appointed as President of the Company,
where he served until his recent appointment as Vice President of Penhall with
responsibility for the Southern California region.


    BRUCE F. VARNEY, Vice President and Regional Manager, Southwest Region,
began his employment with Penhall in 1977, and in 1981 was named Manager of the
San Diego Division. From 1991 to 1993, Mr. Varney served as Regional Manager for
Southern California, and in 1993 he was appointed as Southwest Regional Manager.
In April 1998, Mr. Varney was promoted to Vice President.

    JEFFREY E. PLATT, Vice President-Finance and Chief Financial Officer, joined
Penhall in July 2000 as Chief Financial Officer. From 1987 to 2000, Mr. Platt
was Vice President-Finance and Chief Financial Officer for Nielsen Dillingham
Builders Inc. Mr. Platt is a Certified Public Accountant.

    GARY AAMOLD, Vice President and Regional Manager, Highway Services Division,
joined Penhall in April 1998 as part of the Highway Services acquisition. Since
1989, Mr. Aamold has served in various managerial capacities for Highway
Services.

    BRUCE C. BRUCKMANN, Director, is a Managing Director of Bruckmann, Rosser,
Sherrill & Co., Inc. (the "Sponsor"). Prior to forming the Sponsor in 1995, Mr.
Bruckmann was an officer of Citicorp Venture Capital Ltd. from 1983 through
1994. Previously, he was an associate at the New York law firm of Patterson,
Belknap, Webb & Tyler. Mr. Bruckmann is a director of AmeriSource Health
Corporation, Anvil Knitwear, Inc., California Pizza Kitchen, Inc., Chromecraft
Revington Corporation, Cort Furniture Rental Corp., Jitney-Jungle Stores of
America, Inc., MEDIQ Incorporated, Mohawk Industries, Inc. and Town Sports
International, Inc.


                                       49
   50

    HAROLD O. ROSSER II, Director, is a Managing Director of the Sponsor. Prior
to forming the Sponsor in 1995, Mr. Rosser was an officer of Citicorp Venture
Capital Ltd. from 1987 through 1994. Previously, he spent twelve years with
Citicorp/Citibank in various management and corporate finance positions. Mr.
Rosser is a director of American Paper Group, Inc., B&G Foods, Inc., California
Pizza Kitchen, Inc., Jitney-Jungle Stores of America, Inc. and Acapulco
Restaurants, Inc.

    PAUL N. ARNOLD, Director, is Chairman and Chief Executive Officer of CORT
Business Services Corporation. Mr. Arnold has been with CORT for over 30 years,
holding Group Management positions and Regional Management positions within CORT
since 1976. Mr. Arnold served as President and Chief Executive Officer from 1992
to 2000. Mr. Arnold is a director of Town Sports International, Inc.

DIRECTOR COMPENSATION AND ARRANGEMENTS

    Each non-employee director of the Company is paid an annual retainer of
$12,000 plus fees of $1,000 for each board meeting attended and $500 for each
committee meeting attended. Directors who are employees of the Company will not
receive additional compensation as directors.

ITEM 11. EXECUTIVE COMPENSATION.

    The following table summarizes the compensation paid or accrued for fiscal
2001 to the Chief Executive Officer of Penhall and to each of the four other
most highly compensated executive officers of Penhall.

                           SUMMARY COMPENSATION TABLE
                              ANNUAL COMPENSATION



                                                                                             OTHER ANNUAL         ALL OTHER
NAME AND PRINCIPAL POSITION                                SALARY(1)           BONUS        COMPENSATION(2)    COMPENSATION(3)
---------------------------                                --------          --------       --------------     --------------
                                                                                                   
John T. Sawyer ..................................          $250,000          $117,930          $  8,856          $  4,972(4)
Chief Executive Officer and President-Penhall
C. George Bush ..................................           185,827           149,000             8,856             3,384(5)
Vice President-Penhall
Jeffrey E. Platt ................................           191,052            21,000             8,856             2,244(6)
Vice President-Penhall
Bruce F. Varney .................................           175,857           162,000             8,856             4,087(7)
Vice President-Penhall
Gary L. Aamold ..................................           178,752           134,000                --            10,707(8)
Vice President-Penhall


----------

(1)   Includes amounts contributed as salary deferral contributions in fiscal
      2001 under the Penhall International, Inc. and Affiliated Companies
      Employees' Profit Sharing (401(k)) Plan (the "Plan"), as follows: $10,500
      for Mr. Sawyer; $10,400 for Mr. Bush; $10,500 for Mr. Varney; and $16,790
      for Mr. Aamold.

(2)   Includes the amount attributable to the use of an automobile furnished by
      Penhall.

(3)   Includes Penhall matching contributions under the Plan, premiums for group
      term and split-dollar life insurance, premiums for health care insurance
      and long-term disability insurance premiums.

(4)   Includes $1,100 of Penhall matching contributions under the Plan,
      approximately $258 of premiums for group term life insurance,
      approximately $3,184 of premiums for health care insurance and
      approximately $430 for long-term disability insurance premiums.

(5)   Includes $1,100 of Penhall matching contributions under the Plan,
      approximately $60 of premiums for group term life insurance, approximately
      $1,794 of premiums for health care insurance and approximately $430 for
      long-term disability insurance premiums.

(6)   Includes $469 of Penhall matching contributions under the Plan,
      approximately $1,775 of premiums for health care.



                                       50
   51

(7)   Includes $1,100 of Penhall matching contributions under the Plan,
      approximately $90 of premiums for group term life insurance, approximately
      $2,467 of premiums for health care insurance and approximately $430 for
      long-term disability insurance premiums.

(8)   Includes $2,000 of Penhall matching contributions under the Plan,
      approximately $83 of premium for group term life insurance, approximately
      $8,194 of premium health care insurance and approximately $430 for
      disability insurance premiums.

EMPLOYMENT AGREEMENTS

    Upon consummation of the Transactions, the Company entered into a five-year
employment agreement with John T. Sawyer pursuant to which Mr. Sawyer is
employed as President and Chief Executive Officer of the Company; the Company
also entered into three-year employment agreements with Messrs. Bush and Varney
pursuant to which each of such executives is employed as a Vice President of the
Company. The agreements provide for a base salary (approximately $246,000 for
Mr. Sawyer, $134,000 for C. George Bush and $119,000 for Bruce F. Varney), which
will be subject to annual merit increases and an annual performance bonus. In
addition, the agreements provide for the receipt by the executives of standard
company benefits. The agreements are terminable by the Company with or without
cause. In the event an agreement is terminated without cause, the executive will
be entitled to continue to receive his base salary and, for certain executives,
bonus, and certain other benefits, for specified periods. Following any
termination of employment of an executive, it is expected that the executive
will be subject to a non-competition covenant with a duration of two years
pursuant to the terms of the Stockholders Agreement (as defined).

401(k) PLAN

    Penhall sponsors the Penhall International, Inc. and Affiliated Companies
Employees' Profit Sharing (401(k)) Plan (the "Plan"), which is intended to
satisfy the tax qualification requirements of Section 401(a) of the Internal
Revenue Code of 1986, as amended (the "Code"). Subject to certain terms and
conditions of the Plan, substantially all of Penhall's non-union employees are
eligible to participate in the Plan. Eligible employees may contribute between
1% and 15% of their compensation to the Plan on a pre-tax basis.

    Penhall may, but is not required, to make matching contributions to the Plan
each year. Any matching contributions will be allocated to each participant's
account under the Plan proportionate to the amount that he or she has
contributed to the Plan during the applicable Plan year. All Penhall and
employee contributions to the Plan are allocated to a participant's individual
account. Penhall charged $349,000 and $376,000 to general and administrative
expense related to contributions to and expenses of the Plan for the year ended
June 30, 2000 and 2001, respectively.

    All Penhall and employee contributions to the Plan plus the earnings thereon
are 100% vested. Employees may direct the investment of their accounts to
various investment funds. The Plan provides for hardship withdrawals and loans
to participants.

STOCK OPTION PLAN

    On October 7, 1999, the Company's Board of Directors approved a Stock
Incentive Plan (the "Plan") under which employees, officers, directors or
consultants ("Eligible Participants") may be granted stock options and
restricted stock awards. The Board authorized the sale of up to 50,000 shares of
common stock and 2,500 shares of Series B Preferred Stock under the Plan. The
Plan is administered by the Board of Directors or an appointed committee
(Administrator). The exercise price for stock options or restricted stock awards
shall not be less than the Fair Market Value (as defined) of the stock on the
grant date subject to restrictions and conditions, including the Company's
option to repurchase, as determined by the Administrator at the time of the
grant. The term of each stock option shall be fixed, and not exceeding 10 years
from the grant date of the stock option. In addition, stock options may be
subject to specific vesting and acceleration provisions as determined by the
Administrator at or after the grant date. On November 12, 1999, the Company
issued 17,513 shares of common stock for an aggregate purchase price of $537,000
and 511 shares of Series B Preferred Stock for an aggregate purchase price of
$574,000 to Eligible Participants under the Plan. No stock options have been
granted under the Plan.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

    The following table sets forth certain information with respect to (i) the
beneficial ownership of the Common stock of the Company by each person or entity
who owns five percent or more thereof and (ii) the beneficial ownership of each
class of equity securities of the Company by each director of the Company who is
a shareholder, the Chief Executive Officer of the Company and the other
executive officers named in the "Summary Compensation Table" above who are
shareholders, and all directors and officers of the Company as a group. The
table also sets forth certain information with respect to the ownership of the
Senior Exchangeable


                                       51
   52

Preferred stock, Series A Preferred stock and Series B Preferred stock of the
Company by BRS, the Foundation and Penhall. Unless otherwise specified, all
shares are directly held. Except as otherwise noted below, the address of the
following beneficial owners is 1801 Penhall Way, Anaheim, CA 92803



                                                                      NUMBER AND PERCENT OF SHARES
                                                                  -------------------------------------
                                                   COMMON         SENIOR EXCHANGEABLE      SERIES A            SERIES B
NAME OF BENEFICIAL OWNER                          STOCK(1)          PREFERRED STOCK     PREFERRED STOCK     PREFERRED STOCK
------------------------                          --------        -------------------   ---------------     ---------------
                                                                                                
Bruckmann, Rosser, Sherrill &
  Co., L.P (2) ...........................      582,312/59.22%                  --        9,717/93.18%        9,333/41.36%
Two Greenwich Plaza
Suite 100
Greenwich, CT 06830
The National Christian Charitable
  Foundation Inc. ........................                  --        10,000/100.0%                 --                  --
Penhall Rental Corp. (Penhall) ...........                  --                  --                  --        4,000/17.73%
John T. Sawyer ...........................      110,113/11.20%                  --                  --        2,465/10.92%
C. George Bush ...........................        41,168/4.19%                  --                  --        896.21/3.97%
Bruce F. Varney ..........................        36,554/3.72%                  --                  --           754/3.34%
Bruce C. Bruckmann (3) ...................      624,915/63.55%                  --       10,428/100.0%       10,016/44.38%
Harold O. Rosser II (3) ..................      624,915/63.55%                  --       10,428/100.0%       10,016/44.38%
All directors and officers as a group
(9 persons) ..............................      838,559/85.28%                  --       10,428/100.0%       14,827/65.70%


----------

(1)   The Company expects to grant options to acquire Common stock to certain
      employees to be designated. The shares of Common stock issuable upon the
      exercise of such options would equal, in the aggregate, up to an
      additional 5.0% of the Common stock on a fully-diluted basis. The table
      does not include any such shares.

(2)   BRS is a limited partnership, the sole general partner of which is BRS
      Partners, Limited Partnership ("BRS Partners") and the manager of which is
      the Sponsor. The sole general partner of BRS Partners is BRSE Associates,
      Inc. ("BRSE Associates"). Bruce C. Bruckmann, Harold O. Rosser II, Stephen
      C. Sherrill and Stephen F. Edwards are the only stockholders of the
      Sponsor and BRSE Associates and may be deemed to share beneficial
      ownership of the shares shown as beneficially owned by BRS. Such
      individuals disclaim beneficial ownership of any such shares.

(3)   Includes shares of Common stock, Series A Preferred stock and Series B
      Preferred stock, which are owned by BRS and certain other entities and
      individuals affiliated with BRS. Although Messrs. Bruckmann and Rosser may
      be deemed to share beneficial ownership of such shares, such individuals
      disclaim beneficial ownership thereof. See Note 2 above.

ITEM 13: CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

NOTE PAYABLE TO ROGER STULL

    In December 1995, Penhall purchased from Roger Stull (former majority owner)
certain facilities previously leased to Penhall for $2.2 million, consisting of
$700,000 in cash and a $1.5 million promissory note bearing interest at the
prime rate plus 0.25%. The promissory note was secured by a deed of trust and
was paid in equal quarterly installments of $375,000, the last of which was made
on October 1, 1997.

CERTAIN FEES PAYABLE TO BRS; BRS MANAGEMENT AGREEMENT

    Upon consummation of the Transactions, the Company paid the Sponsor a
closing fee of $2.0 million (the "Closing Fee"). In addition, the Company
entered into a management services agreement (the "Management Agreement") with
the Sponsor pursuant to which the Sponsor will be paid $300,000 per year for
certain management, business and organizational strategy, and merchant and
investment banking services rendered to the Company. The Closing Fee and the
fees payable pursuant to the Management Agreement were negotiated on an
arm's-length basis by representatives of the Sponsor and the Company. The amount
of the annual management fee may be increased under certain circumstances based
upon performance or other criteria to be established by the Board of Directors
of the Company.


                                       52
   53

SPLIT DOLLAR INSURANCE POLICIES

    In addition to group term life insurance (prior to the Transaction), Penhall
maintained and paid the premiums on five split-dollar whole life insurance
policies on the lives of Mr. Roger C. Stull and his wife, Ann R. Stull. Mr.
Stull is the beneficiary under three of the policies and Mrs. Stull is the
beneficiary under two of the policies. The split-dollar insurance provides death
benefits equal to, in the aggregate, $1,762,216 for Mr. Stull and $1,530,789 for
Mrs. Stull. Since July 1, 1997, Penhall has paid premiums on the policies in the
aggregate amount of $20,173, net of premiums, which were paid by borrowing
against the policies. As of July 13, 1998, Penhall had borrowed a total of
$1,432,236 against the policies and the aggregate net cash surrender value of
the policies as of such date was $301,269.

    Upon consummation of the Transactions, (i) Penhall and the Stulls terminated
their split-dollar insurance arrangement, (ii) Penhall relinquished any and all
claims against the Stulls for reimbursement of premiums paid by Penhall on the
policies, (iii) the Stulls relinquished any and all claims against Penhall
arising out of borrowings by Penhall against the policies, and (iv) the Stulls
obtained ownership of the policies free and clear of any claims by Penhall.

TAX GROSS UP PAYMENTS

    Pursuant to the terms of a certain Compensation, Tax Consistency and
Indemnification Agreement executed on June 30, 1998, by and among Penhall and
certain members of Management (the "Compensation Agreement"), Penhall was
obligated to make approximately $3.0 million of tax gross-up payments on or
before September 15, 1998. John T. Sawyer, Vice President of Penhall and
President of PenCo, C. George Bush, Vice President of Penhall, M. Bruce
Repchinuck, Vice President of Penhall and Bruce F. Varney, Vice President of
Penhall, received approximately $1,007,511, $444,184, $322,443 and $312,411,
respectively, pursuant to the Compensation Agreement.

    On September 15, 1998, Penhall made such payments out of working capital.
Penhall realized tax benefits of approximately $3.0 million in the form of
reduced tax payment obligations or refunds of tax overpayments as a result of
deductions for certain of such tax gross-up payments and deductions with respect
to employee stock options in fiscal years 1998 and 1999.

INDEBTEDNESS OF MANAGEMENT

    On or about April 15, 1998, Penhall advanced approximately $205,862 to John
T. Sawyer, President of Penhall, to pay income taxes resulting from compensation
income recognized by Mr. Sawyer in calendar year 1997. Pursuant to the
Compensation Agreement, the amount advanced to Mr. Sawyer was offset against
certain supplemental cash compensation payments that Penhall made to Mr. Sawyer
on September 15, 1998.

                                     PART IV

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

(a)(1) LIST OF FINANCIAL STATEMENTS.

        The following Consolidated Financial Statements of the Company and the
    Report of Independent Auditors set forth on pages 17 through 48 are
    incorporated by reference into this item 14 of Form 10-K by item 8 hereof:

        -       Independent Auditors' Report

        -       Consolidated Balance Sheets as of June 30, 2000 and 2001.

        -       Consolidated Statements of Operations for the Years Ended June
                30, 1999, 2000 and 2001.

        -       Consolidated Statements of Stockholders' Equity (Deficit) for
                the years ended June 30, 1999, 2000 and 2001.

        -       Consolidated Statements of Cash Flows for the Years Ended June
                30, 1999, 2000 and 2001.

        -       Notes to Consolidated Financial Statements.



                                       53
   54

(a)(2) FINANCIAL STATEMENT SCHEDULE.

    No financial statement schedules have been filed herewith since they are
    either not required, are not applicable, or the required information is
    shown in the consolidated financial statements or related notes.

(a)(3) EXHIBITS.



EXHIBIT NO.                           DESCRIPTION
-----------                           -----------
            
   2           Agreement and Plan of Merger, dated as of June 30, 1998 (as
               amended pursuant to letter agreements executed in connection
               therewith), by and among Penhall International, Inc., the
               stockholders of Penhall International, Inc., Phoenix Concrete
               Cutting, Inc., Bruckmann, Rosser, Sherrill & Co., L.P. and
               Penhall Acquisition Corp.*

   3.1         Amended and Restated Articles of Incorporation of the Company
               (formerly known as Phoenix Concrete Cutting, Inc.)*

   3.2         Bylaws of the Company*

   3.3         Restated Articles of Incorporation of Penhall Rental Corp.
               (formerly known as Penhall International, Inc.)*

   3.4         Bylaws of Penhall Rental Corp. (formerly known as Penhall
               International, Inc.)*

   3.5         Articles of Incorporation of Penhall Company*

   3.6         Bylaws of Penhall Company*

   4.1         Indenture dated as of August 1, 1998, between Penhall Acquisition
               Corp. and United States Trust Company of New York, as Trustee*

   4.2         First Supplemental Indenture dated as of August 4, 1998, by and
               among the Company, Penhall Rental Corp., Penhall Company and
               United States Trust Company of New York*

   4.3         Assumption Agreement dated as of August 4, 1998 among the
               Company, Penhall Rental Corp. and Penhall Company*

   4.4         Registration Rights Agreement dated as of August 4, 1998, by and
               among Penhall Acquisition Corp., BT Alex. Brown Incorporated and
               Credit Suisse First Boston Corporation*

   4.5         Form of the Company's 12% Senior Notes due 2006 (included in
               Exhibit 4.1)*

   4.6         Credit Agreement dated August 4, 1998, by and among the Company,
               Penhall Acquisition Corp., Bankers Trust Company, as
               administrative agent, Credit Suisse First Boston, as syndication
               agent, and various lending institutions named therein*

   4.7         Securities Holders Agreement dated August 4, 1998, by and among
               the Company, Bruckmann, Rosser, Sherrill & Co., L.P. and the
               Management Stockholders named therein*

   5           Opinion of Dechert Price & Rhoads*

   10.1        Purchase Agreement dated July 28, 1998, among Penhall Acquisition
               Corp., BT Alex. Brown Incorporated and Credit Suisse First Boston
               Corporation with respect to the 12% Senior Notes due 2006*

   10.2        Management Agreement dated August 4, 1998, by and between the
               Company and Bruckmann, Rosser, Sherrill & Co., Inc.*

   10.3        Employment Agreement dated as of August 4, 1998, by and between
               the Company and C. George Bush*

   10.4        Employment Agreement dated as of August 4, 1998, by and between
               the Company and Bruce Varney*

   10.5        Employment Agreement dated as of August 4, 1998, by and between
               the Company and Scott E. Campbell*

   10.6        Employment Agreement dated as of August 4, 1998, by and between
               the Company and Jack S. Hobbs*

   10.7        Employment Agreement dated as of August 4, 1998, by and between
               the Company and Vincent M. Gutierrez*

   10.8        Employment Agreement dated as of August 4, 1998, by and between
               the Company and Leif McAfee*

   10.9        Penhall International, Inc. and Affiliated Companies Employees'
               Profit Sharing (401(k)) Plan*

   10.10       Form of Penhall International Corp. 1998 Stock Option Plan*

   12          Statement of Ratio of Earnings to Fixed Charges*

   21          Subsidiaries of the Company

   23.1        Consent of Dechert Price & Rhoads (included in Exhibit 5)*

   24          Power of Attorney*




                                       54
   55



EXHIBIT NO.                           DESCRIPTION
-----------                           -----------
            
   25          Statement of Eligibility and Qualification, Form T-1, of United
               States Trust Company of New York, as Trustee under the Indenture
               filed as Exhibit 4.1*

   99.1        Form of Letter of Transmittal*

   99.2        Form of Notice of Guaranteed Delivery*


----------

*   Previously filed.

    (b) REPORTS ON FORM 8-K

    None



                                       55
   56

                                   SIGNATURES

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

                                        PENHALL INTERNATIONAL CORP.

                                        By:  /s/      JOHN T. SAWYER
                                           -------------------------------------
                                                      John T. Sawyer
                                              Chairman of the Board, President
                                                 and Chief Executive Officer

September 27, 2001

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
this report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated on September 27, 2001.



                  SIGNATURE                                         TITLE
                  ---------                                         -----
                                             
    /s/         JOHN T. SAWYER                  Chairman of the Board, President and Chief
---------------------------------------------   Executive Officer (Principal Executive Officer)
                John T. Sawyer


    /s/        JEFFREY E. PLATT                 Vice President-Finance and Chief Financial
---------------------------------------------   Officer (Principal Accounting Officer)
               Jeffrey E. Platt




                                       56
   57

SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION
15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO
SECTION 12 OF THE ACT.

    The registrant has not sent the following to security holders: (i) any
annual report to security holders covering the registrant's last fiscal year; or
(ii) any proxy statements, forms of proxy or other proxy soliciting material
wither respect to any annual or other meeting of security holders.

                                  EXHIBIT INDEX



EXHIBIT NO.                             DESCRIPTION
-----------                             -----------
            
   2           Agreement and Plan of Merger, dated as of June 30, 1998 (as
               amended pursuant to letter agreements executed in connection
               therewith), by and among Penhall International, Inc., the
               stockholders of Penhall International, Inc., Phoenix Concrete
               Cutting, Inc., Bruckmann, Rosser, Sherrill & Co., L.P. and
               Penhall Acquisition Corp.*

   3.1         Amended and Restated Articles of Incorporation of the Company
               (formerly known as Phoenix Concrete Cutting, Inc.)*

   3.2         Bylaws of the Company*

   3.3         Restated Articles of Incorporation of Penhall Rental Corp.
               (formerly known as Penhall International, Inc.)*

   3.4         Bylaws of Penhall Rental Corp. (formerly known as Penhall
               International, Inc.)*

   3.5         Articles of Incorporation of Penhall Company*

   3.6         Bylaws of Penhall Company*

   4.1         Indenture dated as of August 1, 1998, between Penhall Acquisition
               Corp. and United States Trust Company of New York, as Trustee*

   4.2         First Supplemental Indenture dated as of August 4, 1998, by and
               among the Company, Penhall Rental Corp., Penhall Company and
               United States Trust Company of New York*

   4.3         Assumption Agreement dated as of August 4, 1998 among the
               Company, Penhall Rental Corp. and Penhall Company*

   4.4         Registration Rights Agreement dated as of August 4, 1998, by and
               among Penhall Acquisition Corp., BT Alex. Brown Incorporated and
               Credit Suisse First Boston Corporation*

   4.5         Form of the Company's 12% Senior Notes due 2006 (included in
               Exhibit 4.1)*

   4.6         Credit Agreement dated August 4, 1998, by and among the Company,
               Penhall Acquisition Corp., Bankers Trust Company, as
               administrative agent, Credit Suisse First Boston, as syndication
               agent, and various lending institutions named therein*

   4.7         Securities Holders Agreement dated August 4, 1998, by and among
               the Company, Bruckmann, Rosser, Sherrill & Co., L.P. and the
               Management Stockholders named therein*

   5           Opinion of Dechert Price & Rhoads*

   10.1        Purchase Agreement dated July 28, 1998, among Penhall Acquisition
               Corp., BT Alex. Brown Incorporated and Credit Suisse First Boston
               Corporation with respect to the 12% Senior Notes due 2006*

   10.2        Management Agreement dated August 4, 1998, by and between the
               Company and Bruckmann, Rosser, Sherrill & Co., Inc.*

   10.3        Employment Agreement dated as of August 4, 1998, by and between
               the Company and C. George Bush*

   10.4        Employment Agreement dated as of August 4, 1998, by and between
               the Company and Bruce Varney*

   10.5        Employment Agreement dated as of August 4, 1998, by and between
               the Company and Scott E. Campbell*

   10.6        Employment Agreement dated as of August 4, 1998, by and between
               the Company and Jack S. Hobbs*

   10.7        Employment Agreement dated as of August 4, 1998, by and between
               the Company and Vincent M. Gutierrez*

   10.8        Employment Agreement dated as of August 4, 1998, by and between
               the Company and Leif McAfee*

   10.9        Penhall International, Inc. and Affiliated Companies Employees'
               Profit Sharing (401(k)) Plan*

   10.10       Form of Penhall International Corp. 1998 Stock Option Plan*

   12          Statement of Ratio of Earnings to Fixed Charges*




                                       57
   58



EXHIBIT NO.                             DESCRIPTION
-----------                             -----------
            
   21          Subsidiaries of the Company

   23.1        Consent of Dechert Price & Rhoads (included in Exhibit 5)*

   24          Power of Attorney (included on signature page)*

   25          Statement of Eligibility and Qualification, Form T-1, of United
               States Trust Company of New York, as Trustee under the Indenture
               filed as Exhibit 4.1*

   99.1        Form of Letter of Transmittal*

   99.2        Form of Notice of Guaranteed Delivery*


----------

*   Previously filed.



                                       58