COOPER INTERNATIONAL GROUP INC
S-1, 1996-08-09
Previous: UACSC 1996-C AUTO TRUST, 424B2, 1996-08-09
Next: ACMAT CORP, POS AM, 1996-08-12





     As filed with the Securities and Exchange Commission on August 9, 1996
                                                     Registration No. 333-_____
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            -------------------------
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1933
                            -------------------------


                        COOPER INTERNATIONAL GROUP, INC.
             (Exact name of registrant as specified in its charter)
<TABLE>
<S>                                                     <C>                            <C>       
              Delaware                                  5023                           13-3886092
(State or other jurisdiction of           (Primary Standard Industrial              (I.R.S. Employer
incorporation or organization)             Classification Code Number)             Identification No.)
</TABLE>

                              122 East 42nd Street
                                   Suite 1116
                            New York, New York 10168
                                 (212) 986-6190
                   (Address, including zip code, and telephone
   number, including area code, of registrant's principal executive offices)

                                Douglas P. Fields
                             Chief Executive Officer
                        Cooper International Group, Inc.
                              122 East 42nd Street
                                   Suite 1116
                            New York, New York 10168
                                 (212) 986-6190
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                            -------------------------


                                   Copies to:

      HENRY I. ROTHMAN, ESQ.                            ALAN I. ANNEX, ESQ.
Parker Chapin Flattau & Klimpl, LLP                Camhy, Karlinsky & Stein LLP
    1211 Avenue of the Americas                            1740 Broadway
     New York, New York 10036                        New York, New York 10019
       Tel.: (212) 704-6000                             Tel.: (212) 977-6600
        Fax: (212) 704-6288                             Fax: (212) 977-8389


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




          APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO PUBLIC:
 As soon as practicable after the effective date of this Registration Statement.

        If any of the securities being registered on this Form are to be
          offered on a delayed or continuous basis pursuant to Rule 415
         under the Securities Act of 1933, check the following box. [X]

         If this Form is filed to register additional securities for an
           offering pursuant to Rule 462(b) under the Securities Act,
           please check the following box and list the Securities Act
             registration statement number of the earlier effective
                registration statement for the same offering. [_]

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

        If delivery of the prospectus is expected to be made pursuant to
                  Rule 434, please check the following box. [_]


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

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
                                                     Proposed maximum       Proposed  maximum
   Title of each class of          Amount to be      offering price per     aggregate offering     Amount of 
securities to be registered         registered          security(1)              price(1)          registration fee
===================================================================================================================
<S>                                <C>                    <C>                    <C>                 <C>      
Units, each consisting of 
one share of Common Stock
and one Warrant                    1,150,000(2)           $5.50                  $6,325,000          $2,181.00
- -------------------------------------------------------------------------------------------------------------------
Common Stock (3)                   1,150,000              $6.00                  $6,900,000          $2,379.31
- -------------------------------------------------------------------------------------------------------------------
Underwriter's Unit
Purchase Option                      100,000              $0.001                       $100               $.00
- -------------------------------------------------------------------------------------------------------------------
Units, each consisting of 
one share of Common Stock 
and one Warrant (4)                  100,000              $6.60                    $660,000            $227.59
- -------------------------------------------------------------------------------------------------------------------
Common Stock (5)                     100,000              $6.00                    $600,000            $206.90
- -------------------------------------------------------------------------------------------------------------------
Bridge Warrants (6)                2,000,000              $0.10                    $200,000             $68.97
- -------------------------------------------------------------------------------------------------------------------
Common Stock (7)                   2,000,000              $6.00                 $12,000,000          $4,137.93
- -------------------------------------------------------------------------------------------------------------------
                  Total                                                                              $9,201.70
===================================================================================================================
</TABLE>

(1)     Estimated  solely for the purpose of calculating  the  registration  fee
        pursuant to Rule 457.

(2)     Includes  150,000 Units which the Underwriter has the option to purchase
        to cover over-allotments, if any.

(3)     Reserved for issuance upon exercise of the Warrants  which are a part of
        the Units,  together with such indeterminate  number of shares of Common
        Stock which may be issuable as a result of anti-dilution adjustments.


<PAGE>


(4)     Reserved for issuance upon exercise of the  Underwriter's  Unit Purchase
        Option,  together  with  such  indeterminate  number of shares of Common
        Stock which may be issuable as a result of anti-dilution adjustments.

(5)     Reserved for issuance upon the exercise of the Warrants which are a part
        of the Units comprising the Underwriter's Unit Purchase Option, together
        with such  indeterminate  number of shares of Common  Stock which may be
        issuable as a result of anti-dilution adjustments.

(6)     Registered on behalf of certain selling securityholders.

(7)     Reserved for issuance upon the exercise of the Bridge Warrants, together
        with such  indeterminate  number of shares of Common  Stock which may be
        issuable as a result of anti-dilution adjustments.

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


        THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES  ACT OF 1933, AS AMENDED,  OR UNTIL THIS  REGISTRATION  STATEMENT
SHALL BECOME  EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID
SECTION 8(A), MAY DETERMINE.
================================================================================


                                       -2-

<PAGE>

                        COOPER INTERNATIONAL GROUP, INC.

                              Cross Reference Sheet

                    Pursuant to Item 501(b) of Regulation S-K
<TABLE>
<CAPTION>
                 Item of Form S-1                          Location in Prospectus
                 ----------------                          ----------------------
<S>                                                        <C>
1.  Forepart of the Registration Statement and
    Outside Front Cover Page of Prospectus...............  Front Cover Page of Registration Statement; Cross
                                                           Reference Sheet; Outside Front Cover Page of
                                                           Prospectus

2.  Inside Front and Outside Back Cover
    Pages of Prospectus..................................  Inside Front Cover Page of Prospectus; Additional
                                                           Information; Outside Back Cover Page of Prospectus

3.  Summary Information, Risk Factors....................  Prospectus Summary; Risk Factors

4.  Use of Proceeds......................................  Prospectus Summary; Risk Factors; Use of Proceeds

5.  Determination of Offering Price......................  Outside Front Cover Page of Prospectus;
                                                           Underwriting

6.  Dilution.............................................  Dilution; Risk Factors

7.  Selling Securityholders..............................  Outside Front Cover Page of Prospectus;
                                                           Management's Discussion and Analysis
                                                           of Financial Condition and Results
                                                           of Operations; Certain Transactions;
                                                           Principal Stockholders; Concurrent Registration
                                                           for Selling Securityholders.

8.  Plan of Distribution.................................  Outside Front Cover Page of Prospectus;
                                                           Underwriting

9.  Description of Capital Stock to be Registered........  Outside Front Cover Page of Prospectus; Prospectus
                                                           Summary; Description of Capital Stock

10. Interests of Named Experts and Counsel...............  Legal Matters; Experts

11. Information with Respect to the Registrant...........  Outside Front Cover Page of Prospectus; Prospectus
                                                           Summary; Risk Factors; Dividend Policy;
                                                           Capitalization; Unaudited Pro Forma Condensed
                                                           Consolidated Balanced Sheet; Selected Financial
                                                           Information; Management's Discussion and Analysis
                                                           of Financial Condition and Results of Operations;
                                                           Business; Management; Certain Transactions;
                                                           Principal Stockholders; Description of Capital
                                                           Stock; Shares Eligible for Future Sale; Financial
                                                           Statements

12. Disclosure of Commission Position on
    Indemnification for Securities Act
    Liabilities..........................................  *
</TABLE>
- ---------------------------------------
*       Item is inapplicable,  or the answer thereto is in the negative,  and is
        omitted.

<PAGE>

================================================================================
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION  OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
================================================================================
PROSPECTUS        SUBJECT TO COMPLETION, DATED AUGUST 9, 1996

                        COOPER INTERNATIONAL GROUP, INC.

                                 1,000,000 Units
                 Consisting of 1,000,000 Shares of Common Stock
                  and 1,000,000 Common Stock Purchase Warrants

        Each unit (a "Unit")  offered by Cooper  International  Group,  Inc.,  a
Delaware corporation (the "Company"), consists of one share of common stock, par
value  $.001 per share  (the  "Common  Stock"),  and one common  stock  purchase
warrant  (the  "Warrants").  The Common  Stock and the  Warrants  are  sometimes
referred  to herein as the  "Securities."  The  components  of the Units will be
transferable  separately  immediately  upon issuance.  Each Warrant entitles the
registered  holder  thereof to purchase  one share of Common Stock at an initial
exercise  price of $6.00,  subject to  adjustment,  for a period of three  years
commencing on the second anniversary of the date of this Prospectus.

        Prior  to this  offering,  there  has  been  no  public  market  for any
securities  of the  Company.  The  offering  price of the Units and the exercise
price and  other  terms of the  Warrants  have been  arbitrarily  determined  by
negotiation  between the Company and State Street Capital  Markets,  Corp.,  the
representative  (the   "Representative")   of  the  several   underwriters  (the
"Underwriters'),  and is not  necessarily  related to the Company's asset value,
net worth,  financial  condition  or other  established  criteria of value.  See
"Underwriting."  The Company has applied for  quotation  of the Common Stock and
the Warrants on the Nasdaq SmallCap Market ("Nasdaq") under the proposed symbols
________ and ______.  There can be no assurance that an active trading market in
the Company's securities will develop or be sustained.

        The  registration  statement  of which  this  Prospectus  is a part also
covers an aggregate of up to 2,000,000  warrants (the "Bridge Warrants") and the
shares of Common Stock issuable upon the exercise of such Bridge  Warrants which
may be offered  by  certain  securityholders  (the  "Selling  Securityholders").
Except for the  exercise  price of the Bridge  Warrants,  the  Company  will not
receive any of the proceeds from the sale of such securities.  See "Risk Factors
- -  Outstanding  Warrants  and  Options;  Registration  Rights"  and  "Concurrent
Registration  for Selling  Securityholders."  The Bridge Warrants were issued by
the Company in connection  with the Company's  June 1996 private  placement (the
"Private Placement").

AN INVESTMENT IN THE SECURITIES  OFFERED  HEREBY  INVOLVES A HIGH DEGREE OF RISK
AND  IMMEDIATE  SUBSTANTIAL  DILUTION.  SEE  "RISK  FACTORS"  AT  PAGE  8  FOR A
DISCUSSION OF CERTAIN  FACTORS THAT SHOULD BE  CONSIDERED IN CONNECTION  WITH AN
INVESTMENT IN THE SECURITIES OFFERED HEREBY.

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


================================================================================
                                        Underwriting Discounts      Proceeds to
                    Price to Public     and Commissions (1)         Company (2)
- --------------------------------------------------------------------------------
Per Unit ...........$5.50               $0.55                       $4.95
- --------------------------------------------------------------------------------
Total (3)...........$5,500,000          $550,000                    $4,950,000
================================================================================
(1)     Does   not   include   additional   compensation   to  be  paid  to  the
        Representative in the form of (i) a non-accountable expense allowance of
        $165,000  ($189,750 if the  Over-Allotment  Option  referred to below is
        exercised  in full),  (ii) an option  (the "Unit  Purchase  Option")  to
        purchase up to 100,000 Units (the "Option Units") at 120% of the initial
        offering  price  per  Unit,  exercisable  for a  period  of  four  years
        commencing on the first anniversary of the date of this Prospectus,  and
        (iii) a financial advisory fee of $126,000. In addition, the Company has
        agreed to indemnify the Underwriters  against certain civil  liabilities
        under the Securities Act of 1933, as amended (the "Securities Act"). See
        "Underwriting."

(2)     Before  deducting  expenses of this  offering  estimated  to be $375,000
        (including  $15,275  advanced by the Company's  parent,  TDA Industries,
        Inc.) and the  Representative's  non-accountable  expense  allowance  of
        $165,000 ($189,750 if the  Over-Allotment  Option is exercised in full).
        See "Underwriting."

(3)     The  Company  has  granted  the   Underwriters   a  45-day  option  (the
        "Over-Allotment Option") to purchase up to 150,000 additional Units upon
        the same  terms  and  conditions  as set  forth  above,  solely to cover
        over-allotments,  if any. If the  Over-Allotment  Option is exercised in
        full, the total Price to Public,  Underwriting Discounts and Commissions
        and Proceeds to Company  will be  $6,325,000,  $632,500 and  $5,692,500,
        respectively.

 

<PAGE>


        The Units are offered on a "firm  commitment"  basis by the Underwriters
when,  as and if delivered to and accepted by the  Underwriters,  and subject to
certain conditions, including the right of the Underwriters to withdraw, cancel,
modify or reject any order in whole or in part.  It is expected that delivery of
the certificates representing the shares of Common Stock and warrants comprising
the Units will be made at the  offices of the  Representative  in New York,  New
York against payment therefor on or about ____, 1996.

                       STATE STREET CAPITAL MARKETS, CORP.

                 The date of this Prospectus is _________, 1996

 

<PAGE>




















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

               IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT
OR EFFECT  TRANSACTIONS  WHICH  STABILIZE OR MAINTAIN  THE MARKET  PRICES OF THE
UNITS, THE COMMON STOCK AND/OR THE WARRANTS OF THE COMPANY AT A LEVEL ABOVE THAT
WHICH  MIGHT  OTHERWISE  PREVAIL  IN  THE  OPEN  MARKET.  SUCH  STABILIZING,  IF
COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

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

               The Company  intends to furnish its  stockholders  and holders of
Warrants with annual reports  containing  audited financial  statements and such
interim reports as it deems appropriate and as may be required by law.

               Cooper(TM) is a trademark of Cooper Flooring International,  Inc.
This Prospectus also includes trademarks,  tradenames and service marks of other
companies.

 
                                       -3-

<PAGE>


                               PROSPECTUS SUMMARY

               The  following  summary is qualified in its entirety by reference
to, and should be read in conjunction  with, the more detailed  information  and
financial  statements  (including the notes thereto) appearing elsewhere in this
Prospectus.  Unless otherwise indicated, the information in this Prospectus does
not give  effect to the  exercise  of (i) the  Over-Allotment  Option,  (ii) the
Warrants,  (iii) the Bridge Warrants,  (iv) the  Representative's  Unit Purchase
Option,  (v) options reserved for issuance under the Company's 1996 Stock Option
Plan,  (vi) 250,000  shares of Common Stock  issuable  upon  exercise of certain
warrants  issued  in  connection  with  the  Private   Placement  (the  "Private
Warrants") and (vii) the Acquisition Warrant (as defined below).

                                   THE COMPANY

               Cooper  International  Group,  Inc. (the  "Company") was recently
organized to acquire,  integrate and operate seasoned companies operating in the
floorcoverings  industry.  Simultaneously with the closing of this offering, the
Company will acquire (the "Acquisition")  from TDA Industries,  Inc. ("TDA") all
of the issued and outstanding  capital stock of Cooper  Flooring  International,
Inc., a Florida corporation ("Cooper Florida"),  for consideration consisting of
1,149,900  shares of Common  Stock and a  warrant  (the  "Acquisition  Warrant")
exercisable to purchase 250,000 (subject to adjustment)  shares of Common Stock.
Cooper  Florida,  founded in 1948, is engaged in the wholesale  distribution  of
carpet,  wood,  laminate,  ceramic tile and vinyl floorcoverings and padding and
accessories throughout Florida, portions of Georgia and Alabama and, to a lesser
extent, the Caribbean. Upon the consummation of the Acquisition,  Cooper Florida
will become a  wholly-owned  subsidiary of the Company and will  constitute  the
sole  operating  business of the Company until such time, if any, as the Company
consummates additional acquisitions. See "Business" and "Certain Transactions."

               The  Company's  strategy  is to  acquire,  integrate  and operate
seasoned  companies  operating  in the  floorcoverings  industry and to build an
integrated  company  with  the  ability  to  source  products  domestically  and
internationally  and to  distribute  products  throughout  North America and the
Caribbean on a wholesale basis and as agent for various  foreign  manufacturers.
The  Company  intends  to  provide   expansion   capital,   if  necessary,   and
administrative and management services to acquired  companies,  including Cooper
Florida,  in order to  exploit  the growth  potential  which  management  of the
Company  perceives in the  floorcoverings  industry and to assist such  acquired
companies to penetrate new markets. Although the Company does not currently have
any  agreements,  arrangements  or  commitments  in place  with  respect  to any
proposed acquisitions,  other than the Acquisition, it believes that there are a
number of potential acquisition candidates that may meet its criteria. While the
Company  intends to seek out  prospective  acquisition  candidates in businesses
that complement or are otherwise related to the business of Cooper Florida,  the
Company  does not  intend  to  restrict  itself to any one  particular  industry
segment and may attempt to acquire companies in industries unrelated to the core
business of Cooper  Florida.  There can be no  assurance  that the Company  will
successfully identify and complete any acquisitions or that any acquisitions, if
completed   successfully,   will  be  integrated  successfully  with  the  other
operations  of the  Company,  will  perform  as  expected,  will not  result  in
significant  unexpected liabilities or will ever contribute significant revenues
or profits to the Company.  The Company  anticipates that it will finance future
acquisitions,  if any,  through a combination  of cash  (including a substantial
portion of the net  proceeds of this  offering),  issuances of shares of capital
stock of the Company, and additional equity or debt financings.  There can be no
assurance  that the  Company  will be able to obtain  additional  equity or debt
financing on terms acceptable to the Company or at all. The Company has and will
continue to  identify  potential  acquisition  candidates  through the  industry
contacts of the management of the Company and Cooper Florida, as well as through
TDA  and  general  business  sources.  See   "Business-Strategy"   and  "Certain
Transactions."

               The Company was  incorporated  in Delaware on April 4, 1996.  The
Company's  executive office is located at 122 East 42nd Street,  Suite 1116, New
York, New York 10168 and its telephone number is (212) 986-6190.

 
                                       -4-

<PAGE>


                                  The Offering

Securities offered by the Company ......  1,000,000  Units, each Unit consisting
                                          of one share of  Common  Stock and one
                                          Warrant.  See  "Description of Capital
                                          Stock."

Terms of Warrants.......................  Each  Warrant entitles the  registered
                                          holder  thereof to purchase  one share
                                          of Common Stock at an initial exercise
                                          price of $6.00, subject to adjustment,
                                          for a period of three years commencing
                                          on the second  anniversary of the date
                                          of this  Prospectus.  See "Description
                                          of Capital Stock - Warrants."


Common Stock outstanding
        prior to this offering..........  100 shares (1)
        after this offering ............  2,150,000 shares (2)(3)

Warrants outstanding
        prior to this offering..........  2,000,000 Bridge Warrants
        after this offering.............  3,000,000 Warrants (4)

Proposed Nasdaq symbols:
        Common Stock....................
        Warrants........................

Use of proceeds.........................  To finance acquisitions of  privately-
                                          held   companies   operating   in  the
                                          floorcoverings    industry   and   for
                                          working  capital  purposes,  including
                                          general  corporate   purposes  of  the
                                          Company  and for the  working  capital
                                          purposes of Cooper  Florida.  See "Use
                                          of  Proceeds,"   "Capitalization"  and
                                          "Certain Transactions."

Risk Factors............................  An   investment  in   the   securities
                                          offered hereby  involves a high degree
                                          of  risk  and  immediate   substantial
                                          dilution to the public investors.  See
                                          "Risk Factors" and "Dilution."

- -------------------------------
(1)     Does not include (i)  2,000,000  shares of Common  Stock  issuable  upon
        exercise of the Bridge Warrants at an exercise price of $6.00 per share,
        (ii)  250,000  shares of Common  Stock  issuable  upon  exercise  of the
        Private  Warrants  at an  exercise  price of $1.00 per share,  and (iii)
        1,000,000 shares of Common Stock reserved for issuance upon the exercise
        of options  available  for grant under the  Company's  1996 Stock Option
        Plan of which options to purchase 450,000 shares of Common Stock will be
        issued upon the  closing of this  offering  but will not be  exercisable
        until at least one year from the date of the  closing of this  offering.
        See  "Management - Stock Option Plan,"  "Description  of Capital Stock,"
        "Underwriting" and "Shares Eligible for Future Sale."

(2)     Does not include (i)  1,000,000  shares of Common  Stock  issuable  upon
        exercise of the Warrants, (ii) 2,000,000 shares of Common Stock issuable
        upon exercise of the Bridge  Warrants,  (iii)  250,000  shares of Common
        Stock  issuable  upon  exercise of the Private  Warrants,  (iv)  250,000
        shares  of  Common  Stock  issuable  upon  exercise  of the  Acquisition
        Warrant, (v) 100,000 shares of Common Stock and 100,000 shares of Common
        Stock underlying Warrants contained in the Unit Purchase Option, (vi) up
        to 150,000 shares of Common Stock reserved for issuance  pursuant to the
        Over-Allotment  Option  and  (vii)  1,000,000  shares  of  Common  Stock
        reserved for issuance  upon the exercise of options  available for grant
        under the Company's  1996 Stock Option Plan of which options to purchase
        450,000  shares of Common  Stock will be issued upon the closing of this
        offering  but will not be  exercisable  until at least one year from the
        date of the closing of this  offering.  See  "Management  - Stock Option
        Plan,"  "Description  of  Capital  Stock,"  "Underwriting"  and  "Shares
        Eligible for Future Sale."

                                       -5-

<PAGE>


(3)     Includes   1,149,900  shares  of  Common  Stock  to  be  issued  to  TDA
        simultaneously  with the closing of this offering in connection with the
        Acquisition. See "Certain Transactions."

(4)     Includes  2,000,000  Bridge  Warrants.  Upon  the  consummation  of this
        offering,   the  terms  and  conditions  of  the  Bridge  Warrants  will
        automatically  convert  to the  terms  and  conditions  of the  Warrants
        offered  hereby.  Does not  include  Warrants  comprising  a part of the
        Over-Allotment Option, the Private Warrants, the Acquisition Warrant, or
        the Representative's Unit Purchase Option.

 
                                       -6-

<PAGE>


                             Summary Financial Data
                 (in thousands, except share and per share data)
<TABLE>
<CAPTION>
                                                                                                               Nine Months Ended
                                                         Year Ended June 30,                                       March 31,
                                                         -------------------                                   ------------------

                                            1995         1994         1993         1992          1991          1996         1995
                                            ----         ----         ----         ----          ----          ----         ----
STATEMENT OF OPERATIONS DATA (1):
<S>                                    <C>          <C>          <C>          <C>           <C>           <C>          <C>       
Revenues ...........................   $   29,547   $   28,020   $   30,900   $   25,391    $   24,329    $   22,910   $   22,140

Gross Profit .......................        6,207        5,582        6,271        5,105         4,830         5,070        4,645

Operating Income (Loss) ............           55          141          495         (263)         (856)          176           58

Net Income (Loss) ..................           31          316          484         (203)         (632)          109           38

Pro Forma Net Income Per Share .....   $      .02                                                         $      .07   $      .02
                                       ==========                                                         ==========   ==========
Pro Forma Weighted Average Number of                                                                 
Shares Outstanding(2) ..............    1,559,090                                                         1,559,090    1,559,090
                                       ==========                                                         ==========   ==========
                                                                                            
</TABLE>

<TABLE>
<CAPTION>
                                              June 30, 1995                March 31, 1996
                                             ---------------  -------------------------------------

                                                              Actual   As Adjusted(3)  Pro Forma(4)
                                                              ------   --------------  ------------
<S>                                              <C>          <C>          <C>          <C>    
Balance Sheet Data (1):

Working Capital ...............................  $4,668       $4,607       $4,562       $ 9,169
                                                                                    
Total Assets ..................................   7,195        7,739        4,562        12,301
                                                                                    
Long-term Debt ................................     152          374         --             374
                                                                                    
Stockholders' Equity ..........................   4,755        4,500        4,562         9,062
                                                                                 
</TABLE>
- --------------------------
(1)     Actual  operating  and balance sheet data was derived from the financial
        statements of Cooper Florida, because the Company was organized in April
        1996 and has conducted no business activities to date.

(2)     The pro forma weighted average number of shares outstanding includes the
        100  shares of Common  Stock  issued in  connection  with the  Company's
        initial  capitalization,  1,149,900  shares  to  be  issued  to  TDA  in
        connection   with  the  Acquisition  and  the  dilutive  effect  of  the
        Acquisition Warrant and the Private Warrants. See "Certain Transactions"
        and the Financial Statements and the notes thereto.

(3)     Reflects the issuance of the Bridge Warrants and the Private Warrants in
        the Private  Placement,  the public  offering of  1,000,000  Units at an
        initial public  offering price of $5.50 per Unit and the  application of
        the net proceeds therefrom.

(4)     Reflects the issuance of the Bridge Warrants and the Private Warrants in
        the Private  Placement,  the public  offering of  1,000,000  Units at an
        initial public  offering price of $5.50 per Unit, the application of the
        net proceeds  therefrom and the completion of the  Acquisition.  See the
        "Unaudited   Pro   Forma   Condensed    Consolidated   Balance   Sheet",
        "Management's Discussion and Analysis of Financial Condition and Results
        of Operations," "Certain  Transactions" and the Financial Statements and
        the notes thereto.



 
                                       -7-

<PAGE>


                                  RISK FACTORS

               An  investment  in the Units  offered  hereby is  speculative  in
nature and involves a high degree of risk. In addition to the other  information
contained in this Prospectus,  prospective  investors should carefully  consider
the following risk factors before purchasing the Units offered hereby.

LIMITED HISTORY OF THE COMPANY'S OPERATIONS;
DIVERSIFICATION OF COOPER FLORIDA'S PRODUCT MIX

               Since its  incorporation in April 1996, the Company has conducted
no business activities other than organizational  activities, the negotiation of
the  Acquisition,  certain  capital  raising  activities  (including the Private
Placement) and has not generated any revenues. Additionally, the Company has not
yet commenced its proposed  business plan and will  consummate  the  Acquisition
only  upon  the  closing  of  this  offering.   Upon  the  consummation  of  the
Acquisition, Cooper Florida will become a wholly-owned subsidiary of the Company
and will  constitute the sole source of revenue for the Company until such time,
if any,  as the  Company  consummates  additional  acquisitions.  A  significant
element of the Company's  growth  strategy is to acquire,  integrate and operate
companies  operating in the floorcoverings  industry.  The Company's strategy is
unproven and based upon dynamic and unpredictable  events.  Although the Company
perceives  growth  potential  in the  floorcoverings  industry,  there can be no
assurance  that such  potential  will be realized or, even assuming such growth,
that the Company  will be able to benefit  therefrom.  There can be no assurance
that the Company will  successfully  identify and complete any  acquisitions  or
that  any   acquisitions,   if  completed   successfully,   will  be  integrated
successfully with the other operations of the Company, will perform as expected,
will not result in significant  unexpected  liabilities or will ever  contribute
significant  revenues or profits to the Company.  There can be no assurance that
the Company  will not  experience  many of the  problems,  delays,  expenses and
difficulties commonly encountered by early development stage companies,  many of
which are beyond the Company's control. In addition, if the Company is unable to
manage growth  effectively,  the Company's operating results could be materially
adversely affected.

               Beginning  in July 1990,  Cooper  Florida  commenced a program to
diversify  and  expand  its  product  mix by  adding  to its  carpet  and  vinyl
floorcovering  product lines ceramic,  hardwood and laminate product lines. This
diversification  and  expansion  program  is  ongoing  and  has  only a  limited
operating  history upon which an evaluation of Cooper  Florida and its prospects
can be based.  There can be no assurance that this business  strategy will prove
successful.

BROAD DISCRETIONARY USE OF PROCEEDS

               The Company has broad  discretion  with  respect to the  specific
application of all of the net proceeds of this  offering.  Such net proceeds are
intended to be applied toward  consummating  acquisitions in accordance with the
Company's  strategy  and for working  capital  purposes.  The  Company  also may
determine to use all or a substantial  portion of its excess working capital for
acquisitions. See "Use of Proceeds."

ABSENCE OF SUBSTANTIVE DISCLOSURE RELATING TO ACQUISITIONS

               Management  of  the  Company  will  have  virtually  unrestricted
flexibility in identifying and selecting prospective acquisition candidates. The
Company does not intend to seek stockholder approval for any acquisitions unless
required by applicable law or regulations, and stockholders will most likely not
have an opportunity to review financial  information on an acquisition candidate
prior to consummation of an acquisition.

 
                                       -8-

<PAGE>


Additionally,  acquisition  candidates may be in industries totally unrelated to
the core business of Cooper Florida or in industries in which current management
of the Company has no experience.  Thus,  purchasers of the  Securities  will be
entrusting  their funds to the  Company's  management,  upon whose  judgment the
investors must depend,  with only limited  information  concerning  management's
specific intentions.  Except for the Acquisition, the Company does not currently
have any agreements,  commitments or  arrangements  with respect to any proposed
acquisitions,  and  there  can be no  assurance  that any  acquisitions  will be
consummated.  Although  management  of the Company will endeavor to evaluate the
risks inherent in any particular acquisition, there can be no assurance that the
Company will properly or accurately ascertain all such risks.

USE OF PROCEEDS TO BENEFIT INSIDERS

               The Company has allocated  $15,275 (plus accrued interest) of the
net proceeds of this offering to working capital in order to repay  indebtedness
to TDA  incurred  by the  Company in order to pay the  expenses  of the  Private
Placement and a portion of the  professional  fees and other expenses related to
this offering.  Additionally, in the event that Cooper Florida or other acquired
companies (if any) do not generate  sufficient  cash flow, the Company may use a
portion of the net proceeds of this offering for the working capital purposes of
Cooper Florida, including the payment of monthly management fees to TDA pursuant
to a management and administrative services agreement to be entered into between
TDA and Cooper Florida upon the consummation of this offering. Douglas P. Fields
and Frederick M. Friedman,  officers and directors of the Company, are officers,
directors and principal stockholders of TDA and officers and directors of Cooper
Florida.  John E. Smircina,  a director nominee of the Company, is a director of
TDA. See "Certain Transactions."

POTENTIAL CONFLICTS OF INTEREST

               Certain  officers and directors of the Company are also officers,
directors  and/or  principal  stockholders of TDA and its affiliates  (including
Cooper Florida) and, consequently,  may be able, through TDA and its affiliates,
to direct the election of the Company's directors,  affect significant corporate
events and generally direct the affairs of the Company.  Cooper Florida has been
dependent  on  TDA  for  various  management  and  administrative  services  and
financial  support.   Following  this  offering  and  the  consummation  of  the
Acquisition,  TDA will  continue to provide the Company with certain  management
and  administrative  services.  The  Company  does not  intend to enter into any
material  transaction  with TDA or its  affiliates  in the  future  unless  such
transaction  is fair and reasonable to the Company and approved by a majority of
the Company's disinterested directors.  Notwithstanding the foregoing, there can
be no assurance that future  transactions,  if any, will not result in conflicts
of interest  which will be resolved in a manner  favorable to the  Company.  See
"Management," "Principal Stockholders" and "Certain Transactions."

DEPENDENCE ON NEW CUSTOMERS AND VENDORS FOR FUTURE GROWTH

               Cooper  Florida is, and its growth and future  revenues  will be,
dependent  to a large  extent  upon the ability of Cooper  Florida to  establish
relationships  with new customers  throughout North America and new vendors both
in North America and in certain foreign countries as it seeks to expand from its
traditional carpet distribution business into non-carpet floorcoverings,  and to
maintain  relationships with its existing  customers and vendors.  Any of Cooper
Florida's  customers  and most of its vendors can terminate  their  relationship
with  Cooper  Florida at any time.  Although  Cooper  Florida is not  materially
dependent upon any one of its customers, the loss of a group of customers could,
until appropriate  replacements were obtained,  have an adverse effect on Cooper
Florida and thus the Company.  Shaw Industries,  Inc.  ("Shaw"),  pursuant to an
exclusive distribution agreement, supplies Cooper Florida with a majority of its
carpet orders in the state of Florida and portions of Alabama and Georgia.

 
                                       -9-

<PAGE>


During the nine months ended March 31, 1996,  sales of the Shawmark  carpet line
accounted for over 15% of the Company's revenues during such period. The loss of
Shaw as a vendor  would have a  materially  adverse  effect on the  business and
prospects of Cooper Florida and therefore the Company  because the management of
Cooper Florida  believes that it would be difficult to replace the Shawmark line
with  a  product  line  with  the  same  name  and  quality   recognition.   See
"Business-Products" and -"Customers, Sales and Marketing."

CREDIT FACILITY

               Cooper Florida has historically  financed its operations  through
operating  cash flow and support from its parent,  TDA, or affiliates of TDA. In
December 1995, Cooper Florida negotiated, but has not yet implemented, a line of
credit  with  Chemical  Bank in the  aggregate  amount of $1 million  for direct
borrowing for Cooper Florida's  working capital  purposes.  If implemented,  the
credit  facility  will be  collateralized  by Cooper  Florida's  trade  accounts
receivable  and inventory and will be guaranteed by TDA. The line of credit will
terminate on December 31, 1996. If such line of credit is implemented, there can
be no assurance that Chemical Bank will extend the termination  date of the line
of credit. See "Management's  Discussion and Analysis of Financial Condition and
Results of Operations."

POSSIBLE FLUCTUATIONS IN OPERATING RESULTS

               There can be no  assurance  that the  historical  level of Cooper
Florida's  revenues  will  continue or that prior trends will be  indicative  of
future  results of  operations.  Future  results  of  operations  may  fluctuate
significantly  based upon factors such as  increases in  competition,  political
changes,  weather conditions,  macroeconomic factors, the continued availability
of products from vendors, import restrictions,  tariffs, seasonal trends, Cooper
Florida's recent emphasis on non-carpet floorcoverings such as ceramic, wood and
laminates, as well as other circumstances that may not be reasonably foreseeable
at this time. See "Management's Discussion and Analysis of Financial Conditional
and Results of Operations."

COMPETITION

               The floorcovering distribution business is extremely competitive.
Cooper  Florida  believes that the  principal  areas of  competition  are price,
customer  service,  quality  and  appearance  of the  products.  Cooper  Florida
competes with  distributors  of  floorcovering  products,  as well as with those
manufacturers of floorcoverings products which sell directly to retailers.  Many
of Cooper Florida's competitors have greater financial,  personnel and inventory
resources  than Cooper  Florida.  There can be no assurance  that Cooper Florida
will compete effectively with such competitors or that such competitors will not
distribute  products which are superior to Cooper  Florida's,  which have better
price or quality or performance characteristics, or which achieve greater market
penetration. See "Business-Competition."

               The Company may experience competition from competitors or others
seeking to identify and consummate  acquisitions  of the type of companies which
the Company is seeking to acquire.  Such competition could result in the loss of
an  acquisition  candidate  or an  increase  in the price the  Company  would be
required to pay for any such acquisition. See "Business-Competition."

CONTINUING CONTROL BY CURRENT MANAGEMENT AND EXISTING STOCKHOLDERS

               Upon the closing of this offering and the  Acquisition,  TDA will
own approximately 53.49% of the issued and outstanding shares of Common Stock of
the Company. Douglas P. Fields, the Chief Executive Officer and

 
                                      -10-

<PAGE>


Chairman of the Board of Directors  of the Company,  is also the Chairman of the
Board  of  Directors,   President,  Chief  Executive  Officer  and  a  principal
stockholder  of TDA.  Frederick  M.  Friedman,  the  Executive  Vice  President,
Treasurer,  Secretary, Chief Financial Officer and a director of the Company, is
also  the  Executive  Vice  President,  Treasurer,  Secretary,  Chief  Financial
Officer,  a director  and a principal  stockholder  of TDA.  Messrs.  Fields and
Friedman  are the  sole  members  of the  Executive  Committee  of the  Board of
Directors of the Company.  John E. Smircina,  a director nominee of the Company,
is a director of TDA. Additionally,  if the Acquisition Warrant were to be fully
exercised,  TDA would own  approximately  58.34% of the issued  and  outstanding
Common Stock of the Company. As a result, these officers and directors,  if they
were to act in concert, would be in a position to control the composition of the
Board of  Directors  of the Company and  therefore  the  business,  policies and
affairs of the Company, and the outcome of issues which may be subject to a vote
of  the  Company's  stockholders.  See  "Certain  Transactions"  and  "Principal
Stockholders."

DEPENDENCE ON KEY PERSONNEL

               The  Company's   future   success   depends  upon  the  continued
contributions of its officers and the continued contributions of the officers of
Cooper Florida and other key employees. Although Cooper Florida has entered into
a three-year  employment  agreement with each of Jay Cooper,  its Chairman,  and
James C. Yeager,  its  President,  which requires each to devote the majority of
his business time to the affairs of Cooper Florida,  the loss of the services of
either such individual or the services of certain other key employees could have
a material  adverse  effect on Cooper  Florida's  business  and  prospects.  The
Company intends to obtain "key-man" insurance on the lives of each of Jay Cooper
and Douglas P. Fields in the amount of $500,000  each prior to the  consummation
of this offering. See "Management."

               The  Company's  management  currently  includes two (2) officers,
Douglas P. Fields and  Frederick  M.  Friedman,  neither of whom are required to
commit a specific  amount of their time to the affairs of the Company,  and each
of whom has significant business interests outside of the Company.  Accordingly,
such  officers may have  conflicts of interests in  allocating  management  time
among various business activities.  However, such officers intend to devote such
time as they deem reasonably  necessary to carry out the business and affairs of
the Company, including the evaluation and negotiation of potential acquisitions.
See "Management" and "Certain Transactions."

IMMEDIATE AND SUBSTANTIAL DILUTION

               This offering  involves an immediate and substantial  dilution of
$1.28  (23.3%) per share between the net tangible book value per share of Common
Stock and the initial public offering price. See "Dilution."

LACK OF DIVIDENDS

               The Company has not paid any cash  dividends  on its Common Stock
and does not anticipate  paying cash dividends in the  foreseeable  future.  The
Company currently  intends to retain earnings,  if any, to finance the growth of
the  Company.  The Board of  Directors  of the Company  will review its dividend
policy from time to time to determine the feasibility and desirability of paying
dividends,  after giving  consideration  to the  Company's  earnings,  financial
condition, capital requirements and such other factors as the Board of Directors
deems  relevant.  In addition,  it is  anticipated  that the terms of any future
financing may prohibit or restrict the payment of cash dividends.  See "Dividend
Policy" and "Certain Transactions."


 
                                      -11-

<PAGE>


NEED FOR ADDITIONAL FUTURE FINANCING

               The Company may require  additional  equity or debt  financing in
order to consummate an acquisition,  for additional  working capital,  if Cooper
Florida  suffers losses or if the Company  effects the acquisition of a business
that subsequently suffers significant losses. There can be no assurance that the
Company will be able to obtain  additional  financing on terms acceptable to the
Company or at all.  In the event  additional  financing  is  unavailable  to the
Company, the Company may be materially adversely affected.

LIMITED EXPERIENCE OF THE REPRESENTATIVE

               The  Representative,  State Street Capital  Markets,  Corp.,  has
previously  completed four firm commitment public offerings.  The Representative
is a relatively small firm and there can be no assurance that the Representative
will be able to make a meaningful  market in the  Company's  securities  or that
another broker/dealer will make a meaningful market in the Company's securities.
Prior to September  1995,  the  Representative's  name was White Rock Partners &
Co., Inc. In the event the  Representative  does not receive  recognition of its
new name by its  clients,  the  public  or the  investment  community,  it could
adversely affect the Representative's operations.
See "Underwriting."

ABSENCE OF PUBLIC MARKET; ARBITRARY DETERMINATION OF OFFERING
PRICE; POSSIBLE VOLATILITY OF MARKET PRICE

               Prior to this  offering,  there has not been a market  for any of
the  Securities,  and,  although  the  Company has applied to have the shares of
Common Stock and the Warrants  offered hereby  approved for quotation on Nasdaq,
there can be no  assurance  that an active  trading  market  will  develop or be
sustained  after this offering.  The initial public  offering price of the Units
and the exercise  price and other terms of the Warrants have been  determined by
negotiation  between the Company and the  Representative  and are not related to
the  Company's  asset  value,  net worth,  results of  operations,  or any other
criteria of value,  and may not be  indicative of the prices that may prevail in
the public market.  The market price of the Securities  could also be subject to
significant  fluctuations  in response to variations in the Company's  financial
position,  operating results,  developments concerning acquisitions,  government
regulations,   general   trends  in  the   industry  and  other   factors.   See
"Underwriting."

POSSIBLE EFFECTS OF BLANK CHECK PREFERRED STOCK; ANTITAKEOVER PROVISIONS

               The  Company's   Certificate  of  Incorporation   authorizes  the
issuance of "blank check"  preferred  stock with such  designations,  rights and
preferences  as may be  determined  from time to time by the Board of Directors.
Accordingly,  the Board of Directors is empowered, without stockholder approval,
to issue preferred stock with dividend, liquidation, conversion, voting or other
rights which could adversely affect the relative voting power or other rights of
the  holders  of the  Company's  Common  Stock.  In the event of  issuance,  the
preferred  stock  could be used,  under  certain  circumstances,  as a method of
discouraging,  delaying  or  preventing  a change  in  control  of the  Company.
Although  the  Company  has no  present  intention  to issue  any  shares of its
preferred  stock,  there can be no assurance  that the Company will not do so in
the future.  If the Company  issues  preferred  stock,  the  issuance may have a
dilutive  effect upon the holders of the Company's  Common Stock,  including the
purchasers  of the shares of Common  Stock  offered  hereby.  In  addition,  the
Company is subject to Section 203 of the Delaware General Corporation Law which,
subject to certain exceptions, prohibits a Delaware corporation from engaging in
any of a broad range of business  combinations with an "interested  stockholder"
for a period of three

 
                                      -12-

<PAGE>



years following the date that such stockholder became an interested stockholder.
See  "Description  of  Capital  Stock  -  Section  203 of the  Delaware  General
Corporation Law."

LIMITATIONS ON LIABILITY OF DIRECTORS AND OFFICERS

               The Company's  Certificate of Incorporation  contains  provisions
limiting the  liability of directors of the Company for monetary  damages to the
fullest extent permissible under Delaware law. This is intended to eliminate the
personal liability of a director for monetary damages in an action brought by or
in the right of the Company for breach of a director's  duties to the Company or
its  stockholders  except in certain  limited  circumstances.  In addition,  the
Certificate  of  Incorporation  contains  provisions  requiring  the  Company to
indemnify  directors,  officers,  employees and agents of the Company serving at
the request of the Company against  expenses,  judgments  (including  derivative
actions), fines and amounts paid in settlement.  This indemnification is limited
to actions  taken in good faith in the  reasonable  belief  that the conduct was
lawful  and in or not  opposed  to  the  best  interests  of  the  Company.  The
Certificate of Incorporation  provides for the  indemnification of directors and
officers in connection with civil,  criminal,  administrative  or  investigative
proceedings  when  acting in their  capacities  as agents for the  Company.  The
foregoing provisions may reduce the likelihood of derivative  litigation against
directors and officers and may  discourage or deter  stockholders  or management
from suing  directors  or officers  for breaches of their duties to the Company,
even though such an action,  if successful,  might otherwise benefit the Company
and its  stockholders.  See  "Description  of  Capital  Stock -  Limitations  on
Liability and Indemnification of Officers and Directors."

OUTSTANDING WARRANTS AND OPTIONS; REGISTRATION RIGHTS

               Upon   completion  of  this  offering,   the  Company  will  have
outstanding  (i)  1,000,000  Warrants  exercisable  to purchase an  aggregate of
1,000,000  shares of Common Stock at an exercise price of $6.00 per share,  (ii)
2,000,000  Bridge  Warrants  exercisable  to purchase an  aggregate of 2,000,000
shares of Common Stock at an exercise  price of $6.00 per share,  (iii)  250,000
Private  Warrants  exercisable  to purchase an  aggregate  of 250,000  shares of
Common  Stock at an  exercise  price of $1.00 per  share,  (iv) the  Acquisition
Warrant  exercisable  to purchase an aggregate of 250,000 shares of Common Stock
at an exercise price of $1.00 per share, (v) warrants exercisable to purchase an
aggregate of 200,000 shares of Common Stock comprising part of the Unit Purchase
Option,  and (vi) options to purchase 450,000 shares of Common Stock pursuant to
the Company's 1996 Stock Option Plan. While all of such options and warrants are
not immediately exercisable,  any exercise could cause immediate and substantial
dilution.  Additionally,  holders of such  options  and  warrants  are likely to
exercise  them when,  in all  likelihood,  the Company  could obtain  additional
capital  on terms  more  favorable  than  those  provided  by such  options  and
warrants.  Further,  while  these  options and  warrants  are  outstanding,  the
Company's  ability to obtain  additional  financing  on  favorable  terms may be
adversely  affected.  The holders of the Private  Warrants  and the  Acquisition
Warrant  and  the  Company's  principal  stockholder  have  certain  demand  and
"piggy-back"  registration rights with respect to their securities.  Exercise of
such rights could involve  substantial  expense to the Company.  See  "Principal
Stockholders," "Description of Capital Stock" and "Underwriting."

CURRENT PROSPECTUS AND STATE REGISTRATION REQUIRED TO EXERCISE WARRANTS

               Purchasers  of the Units will be able to  exercise  the  Warrants
only if (i) a current prospectus under the Securities Act relating to the Common
Stock  underlying  the Warrants is then in effect and (ii) such  securities  are
qualified for sale or exempt from qualification under the applicable  securities
laws of the states in which the various holders of the Warrants reside. Although
the Company will undertake to use its best efforts to maintain the effectiveness
of a current prospectus covering the securities  underlying the Warrants,  there
can be no

 
                                      -13-

<PAGE>



assurance  that the Company will be able to do so. The value of the Warrants may
be greatly  reduced if a current  prospectus,  covering the securities  issuable
upon the exercise of the Warrants,  is not kept effective or if such  securities
are not  qualified,  or exempt  from  qualification,  in the states in which the
holders of Warrants reside.
See "Description of Capital Stock - Warrants."

SHARES ELIGIBLE FOR FUTURE SALE

               Upon  completion  of this  offering,  the  Company  will  have an
aggregate of 2,150,000 shares of Common Stock  outstanding  (2,300,000 shares if
the Over-Allotment  Option is exercised in full). Of these shares, the 1,000,000
shares of Common Stock included in the Units offered hereby  (1,150,000  shares,
if the  Over-Allotment  Option is  exercised  in full) will be freely  tradeable
without  restriction  or limitation  under the  Securities  Act,  except for any
shares  purchased by "affiliates" of the Company,  as such term is defined under
the Securities Act. The remaining  1,150,000 shares,  all of which will be owned
by TDA upon the closing of this offering, will be "restricted securities" within
the  meaning  of Rule  144  adopted  under  the  Securities  Act.  Sales of such
restricted  shares in the public market,  or the availability of such shares for
sale, could adversely affect the market price for the Common Stock.

               Sales  of  the  Bridge  Warrants,   which  are  being  registered
concurrently  herewith,  or sales of the  Common  Stock  underlying  the  Bridge
Warrants or even the potential for such sales at any time could adversely affect
the  market  price  for the  Common  Stock  and the  Warrants.  See  "Concurrent
Registration for Selling Securityholders."

               Each of the  Company's  directors and officers and all holders of
its  securities  (including  TDA) have  agreed not to  publicly  offer,  sell or
otherwise  dispose of any of their shares of Common Stock  (including  shares of
Common Stock issuable upon exercise of all outstanding warrants and options) for
a period  of 24  months  following  the date of this  Prospectus  (the  "Lock-up
Period") without the prior written consent of the Representative.  Following the
Lock-up Period,  the shares subject to such lock-up will be eligible for sale in
the  public  market,  subject to the  conditions  and  restrictions  of Rule 144
(unless such  securities are registered  under the Securities Act, in which case
the  conditions  and  restrictions  of Rule  144  would  be  inapplicable).  See
"Underwriting" and "Shares Eligible for Future Sale."

POSSIBLE  DELISTING OF COMMON STOCK AND WARRANTS  FROM NASDAQ;  RISKS RELATED TO
LOW-PRICED STOCKS

               It is anticipated  that the Common Stock and the Warrants will be
quoted on  Nasdaq.  However,  in order to  continue  to be listed on  Nasdaq,  a
company must maintain $2,000,000 in total assets, a $200,000 market value of the
public float and $1,000,000 in total capital and surplus. In addition, continued
inclusion requires two market makers and a minimum bid price of $1.00 per share;
provided, however, that if a company falls below such minimum bid price, it will
remain  eligible  for  continued  inclusion on Nasdaq if the market value of the
public float is at least  $1,000,000  and the company has  $2,000,000 in capital
and surplus.  The failure to meet these  maintenance  criteria in the future may
result in the  delisting  of the  Common  Stock and  Warrants  from  Nasdaq  and
trading,  if any, in the Common Stock and Warrants would thereafter be conducted
in the "pink sheets" or on the "electronic  bulletin board". As a result of such
delisting,  an investor  may find it more  difficult to dispose of, or to obtain
accurate  quotations  as to the  market  value  of,  the  Common  Stock  and the
Warrants.  In addition, if the Common Stock were to become delisted from trading
on Nasdaq and the trading price of the Common Stock were to fall below $5.00 per
share,  trading in the Common Stock also would be subject to the requirements of
certain  rules  promulgated  by the  Securities  and  Exchange  Commission  (the
"Commission")  under the  Securities  Exchange  Act of 1934,  as amended,  which
require  additional  disclosure by  broker-dealers in connection with any trades
involving a stock defined as a penny stock  (generally,  any  non-Nasdaq  equity
security

 
                                      -14-

<PAGE>



that has a market  price of less  than  $5.00  per  share,  subject  to  certain
exceptions).  Such  rules  require  the  delivery,  prior  to  any  penny  stock
transaction,  of a disclosure schedule explaining the penny stock market and the
risks associated  therewith,  and impose various sales practice  requirements on
broker-dealers who sell penny stocks to persons other than established customers
and  accredited  investors  (generally   institutions).   From  these  types  of
transactions,  the broker-dealer  must make a suitability  determination for the
purchaser and have received the  purchaser's  written consent to the transaction
prior to sale.  The  additional  burdens  imposed  upon  broker-dealers  by such
requirements may discourage them from effecting transactions in the Common Stock
and the Warrants,  which could  severely limit the liquidity of the Common Stock
and Warrants and the ability of  purchasers  in this offering to sell the Common
Stock and Warrants in the secondary market.

 
                                      -15-

<PAGE>


                                 USE OF PROCEEDS

               The net  proceeds  to the  Company  from  the  sale of the  Units
offered hereby, after deducting underwriting discounts and commissions and other
expenses  of  this  offering,  are  estimated  to  be  approximately  $4,410,000
($5,127,750 if the Over-Allotment Option is exercised in full), and are expected
to be used as follows:

<TABLE>
                                                                                 Approximate
                                                         Approximate Amount      Percentage of
APPLICATION                                                of Net Proceeds       Net Proceeds
- -----------                                              -------------------     ------------
<S>                                                          <C>                       <C>
Finance cash portion of potential acquisitions (1)........   $3,543,275                80%
Working capital (2).......................................      866,725                 20
                                                           ------------          ---------
               Total......................................   $4,410,000               100%
                                                           ============          =========
</TABLE>
- ------------------------------
(1)     Represents the approximate amount that may be used to fund the potential
        acquisition  of  businesses in  accordance  with the  Company's  current
        strategy, which is subject to change from time to time.

(2)     The proceeds  allocated to working capital will be used in the Company's
        and Cooper  Florida's  current  operations and to repay $15,275 borrowed
        from TDA in order to pay the  expenses  of the Private  Placement  and a
        portion  of the  professional  fees and other  expenses  related to this
        offering. The principal amount of such borrowing, together with interest
        at  8%  per  annum,  is  due  and  payable  upon  demand.  See  "Certain
        Transactions."  Additionally,  a portion of the  proceeds  allocated  to
        working capital may be used by Cooper Florida to purchase inventory.

               The Company  currently  estimates  that the net  proceeds of this
offering  will be sufficient to fund its and Cooper  Florida's  working  capital
needs and planned operations,  including potential acquisitions,  if any, for at
least twelve (12) months from the date of this Prospectus.  The net proceeds may
be sufficient  for a greater or lesser period of time depending on the number of
acquisitions,  if any, that the Company  consummates during the next twelve (12)
months and the portion of the purchase price of such  acquisitions paid in cash.
In addition,  the Company may require additional financing prior to or following
such 12-month  period if Cooper Florida  suffers losses or negative cash flow or
if the Company effects the acquisition of a business that  subsequently  suffers
significant  losses or negative  cash flow.  There can be no assurance  that the
Company will be able to obtain  additional  financing on terms acceptable to the
Company or at all.  In the event  additional  financing  is  unavailable  to the
Company, the Company may be materially adversely affected.

               Any   additional   proceeds   received   upon   exercise  of  the
Over-Allotment  Option will be added to the Company's  working capital.  Pending
utilization,  the net proceeds of this  offering  will be invested in short-term
bank certificates of deposit,  quality  commercial paper,  obligations backed by
the United States government or other short-term interest-bearing investments.

               The  foregoing  represents  the  Company's  best  estimate of its
allocation  of the net  proceeds of this  offering.  Future  events,  as well as
changes in economic,  regulatory  or  competitive  conditions,  or the Company's
business,  or Cooper  Florida's  business,  and the results of the  Company's or
Cooper  Florida's  activities may cause shifts in the allocation of funds within
the described  categories or to other purposes necessary or desirable.  In order
to pursue its proposed growth strategy, the Company intends to use a significant
portion of the net proceeds of this offering for the  acquisition  of businesses
or assets that are  consistent  with the Company's  current  strategy,  which is
subject to change from time to time. With the exception of the Acquisition,  the
Company does not currently have any agreements, commitments or arrangements with
respect to any proposed  acquisitions,  and there can be no  assurance  that any
other acquisitions will be consummated.

 
                                      -16-

<PAGE>


                                 DIVIDEND POLICY

               The Company has not paid any cash  dividends  on its Common Stock
and does not anticipate  paying cash dividends in the  foreseeable  future.  The
Company currently  intends to retain earnings,  if any, to finance the growth of
the  Company.  The Board of  Directors  of the Company  will review its dividend
policy from time to time to determine the feasibility and desirability of paying
dividends,  after giving  consideration to the Company's  results of operations,
financial condition, capital requirements and such other factors as the Board of
Directors deems relevant.  In addition,  it is anticipated that the terms of any
future  financing  may prohibit or restrict the payment of cash  dividends.  See
"Certain Transactions."



 
                                      -17-

<PAGE>


                                 CAPITALIZATION

               The following table sets forth the  capitalization of the Company
as of April 4, 1996 (i) on an actual  basis,  (ii) as adjusted to give effect to
the Private  Placement and the public  offering of 1,000,000 Units at an initial
public  offering price of $5.50 per Unit and the application of the net proceeds
therefrom  and  (iii) on a pro  forma  basis,  assuming  the  completion  of the
Acquisition  as of such date.  This  table  should be read in  conjunction  with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations",   "Unaudited  Pro  Forma  Condensed  Consolidated  Balance  Sheet",
"Certain  Transactions"  and the  Financial  Statements  and the notes  thereto,
included elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                                                        April 4, 1996
                                                         ------------------------------------------
                                                            ACTUAL       AS  ADJUSTED    PRO FORMA
                                                         ------------    ------------   -----------
                                                                      (in thousands)
                                                         ------------------------------------------
<S>                                                      <C>             <C>            <C>        
Long-Term Debt:
     6% note payable to TDA Industries,
     Inc., due on the first anniversary of
     the closing of this offering  (1)                   $        --     $        --    $       374
                                                         ============    ============   ===========

Stockholders' Equity:
  Preferred Stock, $.001 par value,
     1,000,000 shares authorized; no
     shares issued and outstanding                                --              --            --
  Common Stock, $.001 par value;
     10,000,000 shares  authorized;  100 shares
     issued and outstanding (actual); 1,000,100
     shares issued and outstanding (as adjusted);
     2,150,000 shares issued and
     outstanding (pro forma)  (2) (3)                             --                1             2
  Additional Paid-In Capital                                      --(4)         4,561         9,884
  Retained Earnings                                               --              --           (824)
                                                         ------------    ------------   -----------
                                                                  --(4)         4,562         9,062
Less:  Stock Subscription Receivable                              --(4)           --(4)         --(4)
                                                         ------------    ------------   -----------
      Total Stockholders' Equity                                  --            4,562         9,062
                                                         ------------    ------------   -----------
      Total Capitalization                               $        --     $      4,562   $     9,436
                                                         ============    ============   ===========
</TABLE>
- -----------

(1)     Represents,  as of March 31, 1996, the aggregate  amount due to TDA from
        Cooper Florida in payment of an historical accumulation of auditing fees
        and short-term  cash advances.  Upon the closing of this offering,  such
        aggregate  amount will be converted into a 6% promissory note payable on
        the first  anniversary  of the closing of this  offering.  See  "Certain
        Transactions."

(2)     Includes,  in the pro forma column,  1,149,900 shares of Common Stock to
        be issued to TDA  simultaneously  with the  closing of this  offering in
        connection with the Acquisition. See "Certain Transactions."


 
                                      -18-

<PAGE>


(3)     Does not include (i)  1,000,000  shares of Common  Stock  issuable  upon
        exercise of the Warrants, (ii) 2,000,000 shares of Common Stock issuable
        upon exercise of the Bridge  Warrants,  (iii)  250,000  shares of Common
        Stock  issuable  upon  exercise of the Private  Warrants,  (iv)  250,000
        shares  of  Common  Stock  issuable  upon  exercise  of the  Acquisition
        Warrant, (v) 150,000 shares of Common Stock and 150,000 shares of Common
        Stock reserved for issuance pursuant to the Warrants  comprising part of
        the Over-  Allotment  Option,  (vi)  100,000  shares of Common Stock and
        100,000 shares of Common Stock underlying warrants contained in the Unit
        Purchase Option and (vii) 1,000,000  shares of Common Stock reserved for
        issuance  upon the  exercise  of options  available  for grant under the
        Company's  1996 Stock Option Plan of which  options to purchase  450,000
        shares of Common Stock will be issued upon the closing of this  offering
        but will not be exercisable until at least one year from the date of the
        closing  of  this  offering.  See  "Management  -  Stock  Option  Plan,"
        "Description of Capital Stock,"  "Underwriting" and "Shares Eligible for
        Future Sale."

(4)     Amounts are less than $1,000.


 
                                      -19-

<PAGE>


                                    DILUTION

               As of April 4, 1996, the Company had a net tangible book value of
$100 or  approximately  $1.00 per  share  based on 100  shares  of Common  Stock
outstanding.  Net  tangible  book value per share  represents  the amount of the
Company's total tangible  assets (total assets less intangible  assets) less its
total liabilities, divided by the number of shares of Common Stock outstanding.

               After giving effect to the Private  Placement and the sale of the
1,000,000 Units offered hereby (after  deduction of  underwriting  discounts and
commissions  and the  estimated  expenses  of the  Private  Placement  and  this
offering)  and the  issuance of 1,149,900  shares of Common Stock in  connection
with the  Acquisition,  the pro forma net tangible  book value of the Company at
April 4, 1996  would have been  $9,062,000,  or  approximately  $4.22 per share,
representing an immediate  increase in net tangible book value of  approximately
$3.22 to existing  stockholders and an immediate dilution to public investors of
approximately $1.28 per share from the $5.50 public offering price. Dilution per
share  represents the difference  between the initial public  offering price per
share and the pro forma net  tangible  book  value per share  after the  Private
Placement, this offering and the Acquisition.

               The following table illustrates the per share dilution:

<TABLE>
<S>                                                                             <C>           <C>           <C>  
Initial public offering price..................................................               $5.50         $5.50
                                                                                                            -----
        Net tangible book value per share before the Private Placement, this
        offering and the Acquisition (1)....................................... $1.00
        Increase per share attributable to new investors.......................  3.41
                                                                                 ----
Pro forma net tangible book value per share after this offering and before
the Private Placement and the Acquisition......................................                4.41          4.41
                                                                                              -----         -----
Dilution per share to new investors before the Private Placement and the
Acquisition....................................................................               $1.09
                                                                                              =====
Decrease per share attributable to the Private Placement and the
Acquisition ...................................................................                              (.19)
                                                                                                            -----
Pro forma net tangible book value per share after the Private Placement,
this offering and the Acquisition..............................................                              4.22
                                                                                                            -----
Total dilution per share to new investors (2)..................................                             $1.28
                                                                                                            =====
</TABLE>
- -----------------
(1)     Net  tangible  book  value  per  share is  determined  by  dividing  the
        Company's  net  tangible  book value (total  tangible  assets less total
        liabilities)  at April 4, 1996 by the  number of shares of Common  Stock
        then outstanding.

(2)     Dilution per share is determined by  subtracting  pro forma net tangible
        book value per share after the Private Placement,  this offering and the
        Acquisition  from the  initial  public  offering  price per  share.  The
        foregoing  table  assumes  no  exercise  of  the  Warrants,  the  Bridge
        Warrants,  the Private Warrants,  the Acquisition  Warrant, the warrants
        contained in the Unit Purchase Option and the  Over-Allotment  Option or
        450,000 shares of Common Stock reserved for issuance pursuant to options
        to be  granted  upon  the  closing  of  this  offering  pursuant  to the
        Company's 1996 Stock Option Plan.




 
                                      -20-

<PAGE>


               The  following  table sets forth on a pro forma basis as of April
4, 1996 the respective positions of the Company's existing  stockholders and new
investors  with respect to the number of shares of Common Stock  purchased  from
the Company,  the total cash  consideration paid and the average price per share
paid by the existing  stockholders  and by the new investors with respect to the
1,000,000  shares of Common  Stock to be issued  by the  Company  at an  initial
public offering price of $5.50 per share.

<TABLE>
<CAPTION>
                                  SHARES PURCHASED      TOTAL CONSIDERATION       AVERAGE
                                  ----------------      -------------------      PRICE PER
                                  NUMBER   PERCENT        AMOUNT     PERCENT       SHARE
                                  ------   -------        ------     -------       -----
<S>                            <C>           <C>       <C>            <C>         <C>   
Existing Stockholders (A)..... 1,150,000     53.5%     $4,500,100     45.0%       $ 3.91
New investors................. 1,000,000     46.5%      5,500,000     55.0%       $ 5.50
                               ---------     -----      ---------     -----
               Total.......... 2,150,000    100.0%     10,000,100    100.0%
                               =========    ======     ==========    ======
</TABLE>
- -----------------
(A)     Includes  1,149,900  shares  of  Common  Stock  to be  issued  to TDA in
        connection with the  Acquisition,  the value of which is based on Cooper
        Florida's  historical  book value at March 31, 1996 and includes the 100
        shares of Common Stock issued in connection  with the Company's  initial
        capitalization.

               The  foregoing  table  assumes no exercise of the  Warrants,  the
Bridge Warrants,  the Private Warrants,  the Acquisition  Warrant,  the Warrants
contained in the Unit  Purchase  Option,  the  Over-Allotment  Option or 450,000
shares of Common Stock  reserved for issuance  pursuant to options to be granted
upon the closing of this  offering,  pursuant to the Company's 1996 Stock Option
Plan.


 
                                      -21-

<PAGE>


            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

               The following unaudited pro forma condensed  consolidated balance
sheet at April 4, 1996 gives effect to the Private Placement,  this offering and
the  Acquisition as though they occurred on that date.  The pro forma  condensed
consolidated  balance sheet is derived from the historical audited balance sheet
of the Company at April 4, 1996 and the unaudited condensed financial statements
of Cooper Florida at March 31, 1996 included elsewhere herein and should be read
in conjunction  with those financial  statements and the notes thereto.  The pro
forma  condensed  consolidated  balance  sheet  is  presented  for  illustrative
purposes only and,  therefore,  is not  necessarily  indicative of the financial
position of the consolidated entity had the Private Placement, this offering and
the Acquisition actually occurred on April 4, 1996.

               The  acquisition  of Cooper Florida has been accounted for as the
combining  of two entities  under  common  control with the net assets of Cooper
Florida recorded at historical carryover values.  Accordingly,  this transaction
will not result in any  revaluation  of assets or the creation of  goodwill.  No
separate pro forma income  statement  data has been presented as the Company was
formed on April 4, 1996 and has no operations. Accordingly, Cooper Florida would
represent all of the combined historical operations.


 
                                      -22-

<PAGE>

            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                 (in thousands)
<TABLE>
<CAPTION>
                                                  HISTORICAL
                                         -----------------------------
                                            Cooper
                                         International    Cooper
                                          Group, Inc.     Florida         Pro Forma
ASSETS                                   April 4, 1996  March 31, 1996   Adjustments   Pro Forma
<S>                                         <C>            <C>               <C>        <C>    
CURRENT ASSETS:                                                          $ 4,410(1)   
     Cash                                   $  --          $    77           152(2)     $ 4,639
                                                                                      
     Accounts receivable - net                 --            2,542            --          2,542
                                                                                      
     Inventories                               --            4,402            --          4,402
                                                                                      
     Deferred tax asset                        --              117            --            117
                                                                                      
     Other current assets                      --              307            --            307
                                          -------          -------       -------       --------
                                                                                      
               Total current assets            --            7,445         4,562         12,007
                                                                                      
IMPROVEMENTS AND                                                                      
     EQUIPMENT - Net                           --              294           --             294
                                          -------          -------       -------       --------
                                                                                      
TOTAL                                       $  --          $ 7,739       $ 4,562       $ 12,301
                                          =======          =======       =======       ========
                                                                                      
LIABILITIES AND                                                                       
   STOCKHOLDERS' EQUITY                                                               
                                                                                      
CURRENT LIABILITIES:                                                                  
     Accounts payable                       $  --          $ 2,530       $    --       $  2,530
                                                                                      
     Accrued expenses and other                                                       
       current liabilities                     --              308            --            308
                                          -------          -------       -------       --------
                                                                                      
               Total current liabilities       --            2,838            --          2,838
                                                                                      
DUE TO TDA INDUSTRIES, INC                                                            
       AND AFFILIATED COMPANIES                                                       
                                               --              374          (374)(4)         --
                                                                                      
6% NOTE PAYABLE TO TDA                                                                
     INDUSTRIES, INC                           --              --            374(4)         374
                                                                                      
DEFERRED TAX LIABILITY                         --               27            --             27
                                          -------          -------       -------       --------
                                                                                      
               Total liabilities               --            3,239            --          3,239
                                          -------          -------       -------       --------
                                                                                      
STOCKHOLDERS' EQUITY:                                                                 
     Preferred shares                          --               --            --             --
     Common shares                             --                1             1(1)           2
                                                                               1(3)   
                                                                              (1)(3)
                                                                                      
                                                                                      
     Additional paid-in capital                --(5)         5,323         4,409(1)       9,884
                                                                             152(2) 
                                                                                      
     Deficit                                   --             (824)           --           (824)
                                          -------          -------       -------       --------
                                               --            4,500         4,562          9,062
                                                                                      
     Less: stock subscription receivable       --(5)            --            --             --
                                          -------          -------       -------       --------
                                                                                      
                                                                                      
               Total stockholders' equity      --            4,500         4,562          9,062
                                          -------          -------       -------       --------
                                                                                      
TOTAL                                       $  --          $ 7,739       $ 4,562       $ 12,301
                                          =======          =======       =======       ========
</TABLE>                                      
     See notes to unaudited pro forma condensed consolidated balance sheet.

                                      -23-
<PAGE>



        NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET


1.      Reflects the offering of 1,000,000  Units at an offering  price of $5.50
        per  Unit,  including  the  application  of cash  toward  the  aggregate
        offering expenses of approximately $1,090,000 and the application of the
        net proceeds therefrom. See "Use of Proceeds."

2.      Reflects the proceeds  from the Private  Placement in June 1996 totaling
        $200,000, net of approximately $48,000 of expenses,  which is to be used
        to  pay a  portion  of  the  expenses  related  to  this  offering.  See
        "Description of Capital Stock."

3.      Reflects the completion of the Acquisition. See "Certain Transactions."

4.      Represents,  as of March 31, 1996,  the  aggregate net amount due to TDA
        from Cooper Florida in payment of an historical accumulation of auditing
        fees and short-term  cash  advances.  Upon the closing of this offering,
        such  aggregate  amount  will be  converted  into a 6%  promissory  note
        payable on the first  anniversary of the closing of this  offering.  See
        "Certain Transactions."

5.      Amounts are less than $1,000.

 
                                      -24-

<PAGE>


                         SELECTED FINANCIAL INFORMATION
                 (in thousands, except share and per share data)

               The following  selected  financial data presented below should be
read in conjunction with the Company's and Cooper Florida's Financial Statements
and the notes thereto and the unaudited pro forma condensed consolidated balance
sheet included  elsewhere herein.  The statement of operations data with respect
to the years ended June 30,  1995,  1994 and 1993 and the balance  sheet data at
June 30, 1995 and 1994 are derived  from,  and are  qualified by  reference  to,
Cooper  Florida's  financial  statements,  which have been audited by Deloitte &
Touche LLP,  independent  auditors,  included elsewhere in this Prospectus.  The
statement of  operations  data with respect to the years ended June 30, 1992 and
1991 and the balance sheet data at June 30, 1993, 1992 and 1991 are derived from
Cooper Florida's audited  financial  statements not included in this Prospectus.
The selected  financial  information  presented  below for the nine months ended
March 31, 1996 and 1995 and as of March 31, 1996  (Historical)  are derived from
Cooper  Florida's  unaudited pro forma  condensed  financial  statements and the
notes thereto  appearing  elsewhere  herein,  which  include,  in the opinion of
management,  all adjustments,  consisting only of normal  recurring  adjustments
necessary for a fair  presentation  of such  information for the interim periods
presented.  Results of  operations  for the nine months ended March 31, 1996 are
not necessarily indicative of results to be expected for the year ended June 30,
1996.  The selected  financial  information  as of March 31, 1996 (Pro Forma) is
derived  from the  unaudited  pro forma  condensed  consolidated  balance  sheet
appearing elsewhere herein. The following  financial  information should be read
in conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of  Operations"  and  "Unaudited  Pro Forma  Condensed  Consolidated
Balance Sheet."

<TABLE>
<CAPTION>
(Part 1 of 2)                                                             Year Ended June 30,
                                                  -----------------------------------------------------------------  
                                                     1995           1994           1993           1992       1991    
                                                  -----------    -----------    -----------    --------    --------  


STATEMENT OF OPERATIONS DATA(1):
<S>                                               <C>            <C>            <C>            <C>         <C>       
Revenues ......................................   $    29,547    $    28,020    $    30,900    $ 25,391    $ 24,329  
Cost of goods sold ............................        23,340         22,438         24,629      20,286      19,499  
                                                  -----------    -----------    -----------    --------    --------  
Gross profit ..................................         6,207          5,582          6,271       5,105       4,830  
Operating expenses ............................         6,152          5,441          5,776       5,368       5,686  
                                                  -----------    -----------    -----------    --------    --------  
Operating income (loss) .......................            55            141            495        (263)       (856) 
Interest expense ..............................            10              3              9          20          36  
Other income ..................................            (5)            (2)          --            (4)         (6) 
                                                  -----------    -----------    -----------    --------    --------  
Income (loss) before provision for income taxes            50            140            486        (279)       (886) 
Provision (benefit) for income taxes ..........            19           (176)           182         (76)       (254) 
                                                  -----------    -----------    -----------    --------    --------  
Income (loss) before extraordinary item .......            31            316            304        (203)       (632) 
Extraordinary item(4) .........................          --             --             (180)       --          --    
                                                  -----------    -----------    -----------    --------    --------  
Net income (loss) .............................   $        31    $       316    $       484    $   (203)   $   (632) 
                                                  ===========    ===========    ===========    ========    ========  
Pro forma net income (loss) per share .........   $       .02                                                        
                                                     ========                                                        
Pro forma weighted average number of shares
  outstanding (2) .............................     1,559,090                                                        
                                                    =========                                                        
</TABLE>


(Part 2 of 2)
                                                  Nine  Months Ended
                                                       March 31,
                                                  ------------------ 
                                                    1996      1995   
                                                  -------   -------- 

STATEMENT OF OPERATIONS DATA(1):                
Revenues ......................................   $22,910   $ 22,140  
Cost of goods sold ............................    17,840     17,495  
                                                  -------   --------  
Gross profit ..................................     5,070      4,645  
Operating expenses ............................     4,894      4,587  
                                                  -------   --------  
Operating income (loss) .......................       176         58  
Interest expense ..............................      --            1  
Other income ..................................      --           (4) 
                                                  -------   --------  
Income (loss) before provision for income taxes       176         61  
Provision (benefit) for income taxes ..........        67         23  
                                                  -------   --------  
Income (loss) before extraordinary item .......       109         38  
Extraordinary item(4) .........................      --         --    
                                                  -------   --------  
Net income (loss) .............................   $   109   $     38  
                                                  =======   ========  
Pro forma net income (loss) per share .........   $   .07   $    .02  
                                                  =======   ========  
Pro forma weighted average number of shares                           
  outstanding (2) ............................. 1,559,090  1,559,090  
                                                =========  =========  

<TABLE>
<CAPTION>
                                       Year Ended June 30,                       March 31,
                            ------------------------------------------   ------------------------
                             1995     1994     1993     1992     1991    Historical    ProForma(3)
                            ------   ------   ------   ------   ------   ----------    ----------
<S>                         <C>      <C>      <C>      <C>      <C>         <C>         <C>    
Balance Sheet Data(1):
Working capital .........   $4,668   $4,815   $4,846   $4,343   $4,273      $4,607      $ 9,169
Total assets ............    7,195    6,807    6,866    6,736    7,290       7,739       12,301
Long-term debt ..........      152      376      555      998    1,554         374          374
Stockholders' equity.....    4,755    4,705    4,646    3,804    3,567       4,500        9,062
</TABLE>
- ----------------------------------
(1)     Historical  operating  and  balance  sheet  data  was  derived  from the
        financial  statements  of  Cooper  Florida,   because  the  Company  was
        organized  in April 1996 and has  conducted  no business  activities  to
        date.
(2)     The pro forma weighted average number of shares outstanding includes the
        100  shares of Common  Stock  issued in  connection  with the  Company's
        initial  capitalization,  1,149,900  shares  to  be  issued  to  TDA  in
        connection  with  the  Acquisition,  and  the  dilutive  effect  of  the
        Acquisition Warrant and the Private Warrants. See "Certain Transactions"
        and the Financial Statements and the notes thereto.
(3)     Reflects the issuance of the Bridge Warrants and the Private Warrants in
        the Private  Placement,  the public  offering of  1,000,000  Units at an
        assumed initial public offering price of $5.50 per Unit, the application
        of the net proceeds therefrom and the completion of the Acquisition. See
        "Unaudited   Pro   Forma   Condensed    Consolidated   Balance   Sheet,"
        "Management's Discussion and Analysis of Financial Condition and Results
        of Operations," "Certain  Transactions" and the Financial Statements and
        the notes thereto.
(4)     Represents utilization of net operating loss carryover.


                                      -25-

<PAGE>


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

               The  following   discussion  and  analysis   should  be  read  in
conjunction with the financial  statements and notes thereto appearing elsewhere
in this Prospectus.

INTRODUCTION

               The Company was  recently  organized  to acquire,  integrate  and
operate   seasoned   companies   operating  in  the   floorcoverings   industry.
Simultaneously with the closing of this offering,  the Company will acquire from
TDA all of the  issued  and  outstanding  capital  stock of Cooper  Florida  for
consideration consisting of 1,149,900 shares of Common Stock and the Acquisition
Warrant.  Cooper  Florida,   founded  in  1948,  is  engaged  in  the  wholesale
distribution of carpet,  wood,  laminate,  ceramic and vinyl  floorcoverings and
padding and accessories throughout Florida, portions of Georgia and Alabama and,
to a lesser extent,  the Caribbean.  Upon the  consummation of the  Acquisition,
Cooper  Florida will become a  wholly-owned  subsidiary  of the Company and will
constitute the sole business  operations of the Company until such time, if any,
as the Company consummates additional acquisitions.  See "Business" and "Certain
Transactions."

RESULTS OF OPERATIONS OF COOPER FLORIDA

Nine Month Period Ended March 31, 1996 Compared to Nine Month Period Ended March
31, 1995

               Revenues of Cooper Florida  increased by  approximately  $770,000
(3.5%)  during the  nine-month  period ended March 31, 1996 compared to the same
period in 1995.  This increase may be  attributed to the continued  expansion of
Cooper   Florida's   market   areas,   increased   sales  of  its  ceramic  tile
(approximately  $760,000,   21.9%)  and  wood  (approximately  $208,000,  14.3%)
floorcovering  lines and the  introduction  of new product lines,  offset by the
loss of the Kentile,  Inc.,  ("Kentile")  vinyl tile line. In June 1995,  Cooper
Florida  entered  into a  distribution  agreement  for the  exclusive  right  to
distribute  the  Shawmark  carpet  line in Florida  and  portions of Alabama and
Georgia.  During the nine months  ended March 31,  1996,  sales of the  Shawmark
carpet line accounted for approximately  $3.5 million (15.3%) of total revenues.
Prior to August 1995,  Cooper Florida  distributed  vinyl tile  manufactured  by
Kentile.  In August  1995,  Kentile  went out of  business  and  Cooper  Florida
discontinued  distributing its products. Sales of Kentile products accounted for
approximately  $2,160,000  (9.8%) of total revenues during the nine-month period
ended March 31, 1995.

               Cost of goods sold increased  during the nine-month  period ended
March 31, 1996 as compared to the same period in 1995, but at a lesser rate than
the increase in revenues between such periods.  Accordingly,  cost of goods sold
as a percentage  of revenues  decreased to 77.9%  during the  nine-month  period
ended March 31, 1996 from 79% during the same period in 1995,  and gross  profit
as a percentage  of revenues  increased to 22.1%  during the  nine-month  period
ended March 31, 1996 from 21% during the same period in 1995.  This  increase in
gross  profit  margin may be  attributed  primarily  to the increase in the 1996
period in sales of Cooper  Florida's  ceramic tile and wood flooring lines which
carry higher gross profit margins.

               Operating  expenses  increased by  approximately  $307,000 (6.7%)
during the nine-month period ended March 31, 1996 as compared to the same period
in 1995. The principal components  comprising the increase in operating expenses
were increased payroll and related costs ($148,000), rent and warehouse expenses
($67,000),  insurance ($39,000),  travel ($23,000) and office expense ($17,000).
Operating expenses as a percentage of


                                      -26-
<PAGE>



revenues were 21.4% during the  nine-month  period ended March 31, 1996 compared
to 20.7% during the same period in 1995.

Fiscal Year Ended June 30, 1995 Compared to Fiscal Year Ended June 30, 1994

               Revenues of Cooper Florida increased by approximately  $1,527,000
(5.4%)  during the fiscal year ended June 30,  1995  compared to the fiscal year
ended June 30, 1994. This increase may be attributed  primarily to the expansion
of Cooper  Florida's  market areas and the increase in sales of its ceramic tile
(approximately  $2,214,000,  88.2%)  and wood  (approximately  $259,000,  15.1%)
floorcovering lines offset by the decline in sales of the Congoleum  Corporation
("Congoleum") vinyl sheet floorcovering line (approximately $1,960,000).

               Cost of goods sold  increased  during the fiscal  year ended June
30, 1995,  as compared to the fiscal year ended June 30,  1994,  but at a lesser
rate than the increase in revenues between such fiscal years. Accordingly,  cost
of goods sold as a  percentage  of revenues  decreased  to 79% during the fiscal
year ended June 30, 1995 from 80.1%  during the fiscal year ended June 30, 1994,
and gross profit as a percentage of revenues  increased to 21% during the fiscal
year ended June 30, 1995 from 19.9%  during the fiscal year ended June 30, 1994.
This increase in gross profit margin may be attributed primarily to the increase
in the 1995 period in sales of Cooper  Florida's  ceramic tile and wood flooring
lines which carry higher gross profit margins.

               Operating  expenses  increased by approximately  $711,000 (13.1%)
during the fiscal  year ended June 30, 1995 as compared to the fiscal year ended
June 30, 1994.  The principal  components  comprising  the increase in operating
expenses were increased payroll and related costs ($357,000), rent and warehouse
expenses  ($194,000),   auto  expense  ($56,000),   insurance  ($9,000),  travel
($27,000) and office expense  ($15,000).  Operating  expenses as a percentage of
revenues  were 20.8% during the fiscal year ended June 30, 1995,  as compared to
19.4% during the same period in 1994.

               The  Company  adopted  SFAS  No.  109 as of  July  1,  1993.  The
cumulative  effect of this change in accounting for income taxes was to record a
deferred  tax asset of $211,230  which  amount is recorded as a reduction of the
provision for income taxes in fiscal 1994.

Fiscal Year Ended June 30, 1994 Compared to Fiscal Year Ended June 30,1993

               Revenues of Cooper Florida decreased by approximately  $2,880,000
(9.3%)  during the fiscal year ended June 30,  1994  compared to the fiscal year
ended June 30, 1993.  This decrease may be attributed to the softening of market
conditions  in Cooper  Florida's  South  Florida  market area after the positive
impact of Hurricane Andrew subsequent to August 1992 and the decision in January
1994 to discontinue the distribution of the Congoleum vinyl sheet  floorcovering
line.  Sales of the  Congoleum  vinyl sheet  floorcovering  line  accounted  for
approximately  $1,960,000  (7%)  and  $4,540,000  (14.7%)  of  Cooper  Florida's
revenues during the fiscal years 1994 and 1993, respectively.

               Cost of goods sold  decreased  during the fiscal  year ended June
30, 1994 as compared  to the fiscal  year ended June 30,  1993,  but at a lesser
rate than the decease in revenues between such fiscal years.  Accordingly,  cost
of goods sold as a percentage  of revenues  increased to 80.1% during the fiscal
year ended June 30, 1994 from 79.7%  during the fiscal year ended June 30, 1993,
and gross  profit as a  percentage  of revenues  decreased  to 19.9%  during the
fiscal year ended June 30, 1994 from 20.3% during the fiscal year ended June 30,
1993.



                                      -27-

<PAGE>



               Operating  expenses  decreased by  approximately  $335,000 (5.8%)
during the fiscal year ended June 30, 1994, as compared to the fiscal year ended
June 30, 1993, but at a lesser rate than the decline in revenues.  The principal
components comprising the decrease in operating expenses were a decrease in rent
($171,000) resulting primarily from an abatement of rent in fiscal 1994, reduced
payroll  and  administrative  expenses  ($51,000),   insurance  ($61,000),   the
contribution to the profit sharing plan ($32,000),  professional fees ($24,000),
shipping expenses  ($17,000) and telephone  ($19,000).  Operating  expenses as a
percentage  of  revenues  were 19.4%  during the fiscal  year ended June 30 1994
compared to 18.7% during the same period in 1993.

LIQUIDITY AND CAPITAL RESOURCES

The Company

               Prior to the consummation of the Private  Placement,  the Company
borrowed  $15,275  from  TDA in  order to pay for the  expenses  of the  Private
Placement and a portion of the  professional  fees and other expenses related to
this offering.

               In June 1996, the Company completed the Private Placement,  which
consisted  of the offer and sale of the Bridge  Warrants  to  acquire  2,000,000
shares of Common  Stock and the Private  Warrants to acquire  250,000  shares of
Common  Stock.   The  net  proceeds  of  the  Private   Placement,   which  were
approximately  $152,000,  are being  utilized by the Company to pay a portion of
the professional fees and other expenses related to this offering.

               The Company  anticipates  that it will derive revenues  primarily
from the operations of Cooper Florida and other operating companies which may be
acquired in the future.

               The Company  currently  estimates  that the net  proceeds of this
offering  will be  sufficient  to fund its  working  capital  needs and  planned
operations,  including potential acquisitions,  if any, for at least twelve (12)
months from the date of this Prospectus.  The net proceeds may be sufficient for
a greater or lesser period of time depending on the number of  acquisitions,  if
any,  that the  Company  consummates  during the next twelve (12) months and the
portion of the purchase  price of such  acquisitions  paid in cash. In addition,
the Company may require additional financing prior to or following such 12-month
period if Cooper Florida suffers  losses,  negative cash flow, or if the Company
effects the  acquisition  of a business that  subsequently  suffers  significant
losses or negative cash flow. There can be no assurance that the Company will be
able to obtain  additional  financing on terms  acceptable  to the Company or at
all. In the event  additional  financing  is  unavailable  to the  Company,  the
Company may be materially adversely affected.

Cooper Florida

               Cooper Florida has historically  financed its operations  through
operating cash flow and support from its parent, TDA, or affiliates of TDA.

               Cooper Florida's working capital was approximately  $4,607,000 at
March 31, 1996  compared to  $4,668,000  at June 30,  1995.  At March 31,  1996,
Cooper  Florida's  current ratio was 2.62 to 1 compared to 3.06 to 1 at June 30,
1995.

               During the fiscal  year ended June 30,  1995,  cash flows used in
operations  approximated  $79,000.  Such amount consisted primarily of increased
levels  of  accounts  receivable  ($94,000),  inventories  ($203,000)  and other
current  assets  ($208,000),  a net  reduction  of  amounts  due to  parent  and
affiliated companies ($224,000), offset


                                      -28-

<PAGE>



by  increased  levels of trade  accounts  payables  ($563,000).  During the nine
months  ended March 31,  1996,  cash flow  provided by  operations  approximated
$287,000.  Such amount consisted  primarily of net income ($109,000),  increased
levels of trade  accounts  payables  ($582,000),  an  increase in amounts due to
parent and affiliated companies ($222,000), offset by an increase in inventories
($729,000) and accounts receivable ($93,000).

               Capital expenditures  approximated $36,000 and $65,000 during the
fiscal  year ended  June 30,  1995 and the nine  months  ended  March 31,  1996,
respectively. The management of Cooper Florida does not anticipate a significant
increase in such expenditures in the next twelve months.

               In  December  1995,  Cooper  Florida  negotiated  but has not yet
implemented a line of credit with  Chemical  Bank in the aggregate  amount of $1
million for direct borrowing for working capital purposes.  If implemented,  the
credit  facility  will be  collateralized  by Cooper  Florida's  trade  accounts
receivables  and  inventories  and will be guaranteed by TDA. Cooper Florida has
not yet borrowed any funds under this credit facility.

               Cooper Florida  believes that its existing  sources of liquidity,
including the availability under the line of credit, anticipated cash flow and a
portion of the net  proceeds  of the  offering  will be  adequate to sustain its
normal   operations  and  satisfy  its  current   working  capital  and  capital
expenditure requirements.

IMPACT OF INFLATION

               General  inflation  in  the  economy  has  driven  the  operating
expenses  of  many  businesses  higher,  and  accordingly,  Cooper  Florida  has
increased  salaries and incurred higher prices for supplies,  good and services.
While Cooper  Florida is subject to inflation  as described  above,  both Cooper
Florida  and the  Company  believe  that  inflation  currently  does  not have a
material  effect  on Cooper  Florida's  operating  results,  but there can be no
assurance that this will continue to be so in the future.

ACCOUNTING CHANGES

               In March 1995, the Financial  Accounting Standards Board ("FASB")
issued Statement of Financial Accounting Standards ("SFAS") No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of," which requires  impairment  losses to be recorded on long-lived assets used
in operations  when  indicators of impairment  are present and the  undiscounted
cash flows  estimated  to be generated by those assets are less than the assets'
carrying  amount.  SFAS No. 121 also  addresses the  accounting  for  long-lived
assets  that are  expected  to be disposed  of.  SFAS No. 121 is  effective  for
financial  statements  for fiscal  years  beginning  after  December  15,  1995;
therefore,  the Company  will adopt SFAS No. 121 in the first  quarter of fiscal
1997  and,  based on  current  circumstances,  does not  believe  the  effect of
adoption will be material.

               In October 1995,  the FASB issued SFAS No. 123,  "Accounting  for
Stock-Based  Compensation".  SFAS No. 123 establishes  financial  accounting and
reporting  standards for stock-based  employee  compensation  plans. The Company
will  account  for  stock-based  compensation  awards  under the  provisions  of
Accounting  Principles  Board  ("APB")  Opinion No. 25, as permitted by SFAS No.
123. In accordance  with SFAS No. 123,  beginning in the fiscal year ended 1997,
the Company will make pro forma disclosures relative to stock-based compensation
as part of the accompanying footnotes to the financial statements.


                                      -29-

<PAGE>



                                    BUSINESS

GENERAL

               The Company was  recently  organized  to acquire,  integrate  and
operate   seasoned   companies   operating  in  the   floorcoverings   industry.
Simultaneously with the closing of this offering,  the Company will acquire from
TDA all of the  issued  and  outstanding  capital  stock of Cooper  Florida  for
consideration consisting of 1,149,900 shares of Common Stock and the Acquisition
Warrant,  which is exercisable  to acquire  250,000 shares of Common Stock at an
exercise price of $1.00 per share. See "Certain  Transactions"  and "Description
of Capital Stock - Other Outstanding Warrants." Cooper Florida, founded in 1948,
is engaged in the wholesale distribution of carpet, wood, laminate,  ceramic and
vinyl floorcoverings and padding and accessories throughout Florida, portions of
Georgia  and  Alabama  and,  to  a  lesser  extent,  the  Caribbean.   Upon  the
consummation  of the  Acquisition,  Cooper  Florida  will become a  wholly-owned
subsidiary of the Company and will constitute the sole operating business of the
Company  until  such  time,  if  any,  as  the  Company  consummates  additional
acquisitions.  See "Certain Transactions."

               To date,  the  Company's  activities  have  consisted  solely  of
negotiating the  Acquisition,  completing the Private  Placement and engaging in
organizational  activities. The Company anticipates that it will derive revenues
primarily  through  income  generated  from the operations of Cooper Florida and
operating companies which may be acquired in the future.

STRATEGY

               The  Company's  strategy  is to  acquire,  integrate  and operate
seasoned  companies  operating  in the  floorcoverings  industry and to build an
integrated  company  with  the  ability  to  source  products  domestically  and
internationally  and to  distribute  products  throughout  North America and the
Caribbean on a wholesale basis and as agent for various  foreign  manufacturers.
The  Company  intends  to  provide   expansion   capital,   if  necessary,   and
administrative and management services to acquired  companies,  including Cooper
Florida,  in order to  exploit  the growth  potential  which  management  of the
Company  perceives in the  floorcoverings  industry and to assist such  acquired
companies to penetrate new markets. Although the Company does not currently have
any  agreements,  arrangements  or  commitments  in place  with  respect  to any
proposed acquisitions,  other than the Acquisition, it believes that there are a
number of potential acquisition candidates that may meet its criteria. While the
Company  intends to seek out  prospective  acquisition  candidates in businesses
that complement or are otherwise related to the business of Cooper Florida,  the
Company  does not  intend  to  restrict  itself to any one  particular  industry
segment and may attempt to acquire companies in industries unrelated to the core
business of Cooper Florida.  The Company anticipates that it will finance future
acquisitions,  if any,  through a combination  of cash  (including a substantial
portion of the net  proceeds of this  offering),  issuances of shares of capital
stock of the Company, and additional equity or debt financings.  There can be no
assurance  that the  Company  will be able to obtain  additional  equity or debt
financing on terms acceptable to the Company or at all. The Company has and will
continue to  identify  potential  acquisition  candidates  through the  industry
contacts of the management of the Company and Cooper Florida, as well as through
TDA and general business sources. See "Certain Transactions."




                                      -30-

<PAGE>



BUSINESS OF COOPER FLORIDA

General

               Cooper  Florida,  founded in 1948,  is  engaged in the  wholesale
distribution of carpet,  wood, ceramic tile and vinyl floorcoverings and padding
and accessories  throughout  Florida,  portions of Georgia and Alabama and, to a
lesser  extent,  the  Caribbean.   Cooper  Florida  operates  from  distribution
facilities in Miami, Orlando, Jacksonville and Tampa, Florida, and sells to more
than  2,000  customers,   primarily  floorcovering  retailers.   Cooper  Florida
distributes  brand name products such as the Shaw and Shawmark lines of carpets,
Mohawk carpets and hardwood floorcoverings manufactured by the Anderson division
of Standard Plywood, Inc. ("Anderson").  Cooper Florida has its own direct sales
force and uses its own fleet of vehicles to deliver its  products to  customers.
In recent  years,  in  response  to the  growing  practice  of the major  carpet
manufacturers  of  bypassing  the  traditional  wholesaler/distributor  to  sell
directly to the  floorcovering  retailer,  Cooper  Florida has  diversified  its
product mix in order to become less  dependent on carpet sales.  As part of this
diversification  strategy, the Company added ceramic tile, hardwood flooring and
laminate  flooring  products  to  its  product  line.  Cooper  Florida  recently
established the Cooper International division which acts as an agent for ceramic
tile  manufacturers  located in Italy and other  foreign  countries  and creates
marketing  programs and develops wholesale  distribution  networks through which
such  foreign  manufacturers'  ceramic tile lines are sold to some of the larger
wholesale floorcoverings distributors in the United States and Canada.

Industry Overview

               The floorcovering  industry includes carpet (indoor and outdoor),
resilient  floorcoverings,  including vinyl tile and vinyl sheet products, wood,
laminate,  and  ceramic  floorcoverings  and stone  (i.e.  marble,  granite  and
others). Cooper Florida distributes all of these types of floorcoverings, except
for stone,  as well as padding  and  accessories.  Trends in the  floorcoverings
industry  are  directly  related  to the  trends  of the  construction  and home
improvement  industries.  According to the Home Improvement  Research Institute,
sales of home improvement  products to consumers and  professional  builders are
rising and were  expected  to reach $131  billion  in the United  States  during
calendar  year 1995 and are expected to reach $138.6  billion in 1996 and $161.3
billion by 1999.

               According to Floor Covering Weekly,  a trade newspaper,  sales of
floorcoverings in the United States reached  approximately  $14.5 billion during
1995. Of this amount,  approximately $9.9 billion was for carpet,  approximately
$951.3  million was for  hardwood,  approximately  $1.3  billion was for ceramic
(including  both floor and wall tiles) and  approximately  $2.3  billion was for
resilient floorcoverings.

Strategy

               Beginning  in July 1990,  Cooper  Florida  commenced a program to
diversify  and  expand  its  product  mix by  adding  to its  carpet  and  vinyl
floorcovering  product  lines  ceramic,  hardwood  and laminate  product  lines.
Cooper's  strategic plan is to aggressively  expand its non-carpet product lines
and to maximize the results of operations of its carpet business and augment its
offerings as opportunities  arise. The key elements of Cooper's  strategy are as
follows:

                *       Realign  and  Diversify   Product  Mix.   During  Cooper
                        Florida's  fiscal year ended June 30, 1995, 60.8% of its
                        revenues  consisted  of sales  of  carpet,  padding  and
                        related   accessories   and  39.2%  consisted  of  other
                        floorcoverings sales. Cooper Florida intends to continue
                        to  diversify  its  product  mix by  attempting  to sell
                        non-carpet   floorcoverings   to  its  current  base  of
                        customers. Additionally, Cooper Florida intends to


                                      -31-

<PAGE>



                        aggressively  seek out non-carpet  floorcovering  lines,
                        which are economical, well designed, durable and easy to
                        install.

                *       Expand   Product   Offerings  and  Maintain  and  Expand
                        Relationships with Manufacturers. Cooper Florida intends
                        to expand its product offerings by aggressively  seeking
                        out relationships  with manufacturers of floorcoverings.
                        For instance,  in June 1995, Cooper Florida entered into
                        a distribution  agreement  with Shaw,  pursuant to which
                        Cooper  Florida  was  granted  the  exclusive  right  to
                        distribute  Shaw's  Shawmark  carpet line in Florida and
                        portions  of  Alabama  and  Georgia,  and in March  1996
                        Cooper  Florida  entered into a  distribution  agreement
                        with ABET, Inc., the manufacturer of Parqcolor  laminate
                        floorcovering  pursuant  to  which  Cooper  Florida  was
                        granted  the  exclusive  right to  distribute  Parqcolor
                        laminate   floorcovering   throughout   Florida  and  in
                        portions of Georgia  and  Alabama.  By closely  aligning
                        itself with manufacturers,  Cooper Florida believes that
                        it  can   maximize   its   ability  to   purchase   such
                        manufacturers'  products  on  more  favorable  terms  by
                        seeking and obtaining cost  concessions  for advertising
                        and marketing  promotions,  product samples and expanded
                        and more flexible credit terms.

                *       Improve  Profit  Margin.  Through  internal  growth  and
                        potential  acquisitions,  Cooper  Florida  will  seek to
                        expand  its  sales  volume,  particularly  with  certain
                        manufacturers, in order to benefit from periodic as well
                        as  annual  manufacturers'  volume  discounts  which are
                        based on quantity  purchases which can favorably  impact
                        Cooper  Florida's  profit margins.  In addition,  Cooper
                        Florida  will seek to  increase  its  sales of  ceramic,
                        laminate  and  hardwood  floorcoverings,   which  Cooper
                        Florida  believes  carry a higher  margin of profit than
                        carpet and vinyl floorcoverings.

                *       Upgrade  Technology.  Cooper Florida intends to continue
                        to upgrade and improve its  internal  inventory  systems
                        and  procedures,  materials  handling  and  distribution
                        systems to provide  continuing  improved services to its
                        customers  and  achieve  greater   efficiencies  in  its
                        operations.

Products

               Carpet  and  Related  Accessories.  Although  Cooper  Florida  is
currently  diversifying its product mix, carpet, padding and related accessories
still account for a major portion of Cooper Florida's sales. For the fiscal year
ended June 30, 1995 and for the nine month period ended March 31, 1996, sales of
carpet,  padding and related accessories accounted for approximately $18 million
(60.8%)  and  $15.1  million  (66%),  respectively,  of Cooper  Florida's  total
revenues during such periods.  Cooper Florida believes that the wholesale carpet
distribution segment of its business will continue to constitute a major portion
of total revenues for the near future.

               The Cooper Florida's carpet product lines include Shaw,  Shawmark
and Mohawk  carpeting.  In June 1995, Cooper Florida entered into a distribution
agreement  with Shaw pursuant to which Cooper  Florida was granted the exclusive
right to  distribute  Shaw's  Shawmark  carpet line in Florida  and  portions of
Alabama and Georgia.  The agreement is of unspecified duration and is terminable
upon sixty days notice by either  party  thereto.  During the nine months  ended
March 31, 1996,  sales of the Shawmark  carpet line  accounted  for $3.5 million
(15.3%) of total revenues of Cooper Florida.

               Ceramic  Tile.  In order to  diversify  its product  mix,  Cooper
Florida  began  offering  ceramic tile in fiscal 1991.  Ceramic tile is Cooper's
fastest  growing  product line.  For the fiscal year ended June 30, 1995 and for
the nine  month  period  ended  March  31,  1996,  ceramic  tile  accounted  for
approximately $4.7 million (16%) and $4.2


                                      -32-

<PAGE>



million  (18.3%),  respectively,  of total revenues.  Cooper Florida offers over
forty styles of ceramic tile. During fiscal year 1995, Sears Roebuck and Company
selected Cooper  Florida's  ceramic tile line to be offered,  on an experimental
basis, in approximately 35 of its stores located in Florida.  Presently,  Cooper
Florida is the only  distributor  of ceramic tile to such  stores.  The level of
sales of Cooper Florida's ceramic tile to Sears is currently insignificant.

               Cooper  Florida  recently  established  the Cooper  International
division which acts as an agent for ceramic tile manufacturers  located in Italy
and  other  foreign  countries  and  creates  marketing  programs  and  develops
wholesale  distribution  networks  through  which  such  foreign  manufacturers'
ceramic  tile  lines  are sold to some of the  larger  wholesale  floorcoverings
distributors in the United States and Canada.

               Vinyl  Floorcoverings.  Cooper  Florida  distributes  vinyl sheet
floorcovering  manufactured by Colmar,  Inc.  ("Colmar").  Prior to August 1995,
Cooper Florida distributed vinyl tile manufactured by Kentile.  Sales of Kentile
products accounted for approximately $3 million (10.2%) of total revenues during
the  fiscal  year ended  June 30,  1995.  In August  1995,  Kentile  went out of
business and Cooper Florida  discontinued  distributing  its products.  Although
vinyl  floorcovering  does not  currently  constitute a major  portion of Cooper
Florida's sales, Cooper Florida is aggressively  seeking a new supplier of vinyl
floorcovering.  Sales of vinyl  floorcoverings  accounted for approximately $4.1
million (13.9%) and $1.6 million (7.0%), respectively,  of total revenues during
the fiscal year ended June 30, 1995 and during the nine month period ended March
31, 1996.

               Cooper   Florida    distributed   vinyl   sheet    floorcoverings
manufactured by Congoleum,  the second largest manufacturer of vinyl flooring in
the United States,  until January 1994. Sales of Congoleum's  products accounted
for $2 million  (7.0%) of total  revenues  during the fiscal year ended June 30,
1994. In January 1994,  Cooper  Florida  discontinued  its  distribution  of the
Congoleum vinyl sheet line and replaced it with the Colmar line.  Cooper Florida
is the exclusive  distributor in Florida and portions of Georgia and Alabama for
Colmar,  a relatively new manufacturer of vinyl sheet  floorcoverings.  Sales of
Colmar  products  accounted  for  approximately  $1.1 million of total  revenues
during  fiscal year 1995 and $900,000 of total  revenues  during the nine months
ended March 31, 1996.

               Hardwood  Floorcoverings.  Cooper  Florida  distributes  lines of
hardwood flooring manufactured by Anderson and, on an exclusive basis in Florida
and portions of Georgia and Alabama,  Trimex,  Inc., the  manufacturer  of Trevo
hardwood floorcoverings. Hardwood flooring sales accounted for $2 million (6.7%)
and $1.7 million (7.3%), respectively,  of total revenues during Cooper's fiscal
year ended June 30, 1995 and during the nine months ended March 31, 1996.

               High Density Laminate. In April 1996, Cooper Florida entered into
an agreement with ABET,  Inc. to distribute,  on an exclusive  basis  throughout
Florida  and   portions  of  Georgia  and   Alabama,   high   density   laminate
floorcovering.  High density laminate is a floorcovering product that looks like
wood  but is a  laminate  product  which  is more  durable  than  wood  and is a
relatively  new addition to the  floorcoverings  industry in the United  States.
Cooper  Florida  believes that sales of high density  laminate will be a product
category which will grow in the future.

               Miscellaneous Products. Cooper Florida also sells accessories and
certain supplies  necessary to install carpet,  ceramic tile, vinyl and hardwood
floorcoverings,  such as adhesives, tack strip and tools. During the fiscal year
ended June 30, 1995 and the nine month  period  ended March 31,  1996,  sales of
such products accounted for approximately $800,000 (2.7%) and $300,000 (1.3%) of
total revenues, respectively.



                                      -33-

<PAGE>



Customers, Sales and Marketing

               As of  March  31,  1996,  Cooper  Florida  had  more  than  2,000
customers located primarily  throughout  Florida as well as in southern Georgia,
Alabama and parts of the Caribbean.  Such customers  generally  purchase  Cooper
Florida's  products  for  resale  to the  household  consumer  end-user.  Cooper
Florida's   customers   have   traditionally   included  small  to  medium  size
floorcovering retailers, as well as multi-store floorcovering chains, which sell
to and install products for their retail  customers.  Cooper Florida's sales are
not  concentrated  with a small number of  customers.  As of March 31, 1996,  no
single customer accounted for more than 5% of Cooper Florida's total sales.

               In addition to Cooper Florida's traditional retail store customer
base,  Cooper Florida's Cooper  International  division,  acting as an agent for
certain foreign ceramic tile  manufacturers,  has, within the last year, entered
into sales and marketing programs to market ceramic tile products to some of the
larger  wholesale  floorcovering  distributors  throughout the United States and
Canada.

               Recently,  larger  chain  stores  have  begun  carrying  products
offered by Cooper  Florida.  During fiscal year 1995,  Sears Roebuck and Company
selected Cooper Florida's ceramic tile line to be offered in approximately 35 of
its stores in Florida.  Presently,  Cooper  Florida is the only  distributor  of
ceramic tile to such stores.

Backlog

               Cooper  Florida's  operations  are  conducted  primarily  through
short-term order and shipment schedules. Immediate delivery requirements and the
nature of Cooper Florida's business generally preclude any significant  backlog.
Backlog  consists  only of  products  on back  order  from a  manufacturer  or a
customer order not scheduled for immediate delivery, and is not material.

COMPETITION

               The floorcovering distribution business is extremely competitive.
Cooper  Florida  believes that the  principal  areas of  competition  are price,
customer  service,  quality and beauty of the products.  Cooper Florida competes
with  other  distributors  of  floorcovering  products,  as well  as with  those
manufacturers  of  floorcoverings  products  which sell directly to retailers as
well as to wholesale distributors.  Certain of Cooper Florida's competitors have
greater financial,  personnel and inventory resources than Cooper Florida. There
can be no  assurance  that Cooper  Florida will  compete  effectively  with such
competitors  or that such  competitors  will not  distribute  products which are
superior  to Cooper  Florida's,  have  better  price or quality  or  performance
characteristics, or which achieve greater market penetration.

               With  respect  to  its  acquisition  strategy,  the  Company  may
encounter competition from other entities having a business acquisition strategy
similar  to that of the  Company.  Many of  these  entities,  including  venture
capital  partnerships and corporations,  blind pool companies,  large industrial
and financial  institutions,  small  business  investment  companies and wealthy
individuals,  are  well-established  and have extensive experience in connection
with identifying and effecting acquisitions directly or through affiliates. Many
of these entities  possess  greater  financial,  technical,  personnel and other
resources  than the Company and there can be no assurance  that the Company will
have the ability to compete successfully. The Company's financial resources will
be limited in comparison to those of many of its potential competitors.



                                      -34-

<PAGE>



EMPLOYEES

               As of  July  1,  1996,  Cooper  Florida  employed  121  full-time
persons,  of which 6 were  management  personnel,  35 were in sales,  35 were in
customer  service,  and 45 were truck drivers and warehouse  personnel.  None of
Cooper Florida's  employees are represented by a union. Cooper Florida considers
it employee relations to be satisfactory.

FACILITIES

               Cooper  Florida's  corporate  headquarters  are maintained at its
facility in Orlando,  Florida.  Cooper Florida leases four facilities located in
Florida, which are described below:


                APPROXIMATE    ANNUAL
LOCATIONS     SQUARE FOOTAGE  BASE RENT                PRINCIPAL USE
- ---------     --------------  ---------                -------------
Miami             44,000     $165,000      Warehouse and distribution facility;
                                           showroom
Orlando           98,000     $225,500      Corporate headquarters; warehouse and
                                           distribution facility; showroom
Jacksonville      27,000      $49,900      Warehouse and distribution facility;
                                           showroom
Tampa             13,000      $39,600      Warehouse and distribution facility

               Prior to this offering,  the  facilities  located in Orlando (the
"Orlando  Facility") and Jacksonville (the "Jacksonville  Facility") were leased
by Cooper Florida from Jay Cooper, the President of the Company and the Chairman
of Cooper  Florida,  on a  month-to-month  basis.  Rent  expense for the Orlando
Facility and the Jacksonville  Facility  aggregated  approximately  $291,000 and
$288,000 in the fiscal  years ended June 30, 1995 and 1994,  respectively.  Upon
the  closing of this  offering,  Cooper  Florida  will enter into two  five-year
leases with Mr. Cooper  pursuant to which it will rent the Orlando  Facility and
the Jacksonville  Facility from Mr. Cooper at base rents of $225,500 and $49,900
per year,  respectively,  which Cooper Florida and the Company believe are at or
less than market rate rents for such  facilities.  Such leases will  continue at
such base rents until  January 1, 1999,  at which time a fair market rental rate
will be  determined  and,  based on such  determination,  the base  rent will be
increased  to such fair  market  rate but not to exceed an  increase of ten (10)
percent.  Such leases will be terminable  by Cooper  Florida upon six (6) months
prior written notice. See "Certain Transactions."

               The facility located in Miami (the "Miami Facility") is leased by
Cooper Florida from N.W. 74th Avenue Associates,  a partnership which is equally
owned by Jay Cooper and by Cooper  Holding,  Inc., a wholly-owned  subsidiary of
TDA. The lease is a fifteen year lease which  terminates in December 2008.  Rent
expense  for  the  Miami  Facility  aggregated  approximately  $197,000  (net of
sublease income of approximately  $70,000) during the fiscal year ended June 30,
1995.  Cooper  Florida  and the  Company  believe  that the  rent for the  Miami
Facility is market rate rent. See "Certain Transactions."

LEGAL PROCEEDINGS

               Neither  the  Company  nor  Cooper  Florida  are  subject  to any
material legal proceedings.


                                      -35-

<PAGE>



                                   MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS

               The Company's and Cooper Florida's executive officers,  directors
and director nominees are as follows:

NAME                    AGE   POSITION
- ----                    ---   --------

Douglas P. Fields       54    Chief Executive Officer and Chairman of the Board
                              of Directors of the  Company  and Chief  Executive
                              Officer and a Director of Cooper Florida

Frederick M. Friedman   55    Executive Vice President, Chief Financial Officer,
                              Treasurer, Secretary and Director of the Company
                              and Vice  President,  Treasurer and Secretary of
                              Cooper Florida

Jay Cooper              57    President and Director Nominee* of the Company and
                              Chairman of the Board of Directors of Cooper 
                              Florida

James C. Yeager         39    Executive Vice President of the Company and
                              President of Cooper Florida

Paul D. Finkelstein     53    Director Nominee of the Company*

George Skakel III       45    Director Nominee of the Company*

John E. Smircina        65    Director Nominee of the Company*


- -------------
*       Messrs. Cooper,  Finkelstein,  Skakel and Smircina have been elected and
        have agreed to serve as  directors  of the Company  commencing  upon the
        closing of this offering.

               Douglas P. Fields, a co-founder of the Company, has been Chairman
of the Board of  Directors  and Chief  Executive  Officer of the  Company  since
inception.  For more  than the past  five (5)  years,  Mr.  Fields  has been the
Chairman of the Board of Directors, President and Chief Executive Officer of TDA
and  Chief  Executive  Officer  and a  director  of  each  of  its  subsidiaries
(including   Cooper   Florida).   TDA  is  a  holding  company  whose  operating
subsidiaries  are primarily  engaged in the wholesale  distribution  of building
supplies and home  furnishings  products,  the manufacture and distribution of a
variety of electrical  devices,  the operation of an indoor tennis  facility and
the management of real estate. Mr. Fields received a Master's degree in Business
Administration   from  the  Harvard  University   Graduate  School  of  Business
Administration in 1966 and a B.S. degree from Fordham University in 1964.

               Frederick  M.  Friedman,  a co-founder  of the Company,  has been
Executive Vice President,  Chief Financial Officer,  Treasurer,  Secretary and a
director of the Company since inception.  For more than the past five (5) years,
Mr.  Friedman has been  Executive  Vice  President,  Treasurer,  Secretary and a
director of TDA and


                                      -36-

<PAGE>



Vice President,  Treasurer, Secretary and a director of each of its subsidiaries
(including  Cooper  Florida).  Mr. Friedman  received a B.S. degree in Economics
from The Wharton School of the University of Pennsylvania in 1962.

               Jay Cooper,  has been the  President  of the  Company  since June
1996.  Mr.  Cooper has been the  Chairman  of the Board of  Directors  of Cooper
Florida  since  March  1996.  Prior  thereto,  since  1967,  Mr.  Cooper was the
President of Cooper Florida.

               James C.  Yeager  has been an  Executive  Vice  President  of the
Company since June 1996.  Mr.  Yeager has been the  President of Cooper  Florida
since March,  1996. From March 1995 to March 1996, Mr. Yeager was Vice President
of  Cooper  Florida.  Prior  thereto,  from July  1990 to March  1995,  he was a
Corporate  Manager/Branch  Manager of Cooper Florida.  Prior to 1990, Mr. Yeager
was  a  Territory  Manager  for  J.J.  Haines  Company  Inc.,  a  floorcoverings
wholesaler.

               Paul D.  Finkelstein has been the President and a director of the
Regis  Corporation,  an operator of beauty salons and a cosmetic  sales company,
since   1987.   Mr.   Finkelstein   received  a  Master's   degree  in  Business
Administration   from  the  Harvard  University   Graduate  School  of  Business
Administration in 1966 and a B.S. degree in Economics from The Wharton School of
the University of Pennsylvania in 1964.

               George Skakel III has been the President and sole  stockholder of
ABP Acquisition Corp. since 1986. ABP Acquisition Corp. invests in securities of
companies. Mr. Skakel received a Master's degree in Business Administration from
the Harvard University Graduate School of Business  Administration in 1978 and a
B.A. degree in Economics from The University of Delaware in 1973.

               John E.  Smircina  has  been a  partner  in the law firm of Wade,
Hughes and Smircina,  P.C. since April 1993.  Prior thereto,  from 1985 to March
1993, Mr.  Smircina was  self-employed  as a business and financial  consultant.
Since 1968,  Mr.  Smircina has been a Director of TDA. Mr.  Smircina  received a
Master's degree in Industrial Management from Ohio University in 1954 and a B.A.
degree in Political Science from Ohio University in 1953.

               In 1976, in connection with certain  transactions  which occurred
in 1971 and 1973,  Messrs.  Fields and Friedman and TDA, then a public  company,
without  admitting  or  denying  the  allegations  set  forth in a civil  action
commenced  by  the  Commission,  consented  to a  final  judgment  of  permanent
injunction which, in summary,  provided that Messrs. Fields and Friedman and TDA
were permanently enjoined from violating the registration,  reporting, proxy and
the   anti-fraud   provisions  of  the  federal   securities   laws  and  rules.
Additionally,  Messrs  Fields and Friedman  agreed to certain  ancillary  relief
which  included  their  agreements,  for a period  of two  years,  to  resign as
directors  of TDA and a  publicly  held  subsidiary  of TDA and not to vote  any
securities of TDA and the  subsidiary  owned or  controlled by them.  Based upon
facts related to the injunctive  action,  in 1979,  Messrs.  Fields and Friedman
were found  guilty of  conspiring  to violate  the federal  securities  laws and
making false statements in filings made with the Commission.  Messrs. Fields and
Friedman were sentenced to six and three months incarceration, respectively, and
both were fined.  Also, on facts related to the injunctive  action, Mr. Friedman
was found guilty of mail and wire  frauds.  Mr.  Friedman  was  sentenced to one
month incarceration on each of three counts.

               Directors of the Company  serve until the next annual  meeting of
stockholders  of the  Company and until  their  successors  are elected and duly
qualified.  Officers  of the  Company  will be elected  annually by the Board of
Directors and serve at the discretion of the Board of Directors.


                                      -37-

<PAGE>



               The Board of Directors  has  established  an Executive  Committee
which is composed of Douglas P. Fields and Frederick M.  Friedman.  The Board of
Directors  of the Company can  delegate to the  Executive  Committee  all of the
powers and authority  (other than those reserved by statute to the full Board of
Directors) of the full Board of Directors in the  management of the business and
affairs of the Company.

COMPENSATION OF DIRECTORS

               Directors  of the Company do not receive  compensation  for their
services as directors; however, the Board of Directors may authorize the payment
of  compensation  to  directors  for their  attendance  at regular  and  special
meetings of the Board and for  attendance at meetings of committees of the Board
as is customary for similar  companies.  Directors  will be reimbursed for their
reasonable  out-of-pocket  expenses  incurred in connection with their duties to
the Company.  Upon the closing of this  offering,  Paul D.  Finkelstein,  George
Skakel III and John E. Smircina,  director nominees of the Company, will each be
granted  options to  purchase  10,000  shares of Common  Stock  pursuant  to the
Company's 1996 Stock Option Plan. Such options will have a term of ten years and
will be exercisable at the initial  public  offering price of the Units.  All of
such options will vest on the first  anniversary of the date of grant.  See " --
Stock Option Plan."

EXECUTIVE COMPENSATION

               The following table sets forth information  concerning the annual
compensation of Jay Cooper, Cooper Florida's Chairman of the Board of Directors,
and James C. Yeager,  Cooper  Florida's  President,  for Cooper Florida's fiscal
year ended June 30, 1995. Upon the closing of this offering, Cooper Florida will
be a  wholly-owned  subsidiary of the Company.  No officer of Cooper Florida was
paid  compensation  in excess of $100,000  during Cooper  Florida's  fiscal year
ended June 30, 1995.

                           SUMMARY COMPENSATION TABLE


                                                    Annual Compensation
 Name and Principal                      Fiscal     -------------------
      Position                            Year      Salary       Bonus
      --------                            ----      ------       -----
Jay Cooper                                1995      $71,340      $    0
Chairman of Cooper Florida          

James C. Yeager                           1995      $71,154      $3,500
President of Cooper Florida         
                            



                                      -38-

<PAGE>



EMPLOYMENT AGREEMENTS

               The Company and Cooper  Florida have  entered into an  employment
agreement,  effective  as of the  closing  of this  offering,  with  Jay  Cooper
pursuant  to  which he is  employed  as the  President  of the  Company  and the
Chairman of Cooper  Florida.  The agreement  provides that Mr. Cooper devote the
majority of his business time to the affairs of the Company and Cooper  Florida.
The agreement  expires on the third anniversary of the closing of this offering,
provided that the agreement may be renewed by the Company and Cooper Florida for
successive one-year periods unless,  within thirty days of the expiration of the
agreement,  the Company  notifies  Mr.  Cooper of its  election not to renew the
agreement.  The agreement provides for an annual salary of $100,000,  commencing
on the closing of this offering.  Mr. Cooper's  employment  agreement contains a
confidentiality  provision  and a covenant  not to compete  with the  Company or
Cooper  Florida for a period of two years  following  termination  of employment
under certain circumstances. In addition, upon the closing of this offering, the
Company  will grant to Mr.  Cooper  options to purchase an  aggregate of 120,000
shares of Common Stock at an exercise price equal to the initial public offering
price of the Units.  All of such options will have a term of ten years.  Of such
amount granted to Mr. Cooper,  options to purchase 80,000 shares of Common Stock
will be exercisable  as to one-fifth of the shares covered  thereby on the first
anniversary of the date of grant and as to an additional one-fifth of the shares
covered thereby on each of the second,  third, fourth and fifth anniversaries of
the date of the grant.  Options to purchase  40,000  shares of Common Stock will
become  exercisable as to one-third of the shares covered thereby on each of the
seventh,  eighth and ninth anniversaries of the date of grant, unless there is a
$300,000  increase in  operating  income for Cooper  Florida  between the fiscal
years ending June 30, 1996 and June 30, 1997,  in which case the vesting of such
options will be accelerated.  Such  acceleration will allow such options to vest
beginning  in 1997 and every year  thereafter  such that the total amount of all
options  granted to Mr.  Cooper and  vesting in any single  year does not exceed
$100,000 at the exercise price.

               The Company and Cooper  Florida have  entered into an  employment
agreement,  effective as of the closing of this  offering,  with James C. Yeager
pursuant to which he is employed as the Executive  Vice President of the Company
and the  President of Cooper  Florida.  The  agreement  provides that Mr. Yeager
devote the  majority  of his  business  time to the  affairs of the  Company and
Cooper Florida.  The agreement  expires on the third  anniversary of the date of
the closing of this offering,  provided that the agreement may be renewed by the
Company and Cooper Florida for successive one-year periods unless, within thirty
days of the expiration of the agreement,  the Company notifies Mr. Yeager of its
election not to renew the agreement. The agreement provides for an annual salary
of $100,000, commencing on the closing of this offering. Mr. Yeager's employment
agreement  contains a  confidentiality  provision  and a covenant not to compete
with  the  Company  or  Cooper  Florida  for a  period  of two  years  following
termination of employment under certain circumstances.  In addition, the Company
will grant to Mr. Yeager  options to purchase an aggregate of 100,000  shares of
Common Stock at an exercise price equal to the initial public  offering price of
the Units.  All of such  options  will have a term of ten years.  Of such amount
granted to Mr. Yeager, options to purchase 60,000 shares of Common Stock will be
exercisable  as to  one-fifth  of  the  shares  covered  thereby  on  the  first
anniversary of the date of grant and as to an additional one-fifth of the shares
covered thereby on each of the second,  third, fourth and fifth anniversaries of
the date of the grant.  Options to purchase  40,000  shares of Common Stock will
become  exercisable as to one-third of the shares covered thereby on each of the
seventh,  eighth and ninth anniversaries of the date of grant, unless there is a
$300,000  increase in  operating  income for Cooper  Florida  between the fiscal
years ending June 30, 1996 and June 30, 1997,  in which case the vesting of such
options will be accelerated.  Such  acceleration will allow such options to vest
beginning  in 1997 and every year  thereafter  such that the total amount of all
options  granted to Mr.  Yeager and  vesting in any single  year does not exceed
$100,000 at the exercise price.




                                      -39-

<PAGE>



STOCK OPTION PLAN

               In June 1996, the Board of Directors adopted and the stockholders
approved  the  Company's  1996 Stock  Option  Plan.  The 1996 Stock  Option Plan
provides  for the grant of (i) options that are intended to qualify as incentive
stock options  ("Incentive  Stock Options") within the meaning of Section 422 of
the Internal  Revenue Code of 1986,  as amended (the  "Code"),  to employees and
(ii)  options  not  intended to so qualify  ("Nonqualified  Stock  Options")  to
employees  (including  directors and officers who are employees of the Company),
directors and consultants.  The total number of shares of Common Stock for which
options may be granted  under the 1996 Stock  Option Plan is  1,000,000  shares.
Upon the  closing  of this  offering,  the  Company  intends  to  grant  options
exercisable  to  purchase  450,000  shares of  Common  Stock to  various  of its
employees and  non-employee  directors.  All of such options will have a term of
ten years.  The exercise  price per share of these  options will be equal to the
initial public offering price of the Units.  Of the options to purchase  450,000
shares of Common  Stock which the  Company  intends to grant upon the closing of
this  offering,  the Company will grant  options to purchase  120,000,  100,000,
50,000 and 50,000 to Messrs. Cooper, Yeager, Fields and Friedman,  respectively.
Of such  amount  granted to Mr.  Cooper,  options to purchase  80,000  shares of
Common Stock will be exercisable  as to one-fifth of the shares covered  thereby
on the first anniversary of the date of grant and as to an additional  one-fifth
of the shares  covered  thereby on each of the second,  third,  fourth and fifth
anniversaries  of the date of the grant.  Options to purchase  40,000  shares of
Common  Stock will become  exercisable  as to  one-third  of the shares  covered
thereby on each of the seventh,  eighth and ninth  anniversaries  of the date of
grant,  unless  there is a  $300,000  increase  in  operating  income for Cooper
Florida  between the fiscal  years  ending June 30, 1996 and June 30,  1997,  in
which case the vesting of such options will be  accelerated.  Such  acceleration
will allow such options to vest beginning in 1997 and every year thereafter such
that the total  amount of all options  granted to Mr.  Cooper and vesting in any
single  year does not exceed  $100,000  at the  exercise  price.  Of such amount
granted to Mr. Yeager, options to purchase 60,000 shares of Common Stock will be
exercisable  as to  one-fifth  of  the  shares  covered  thereby  on  the  first
anniversary of the date of grant and as to an additional one-fifth of the shares
covered thereby on each of the second,  third, fourth and fifth anniversaries of
the date of the grant.  Options to purchase  40,000  shares of Common Stock will
become  exercisable as to one-third of the shares covered thereby on each of the
seventh,  eighth and ninth anniversaries of the date of grant, unless there is a
$300,000  increase in  operating  income for Cooper  Florida  between the fiscal
years ending June 30, 1996 and June 30, 1997,  in which case the vesting of such
options will be accelerated.  Such  acceleration will allow such options to vest
beginning  in 1997 and every year  thereafter  such that the total amount of all
options  granted to Mr.  Yeager and  vesting in any single  year does not exceed
$100,000 at the  exercise  price.  The options  exercisable  to purchase  50,000
shares of Common Stock  granted to each of Messrs.  Fields and Friedman  will be
Nonqualified  Stock  Options  with a term  of ten  years  and  will  vest  as to
one-fifth of the shares covered thereby on the first  anniversary of the date of
grant and as to an additional one-fifth of the shares covered thereby on each of
the second, third, fourth and fifth anniversaries of the date of grant.

               Upon the closing of this offering and upon becoming  directors of
the  Company,  Paul D.  Finkelstein,  George  Skakel  III and John E.  Smircina,
director  nominees  of the  Company,  will each be granted  options to  purchase
10,000 shares of Common Stock  pursuant to the Company's 1996 Stock Option Plan.
Such options  will have a term of ten years and will have an exercise  price per
share  equal to the  initial  public  offering  price of the Units.  All of such
options will vest on the first anniversary of the date of grant.

               The 1996 Stock Option Plan is to be  administered by the Board or
a committee of the Board of Directors, which will determine the terms of options
granted,  including  the  exercise  price,  the number of shares  subject to the
option and the terms and  conditions  of exercise.  No option  granted under the
1996 Stock Option Plan is


                                      -40-

<PAGE>



transferable  by the  optionee  other  than by will or the laws of  descent  and
distribution, and each option is exercisable during the lifetime of the optionee
only by such optionee.

               The exercise  price of all stock  options  granted under the 1996
Stock Option Plan must be at least equal to the fair market value of such shares
on the date of  grant  (110% of fair  market  value in the case of an  Incentive
Stock  Option  granted to an optionee who owns or is deemed to own more than 10%
of the Common Stock). The term of each option granted pursuant to the 1996 Stock
Option Plan may be established by the Board, or a committee of the Board, in its
sole  discretion;  provided,  however,  that the maximum term of each  Incentive
Stock Option  granted  pursuant to the 1996 Stock Option Plan is ten years (five
years if the  optionee  owns or is  deemed  to own more  than 10% of the  Common
Stock).  Options shall become exercisable at such times and in such installments
as the Board,  or a committee of the Board,  shall  provide in the terms of each
individual option.

               Holders of all of the  currently  outstanding  securities  of the
Company have agreed not to publicly sell, transfer or assign any of their shares
of Common Stock,  options or warrants  without the prior written  consent of the
Representative for a period of 24 months from the closing date of this offering.



                                      -41-

<PAGE>



                             PRINCIPAL STOCKHOLDERS

               The following table sets forth certain information  regarding the
beneficial  ownership of the Common Stock prior to this offering and as adjusted
to give  effect to this  offering  and to the  Acquisition,  based upon the most
recent  information  available  to the Company for (i) each person  known by the
Company who owns  beneficially  more than five percent of the Common Stock, (ii)
each of the Company's  executive  officers,  directors and director nominees and
(iii) all officers,  directors and director  nominees of the Company as a group.
Unless otherwise indicated,  each stockholder's  address is c/o the Company, 122
East 42nd Street, New York, New York 10168.

<TABLE>
<CAPTION>
                                                            Number of Shares           Percentage Ownership
                                                           Beneficially Owned            of Common Stock
                                                           ------------------            ---------------
                                                             After Offering                       After Offering
                                          Before Offering   and Acquisition(1)  Before Offering  and Acquisition(1)
                                          ---------------   ------------------  ---------------  ------------------
Names and Address of
- --------------------
Beneficial Owner
- ----------------
<S>                                             <C>        <C>         <C>            <C>             <C>   
Douglas P. Fields............................   100(2)     1,150,000(3)(4)            100%            53.49%
                                                                                                  
Frederick M. Friedman........................   100(2)     1,150,000(3)(4)            100%            53.49%
                                                                                                  
John E. Smircina*............................   100(2)     1,150,000(3)(4)(5)         100%            53.49%
                                                                                                  
TDA Industries, Inc..........................   100(2)     1,150,000(3)(4)            100%            53.49%
                                                                                                  
George Skakel III*...........................     0                0(5)                 0%                0%
115 Maple Avenue                                                                                  
Greenwich, CT 06830                                                                               
                                                                                                  
Paul D. Finkelstein*.........................     0                0(5)                 0%                0%
c/o Regis Corporation                                                                             
1814 Lincoln Avenue                                                                               
Minneapolis, MN 55403                                                                             
                                                                                                  
Jay Cooper*..................................     0                0(6)                 0%                0%
c/o Cooper Flooring                                                                               
  International, Inc.                                                                             
7122 N.W. 74th Avenue                                                                             
Miami, FL  33166                                                                                  
                                                                                                  
James C. Yeager..............................     0                0(7)                 0%                0%
c/o Cooper Flooring                                                                               
  International, Inc.                                                                             
2700 Hazelhurst Street                                                                            
Orlando, FL  32804                                                                                
                                                                                                  
All officers and directors
 as a group (7 persons)......................   100(2)     1,150,000(3)(4)(5)(6)(7)   100%            53.49%

*    Director nominee.
</TABLE>
- -------------------------------

                                      -42-

<PAGE>



(1)     The Acquisition will be consummated  simultaneously  with the closing of
        this offering.

(2)     Includes 100 shares of Common Stock owned by TDA.  Douglas P. Fields and
        Frederick M. Friedman are officers, directors and principal stockholders
        of TDA,  and John E.  Smircina is a director of TDA.  Each of Douglas P.
        Fields,  Frederick  M.  Friedman  and John E.  Smircina may be deemed to
        exercise  voting  control over  securities  of the Company owned by TDA.
        Such  individuals  disclaim  any  beneficial  interest  in the shares of
        Common Stock owned by TDA.

(3)     Includes (i) 100 shares of Common Stock owned by TDA and (ii)  1,149,900
        shares of Common Stock to be issued to TDA upon the  consummation of the
        Acquisition.  Douglas P. Fields and  Frederick M. Friedman are officers,
        directors and principal  stockholders  of TDA, and John E. Smircina is a
        director of TDA.  Each of Douglas P. Fields,  Frederick M.  Friedman and
        John  E.  Smircina  may  be  deemed  to  exercise  voting  control  over
        securities of the Company owned by TDA.  Such  individuals  disclaim any
        beneficial interest in the shares of Common Stock owned by TDA.

(4)     Does not  include  options to be issued to Messrs.  Fields and  Friedman
        upon the closing of this offering,  pursuant to the Company's 1996 Stock
        Option Plan,  exercisable to purchase, in the aggregate,  100,000 shares
        of Common Stock. Such options are not exercisable  within 60 days of the
        date hereof.  Also does not include shares of Common Stock issuable upon
        exercise  of  the  Acquisition  Warrant,  because  such  warrant  is not
        exercisable within 60 days of the date hereof.

(5)     Does not  include  options to be issued to each of Messrs.  Finkelstein,
        Skakel and Smircina upon the closing of this  offering,  pursuant to the
        Company's  1996 Stock Option Plan,  exercisable to purchase an aggregate
        of 30,000  shares of Common  Stock.  Such  options  are not  exercisable
        within 60 days of the date hereof.

(6)     Does not  include  120,000  shares of  Common  Stock  issuable  upon the
        exercise of options to be granted to Mr. Cooper upon the closing of this
        offering,  pursuant to the Company's  1996 Stock Option Plan,  which are
        not exercisable within 60 days of the date hereof.

(7)     Does not  include  100,000  shares of  Common  Stock  issuable  upon the
        exercise of options to be granted to Mr. Yeager upon the closing of this
        offering,  pursuant to the Company's  1996 Stock Option Plan,  which are
        not exercisable within 60 days of the date hereof.



                                      -43-

<PAGE>



               CONCURRENT REGISTRATION FOR SELLING SECURITYHOLDERS

               The registration  statement of which this Prospectus forms a part
also relates to the 2,000,000  Bridge  Warrants  issued in  connection  with the
Private  Placement  and to the shares of Common  Stock  underlying  such  Bridge
Warrants.  See "Management's  Discussion and Analysis of Financial Condition and
Results of Operations Liquidity and Capital Resources." Upon the consummation of
this  offering,   the  terms  and   conditions  of  the  Bridge   Warrants  will
automatically  convert  to the  terms and  conditions  of the  Warrants  offered
hereby.  It is likely  that sales of Bridge  Warrants or the  underlying  Common
Stock or even the  potential  of such  sales at any time  would  have an adverse
effect on the market  prices of the  Common  Stock and the  Warrants.  See "Risk
Factors  --Need for  Additional  Financing"  and "Risk  Factors  --  Outstanding
Warrants and Options; Registration Rights."

               Subject to the restriction  described in the succeeding sentence,
an aggregate of up to 2,000,000  Bridge  Warrants and up to 2,000,000  shares of
Common  Stock  underlying  such  Bridge  Warrants  may  be  offered  by  certain
securityholders  who  received  their  Bridge  Warrants in  connection  with the
Private  Placement.  Each  holder of Bridge  Warrants  has agreed not to sell or
otherwise  transfer  such  securities  for a period of 24  months  from the date
hereof without the Representative's prior approval. The Representative may grant
such approval  without  notice.  See  "Management's  Discussion  and Analysis of
Financial Condition and Results of Operations."

               The following table sets forth certain  information  with respect
to each Selling  Securityholder  for whom the Company is registering  the Bridge
Warrants (and the  underlying  shares of Common Stock) for resale to the public.
The Company  will not receive  any of the  proceeds  from the sale of the Bridge
Warrants, but will receive proceeds upon any exercise of the Bridge Warrants.

<TABLE>
<CAPTION>
                                                                    Maximum                                     Percentage
                                              Amount of             Amount of             Amount of            Beneficial
                                           Bridge Warrants       Bridge Warrants       Bridge Warrants        Ownership of
                                             Owned Prior        to be Registered         Owned After         Bridge Warrants
Selling Stockholder                       to this Offering      in this Offering          Offering           After Offering
- -------------------                       ----------------      ----------------          --------           --------------
<S>                                           <C>                   <C>                  <C>                         <C>
Ora Torledano...........................      200,000               200,000              200,000                     0*
Abraham Chanukah........................      200,000               200,000              200,000                     0*
Richmond Investments Ltd................      200,000               200,000              200,000                     0*
Stamford Investments Ltd................      200,000               200,000              200,000                     0*
Gary A. Lyons...........................      100,000               100,000              100,000                     0*
Walter T. Toombs........................       50,000                50,000               50,000                     0*
Robert J. Reardon.......................      100,000               100,000              100,000                     0*
Chaim Malovicki.........................       12,500                12,500               12,500                     0*
Dennis J. Lewis.........................       50,000                50,000               50,000                     0*
Quillos Corp............................       50,000                50,000               50,000                     0*
White Rock of Tucson, LLC...............       60,000                60,000               60,000                     0*
E.W. Boland.............................      100,000               100,000              100,000                     0*
Daisy Shaw Enterprises Ltd..............      209,300               209,300              209,300                     0*
Jeffrey Muhlgeier.......................       34,000                34,000               34,000                     0*
Elliott Y. Braun........................       34,000                34,000               34,000                     0*
Robert Gordon...........................       16,700                16,700               16,700                     0*
Mark P. Schlefer........................       83,400                83,400               83,400                     0*
Timothy Martin..........................       83,400                83,400               83,400                     0*
Dwight Babcock IRA......................       16,700                16,700               16,700                     0*
Nelly Abramov...........................      200,000               200,000              200,000                     0*
</TABLE>
- --------------------                                                
* The Bridge  Warrants are not exercisable  until the second  anniversary of the
  date of this Prospectus.



                                      -44-

<PAGE>



               To the  extent  that  the  Representative  releases  any  Selling
Securityholders from their agreements not to sell the Company's securities which
they owned prior to the  consummation of this offering for a period of 24 months
from  the  date   hereof,   such  sales  of  the   securities   by  the  Selling
Securityholders  may be effected  from time to time in  transactions  (which may
include block transactions by or for the account of the Selling Securityholders)
in the  over-the-counter  market  or in  negotiated  transactions,  through  the
writing of options on the securities,  a combination of such methods of sale, or
otherwise.  Sales may be made at fixed  prices  which may be changed,  at market
prices  prevailing  at the time of sale, or at  negotiated  prices.  Any sale of
these  registered  Bridge Warrants may adversely  affect the market price of the
Warrants.

               Selling  Securityholders  may effect such transactions by selling
their  securities  directly to a  purchaser,  through  broker-dealers  acting as
agents for the Selling Securityholders or to broker-dealers who may purchase the
securities as principals and thereafter sell the securities from time to time in
the  over-the-counter  market,  in negotiated  transactions  or otherwise.  Such
broker-dealers,  if any,  may  receive  compensation  in the form of  discounts,
concessions or commissions from the Selling Securityholders and/or the purchaser
for whom  such  broker-dealers  may act as  agents  or to whom  they may sell as
principals (which compensation as to a particular broker-dealer may be in excess
of customary commissions).

               The Selling Securityholders and broker-dealers, if any, acting in
connection  with any such sale might be deemed to be  "underwriters"  within the
meaning of Section 2(11) of the Securities  Act, and any commission  received by
them and any  profit  on the  resale  of the  securities  might be  deemed to be
underwriting discounts and commissions under the Securities Act.


                                      -45-

<PAGE>



                              CERTAIN TRANSACTIONS

             Simultaneously  with the  closing of this  offering,  pursuant to a
stock  purchase  agreement,  the  Company  will  acquire  all of the  issued and
outstanding  capital stock of Cooper  Florida from TDA for  1,149,900  shares of
Common  Stock and the  Acquisition  Warrant,  which is  exercisable  to purchase
250,000  shares of Common  Stock at an exercise  price of $1.00 per share.  As a
condition  to the closing of the  Acquisition,  at the time of the  Acquisition,
Cooper Florida will have a tangible net worth equal to at least  $4,500,000.  If
Cooper  Florida's  tangible  net  worth is in excess  of  $4,500,000,  then such
excess,  if any, shall be paid to TDA out of Cooper Florida's working capital in
the form of a dividend  which will be  payable on the first  anniversary  of the
closing of this  offering.  Upon the  consummation  of the  Acquisition,  Cooper
Florida will become a wholly-owned subsidiary of the Company and will constitute
the sole  operating  business  and source of revenue of the  Company  until such
time, if any, as the Company consummates additional acquisitions.

             In June 1996,  the Company issued 100 shares of Common Stock to TDA
in  consideration  of $100.  Such stock was  previously  subscribed for when the
Company was organized in April 1996.  Through June 1996, the Company borrowed an
aggregate  of  $15,275  from  TDA in order to pay the  expenses  of the  Private
Placement and a portion of the  professional  fees and other expenses related to
this offering. The Company intends to execute a promissory note in the principal
amount of $15,275 in favor of TDA. The principal  amount of this note,  together
with  interest at the rate of 8% per annum,  is due and payable upon demand and,
in any event, will be repaid out of the proceeds of this offering.

             Douglas P. Fields and Frederick M. Friedman, officers and directors
of the Company, are both officers,  directors and principal  stockholders of TDA
and  officers and  directors of Cooper  Florida.  John E.  Smircina,  a director
nominee of the  Company,  is a  director  of TDA.  Prior to the  closing of this
offering and the  Acquisition,  Cooper Florida was a wholly-owned  subsidiary of
TDA.

             Prior to this  offering,  Cooper  Florida has been dependent on TDA
for various  administrative  services  and  financial  support.  Following  this
offering,   TDA  will   provide   office  space  and  certain   management   and
administrative  services to the Company at its offices in New York City pursuant
to a management and administrative  services agreement to be entered into by the
Company and TDA upon the closing of this  offering.  The term of such  agreement
will be for two (2)  years.  The fee  payable  by the  Company  to TDA for  such
services will be $5,000 per month.

             Prior to the closing of this offering,  the Company utilized office
space and secretarial services provided by TDA free of charge.

             During Cooper  Florida's  fiscal years ended June 30, 1995 and June
30, 1994, fees for auditing services of $50,000 and $50,000, respectively,  were
charged to Cooper Florida.  For the nine month period ended March 31, 1996, fees
charged to Cooper  Florida for such auditing  services  were  $37,500.  Upon the
closing of this offering,  amounts due from Cooper Florida to TDA and affiliated
companies of approximately $374,100 in payment of an historical  accumulation of
auditing  fees  and  short-term  cash  advances  will  be  converted  into  a 6%
promissory  note  payable  on the  first  anniversary  of the  closing  of  this
offering.

             The  Company's  management  currently  includes  two (2)  officers,
Douglas P. Fields and  Frederick  M.  Friedman,  neither of whom are required to
commit a specific amount of their time to the affairs of the Company and each of
whom has significant  business  interests  outside of the Company.  Accordingly,
such  officers may have  conflicts of interests in  allocating  management  time
among various business activities.  However, such officers intend to devote such
time as they deem reasonably  necessary to carry out the business and affairs of
the Company, including the evaluation and negotiation of potential acquisitions.
The Company  shall not pay a cash or stock bonus to any  officer,  director,  or
principal  stockholder of the Company (to include any subsidiary  thereof) for a
period of three (3) years after the effective date of this offering, without the
Representative's written


                                      -46-

<PAGE>



consent, except for (i) such bonuses pursuant to employment agreements in effect
on the  effective  date of this  offering,  (ii) stock  option  grants under the
Company's  1996 Stock Option Plan,  or (iii) cash bonuses to  principals  of any
entities  acquired by the Company  after the closing of this  offering  provided
that such cash  bonuses  are paid  solely  from  earnings  in excess of  average
historical earnings of such acquired entities during the three year period prior
to any such acquisition.  Additionally,  the Company will not pay a finder's fee
to any officer,  director or principal  stockholder of either TDA or the Company
in  connection  with any  acquisition  by the  Company for a period of three (3)
years after the closing of the offering,  without the  Representative's  written
consent,  except  for any such fee paid to a  so-called  "outside  director"  of
either TDA or the Company.

             Prior to this offering,  the Orlando  Facility and the Jacksonville
Facility were leased by Cooper Florida from Jay Cooper, President of the Company
and the Chairman of Cooper Florida, on a month-to-month  basis. Rent expense for
the Orlando  Facility and the  Jacksonville  Facility  aggregated  approximately
$291,000  and  $288,000  in the  fiscal  years  ended  June 30,  1995 and  1994,
respectively.  Upon the closing of this offering, Cooper Florida will enter into
two five-year  leases with Mr. Cooper pursuant to which it will rent the Orlando
Facility and the Jacksonville Facility from Mr. Cooper at base rents of $225,500
and $49,900 per year, respectively, which Cooper Florida and the Company believe
are at or less than  market  rate rents for such  facilities.  Such  leases will
continue at such base rents until  January 1, 1999,  at which time a fair market
rental rate will be determined and, based on such  determination,  the base rent
will be  increased to such fair market rate but not to exceed an increase of ten
(10)  percent.  Such leases will be  terminable  by Cooper  Florida upon six (6)
months prior written notice.

             The Miami  Facility  is leased by  Cooper  Florida  from N.W.  74th
Avenue  Associates,  a  partnership  which is equally owned by Jay Cooper and by
Cooper Holdings,  Inc., a wholly-owned subsidiary of TDA. The lease is a fifteen
year lease,  which  terminates  in  December  2008.  Rent  expense for the Miami
Facility   aggregated   approximately   $197,000  (net  of  sublease  income  of
approximately  $70,000)  during the fiscal  year  ended  June 30,  1995.  Cooper
Florida and the Company  believe that the rent for the Miami  Facility is market
rate rent.

             From  time to  time,  TDA and  affiliates  of TDA  have  made  cash
advances to Cooper Florida, and Cooper Florida has, from time to time, made cash
advances to TDA and affiliates of TDA.

             In  December  1995,  Cooper  Florida  negotiated  but  has  not yet
implemented a line of credit with  Chemical  Bank in the aggregate  amount of $1
million for direct borrowing for working capital purposes.  If implemented,  the
credit  facility will be guaranteed by TDA.  Cooper Florida has not yet borrowed
any funds under this credit facility.

             Upon the closing of this offering and the Acquisition, TDA will own
approximately 53.49% of the issued and outstanding shares of Common Stock of the
Company.  Douglas P.  Fields,  the Chief  Executive  Officer and Chairman of the
Board  of  Directors  of the  Company,  is also  the  Chairman  of the  Board of
Directors, President, the Chief Executive Officer and a principal stockholder of
TDA. Frederick M. Friedman, the Executive Vice President,  Treasurer, Secretary,
Chief  Financial  Officer and a director of the Company,  is also the  Executive
Vice President,  Treasurer,  Secretary,  Chief Financial Officer, a director and
principal  stockholder of TDA. Messrs.  Fields and Friedman are the sole members
of the  Executive  Committee of the Board of  Directors of the Company.  John E.
Smircina  is  a  director  nominee  of  the  Company  and  a  director  of  TDA.
Additionally,  if the Acquisition Warrant were to be fully exercised,  TDA would
own  approximately  58.34% of the issued  and  outstanding  Common  Stock of the
Company.  As a result,  these  officers  and  directors,  if they were to act in
concert,  would be in a position  to  control  the  composition  of the Board of
Directors of the Company and therefore the business, policies and affairs of the
Company,  and the  outcome  of  issues  which  may be  subject  to a vote of the
Company's stockholders.  Following this offering, the Company does not intend to
enter into any  transactions  with TDA and its  affiliates in the future without
the  Representative's  written  consent and unless such  transaction is fair and
reasonable  to  the  Company  and  approved  by  a  majority  of  the  Company's
disinterested  directors,  except for (i)  transactions  with  affiliates of the
Company as described in this Prospectus, (ii) real estate transactions with


                                      -47-

<PAGE>



affiliates of the Company  provided that the terms of such  transactions  are no
less  favorable  to the Company as the  Company  would be able to obtain from an
independent  third  party,  and (iii) such  transactions  which are deemed to be
"non-material."

             Upon the closing of this  offering,  the  Company  intends to grant
options exercisable to purchase 450,000 shares of Common Stock to various of its
employees and  non-employee  directors.  All of such options will have a term of
ten years.  The exercise  price per share of these  options will be equal to the
initial public offering price of the Units.  Of the options to purchase  450,000
shares of Common  Stock which the  Company  intends to grant upon the closing of
this  offering,  the Company will grant  options to purchase  120,000,  100,000,
50,000 and 50,000 to Messrs. Cooper, Yeager, Fields and Friedman,  respectively.
Of such  amount  granted to Mr.  Cooper,  options to purchase  80,000  shares of
Common Stock will be exercisable  as to one-fifth of the shares covered  thereby
on the first anniversary of the date of grant and as to an additional  one-fifth
of the shares  covered  thereby on each of the second,  third,  fourth and fifth
anniversaries  of the date of the grant.  Options to purchase  40,000  shares of
Common  Stock will become  exercisable  as to  one-third  of the shares  covered
thereby on each of the seventh,  eighth and ninth  anniversaries  of the date of
grant,  unless  there is a  $300,000  increase  in  operating  income for Cooper
Florida  between the fiscal  years  ending June 30, 1996 and June 30,  1997,  in
which case the vesting of such options will be  accelerated.  Such  acceleration
will allow such options to vest beginning in 1997 and every year thereafter such
that the total amount of all options  vesting in any single year does not exceed
$100,000 at the exercise price. Of such amount granted to Mr. Yeager, options to
purchase  60,000 shares of Common Stock will be  exercisable  as to one-fifth of
the shares covered thereby on the first  anniversary of the date of grant and as
to an additional  one-fifth of the shares covered thereby on each of the second,
third,  fourth  and fifth  anniversaries  of the date of the  grant.  Options to
purchase  40,000 shares of Common Stock will become  exercisable as to one-third
of the  shares  covered  thereby  on  each  of the  seventh,  eighth  and  ninth
anniversaries  of the date of grant,  unless  there is a  $300,000  increase  in
operating  income for Cooper  Florida  between the fiscal  years ending June 30,
1996 and June 30,  1997,  in which  case the  vesting  of such  options  will be
accelerated. Such acceleration will allow such options to vest beginning in 1997
and every year  thereafter  such that the total amount of all options granted to
Mr.  Yeager  and  vesting in any single  year does not  exceed  $100,000  at the
exercise  price.  The options  exercisable  to purchase  50,000 shares of Common
Stock granted to each of Messrs.  Fields and Friedman will be Nonqualified Stock
Options and will vest as to one-fifth of the shares covered thereby on the first
anniversary of the date of grant and as to an additional one-fifth of the shares
covered thereby on each of the second,  third, fourth and fifth anniversaries of
the date of grant.

             Upon the closing of this  offering and upon  becoming  directors of
the  Company,  Paul D.  Finkelstein,  George  Skakel  III and John E.  Smircina,
director  nominees  of the  Company,  will each be granted  options to  purchase
10,000 shares of Common Stock  pursuant to the Company's 1996 Stock Option Plan.
Such options  will have a term of ten years and will have an exercise  price per
share  equal to the  initial  public  offering  price of the Units.  All of such
options will vest on the first anniversary of the date of grant.


                                      -48-

<PAGE>



                          DESCRIPTION OF CAPITAL STOCK

             The following is a summary  description  of the  Company's  capital
stock and certain  provisions of the Company's  Certificate of Incorporation and
Bylaws,  copies  of which  have  been  filed  as  exhibits  to the  Registration
Statement of which this  Prospectus  forms a part.  The following  discussion is
qualified in its entirety by reference to such exhibits.

UNITS

             Each Unit  consists of one share of Common  Stock and one  Warrant.
Each  Warrant  entitles the holder to purchase  one share of Common  Stock.  The
Common Stock and Warrants are immediately separately transferable.

COMMON STOCK

             The  Company  is  authorized  to issue up to  10,000,000  shares of
Common  Stock,  par value $.001 per share.  Prior to this  offering,  there were
issued and outstanding 100 shares of Common Stock held of record by TDA.

             Holders  of Common  Stock are  entitled  to one vote for each share
held of record on each matter submitted to a vote of  stockholders.  There is no
cumulative voting for election of directors.  Subject to the prior rights of any
series of preferred  stock which may from time to time be  outstanding,  if any,
holders of Common  Stock are  entitled  to receive  dividends  when,  as, and if
declared by the Board of Directors out of funds legally available  therefor and,
upon the liquidation,  dissolution or winding up of the Company, are entitled to
share ratably in all assets  remaining  after payment of liabilities and payment
of accrued dividends and liquidation preferences on the preferred stock, if any.
Holders of Common Stock have no preemptive  rights and have no rights to convert
their Common Stock into any other securities.  The outstanding  Common Stock is,
and the Common Stock to be outstanding upon completion of this offering will be,
duly authorized and validly issued, fully paid and nonassessable.

             Upon the closing of this  offering  and the  Acquisition,  TDA will
beneficially own 1,150,000  shares of Common Stock, or  approximately  53.49% of
the then outstanding  Common Stock.  Because of such stock ownership,  TDA would
be, as a practical matter, in a position to control the composition of the Board
of Directors of the Company, and therefore the business, policies and affairs of
the  Company,  and the  outcome of issues  which may be subject to a vote of the
Company's  stockholders.  Commencing  two years after the  consummation  of this
offering,  TDA shall be  entitled  to one demand  registration  of the shares of
Common  Stock  owned  by TDA.  In  addition,  commencing  two  years  after  the
consummation  of this offering,  TDA shall have the right to  participate,  on a
"piggyback"  basis, in a registration by the Company of its securities under the
Securities Act.

PREFERRED STOCK

             The  Company  is  authorized  to issue up to  1,000,000  shares  of
preferred stock, par value $.001 per share. The preferred stock may be issued in
one or more series, the terms of which may be determined at the time of issuance
by the Board of  Directors,  without  further  action by  stockholders,  and may
include  voting  rights  (including  the right to vote as a series on particular
matters), preferences as to dividends and liquidation, conversion and redemption
rights and sinking fund provisions.

             No shares of preferred  stock will be outstanding as of the closing
of this offering, and the Company has no present plans for the issuance thereof.
The issuance of any such preferred stock could adversely affect the


                                      -49-

<PAGE>



rights of the holders of Common  Stock and,  therefore,  reduce the value of the
Common  Stock.  The ability of the Board of Directors to issue  preferred  stock
could discourage, delay, or prevent a takeover of the Company.

WARRANTS

             Each Warrant entitles the registered holder thereof to purchase one
share of  Common  Stock at an  initial  exercise  price of $6.00 per share for a
period of three years  commencing on the second  anniversary of the date of this
Prospectus,  provided that during such time a current prospectus relating to the
Common  Stock is then in effect and the Common  Stock is  qualified  for sale or
exempt from  qualification  under applicable state securities laws. The Warrants
included in the Units offered hereby are transferable separately from the Common
Stock.

             The Warrants will be issued  pursuant to a warrant  agreement  (the
"Warrant Agreement") among the Company, the Representative and Continental Stock
Transfer & Trust  Company,  as warrant agent (the  "Warrant  Agent") and will be
evidenced by warrant certificates in registered form. The initial exercise price
of the Warrants  were  determined  by  negotiations  between the Company and the
Representative  and should not be  construed to predict,  or to imply that,  any
price  increases will occur in the Company's  securities.  The exercise price of
the  Warrants  and the  number  and  kind of  shares  of  Common  Stock or other
securities and property to be obtained upon exercise of the Warrants are subject
to  adjustment  in certain  circumstances  including  a stock split of, or stock
dividend on, or a subdivision,  combination or  recapitalization  of, the Common
Stock.  Additionally,  an  adjustment  would  be made  upon  the  sale of all or
substantially all of the assets of the Company, a merger or other unusual events
(other than share  issuances  pursuant to employee  benefit and stock  incentive
plans for  directors,  officers and  employees of the Company and certain  other
share  issuances)  so as to enable  holders of Warrants to purchase the kind and
number of shares or other securities or property  (including cash) receivable in
such  event by a holder of the kind and  number of shares of Common  Stock  that
might otherwise have been purchased upon exercise of such Warrant. No adjustment
for previously paid cash  dividends,  if any, would be made upon exercise of the
Warrants.  The  Company is not  required  to issue  fractional  shares of Common
Stock.

             The  Warrants may be exercised  upon  surrender of the  certificate
representing  such  Warrants  on or prior  to the  expiration  date (or  earlier
redemption  date) of such  Warrants at the offices of the Warrant Agent with the
form of "Election  of  Purchase" on the reverse side of the Warrant  certificate
completed and executed as indicated, accompanied by payment of the full exercise
price (by  certified or bank check  payable to the order of the Company) for the
number of Warrants being exercised.  Shares of Common Stock issued upon exercise
of Warrants for which payment has been received in accordance  with the terms of
the Warrants will be fully paid and non-assessable.

             The Warrants are  redeemable  by the Company  commencing  two years
from the date of issuance,  upon thirty (30) days written notice,  for $0.25 per
Warrant if the closing bid price per share of the Common  Stock,  as reported on
Nasdaq,  equals or exceeds 200% of the Warrant exercise price for 20 consecutive
trading days immediately preceding the date notice of redemption is given.

             The  Warrants do not confer upon the holders  thereof any voting or
other  rights of a  stockholder  of the  Company.  Upon notice to the holders of
Warrants,  the Company has the right to reduce the exercise  price or extend the
expiration date of the Warrants.  Although this right is intended to benefit the
holders of  Warrants,  to the extent the Company  exercises  this right when the
Warrants  would  otherwise be  exercisable at a price higher than the prevailing
market price of the Common  Stock,  the  likelihood  of exercise,  and resultant
increase in the number of shares outstanding,  may result in making more costly,
or impeding, a change in control in the Company.



                                      -50-

<PAGE>



OTHER OUTSTANDING WARRANTS

             In June  1996,  upon the  closing  of the  Private  Placement,  the
Company issued to subscribers to the Private  Placement,  in consideration of an
aggregate of  $200,000,  Bridge  Warrants to acquire up to  2,000,000  shares of
Common  Stock at an exercise  price of $3.00 per share and  Private  Warrants to
acquire up to 250,000  shares of Common Stock at an exercise  price of $1.00 per
share.  The Bridge Warrants are  exercisable  commencing two years following the
consummation  of this  offering  and  shall  expire  five  years  following  the
consummation of this offering. Upon the consummation of this offering, the terms
and  conditions of the Bridge  Warrants,  including the exercise price per share
thereof,  will automatically convert to the terms and conditions of the Warrants
offered  hereby.  The Private  Warrants  are  exercisable  commencing  two years
following  the  consummation  of this  offering  and  shall  expire  five  years
following the consummation of this offering.

             Commencing two years after the  consummation of this offering,  the
holders of the Private Warrants shall be entitled to one demand  registration of
the Private  Warrants and/or the shares of Common Stock  underlying such Private
Warrants.  In  addition,  commencing  two years after the  consummation  of this
offering,  the holders of the Private Warrants and/or the shares of Common Stock
underlying  such  Private  Warrants  shall have the right to  participate,  on a
"piggyback"  basis, in a registration by the Company of its securities under the
Securities Act.

             The Bridge  Warrants and the shares of Common Stock  underlying the
Bridge Warrants are registered for public sale in the Registration  Statement of
which this  Prospectus  forms a part.  Holders of the  Bridge  Warrants  and the
Private Warrants have agreed not to publicly sell, assign or otherwise  transfer
any of the Bridge Warrants or the Common Stock underlying the Bridge Warrants or
the Private  Warrants or the Common Stock  underlying the Private Warrants for a
period of 24 months following the consummation of this offering, except with the
prior approval of the Representative.

             The initial  exercise  price of, and the number of shares of Common
Stock  underlying,  the Bridge Warrants and the Private  Warrants are subject to
adjustment  in the event of stock  splits,  stock  dividends,  or other  similar
events.  In the event of any  reclassification,  or other similar  change in the
outstanding  Common Stock,  any  consolidation  or merger  involving the Company
(other  than  a   consolidation   or  merger   which  does  not  result  in  any
reclassification, or other similar change in the outstanding Common Stock), or a
sale, lease, or conveyance to another corporation of all or substantially all of
the property of the Company,  such warrants will  thereupon  become  exercisable
only for the kind and number of shares of stock or other securities,  assets, or
cash to which a holder of the number of shares of Common Stock  issuable (at the
time of such reclassification,  consolidation,  merger or sale) upon exercise of
the warrants would have been entitled upon such reclassification, consolidation,
merger or sale.

             The Private Warrants may not be redeemed by the Company without the
prior written consent of the holders  thereof;  provided,  however,  that in the
event  that the  offering  is not  consummated  pursuant  to the terms set forth
herein, or in the event that this offering is consummated and the acquisition of
Cooper Florida is not consummated pursuant to the terms set forth herein, due to
any act or omission  within the control of Cooper  Florida or the Company or TDA
(including,  without  limitation,  any  material  breach or material  failure of
performance  under the proposed  acquisition  agreement  between the Company and
Cooper Florida),  TDA has agreed to purchase the Bridge Warrants and the Private
Warrants for an aggregate purchase price of $200,000 from the holders thereof.

             In connection with the  Acquisition,  the Company will issue to TDA
1,149,900 shares of Common Stock and the Acquisition  Warrant to acquire 250,000
shares of Common Stock.  The terms of the  Acquisition  Warrant  (including  the
exercise price of $1.00 per share and registration  rights) are identical to the
terms of the Private Warrants.



                                      -51-

<PAGE>



SECTION 203 OF THE DELAWARE GENERAL CORPORATION LAW

             The  Company  is subject to the  provisions  of Section  203 of the
Delaware General Corporation Law ("DGCL").  In general, this statute prohibits a
publicly held Delaware corporation from engaging,  under certain  circumstances,
in a "business  combination"  with an "interested  stockholder"  for a period of
three  years  after the date of the  transaction  in which the person  became an
interested  stockholder  unless  (i) prior to the date at which the  stockholder
became an interested  stockholder,  the Board of Directors  approved  either the
business combination or the transaction in which the person became an interested
stockholder;  (ii) the  stockholder  acquires  more than 85% of the  outstanding
voting stock of the  corporation  (excluding  shares held by  directors  who are
officers  or held in certain  employee  stock  plans) upon  consummation  of the
transaction in which the stockholder became an interested stockholder;  or (iii)
the business  combination  is approved by the Board of Directors and by at least
66-2/3% of the  outstanding  voting stock of the corporation  (excluding  shares
held by the interested  stockholder)  at a meeting of  stockholders  (and not by
written  consent) held on or subsequent to the date such  stockholder  became an
interested  stockholder.  An "interested  stockholder" is a person who, together
with  affiliates  and  associates,  owns (or at any time  within the prior three
years  did own)  15% or more of the  corporation's  voting  stock.  Section  203
defines a  "business  combination"  to  include,  without  limitation,  mergers,
consolidations,  stock sales and asset-based transactions and other transactions
resulting in a financial benefit to the interested stockholder.

LIMITATION ON DIRECTOR'S LIABILITY

             In  accordance  with the DGCL,  the  Certificate  of  Incorporation
provides that the directors of the Company shall not be personally liable to the
Company  or its  stockholders  for  monetary  damages  for  breach  of duty as a
director  except  (i) for any  breach of the  director's  duty of loyalty to the
Company and its  stockholders;  (ii) for acts or omissions  not in good faith or
which involve intentional  misconduct,  or knowing violation of law; (iii) under
Section 174 of the DGCL,  which  relates to unlawful  payments of dividends  and
unlawful stock  repurchases and  redemptions;  or (iv) for any transaction  from
which the director derived an improper personal benefit. This provision does not
eliminate a director's fiduciary duties; it merely eliminates the possibility of
damage awards against a director  personally  which may be occasioned by certain
unintentional  breaches (including situations that may involve grossly negligent
business decisions) by the director of those duties. The provision has no effect
on the  availability  of  equitable  remedies,  such  as  injunctive  relief  or
rescission,  which might be  necessitated  by a director's  breach of his or her
fiduciary  duties.  However,  equitable  remedies  may  not  be  available  as a
practical matter where transactions  (such as merger  transactions) have already
been  consummated.  The  inclusion  of  this  provision  in the  Certificate  of
Incorporation  may have the effect of  reducing  the  likelihood  of  derivative
litigation  against  directors  and may  discourage  or  deter  stockholders  or
management from bringing a lawsuit against directors for breach of their duty of
care, even though such an action, if successful,  might otherwise have benefited
the Company and its stockholders.

INDEMNIFICATION

             The  Certificate of  Incorporation  provides that the Company shall
indemnify its officers,  directors,  employees and agents to the fullest  extent
permitted  by the DGCL.  Section 145 of the DGCL  provides  that the Company may
indemnify any person who was or is a party, or is threatened to be made a party,
to any  threatened,  pending or completed  action,  suit or proceeding,  whether
civil,  criminal,  administrative  or  investigative  (other than a "derivative"
action by or in the right of the Company) by reason of the fact that such person
is or was a  director,  officer,  employee  or  agent  of the  Company,  against
expenses  (including  attorneys'  fees),  judgments,  fines and amounts  paid in
settlement  in  connection  with such action,  suit or proceeding if such person
acted in good faith and in a manner such person reasonably  believed to be in or
not opposed to the best  interests  of the  Company,  and,  with  respect to any
criminal action or proceeding,  had no reasonable cause to believe was unlawful.
A similar  standard of care is  applicable  in the case of  derivative  actions,
except that no indemnification  shall be made where the person is adjudged to be
liable to the Company, unless and only to the extent that the


                                      -52-

<PAGE>



Court of Chancery of the State of Delaware or the court in which such action was
brought  determines  that such person is fairly and reasonably  entitled to such
indemnity and such expenses.

TRANSFER AGENT AND REGISTRAR

             The  Company  has  appointed  Continental  Stock  Transfer  & Trust
Company as  transfer  agent and  registrar  for the Common  Stock and as Warrant
Agent for the Warrants.



                                      -53-

<PAGE>



                                  UNDERWRITING

             State Street Capital  Markets,  Corp.  (the  "Representative")  has
agreed,  subject to the terms and conditions of an  Underwriting  Agreement,  to
purchase  the  1,000,000  Units  offered  hereby  from the Company at the public
offering price less the underwriting  discounts and commissions set forth on the
cover page of this Prospectus.  The  Representative is committed to purchase all
of the Units on a "firm commitment" basis, if any are purchased.

             The  Representative  has advised  the  Company  that it proposes to
offer the  Units to the  public at the  public  offering  price set forth on the
cover page of this Prospectus and that it may allow to selected  dealers who are
members of the  National  Association  of  Securities  Dealers,  Inc.  ("NASD"),
concessions  not in excess  of $__ per  Unit,  of which not more than $__ may be
reallowed  to certain  other  dealers  who are  members  of the NASD.  After the
initial public offering, the public offering price, concessions and reallowances
may be changed by the Representative.

             The Underwriting Agreement provides for reciprocal  indemnification
between  the  Company  and  the  Representative   against  certain  liabilities,
including  liabilities  under the Securities  Act. The Company has agreed to pay
the  Representative a non-accountable  expense allowance  representing 3% of the
aggregate  offering  price of the Units offered hereby (plus 3% of the aggregate
offering  price  of  any  Units  purchased  pursuant  to  the   Representative's
Over-Allotment Option), $25,000 of which has been paid to date.

             The Company has granted an option to the Representative exercisable
during the 45-day  period from the date of this  Prospectus  to purchase up to a
maximum of 150,000 additional Units at the offering price, less the underwriting
discount and non-accountable expense allowance,  solely to cover over-allotments
in the sale of the Units.

             The  Company  has  agreed  to  sell to the  Representative  and its
designees, upon the closing of this offering, for $100, the Unit Purchase Option
exercisable  to purchase up to 100,000  Units at an exercise  price of $6.60 per
Unit during the four-year period  commencing one year from the date hereof.  The
Unit Purchase  Option is not  exercisable or  transferrable,  and the underlying
securities may not be sold,  assigned or transferred  for one year from the date
of issuance  except to officers and  directors of the  Representative  or to any
NASD member participating in this offering.  The warrants comprising part of the
Unit Purchase Option contain anti-dilution  provisions providing for appropriate
adjustment under certain  circumstances.  The holders of the warrants comprising
part of the Unit  Purchase  Option have no voting,  dividend or other  rights as
stockholders  of the Company  with  respect to shares  underlying  the  warrants
comprising part of the Unit Purchase  Option until the warrants  comprising part
of the Unit Purchase Option have been exercised. In the event the Representative
exercises its registration rights to effect the distribution of the Common Stock
and/or  warrants  underlying the warrants  comprising  part of the Unit Purchase
Option,  the  Representative  and any holder of such  securities who is a market
maker in the Company's securities, prior to such distribution, will be unable to
make a market in the Company's  securities for up to a period of nine days prior
to the  commencement  of  such  distribution  and  until  such  distribution  is
completed.  If the Representative  ceases making a market, the market and market
prices for the Securities may be adversely affected, and the holders thereof may
be unable to sell such securities. The Company has agreed, for a period of seven
years  following  the date of this  Prospectus,  to give  advance  notice to the
holders  of  the  warrants  comprising  part  of the  Unit  Purchase  Option  or
underlying securities of its intention to file a registration statement,  and in
such case the  holders  of the  warrants  comprising  part of the Unit  Purchase
Option and underlying  securities shall have the right to require the Company to
include the warrants  comprising part of the Unit Purchase Option and underlying
securities in such registration statement at the Company's expense. In addition,
at any time during the five year period  following the date of this  Prospectus,
holders of 50% of the warrants  comprising  part of the Unit Purchase  Option or
the underlying  securities will have the right to require the Company to prepare
and file two  registration  statements (one at the Company's  expense and one at
the  holders'  expense),  so as to permit the public  offering  of the  warrants
comprising part of the Unit Purchase Option and the underlying securities.


                                      -54-

<PAGE>



             Additionally,  pursuant to the terms of an  Underwriting  Agreement
between the Underwriters and the Company,  the Underwriters have been engaged as
its warrant  solicitation  agent and  pursuant  thereto may  participate  in the
solicitation of the exercise of the Warrants. Upon the exercise of the Warrants,
the  Company  will  pay any  Underwriter  a  commission  of 5% of the  aggregate
exercise price of the Warrants exercised.  In accordance with the NASD Notice to
Members 92-98, no fee shall be paid: (i) upon the exercise of warrants where the
market price of the  underlying  Common Stock is lower than the exercise  price;
(ii) upon the exercise of any Warrants not solicited by such Underwriter;  (iii)
for the exercise of Warrants held in any discretionary account; or (iv) upon the
exercise of Warrants where disclosure of compensation  arrangements has not been
made and  documents  have not been  provided  to  customers  both as part of the
original  offering  and at the time of  exercise.  Further,  the exercise of any
Warrant shall be presumed  unsolicited  unless the holder of such Warrant states
in writing that the transaction was solicited by the Representative.

             In connection with the  solicitation of Warrant  exercises,  unless
granted an exemption by the Commission from Rule 10b-6, the Underwriters and any
other  soliciting   broker-dealer  will  be  prohibited  from  engaging  in  any
market-making   activities  with  respect  to  the  Securities  for  the  period
commencing  either two or nine business  days  (depending on the market price of
the Company's  shares of Common Stock) prior to any  solicitation  activity with
respect to the exercise of Warrants  until the later of (i) the  termination  of
such  solicitation  activity or (ii) the termination (by waiver or otherwise) of
any rights which the Underwriters or any other soliciting broker-dealer may have
to receive a fee for the exercise of Warrants following such solicitation.  As a
result,  the  Underwriters or other soliciting  broker-dealers  may be unable to
provide a market for the Company's securities, should it desire to do so, during
certain periods in which the Warrants are exercisable.

             Subject  to certain  exceptions,  including  any equity  securities
issued in connection  with an  acquisition,  the Company has agreed not to issue
equity  securities  for a period of three years from the date hereof without the
prior  consent  of  the  Representative.  Additionally,  holders  of  all of the
currently  outstanding  securities  of the  Company  have agreed not to publicly
sell,  transfer  or  assign  any of their  shares of Common  Stock,  options  or
warrants without the prior written consent of the Representative for a period of
24 months from the closing date of this offering.

             In  addition,  the  Company  has agreed to enter  into a  financial
advisory agreement with the  Representative,  which will act as a management and
financial  consultant  for the Company for a period of three  years,  commencing
upon the  consummation  of this offering,  at a monthly fee of $3,500,  entirely
payable in advance at the closing of this offering.  Pursuant to such agreement,
in the event that the Company  during the term  thereof (i) sells a  controlling
interest of its capital stock, (ii) sells all or substantially all of its assets
or (iii) enters into an acquisition that requires disclosure on Form 8-K (or any
successor  form  thereto),  the  Company  shall  pay  to the  Representative  an
additional   investment   banking  fee  equal  to  five  (5%)   percent  of  the
consideration received by the seller(s) in such transaction.

             Although  the   Underwriting   Agreement   will  provide  that  the
Representative  may designate for election one person to the Company's  Board of
Directors,  the  Representative has advised the Company that it has not selected
such  individual  and has no  immediate  plans to do so.  If the  Representative
elects not to assert such right,  then it may designate one person to attend all
board of directors meetings as an observer. In the event that such an individual
is  designated,  such  individual  shall receive  reimbursement  of expenses for
attending the meetings of the board of directors.

             The Company  also agreed to engage the  Representative  as managing
underwriter  in connection  with any public  offering of the  Company's  debt or
equity  securities which occurs within  thirty-six (36) months after the closing
of this offering.




                                      -55-

<PAGE>



             Prior to this  offering  there  has been no public  market  for any
securities of the Company.  The initial  public  offering price of the Units and
the exercise  prices and other terms of the  Warrants  have been  determined  by
negotiation  between the Company and the  Representative and are not necessarily
related to the Company's asset value, net worth or other established criteria of
value. Factors considered in determining the offering price of the Units and the
exercise price and other terms of the Warrants  include the present state of the
Company's  development  and  financial  condition,  the future  prospects of the
Company,  an assessment of management,  the general  condition of the securities
markets and other factors deemed relevant.

             The  Underwriters  do not  expect  sales  of  Units  to be  made to
discretionary  accounts in excess of 2% of the total number of Units  offered by
this Prospectus.

             The  foregoing  does not purport to be a complete  statement of the
terms and conditions of the Underwriting Agreement, copies of which are filed at
the  offices of the  Company and the  Representative  and may be examined  there
during regular business hours.

             The  Representative,  State  Street  Capital  Markets,  Corp.,  has
previously  completed four firm commitment public offerings.  The Representative
is a relatively small firm and there can be no assurance that the Representative
will be able to make a meaningful  market in the  Company's  securities  or that
another broker/dealer will make a meaningful market in the Company's securities.
Prior to September  1995,  the  Representative's  name was White Rock Partners &
Co., Inc. In the event the  Representative  does not receive  recognition of its
new name by its  clients,  the  public  or the  investment  community,  it could
adversely affect the Representative's operations.


                         SHARES ELIGIBLE FOR FUTURE SALE

             Upon  completion  of  this  offering,  the  Company  will  have  an
aggregate of 2,150,000 shares of Common Stock  outstanding  (2,300,000 shares if
the Over-Allotment  Option is exercised in full). Of these shares, the 1,000,000
shares of Common Stock included in the Units offered hereby (1,150,000 shares if
the Over-Allotment Option is exercised in full) will be freely tradeable without
restriction or limitation  under the Securities  Act,  except to the extent such
shares are subject to the agreement with the Representative described below, and
except for any shares purchased by "affiliates" of the Company,  as such term is
defined under the Securities Act. The remaining  1,150,000 shares,  all of which
will be owned by TDA upon the  closing  of this  offering,  will be  "restricted
securities"  within the meaning of Rule 144 adopted  under the  Securities  Act.
Sales of such  restricted  shares in the public market,  or the  availability of
such shares for sale,  could  adversely  affect the market  price for the Common
Stock.

             In general,  under Rule 144 as currently in effect,  any person (or
persons whose shares are aggregated), including a person who may be deemed to be
an "affiliate" of the Company,  who has beneficially owned shares for at least a
two-year  period (as  computed  under Rule 144) is  entitled  to sell within any
three-month period a number of shares that does not exceed the greater of (i) 1%
of the then  outstanding  shares of Common  Stock,  or (ii) the  average  weekly
trading volume in the Common Stock during the four calendar weeks preceding such
sale.  Sales under Rule 144 are also subject to certain  requirements  as to the
manner of sale, notice and the availability of current public  information about
the Company. A person,  however,  who is not deemed to have been an affiliate of
the  Company  during  the 90 days  preceding  a sale by such  person and who has
beneficially owned shares of Common Stock for at least three years may sell such
shares without regard to the volume,  manner of sale or notice  requirements  of
Rule 144.  The  foregoing  summary of Rule 144 is not  intended to be a complete
description thereof.

             Each of the Company's directors and officers and all holders of its
securities  (including TDA) have agreed not to publicly offer, sell or otherwise
dispose of any of their  securities  (including  shares of Common Stock issuable
upon exercise of all outstanding warrants and options) for a period of 24 months
following the date of


                                      -56-

<PAGE>



this Prospectus (the "Lock-up  Period") without the prior written consent of the
Representative. Following the Lock-up Period, the shares subject to such lock-up
will be eligible for sale in the public  market,  subject to the  conditions and
restrictions  of Rule 144  (unless  such  securities  are  registered  under the
Securities Act, in which case the conditions and  restrictions of Rule 144 would
be inapplicable).

             The Company has granted certain registration rights with respect to
the Private Warrants and the Acquisition  Warrant and the underlying  securities
and has included in the registration  statement of which this Prospectus forms a
part the Bridge  Warrants and the shares  issuable  upon  exercise of the Bridge
Warrants issued in the Private  Placement.  See  "Description of Capital Stock -
Other   Outstanding   Warrants"  and   "Concurrent   Registration   for  Selling
Securityholders."  Sales of the Private Warrants, the Acquisition Warrant or the
Bridge Warrants or sales of the underlying  securities or even the potential for
such sales at any time could  adversely  affect the market  price for the Common
Stock and the Warrants.

             Prior to this  offering,  there has been no public  market  for the
Company's  securities.  Following this offering,  the Company cannot predict the
effect, if any, that sales of Common Stock pursuant to Rule 144 or otherwise, or
the  availability  of such  shares  for  sale,  will  have on the  market  price
prevailing from time to time.




                                      -57-

<PAGE>



                                  LEGAL MATTERS

             The validity of the shares of Common Stock offered  hereby has been
passed upon for the Company by Parker  Chapin  Flattau & Klimpl,  LLP, New York,
New York. Camhy Karlinsky & Stein LLP, New York, New York, has served as counsel
to the Representative in connection with this offering.


                                     EXPERTS

             The balance  sheets of Cooper  Florida as of June 30, 1995 and 1994
and the statements of operations,  shareholder's  equity and cash flows for each
of the  three  years  in the  period  ended  June  30,  1995  appearing  in this
Prospectus have been audited by Deloitte & Touche LLP, independent  auditors, as
stated in their report appearing  herein,  and have been so included in reliance
upon the report of such firm given upon their authority as experts in accounting
and auditing.

             The balance  sheet of the Company as of April 4, 1996  appearing in
this Prospectus has been audited by Deloitte & Touche LLP, independent auditors,
as stated in their report appearing herein, and has been so included in reliance
upon the report of such firm given upon their authority as experts in accounting
and auditing.


                             ADDITIONAL INFORMATION

             The Company has filed with the  Commission  in  Washington,  D.C. a
Registration  Statement on Form S-1 under the Securities Act with respect to the
securities  offered  hereby.  This  Prospectus  does  not  contain  all  of  the
information set forth in such  Registration  Statement and the exhibits thereto.
For  further  information  with  respect to the  Company  and the Common  Stock,
reference  is  hereby  made  to the  Registration  Statement  and  exhibits  and
schedules  thereto which may be inspected without charge at the public reference
facilities  maintained  at the principal  office of the  Commission at 450 Fifth
Street, N.W., Room 1024,  Washington D.C. 20549 and at the Commission's regional
offices  at 7 World  Trade  Center,  Suite  1300,  New York,  New York 10048 and
Citicorp Center, 500 West Madison Street,  Suite 1400, Chicago,  Illinois 60661.
Copies of such  materials may be obtained  upon written  request from the Public
Reference  Branch  of  the  Commission,  450  Fifth  Street,  Room  1024,  N.W.,
Washington,  D.C. 20549, at prescribed  rates.  Additionally,  this Registration
Statement has been filed  electronically  through the Electronic Data Gathering,
Analysis and  Retrieval  system  (EDGAR) and is publicly  available  through the
Commission's web site  (http:\\www.sec.gov).  Reference is made to the copies of
any  contracts  or  other  documents  filed  as  exhibits  to  the  Registration
Statement.


                                      -58-

<PAGE>

<TABLE>
<CAPTION>
                          INDEX TO FINANCIAL STATEMENTS

                                                                               Page
                                                                               ----
<S>                                                                             <C>
COOPER INTERNATIONAL GROUP, INC 
Independent Auditors' Report ................................................   F-2
Balance Sheet at April 4, 1996 ..............................................   F-3
Notes to Financial Statement at April 4, 1996 ...............................   F-4


COOPER FLOORING INTERNATIONAL, INC ..........................................
Independent Auditors' Report ................................................   F-8
Balance Sheets at June 30, 1995 and 1994 ....................................   F-9
Statements of Operations for the Years Ended
   June 30, 1995, 1994 and 1993 .............................................   F-10
Statements of Shareholder's Equity for the Years Ended
   June 30, 1995, 1994 and 1993 .............................................   F-11
Statements of Cash Flows for the Years Ended
   June 30, 1995, 1994 and 1993 .............................................   F-12
Notes to Financial Statements for the Years Ended
   June 30, 1995, 1994 and 1993 .............................................   F-13
(Unaudited) Condensed Balance Sheet
   at March 31, 1996 ........................................................   F-18
(Unaudited) Condensed Statements of Operations and Deficit for
   the Nine Months  Ended March 31, 1996 and 1995 ...........................   F-19
(Unaudited) Condensed Statements of Cash Flows for the Nine
   Months Ended March 31, 1996 and 1995 .....................................   F-20
(Unaudited) Notes to Condensed Financial Statements for the Nine Months Ended
   March 31, 1996 and 1995 ..................................................   F-21
</TABLE>

                                       F-1

<PAGE>



                          INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholder of
Cooper International Group, Inc.



We have audited the accompanying  balance sheet of Cooper  International  Group,
Inc. (the "Company") as of April 4, 1996 (inception).  This financial  statement
is the  responsibility  of the Company's  management.  Our  responsibility is to
express an opinion on this financial statement based on our audit.

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

In our opinion,  such balance sheet presents fairly,  in all material  respects,
the financial position of Cooper  International  Group, Inc. as of April 4, 1996
(inception) in conformity with generally accepted accounting principles.


/s/ Deloitte & Touche LLP

Deloitte & Touche LLP

Miami, Florida
June 28, 1996 (July 12, 1996 as to Note 4)



                                       F-2

<PAGE>

COOPER INTERNATIONAL GROUP, INC.
<TABLE>
<CAPTION>

BALANCE SHEET
APRIL 4, 1996
- ------------------------------------------------------------------------------------------------------
<S>                                                                                      <C>          
ASSETS

TOTAL                                                                                    $          --
                                                                                         -------------

LIABILITIES AND STOCKHOLDER'S EQUITY

LIABILITIES                                                                              $          --
                                                                                         -------------

STOCKHOLDER'S EQUITY:
   Preferred stock, $.001 par value per share, 1,000,000 shares authorized;
      none issued and outstanding                                                                   --
   Common stock, $.001 par value per share, 10,000,000 shares authorized;
      100 shares issued and outstanding                                                             --
   Additional paid-in capital                                                                      100

   Less:  Stock subscription receivable                                                           (100)
                                                                                         -------------

         Total stockholder's equity                                                                 --
                                                                                         -------------

TOTAL                                                                                    $          --
                                                                                         =============
</TABLE>

                       See notes to financial statement.




                                       F-3

<PAGE>


COOPER INTERNATIONAL GROUP, INC.

NOTES TO FINANCIAL STATEMENT
APRIL 4, 1996 (INCEPTION)
- --------------------------------------------------------------------------------


1.             BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

               Business  Description  - Cooper  International  Group,  Inc. (the
               "Company")  was  recently  organized  to acquire,  integrate  and
               operate  seasoned,  privately-held  companies  operating  in  the
               floorcovering industry.

               Year-End - The Company will adopt a June 30 year end.

               Acquisition - Upon  completion of the Offering  described in Note
               4, the Company will acquire (the "Acquisition") all of the issued
               and outstanding  capital stock of Cooper Flooring  International,
               Inc.  ("Cooper  Florida") from TDA Industries,  Inc.  ("TDA") for
               consideration  consisting of 1,149,900 shares of Common Stock and
               a warrant to purchase 250,000  (subject to adjustment)  shares of
               Common  Stock at $1.00 per share.  Cooper  Florida was founded in
               1948 and is  engaged  in the  wholesale  distribution  of carpet,
               wood, laminate, ceramic tile and vinyl floorcoverings and padding
               and  accessories  throughout  Florida,  portions  of Georgia  and
               Alabama and, to a lesser extent,  the Caribbean.  The acquisition
               of Cooper  Florida will be accounted  for as the combining of two
               entities  under  common  control  with the net  assets  of Cooper
               Florida recorded at historical  carryover  values.  The 1,149,900
               shares of Common  Stock to be issued to TDA will be  recorded  at
               Cooper  Florida's  historical  net  book  value  at the  date  of
               acquisition. Accordingly, this transaction will not result in any
               revaluation  of  Cooper  Florida's  assets  or  the  creation  of
               goodwill.  Upon  the  consummation  of  the  Acquisition,  Cooper
               Florida will become a wholly-owned  subsidiary of the Company and
               will constitute the sole business operations of the Company until
               such  time,  if  any,  as  the  Company  consummates   additional
               acquisitions.

               Stock  Options  and  Warrants - In October  1995,  the  Financial
               Accounting   Standards   Board  issued   Statement  of  Financial
               Accounting   Standards  No.  123,   "Accounting  for  Stock-Based
               Compensation,"   which   requires   adoption  of  the  disclosure
               provisions no later than fiscal years  beginning  after  December
               15,  1995  and  adoption  of  the   measurement  and  recognition
               provisions for  nonemployee  transactions  no later than December
               15,  1995.  The new  standard  defines  a fair  value  method  of
               accounting for stock options and other equity instruments.  Under
               the fair value method, compensation cost is measured at the grant
               date based on the fair value of the award and is recognized  over
               the service period, which is usually the vesting period.

               Pursuant to the new standard,  companies are encouraged,  but are
               not required,  to adopt the fair value method of  accounting  for
               employee stock-based  transactions.  Companies are also permitted
               to  continue to account for such  transactions  under  Accounting
               Principles Board Opinion No. 25,  "Accounting for Stock Issued to
               Employees" ("APB No. 25"), but would be required to disclose in a
               note to the  financial  statements  pro forma net income  and, if
               presented,  earnings  per share as if the Company had applied the
               new  method  of  accounting.   The  new  standard  also  requires
               increased disclosures for stock-based  compensation  arrangements
               regardless   of  the  method  chosen  to  measure  and  recognize
               compensation for employee stock-based arrangements.

               The accounting  requirements  of the new method are effective for
               all transactions entered into during the fiscal year of adoption.
               The Company has determined it will elect to follow the provisions
               of APB No. 25 and will disclose the impact of the new standard in
               the Notes to Financial Statements at June 30, 1996.



                                       F-4

<PAGE>



2.             CONTEMPLATED TRANSACTIONS WITH RELATED PARTIES

               TDA will provide office space and administrative  services to the
               Company  at  its  offices  in  New  York  City   pursuant  to  an
               administrative  services  agreement  to be  entered  into  by the
               Company and TDA upon the closing of the Offering. The term of the
               administrative  services agreement will be for two years, and the
               fee  payable by the  Company to TDA for  administrative  services
               will be $5,000 per month.

               Prior to the Offering,  the Orlando Facility and the Jacksonville
               Facility were leased by Cooper Florida from Jay Cooper, President
               of  the  Company  and  the  Chairman  of  Cooper  Florida,  on  a
               month-to-month  basis.  Rent expense for the Orlando Facility and
               the Jacksonville  Facility aggregated  approximately  $290,000 in
               each of the fiscal years ended June 30, 1995, 1994 and 1993. Upon
               the closing of the Offering,  Cooper  Florida will enter into two
               five-year  leases with Mr. Cooper  pursuant to which it will rent
               the  Orlando  Facility  and the  Jacksonville  Facility  from Mr.
               Cooper  at  base  rents  of   $225,500   and  $49,900  per  year,
               respectively.  Such leases will be terminable  by Cooper  Florida
               upon six months prior written notice.

               The Miami  Facility is leased by Cooper  Florida  from N.W.  74th
               Avenue  Associates,  a partnership  which is equally owned by Jay
               Cooper and by Cooper Holding, Inc., a wholly-owned  subsidiary of
               TDA.  The lease is a fifteen  year  lease,  which  terminates  in
               December  2008.  Rent expense for the Miami  Facility  aggregated
               approximately  $267,000,  $141,000  (net  of  rent  abatement  of
               $131,000)  and  $324,000 in the fiscal years ended June 30, 1995,
               1994  and  1993,  respectively,  offset  by  sublease  income  of
               approximately $70,000 in each of those years.

               Through June 1996,  the Company  borrowed an aggregate of $15,275
               from TDA in order to pay the professional fees and other expenses
               related to the  Private  Placement  (Note 5) and a portion of the
               professional fees and other expenses related to the Offering. The
               Company  intends to execute a  promissory  note in the  principal
               amount of $15,275 in favor of TDA. The  principal  amount of this
               note,  together with interest at the rate of 8% per annum, is due
               and payable upon demand and, in any event,  will be repaid out of
               working capital upon the consummation of the Offering.

               Douglas P. Fields,  the Chief  Executive  Officer and Chairman of
               the Board of Directors of the  Company,  is an officer,  director
               and a principal stockholder of TDA and an officer and director of
               Cooper  Florida.   Additionally,   Frederick  M.  Friedman,   the
               Executive Vice President,  Secretary, Treasurer and a director of
               the Company, is an officer,  director and a principal stockholder
               of TDA and an officer and director of Cooper Florida.

               John E. Smircina,  a director  nominee of the Company,  is also a
               director of TDA.

3.             STOCKHOLDER'S EQUITY

               Initial  Capitalization  - In June 1996,  the Company  issued 100
               shares of common stock to TDA for a  subscription  price of $100.
               Such stock was  previously  subscribed  for when the  Company was
               organized on April 4, 1996.

               Common  Stock - Holders of common  stock are entitled to one vote
               for each share held of record on each matter  submitted to a vote
               of  stockholders.  There is no cumulative  voting for election of
               directors. Subject to the prior rights of any series of preferred
               stock which may from time to time be outstanding, if any, holders
               of common  stock are  entitled to receive  dividends  when and if
               declared by the Board of Directors out of funds legally available
               therefor and, upon the liquidation,  dissolution or winding up of
               the  Company,  are  entitled  to  share  ratably  in  all  assets
               remaining after payment of liabilities and payment


                                       F-5

<PAGE>

               of accrued dividends and liquidation preferences on the preferred
               stock, if any. Holders of common stock have no pre-emptive rights
               and have no rights to convert  their  common stock into any other
               securities.

               Preferred  Stock - The  preferred  stock  may be issued in one or
               more series,  the terms of which may be determined at the time of
               issuance by the Board of  Directors,  without  further  action by
               stockholders,  and may include voting rights (including the right
               to vote as a series on  particular  matters),  preferences  as to
               dividends and liquidation,  conversion and redemption  rights and
               sinking fund provisions.

               Warrants - Each  Warrant  (see Note 4)  entitles  the  registered
               holder  to  purchase  one  share of  common  stock at an  initial
               exercise  price of $6.00 per share for three years  commencing on
               the second anniversary of the date of the Offering, provided that
               during  such time a current  prospectus  relating  to the  common
               stock is then in effect and the  common  stock is  qualified  for
               sale  or  exempt  from   qualification   under  applicable  state
               securities laws. The Warrants  included in the Units (see Note 4)
               in the  Offering  are  transferable  separately  from the  common
               stock.

               Stock  Option Plan - In June 1996,  the Company  adopted the 1996
               Stock Option Plan covering 1,000,000 shares of common stock which
               are  intended  to  be  granted  to   employees,   directors   and
               consultants.  The  options are  intended to qualify as  incentive
               stock  options  within the meaning of Section 422 of the Internal
               Revenue Code of 1986,  as amended.  No options have been granted.
               Upon the closing of the  Offering,  the Company  intends to grant
               options  exercisable  into  450,000  shares  of  Common  Stock to
               various of its employees and non-employee directors.  All of such
               options  will have a term of ten years.  The  exercise  price per
               share  of these  options  will be  equal  to the  initial  public
               offering price of the Units.  Of the options to purchase  450,000
               shares of Common  Stock which the  Company  intends to grant upon
               the closing of this  offering,  the Company will grant options to
               purchase 120,000,  100,000,  50,000 and 50,000 to Messrs. Cooper,
               Yeager, Fields and Friedman, respectively. Of such amount granted
               to Mr. Cooper,  options to purchase 80,000 shares of Common Stock
               will be exercisable as to one-fifth of the shares covered thereby
               on the  first  anniversary  of the  date  of  grant  and as to an
               additional one-fifth of the shares covered thereby on each of the
               second,  third, fourth and fifth anniversaries of the date of the
               grant.  Options to purchase  40,000  shares of Common  Stock will
               become  exercisable as to one-third of the shares covered thereby
               on each of the  seventh,  eighth and ninth  anniversaries  of the
               date of grant,  unless there is a $300,000  increase in operating
               income for Cooper  Florida  between the fiscal  years ending June
               30,  1996 and June 30,  1997,  in which case the  vesting of such
               options will be accelerated.  Such  acceleration  will allow such
               options to vest beginning in 1997 and every year  thereafter such
               that the total  amount of all options  granted to Mr.  Cooper and
               vesting  in any  single  year  does not  exceed  $100,000  at the
               exercise price. Of such amount granted to Mr. Yeager,  options to
               purchase  60,000 shares of Common Stock will be exercisable as to
               one-fifth of the shares covered thereby on the first  anniversary
               of the date of grant  and as to an  additional  one-fifth  of the
               shares covered thereby on each of the second,  third,  fourth and
               fifth anniversaries of the date of the grant. Options to purchase
               40,000  shares of Common  Stock  will  become  exercisable  as to
               one-third of the shares  covered  thereby on each of the seventh,
               eighth and ninth anniversaries of the date of grant, unless there
               is a $300,000  increase in  operating  income for Cooper  Florida
               between the fiscal  years ending June 30, 1996 and June 30, 1997,
               in which case the vesting of such  options  will be  accelerated.
               Such  acceleration  will allow such options to vest  beginning in
               1997 and every year  thereafter such that the total amount of all
               options granted to Mr. Yeager and vesting in any single year does
               not  exceed   $100,000  at  the  exercise   price.   The  options
               exercisable to purchase  50,000 shares of Common Stock granted to
               each of Messrs.  Fields and Friedman will be  Nonqualified  Stock
               Options  and will  vest as to  one-fifth  of the  shares  covered
               thereby on the first  anniversary  of the date of grant and as to
               an additional  one-fifth of the shares covered thereby on each of
               the second,  third, fourth and fifth anniversaries of the date of
               grant.
                                       F-6

<PAGE>



               Upon the closing of this offering,  Paul D.  Finkelstein,  George
               Skakel  III  and  John  E.  Smircina,  director  nominees  of the
               Company,  will each be granted  options to purchase 10,000 shares
               of Common Stock pursuant to the Company's 1996 Stock Option Plan.
               Such  options  will  have a term of ten  years  and will  have an
               exercise  price per share  equal to the initial  public  offering
               price of the Units.  All of such  options  will vest on the first
               anniversary of the date of grant.

4.             INITIAL PUBLIC OFFERING

               On July 12,  1996,  the  Company  signed a letter of intent  with
               State Street Capital Markets, Corp. (the "Representative") for an
               initial  public  offering  (the  "Offering").   The  Offering  is
               expected to cover 1,000,000 Units of the Company.  Each Unit will
               consist of one share of common stock,  par value $.001 per share,
               of the Company and one common stock purchase warrant  ("Warrant")
               to purchase  one share of common stock  exercisable  at $6.00 per
               share.  The Warrants  will be  exercisable  for a period of three
               years commencing on the second  anniversary of the closing of the
               Offering.

5.             PRIVATE PLACEMENT

               On June 21, 1996,  upon the closing of a private  placement,  the
               Company issued warrants  exercisable to purchase 2,000,000 shares
               of common stock ("Bridge  Warrants") and warrants  exercisable to
               purchase  250,000 shares of common stock ("Private  Warrants") to
               subscribers  to the  private  placement  in  consideration  of an
               aggregate  of  $200,000  (the  "Private   Placement").   The  net
               proceeds,  $152,000,  are expected to be used to pay a portion of
               the expenses  related to the Offering and the Private  Placement.
               The  Bridge  Warrants  are   exercisable   commencing  two  years
               following  the  closing of the  Offering,  and shall  expire five
               years following the closing of the Offering.  Upon the closing of
               the Offering,  the terms and  conditions  of the Bridge  Warrants
               will  automatically  convert to the terms and  conditions  of the
               Warrants  offered  in  the  Offering.  Each  Private  Warrant  is
               exercisable  to purchase one share of common stock at an exercise
               price  equal  to  $1.00  per  share.  The  Private  Warrants  are
               exercisable  commencing  two years  following  the closing of the
               Offering and shall expire five years following the closing of the
               Offering.

               Prior to the Offering,  the Private  Warrants may not be redeemed
               by the Company  without the prior written  consent of the holders
               thereof;  provided,  however, that in the event that the Offering
               is not consummated pursuant to the terms set forth therein, or in
               the event that the Offering is consummated and the acquisition of
               Cooper Florida is not consummated pursuant to the terms set forth
               therein,  due to any act or omission within the control of Cooper
               Florida or the Company or TDA (including, without limitation, any
               material  breach or  material  failure of  performance  under the
               proposed  acquisition  agreement  between  the Company and Cooper
               Florida), TDA has agreed to offer to purchase the Bridge Warrants
               and the  Private  Warrants  for an  aggregate  purchase  price of
               $200,000 from the holders thereof.


                                    * * * * *



                                       F-7

<PAGE>



                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholder of
Cooper Flooring International, Inc.

We  have   audited  the   accompanying   balance   sheets  of  Cooper   Flooring
International,  Inc.  (formerly Cooper  Distributors,  Inc.) (the "Company"),  a
wholly-owned  subsidiary of TDA  Industries,  Inc., as of June 30, 1995 and 1994
and the related  statements of operations,  shareholder's  equity and cash flows
for each of the three years in the period ended June 30, 1995.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the financial position of Cooper Flooring  International,  Inc. as of
June 30, 1995 and 1994, and the results of its operations and its cash flows for
each of the three  years in the period  ended June 30, 1995 in  conformity  with
generally accepted accounting principles.

As discussed in Note 1 to the financial  statements,  in fiscal 1994 the Company
changed its method of accounting  for income taxes to conform with  Statement of
Financial Accounting Standards No. 109.


/s/ Deloitte & Touche LLP

Deloitte & Touche LLP

Miami, Florida
September 1, 1995




                                       F-8

<PAGE>

COOPER FLOORING INTERNATIONAL, INC.
(A Wholly-Owned Subsidiary of TDA Industries, Inc.)
<TABLE>
<CAPTION>
BALANCE SHEETS
JUNE 30, 1995 AND 1994
- ---------------------------------------------------------------------------------------

ASSETS                                                             1995         1994
                                                                ----------   ----------
<S>                                                             <C>          <C>       
CURRENT ASSETS:
   Cash and cash equivalents                                    $  219,225   $  324,948
   Accounts receivable - trade (net of allowance for doubtful
      accounts - 1995 - $109,000; 1994 - $141,000)               2,479,137    2,353,228
   Inventories                                                   3,672,885    3,470,321
   Deferred tax asset                                              182,573      199,974
   Other current assets                                            376,104      168,226
                                                                ----------   ----------

               Total current assets                              6,929,924    6,516,697

IMPROVEMENTS AND EQUIPMENT (net of accumulated
   depreciation and amortization) (Note 2)                         265,155      290,090
                                                                ----------   ----------

                                                                $7,195,079   $6,806,787
                                                                ==========   ==========

LIABILITIES AND SHAREHOLDER'S EQUITY

CURRENT LIABILITIES:
   Current portion of capitalized leases (Note 3)               $     --     $   10,496
   Accounts payable                                              1,948,270    1,385,651
   Accrued expenses and other current liabilities                  313,943      305,761
                                                                ----------   ----------

               Total current liabilities                         2,262,213    1,701,908

DUE TO PARENT AND AFFILIATED COMPANIES (Note 3)                    152,240      376,539

DEFERRED TAX LIABILITY                                              25,492       23,745
                                                                ----------   ----------

               Total liabilities                                 2,439,945    2,102,192
                                                                ----------   ----------

COMMITMENTS AND CONTINGENCIES (Notes 3 and 5)

SHAREHOLDER'S EQUITY:
   Common Shares, $1 par value:
      Authorized and outstanding - 500 shares                          500          500
   Additional paid-in capital                                    5,323,794    5,304,643
   Deficit                                                        (569,160)    (600,548)
                                                                ----------   ----------

               Total shareholder's equity                        4,755,134    4,704,595
                                                                ----------   ----------

                                                                $7,195,079   $6,806,787
                                                                ==========   ==========
</TABLE>
                       See notes to financial statements.


                                       F-9

<PAGE>

COOPER FLOORING INTERNATIONAL, INC.
(A Wholly-Owned Subsidiary of TDA Industries, Inc.)
<TABLE>
<CAPTION>
STATEMENTS OF OPERATIONS
YEARS ENDED JUNE 30, 1995, 1994 AND 1993
- ---------------------------------------------------------------------------------------------

                                                      1995            1994            1993
<S>                                              <C>             <C>             <C>         
REVENUES                                         $ 29,547,332    $ 28,020,473    $ 30,900,151

COST OF SALES                                      23,340,482      22,438,437      24,629,040
                                                 ------------    ------------    ------------
                                                    6,206,850       5,582,036       6,271,111
                                                 ------------    ------------    ------------

OPERATING EXPENSES (including a provision
for doubtful accounts of $86,000, $106,138 and
$86,306 in 1995, 1994 and 1993, respectively)       5,904,360       5,319,556       5,472,319

INTERCOMPANY CHARGES (NOTE 3)                         247,234         121,219         304,212
                                                 ------------    ------------    ------------
                                                    6,151,594       5,440,775       5,776,531
                                                 ------------    ------------    ------------

INCOME FROM OPERATIONS                                 55,256         141,261         494,580
                                                 ------------    ------------    ------------

OTHER INCOME (EXPENSE):
   Interest expense                                    (9,966)         (3,278)         (8,473)
   Other income                                         5,098           2,121             187
                                                 ------------    ------------    ------------
                                                       (4,868)         (1,157)         (8,286)
                                                 ------------    ------------    ------------

INCOME BEFORE PROVISION (BENEFIT) FOR
INCOME TAXES                                           50,388         140,104         486,294

PROVISION (BENEFIT) FOR INCOME TAXES                   19,000        (176,000)        182,000
                                                 ------------    ------------    ------------

INCOME BEFORE EXTRAORDINARY ITEM                       31,388         316,104         304,294

EXTRAORDINARY ITEM:
   Utilization of net operating loss carryover           --              --           180,000
                                                 ------------    ------------    ------------

NET INCOME                                       $     31,388    $    316,104    $    484,294
                                                 ============    ============    ============
</TABLE>
                                                                              
                       See notes to financial statements.



                                      F-10

<PAGE>



COOPER FLOORING INTERNATIONAL, INC.
(A Wholly-Owned Subsidiary of TDA Industries, Inc.)
<TABLE>
<CAPTION>

STATEMENTS OF SHAREHOLDER'S EQUITY
YEARS ENDED JUNE 30, 1995, 1994 AND 1993
- -----------------------------------------------------------------------------------------------

                                                         Additional
                                    Common Shares         Paid-In
                                   Shares    Amount       Capital       Deficit        Total
<S>                                  <C>     <C>        <C>          <C>            <C>        
Balance, July 1, 1992                500     $500       $4,947,576   $(1,143,856)   $ 3,804,220
  Net income                         --       --              --         484,294        484,294
  Capital contribution from Parent   --       --           357,067          --          357,067
                                     ---     ----       ----------   -----------    -----------
                                                     
Balance, June 30, 1993               500      500        5,304,643      (659,562)     4,645,581
  Net income                         --       --              --         316,104        316,104
  Dividends paid to Parent           --       --              --        (257,090)      (257,090)
                                     ---     ----       ----------   -----------    -----------
                                                     
Balance, June 30, 1994               500      500        5,304,643      (600,548)     4,704,595
  Net income                         --       --              --          31,388         31,388
  Capital contribution from Parent   --       --            19,151          --           19,151
                                     ---     ----       ----------   -----------    -----------
                                                     
Balance, June 30,1995                500     $500       $5,323,794   $  (569,160)   $ 4,755,134
                                     ===     ====       ==========   ===========    ===========
</TABLE>

                       See notes to financial statements.


                                      F-11

<PAGE>

COOPER FLOORING INTERNATIONAL, INC.
(A Wholly-Owned Subsidiary of TDA Industries, Inc.)
<TABLE>
<CAPTION>

STATEMENTS OF CASH FLOWS
YEARS ENDED JUNE 30, 1995, 1994 AND 1993
- --------------------------------------------------------------------------------------------------------

                                                                        1995         1994         1993
<S>                                                                  <C>          <C>          <C>      
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                        $  31,388    $ 316,104    $ 484,294
   Adjustments to reconcile net income to net cash
      (used in) provided by operating activities:
      Depreciation and amortization                                     60,746      104,776      127,125
      Deferred income taxes                                             19,148     (176,229)        --
      (Decrease) increase in allowance for doubtful accounts           (31,689)      46,000       (4,000)
      Gain on sale of equipment                                           --         (2,701)        --
      Changes in operating assets and liabilities:
         Increase in accounts receivable                               (94,220)     (96,899)     (50,669)
         (Increase) decrease in inventories                           (202,564)     423,546     (274,495)
         (Increase) decrease in other current assets                  (207,878)     (17,776)     106,840
         Increase (decrease) in accounts payable                       562,619      190,011     (324,177)
         Increase (decrease) in accrued expenses and other
           current liabilities                                           8,182     (148,504)      86,929
         Decrease in due to Parent and affiliated companies           (224,299)    (168,401)    (413,618)
                                                                     ---------    ---------    ---------

               Net cash (used in) provided by operating activities     (78,567)     469,927     (261,771)
                                                                     ---------    ---------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures                                                (35,811)     (49,974)     (27,986)
   Proceeds from sale of equipment                                        --         12,673         --
                                                                     ---------    ---------    ---------

               Net cash used in investing activities                   (35,811)     (37,301)     (27,986)
                                                                     ---------    ---------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Principal payments under capitalized lease obligations              (10,496)     (15,016)     (55,403)
   Capital contribution from Parent                                     19,151         --        357,067
   Dividend paid to Parent                                                --       (257,090)        --
                                                                     ---------    ---------    ---------

               Net cash provided by (used in) financing activities       8,655     (272,106)     301,664
                                                                     ---------    ---------    ---------

NET (DECREASE) INCREASE IN CASH
               AND CASH EQUIVALENTS                                   (105,723)     160,520       11,907

CASH AND CASH EQUIVALENTS, BEGINNING
               OF YEAR                                                 324,948      164,428      152,521
                                                                     ---------    ---------    ---------

CASH AND CASH EQUIVALENTS, END OF YEAR                               $ 219,225    $ 324,948    $ 164,428
                                                                     =========    =========    =========

SUPPLEMENTAL DISCLOSURE OF
CASH FLOW INFORMATION:
   Cash paid during the year for interest                            $   9,966    $   3,278    $   8,473
                                                                     =========    =========    =========
</TABLE>


                       See notes to financial statements.


                                      F-12

<PAGE>

COOPER FLOORING INTERNATIONAL, INC.
(A Wholly-Owned Subsidiary of TDA Industries, Inc.)

NOTES TO FINANCIAL STATEMENTS
YEARS ENDED JUNE 30, 1995, 1994 AND 1993
- --------------------------------------------------------------------------------

1.             SIGNIFICANT ACCOUNTING POLICIES

               Business  Description - The Company is a wholly-owned  subsidiary
               of TDA  Industries,  Inc.  (the  "Parent")  and is engaged in the
               wholesale   distribution  of  carpet,   ceramic  tile,  resilient
               flooring,  wood  flooring,  laminate and padding and  accessories
               throughout  Florida,  portions of Georgia  and Alabama  and, to a
               lesser extent,  the Caribbean.  The Company  operates in a single
               industry  segment.  During fiscal 1996,  the Company  changed its
               name from Cooper Distributors, Inc.

               Inventories  -  Inventories  are  valued  at the lower of cost or
               market. Cost is determined by using the last-in, first-out (LIFO)
               method.  If inventories had been valued at the lower of first-in,
               first-out (FIFO) cost or market,  inventories  would be higher by
               approximately  $874,000,  $854,000  and $879,000 for fiscal 1995,
               1994 and 1993,  respectively,  and income  before  provision  for
               income taxes would have  increased by  approximately  $20,000 for
               fiscal 1995,  decreased $25,000 for fiscal 1994 and no effect for
               fiscal 1993.

               Depreciation  and Amortization - Depreciation and amortization of
               improvements  and  equipment  are  provided by the  straight-line
               method and by an accelerated method at various rates calculate to
               extinguish  the  carrying  values of the  respective  assets over
               their estimated useful lives.

               Income  Taxes  - The  Company  is  included  in the  consolidated
               Federal  income  tax  return  of its  Parent.  Income  taxes  are
               calculated on a separate return filing basis.

               As of  July  1,  1993,  the  Company  has  adopted  Statement  of
               Financial Accounting  Standards,  No. 109, "Accounting for Income
               Taxes"  ("SFAS No.  109").  Under SFAS No. 109,  deferred  income
               taxes are  recognized  for the tax  consequences  of  differences
               between  the bases of assets and  liabilities  for income tax and
               financial  statement  reporting,   based  on  enacted  tax  laws.
               Valuation allowances are established,  when necessary,  to reduce
               deferred tax assets to the amount expected to be realized.  Prior
               to the adoption of SFAS No. 109, the Company accounted for income
               taxes under Accounting Principles Board Opinion No. 11.

               Cash and Cash  Equivalents  -The Company  considers  money market
               accounts and highly liquid investments  purchased with an initial
               maturity of three months or less to be cash  equivalents  for the
               purpose of these financial statements.

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


                                      F-13

<PAGE>



2.             IMPROVEMENTS AND EQUIPMENT

               The major classes of improvements and equipment are as follows:


                                                                      Estimated
                                                   June 30,            Useful
                                              1995         1994         Lives

Furniture, fixtures and machinery          $1,292,059   $1,257,088   5-10 years
Automotive equipment                          188,930      188,930   3-5 years
Leasehold improvements                         80,539       79,699   7-10 years
                                           ----------   ----------

                                            1,561,528    1,525,717

Less:  Accumulated depreciation and
           amortization                     1,296,373    1,235,627
                                           ----------   ----------

                                           $  265,155   $  290,090
                                           ==========   ==========

               Automotive  equipment at June 30, 1995 and 1994  includes  assets
               acquired under capitalized lease which expired in 1995.

3.             TRANSACTIONS WITH PARENT AND AFFILIATED COMPANIES

               Fees of  $50,000  have been  charged  to the  Company  in each of
               fiscal 1995, 1994 and 1993.  Such fees represent  primarily audit
               fees and accounting services incurred on behalf of the Company.

               In  fiscal   1995  and  1993,   the  Company   received   capital
               contributions   from  its   Parent  of   $19,151   and   $357,067
               respectively.

               In fiscal  1994,  the  Company  paid  dividends  to its Parent of
               $257,090.

               The Company  leases two of its warehouse  facilities  from one of
               its officers on a month-to-month  basis. Rent expense under these
               operating leases,  which include certain occupancy costs, charged
               to operations aggregated  approximately  $290,000 in fiscal 1995,
               1994 and 1993.

               The Company leases one of its warehouse  facilities  from a joint
               venture which is fifty (50%) percent owned by the same officer of
               the Company and fifty (50%)  percent owned by a subsidiary of the
               Parent.  The lease is a fifteen year lease,  which  terminates in
               December  2008.  Rent expense  under this lease,  which  includes
               certain  occupancy  costs,  aggregated   approximately  $197,000,
               $71,000  (net of rent  abatement  of  $131,000)  and  $254,000 in
               fiscal 1995, 1994 and 1993, respectively,  net of sublease income
               of approximately $70,000 in each of those years.

               The  approximate  future  minimum  rental  commitments  under all
               related party operating leases are as follows:


                      Year Ending June 30,              Amount
                              1996                  $   440,000
                              1997                      440,000
                              1998                      440,000
                              1999                      440,000
                              2000                      440,000
                                                   ------------
                                                     $2,200,000
                                                   ============


                                      F-14

<PAGE>



               The following is a  reconciliation  of the activity in the Due to
               Parent  and   Affiliated   Companies   account  for  the  periods
               presented:


                                                   Year Ended June 30,
                                             1995          1994          1993

Balance, beginning of year                $ 376,539     $ 544,940     $ 958,558

Fees for auditing and
  accounting services                        50,000        50,000        50,000
Rent - net of sublease income               197,234        71,219       254,212
Dividends paid to parent                       --         257,090          --
Capital contributions from parent           (19,151)         --        (357,067)
Cash advances - net                        (452,382)     (546,710)     (360,763)
                                          ---------     ---------     ---------

Balance, end of year                      $ 152,240     $ 376,539     $ 544,940
                                          =========     =========     =========

4.             INCOME TAXES

               As  discussed  in Note 1, the Company  adopted SFAS No. 109 as of
               July 1, 1993. The cumulative  effect of this change in accounting
               principle was to record a deferred tax asset of $211,230.

               Components  of the  provision  (benefit)  for income taxes are as
               follows:


                                                   Year Ended June 30,
                                          1995             1994            1993
Current
   Federal                            $    --          $    --          $152,823
   State and local                         --               --            29,177
Deferred                                 19,000         (176,000)           --
                                      ---------        ---------        --------
                                      $  19,000        $(176,000)       $182,000
                                      =========        =========        ========




                                      F-15

<PAGE>




               A reconciliation of income taxes at the Federal statutory rate to
               amounts provided is as follows:


                                                      Year Ended June 30,
                                                1995         1994         1993

Tax provision at statutory rate             $  17,000    $  47,635    $ 165,340
State and local income taxes                    2,000        5,604       19,451
Other                                            --           (273)      (4,768)

Alternative Minimum Tax                          --        (17,736)       1,977

Cumulative impact of adopting SFAS No. 109       --       (211,230)        --
                                            ---------    ---------    ---------
                                            $  19,000    $(176,000)   $ 182,000
                                            =========    =========    =========


               Temporary  differences which give rise to deferred tax assets and
               liabilities as follows:


                                                              June 30,
                                                        1995              1994

Deferred Tax Assets:
  Reserve for bad debts                             $  41,560         $  53,602
  Inventory capitalization                             21,241            20,110
  AMT credit                                           19,713            19,713
  Net operating loss carryover                        100,059           106,549
                                                    ---------         ---------
                                                      182,573           199,974
Deferred Tax Liability:
  Depreciation                                        (25,492)          (23,745)
                                                    ---------         ---------

  Net deferred tax asset                            $ 157,081         $ 176,229
                                                    =========         =========

               At June 30, 1995, the Company had  approximately  $263,000 of net
               operating  loss  carryforwards  for Federal  income tax purposes,
               which expire through 2007.

5.             COMMITMENTS AND CONTINGENCIES

               The Company is committed  to an  unrelated  party for a long-term
               lease for  property.  The lease  expires in 1997 and provides for
               the payment of taxes and other  occupancy  costs.  Rental expense
               for this  property  for the years ended  1995,  1994 and 1993 was
               $45,600, $43,600 and $27,300, respectively.

               The  approximate  future  minimum rental  commitments  under this
               lease are as follows:


                      Year Ending June 30,                  Amount
                              1996                      $   40,000
                              1997                          23,000
                                                       -----------
                                                        $   63,000
                                                       ===========


               The Company currently buys, pursuant to an exclusive distribution
               agreement,  in excess of 15% of its  carpet for orders in Florida
               and portions of Alabama and Georgia from one  supplier.  Although
               there are other  suppliers  available,  the loss of this supplier
               could have a material adverse effect on the business of the


                                      F-16

<PAGE>



               Company unless the Company could replace the product line of such
               supplier  with a  product  line  with the same  name and  quality
               recognition.

               The Company has a profit sharing plan covering eligible employees
               (the  "Plan").   The  Plan  provides  for  contributions  at  the
               Company's discretion.  There were no contributions to the Plan in
               fiscal  1995 or 1994.  There  was a  contribution  to the Plan of
               approximately $16,000 in fiscal 1993.


                                    * * * * *



                                      F-17

<PAGE>

COOPER FLOORING INTERNATIONAL, INC.
(A Wholly-Owned Subsidiary of TDA Industries, Inc.)

CONDENSED BALANCE SHEET
- --------------------------------------------------------------------------------

ASSETS                                                            March 31, 1996
                                                                   (Unaudited)
CURRENT ASSETS:
   Cash and cash equivalents                                        $    76,620
   Accounts receivable - trade (net of allowance for doubtful
      accounts of $139.000)                                           2,541,907
   Inventories                                                        4,402,369
   Deferred tax asset                                                   116,974
   Other current assets                                                 307,556
                                                                    -----------

               Total current assets                                   7,445,426

IMPROVEMENTS AND EQUIPMENT (net of accumulated
   depreciation and amortization)                                       293,882
                                                                    -----------
                                                                    $ 7,739,308
                                                                    ===========

LIABILITIES AND SHAREHOLDER'S EQUITY

CURRENT LIABILITIES:
   Accounts payable                                                 $ 2,530,234
   Accrued expenses and other current liabilities                       308,172
                                                                    -----------
               Total current liabilities                              2,838,406

DUE TO PARENT AND AFFILIATED COMPANIES                                  374,100

DEFERRED TAX LIABILITY                                                   26,802
                                                                    -----------
               Total liabilities                                      3,239,308
                                                                    -----------

SHAREHOLDER'S EQUITY:
   Common Shares, $1 par value:
      Authorized and outstanding - 500 shares                               500
   Additional paid-in capital                                         5,323,794
   Deficit                                                             (824,294)
                                                                    -----------

               Total shareholder's equity                             4,500,000
                                                                    -----------
                                                                    $ 7,739,308
                                                                    ===========

                  See notes to condensed financial statements.


                                      F-18

<PAGE>



COOPER FLOORING INTERNATIONAL, INC.
(A Wholly-Owned Subsidiary of TDA Industries, Inc.)

CONDENSED STATEMENTS OF OPERATIONS AND DEFICIT
- --------------------------------------------------------------------------------
                                                        Nine Months Ended
                                                             March 31,
                                                      1996              1995
                                                          (Unaudited)
REVENUES                                         $ 22,910,079      $ 22,139,873

COST OF SALES                                      17,840,496        17,495,196
                                                 ------------      ------------

                                                    5,069,583         4,644,677
                                                 ------------      ------------


OPERATING EXPENSES                                  4,704,354         4,404,699
                                                 ------------      ------------

INTERCOMPANY CHARGES                                  189,355           182,396
                                                 ------------      ------------

                                                    4,893,709         4,587,095
                                                 ------------      ------------

INCOME FROM OPERATIONS                                175,874            57,582
                                                 ------------      ------------

OTHER INCOME (EXPENSE):
   Interest expense                                      --              (1,085)
   Other income                                           201             4,617
                                                 ------------      ------------
                                                          201             3,532
                                                 ------------      ------------

INCOME BEFORE PROVISION FOR INCOME
   TAXES                                              176,075            61,114

PROVISION FOR INCOME TAXES                             67,000            23,000
                                                 ------------      ------------

NET INCOME                                            109,075            38,114

DEFICIT, BEGINNING OF PERIOD                         (569,160)         (600,548)

DIVIDENDS PAID TO PARENT                             (364,209)             --
                                                 ------------      ------------

DEFICIT, END OF PERIOD                           $   (824,294)     $   (562,434)
                                                 ============      ============

                  See notes to condensed financial statements.



                                      F-19

<PAGE>

COOPER FLOORING INTERNATIONAL, INC.
(A Wholly-Owned Subsidiary of TDA Industries, Inc.)

CONDENSED STATEMENTS OF CASH FLOWS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                         Nine Months Ended
                                                                              March 31,
                                                                          1996         1995
                                                                            (Unaudited)
<S>                                                                   <C>          <C>      
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                         $ 109,075    $  38,114
   Adjustments to reconcile net income to net cash
      provided by (used in) operating activities:
      Depreciation and amortization                                      36,743       58,415
      Deferred income taxes                                              66,909       23,224
      Increase in allowance for doubtful accounts                        29,753       32,589
      Changes in operating assets and liabilities:
         Increase in accounts receivable                                (92,523)    (354,057)
         Increase in inventories                                       (729,484)    (932,059)
         Decrease (increase) in other current assets                     68,548      (61,781)
         Increase in accounts payable                                   581,964      801,599
         Decrease in accrued expenses and other current liabilities      (5,771)    (107,114)
         Increase in due to Parent and affiliated companies             221,860      192,606
                                                                      ---------    ---------

               Net cash provided by (used in) operating activities      287,074     (308,464)
                                                                      ---------    ---------

CASH FLOWS USED IN INVESTING ACTIVITIES:
   Capital expenditures                                                 (65,470)     (23,225)
                                                                      ---------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Principal payments under capitalized lease obligations                  --         (7,660)
   Capital contribution from Parent                                        --         14,671
   Dividend paid to Parent                                             (364,209)        --
                                                                      ---------    ---------

                Net cash (used in) provided by financing activities    (364,209)       7,011
                                                                      ---------    ---------

NET DECREASE IN CASH AND CASH EQUIVALENTS                              (142,605)    (324,678)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                          219,225      324,948
                                                                      ---------    ---------

CASH AND CASH EQUIVALENTS, END OF PERIOD                              $  76,620    $     270
                                                                      =========    =========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid during the period for interest                           $    --      $   1,085
                                                                      =========    =========
</TABLE>

                  See notes to condensed financial statements.


                                      F-20

<PAGE>



COOPER FLOORING INTERNATIONAL, INC.
(A Wholly-Owned Subsidiary of TDA Industries, Inc.)

NOTES TO CONDENSED FINANCIAL STATEMENTS
NINE MONTHS ENDED MARCH 31, 1996 AND 1995 (Unaudited)
- --------------------------------------------------------------------------------

1.             BASIS OF FINANCIAL STATEMENT PRESENTATION

               The   condensed   financial   statements   of   Cooper   Flooring
               International, Inc. (the "Company"), a wholly-owned subsidiary of
               TDA Industries,  Inc.,  included herein have been prepared by the
               Company,   which  is   responsible   for  their   integrity   and
               objectivity,  without audit.  In the opinion of  management,  all
               adjustments,   consisting   of  normal   recurring   adjustments,
               necessary  for  the  fair  presentation  of  financial  position,
               results of operations  and cash flows have been  included.  These
               condensed   financial   statements,   which,   to  the   best  of
               management's  knowledge  and belief,  were prepared in accordance
               with generally accepted accounting principles,  should be read in
               conjunction  with the financial  statements and notes thereto for
               the year ended June 30, 1995.  Operating  results for the interim
               period are not  necessarily  indicative of results for the entire
               year.

2.             PROPOSED SALE OF THE COMPANY

               The  Company's  Parent  intends  to sell the  Company  to a newly
               formed entity,  Cooper International Group, Inc. ("CIG"). CIG was
               organized  on  April  4,  1996  for  the  purpose  of  acquiring,
               integrating  and  operating  seasoned,  privately-held  companies
               operating in the floorcovering  industry.  The acquisition of the
               Company by CIG is contingent upon the successful completion of an
               initial public  offering of 1,000,000  Units of CIG consisting of
               1,000,000  shares of CIG common stock, par value $.001 per share,
               and  1,000,000  common  stock  purchase  warrants to purchase one
               share of CIG common stock  exercisable  at $6.00 per share.  Upon
               consummation of the acquisition,  the Company will constitute the
               sole  business  operations of CIG until such time, if any, as CIG
               consummates additional acquisitions. Additionally, amounts due to
               Parent  and  affiliated  companies  in the  aggregate  amount  of
               approximately  $374,000 at March 31, 1996 will be  converted to a
               6% note payable on the first  anniversary of the closing of CIG's
               initial public offering.




                                      F-21

<PAGE>

=====================================    =======================================
No   person   is    authorized   in
connection  with any offering  made
hereby to give any  information  or
to  make  any   representation  not                COOPER INTERNATIONAL
contained in this Prospectus,  and,                     GROUP, INC.          
if given or made, such  information                                         
or   representation   must  not  be                   1,000,000 Units         
relied    upon   as   having   been                                         
authorized  by the  Company  or the                    Consisting of          
Representatives.   This  Prospectus                                         
does  not  constitute  an  offer to       1,000,000 Shares of Common Stock and 
sell or a solicitation  of an offer                                         
to  buy   any  of  the   securities     1,000,000 Common Stock Purchase Warrants
offered hereby to any person in any                                         
jurisdiction   in   which   it   is
unlawful  to make  such an offer or
solicitation.  Neither the delivery
of this  Prospectus  nor  any  sale
made  hereunder   shall  under  any
circumstances       create      any
implication  that  the  information
contained  herein is  correct as of
any  date  subsequent  to the  date
hereof.


       TABLE OF CONTENTS
                                  PAGE

Prospectus Summary.................4
Risk Factors.......................8
Use of Proceeds...................16
Dividend Policy...................17         ----------------------------
Capitalization....................18                  PROSPECTUS
Dilution..........................20         ----------------------------
Unaudited Pro Forma Condensed
  Consolidated Balance Sheet......22
Selected Financial Information....25
Management's Discussion and
  Analysis of Financial Condition
  and Results of Operations.......26
Business..........................30
Management........................36
Principal Stockholders............42
Concurrent Registration for
  Selling Securityholders.........44
Certain Transactions..............46
Description of Capital Stock......49
Underwriting......................54
Shares Eligible for Future Sale...56
Legal Matters.....................58
Experts...........................58
Additional Information............58         STATE STREET CAPITAL MARKETS,    
Index to Financial Statements.... F-1                    CORP.               
                                                                         
                                                                         
Until  _________  __, 1996 (25 days                                      
after the date of this Prospectus),                                      
all dealers effecting  transactions                                      
in   the   registered   securities,                                      
whether  or  not  participating  in                                      
this distribution,  may be required                                      
to deliver a Prospectus. This is in                               , 1996 
addition  to  the   obligations  of                                      
dealers  to  deliver  a  Prospectus
when acting as Representatives  and
with   respect   to  their   unsold
allotments or subscriptions.
=====================================    =======================================


<PAGE>

                                    PART II.
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.       OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

               It is estimated  that the following  expenses will be incurred in
connection with the proposed  offering  hereunder.  All of such expenses will be
borne by the registrant.

     Registration fee - Securities and Exchange Commission......$9,201.70
     NASD filing fee............................................
     Nasdaq Stock Market listing fee............................       *
     Legal fees and expenses....................................       *
     Accounting fees and expenses...............................       *
     Transfer agent fees and expenses...........................       *
     Blue sky fees and expenses (including counsel fees)........       *
     Printing expenses..........................................       *
     Miscellaneous..............................................       *
                                                                 -------
                    Total.......................................$      *
                                                                 =======

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

*              To be completed by amendment.

ITEM 14.       INDEMNIFICATION OF DIRECTORS AND OFFICERS.

               1. Section 145 of Delaware  General  Corporation Law. Section 145
of  the  Delaware  General  Corporation  Law  provides  that a  corporation  may
indemnify  any person who was or is a party or is  threatened to be made a party
to any  threatened,  pending or completed  action,  suit or proceeding,  whether
civil, criminal,  administrative or investigative (other than an action by or in
the  right  of the  corporation)  by  reason  of the  fact  that  he is or was a
director,  officer, employee, or agent of the corporation,  or is or was serving
at the request of the corporation as a director,  officer,  employee or agent of
another  corporation,  partnership,  joint  venture,  trust or other  enterprise
against expenses (including attorneys' fees), judgments,  fines and amounts paid
in settlement  actually and reasonably  incurred by him in connection  with such
action,  suit,  or  proceeding  if he acted  in good  faith  and in a manner  he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation  and,  with respect to any  criminal  action or  proceeding,  had no
reasonable  cause to believe his conduct was unlawful.  The  termination  of any
action, suit or proceeding by judgment,  order, settlement,  conviction, or upon
plea of nolo contendere or its equivalent, shall not, in and of itself, create a
presumption that his conduct was unlawful.

               Section 145 also provides  that a  corporation  may indemnify any
person  who  was or is a  party  or is  threatened  to be  made a  party  to any
threatened,  pending,  or  completed  action  or suit by or in the  right of the
corporation  to procure a judgment in its favor by reason of the fact that he is
or was a director,  officer, employee, or agent of the corporation, or is or was
serving at the request of the  corporation as a director,  officer,  employee or
agent  of  another  corporation  partnership,  joint  venture,  trust  or  other
enterprise against expenses (including  attorneys' fees) actually and reasonably
incurred by him in  connection  with the defense or settlement of such action or
suit if he acted in good faith and in a manner he  reasonably  believed to be in
or not  opposed to the best  interest  of the  corporation  and  except  that no
indemnification  shall be made in respect  of any  claim,  issue or matter as to
which such  person  shall  have been  adjudged  to be liable to the  corporation
unless and only to the extent  that the Court of  Chancery or the court in which
such action or suit was brought shall determine upon adjudication  that, despite
the adjudication of liability but in


                                      II-1

<PAGE>


view of all the  circumstances of the case, such person is fairly and reasonably
entitled  to  indemnity  for such  expenses  which the Court of Chancery or such
other court shall deem proper.

               To the extent that a director,  officer, employee or agent of the
corporation  has been  successful  on the merits or  otherwise in defense of any
action,  suit or proceeding referred to above, or in defense of any claim, issue
or matter therein,  such person shall be indemnified against expenses (including
attorney's  fees) actually and reasonably  incurred by such person in connection
therewith.

               Any such  indemnification  (unless  ordered by a court)  shall be
made  by the  corporation  only  as  authorized  in  the  specific  case  upon a
determination that indemnification of the director,  officer,  employee or agent
is  proper in the  circumstances  because  such  person  has met the  applicable
standard of conduct set forth above. Such determination shall be made:

               (1)            by the Board of Directors by a majority  vote of a
                              quorum   consisting  of  directors  who  were  not
                              parties to such action, suit or proceeding; or

               (2)            if such a quorum is not  obtainable,  or,  even if
                              obtainable a quorum of disinterested  directors so
                              directs, by independent legal counsel in a written
                              opinion; or

               (3)            by the stockholders.

               Section 145 permits a Delaware  business  corporation to purchase
and  maintain  insurance  on  behalf  of any  person  who is or was a  director,
officer,  employee  or agent of the  corporation,  or is or was  serving  at the
request of the corporation as a director,  officer, employee or agent of another
corporation,  partnership,  joint venture, trust or other enterprise against any
liability asserted against such person and incurred by him in such capacity,  or
arising out of his status as such, whether or not the corporation would have the
power to indemnify such person.

               2.  Charter  Provisions  on  Indemnity.  Article  Eleventh of the
Certificate of  Incorporation  of the Company sets forth the extent to which the
Company's  directors  and officers  may be  indemnified  by the Company  against
liabilities  which  they  may  incur  while  serving  in  such  capacity.   Such
indemnification  will be  provided to the fullest  extent  permitted  and in the
manner required by the Delaware General  Corporation Law. This article generally
provides  that the Company  shall  indemnify  the  directors and officers of the
Company who are or were a party to any threatened, pending, or completed action,
suit or  proceeding,  whether  in  nature  civil,  criminal,  administrative  or
investigative,  by reason of the fact that he is or was a director or officer of
the  Company or of any  constituent  corporation  absorbed  into the  Company by
consolidation   or  merger  or  serves  or  served  with  another   corporation,
partnership,  joint  venture,  trust or other  enterprise  at the request of the
Company or of any such  constituent  corporation  and, at the Company's  option,
provides  advances for expenses  incurred in defending any such action,  suit or
proceeding,  upon receipt of an  undertaking  by or on behalf of such officer or
director to repay such advances  unless it is ultimately  determined  that he is
entitled to indemnification by the Company.

               3.  Limitation  of  Liability of  Directors.  As permitted by the
Delaware  General  Corporation  Law, the Company's  Certificate of Incorporation
provides  that a director of the Company  will not be  personally  liable to the
Company or its  stockholders  for monetary  damages for breach of the  fiduciary
duty of care as a Director.  By its terms and in  accordance  with the  Delaware
General Corporation Law, however, this provision does not eliminate or limit the
liability of a director of the Company (i) for any breach of the director's duty
of loyalty to the Company or its stockholders, (ii) for acts or omissions not in
good faith or which involve intentional  misconduct or knowing violation of law,
(iii) under  Section 174 of the Delaware  General  Corporation  Law (relating to
unlawful payments


                                      II-2

<PAGE>


of dividends or unlawful  stock  repurchases  or  redemptions),  or (iv) for any
transaction from which the director derived an improper personal benefit.

               4. Director and Officer Liability Insurance.  The Company has not
purchased  director  and  officer  liability  insurance  but  intends  to  do so
subsequent to this offering.  Any such insurance,  if obtained,  would cover its
directors  and  officers  with  respect  to  liability  which  they may incur in
connection with their serving as such,  which liability could include  liability
under the  Securities  Act. The  insurance may also provide  certain  additional
coverage for the directors and officers  against  certain  liability even though
such liability would not be subject to indemnification under Article Eleventh of
the Company's Certificate of Incorporation.

ITEM 15.       RECENT SALES OF UNREGISTERED SECURITIES.

               (a) In April 1996,  the Company issued 100 shares of Common Stock
to TDA Industries, Inc., for a subscription price of $100.

               (b) In June 1996,  the Company  issued an  aggregate of 2,000,000
Bridge Warrants and 250,000 Private Warrants in  consideration  for an aggregate
of $200,000.

               No underwriting  discounts or commissions were paid in connection
with any of the  transactions  set forth in (a) and (b) above.  The issuance and
sale of the  securities  set  forth in (a) and (b)  above  are  believed  by the
registrant to be exempt from  registration  under the Securities Act in reliance
upon section 4(2) of such Act as transactions not involving a public offering.





                                      II-3

<PAGE>


               Exhibit
               NUMBER                       DESCRIPTION


ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

               (a) Exhibits

               Exhibit
               Number                Description
               ------                -----------

               1.1*           Form of Underwriting Agreement

               3.1            Certificate of Incorporation of the Registrant

               3.2            By-Laws of the Registrant

               4.1*           Specimen of Common Stock Certificate

               4.2*           Form of Representative's Unit Purchase Option

               4.3*           Form  of  Warrant  Agreement,  including  Form  of
                              Warrant Certificate

               4.4            Form of Bridge Warrant

               4.5            Form of Private Warrant

               4.6*           Form of Acquisition Warrant

               5.1*           Opinion of Parker Chapin Flattau & Klimpl, LLP

               10.1*          Form of Stock  Purchase  Agreement  by and between
                              the  Registrant  and  TDA   Industries,   Inc.  in
                              connection with the acquisition of Cooper Flooring
                              International, Inc.

               10.2*          Form of Jay Cooper Employment Agreement

               10.3*          Form of James C. Yeager Employment Agreement

               10.4           1996 Stock Option Plan

               10.5*          Form of Orlando Facility Lease

               10.6*          Form of Jacksonville Facility Lease

               10.7*          Form of Miami Facility Lease

               10.8*          Form of Tampa Facility Lease


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

               *              To be filed by amendment.



                                      II-4

<PAGE>


               Exhibit
               NUMBER                       DESCRIPTION


               10.9*          Form of  Management  and  Administrative  Services
                              Agreement  to be entered  into by TDA  Industries,
                              Inc. and the Registrant

               23.1           Consents of Deloitte & Touche LLP

               23.2*          Consent  of Parker  Chapin  Flattau & Klimpl,  LLP
                              (Included in Exhibit 5.1)

               23.3*          Consent of John E. Smircina

               23.4*          Consent of George Skakel III

               23.5*          Consent of Paul D. Finkelstein

               24.1           Power of Attorney (Included on page II-8)

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

               *              To be filed by amendment.

               (b)           Financial Statement Schedule

Schedule II     -            Valuation and Qualifying Accounts

ALLOWANCE FOR DOUBTFUL ACCOUNTS (1)


                                Balance     Charged
                                  at           to                        Balance
                               Beginning     Costs                         at
                                  of          and                        End of
                                 Year       Expenses    Deductions        Year
                                 ----       --------    ----------        ----
Year Ended
  June 30, 1993                $ 99,384     $ 86,306     $ (91,100)     $ 94,590
Year Ended
 June 30, 1994                   94,590      106,138       (59,671)      141,057
Year Ended
  June 30, 1995                 141,057       86,000      (117,689)      109,000


(1)            Data  relates to Cooper  Florida due to the fact that the Company
               was  organized  in  April  1996  and has  conducted  no  business
               activities to date.


                                      II-5

<PAGE>



ITEM 17.       UNDERTAKINGS.

               (a)           The undersigned registrant hereby undertakes:

                              (1) To file,  during any period in which offers or
sales are being made, a post-effective amendment to this registration statement;

                                             (i)  To  include   any   prospectus
                              required by Section 10(a)(3) of the Securities Act
                              of 1933;

                                             (ii) To reflect  in the  prospectus
                              any facts or events  arising  after the  effective
                              date of the  registration  statement  (or the most
                              recent  post-effective  amendment  thereof) which,
                              individually  or in  the  aggregate,  represent  a
                              fundamental change in the information set forth in
                              the registration  statement.  Notwithstanding  the
                              foregoing,  any  increase or decrease in volume of
                              securities  offered (if the total  dollar value of
                              securities offered would not exceed that which was
                              registered) and any deviation from the low or high
                              end of the estimated maximum offering range may be
                              reflected in the form of prospectus filed with the
                              Commission  pursuant  to Rule  424(b)  if,  in the
                              aggregate,   the   changes  in  volume  and  price
                              represent no more than a 20 percent  change in the
                              maximum aggregate  offering price set forth in the
                              "Calculation  of  Registration  Fee"  table in the
                              effective registration statement;

                                            (iii)  To   include   any   material
                             information   with   respect   to   the   plan   of
                             distribution   not  previously   disclosed  in  the
                             registration  statement or any  material  change to
                             such information in the registration statement.

                              (2)  That,  for the  purpose  of  determining  any
liability under the Securities Act of 1933, as amended, each such post-effective
amendment  shall be deemed to be a new  registration  statement  relating to the
securities  offered  therein,  and the offering of such  securities at that time
shall be deemed to be the initial bona fide offering thereof.

                              (3) To  remove  from  registration  by  means of a
post-effective  amendment any of the securities  being  registered  which remain
unsold at the termination of the offering.

               (b)  The  undersigned  registrant  hereby  undertakes  that,  for
purposes of  determining  any  liability  under the  Securities  Act of 1933, as
amended, each filing of the registrant's annual report pursuant to section 13(a)
or section 15(d) of the Securities  Exchange Act of 1934 (and, where applicable,
each filing of an employee  benefit  plan's  annual  report  pursuant to section
15(d) of the Securities  Exchange Act of 1934) that is incorporated by reference
in the registration statement shall be deemed to be a new registration statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

               (c) The undersigned  registrant  hereby  undertakes to provide to
the  Representatives,  at the closing  specified in the  underwriting  agreement
included  in  Exhibit  1.1  hereto,   certificates  in  such  denominations  and
registered in such names as required by the  Representatives  to permit delivery
to each purchaser.

               (d) Insofar as indemnification  for liabilities arising under the
Securities Act of 1933, as amended, may be permitted to directors,  officers and
controlling persons of the registrant pursuant to the provisions described under


                                      II-6

<PAGE>



Item 14 above, or otherwise, the registrant has been advised that in the opinion
of the Securities and Exchange Commission such indemnification is against public
policy as expressed in the Securities Act and is, therefore,  unenforceable.  In
the event that a claim for indemnification  against such liabilities (other than
the  payment by the  registrant  of  expenses  incurred  or paid by a  director,
officer or controlling person of the registrant in the successful defense of any
action, suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities being registered,  the registrant will,
unless in the opinion of its counsel the matter has been settled by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification  by it is  against  public  policy  as  expressed  in  the
Securities  Act of  1933,  as  amended,  and  will  be  governed  by  the  final
adjudication of such issue.

               (e)           The undersigned registrant hereby undertakes that:

                              (1) For  purposes  of  determining  any  liability
under the Securities Act of 1933, as amended,  the information  omitted from the
form of prospectus filed as part of this registration statement in reliance upon
Rule 430A and contained in a form of prospectus filed by the registrant pursuant
to Rule 424(b)(1) or (4) or 497(h) under the Securities Act of 1933, as amended,
shall be deemed to be part of this registration  statement as of the time it was
declared effective.

                              (2) For the purpose of  determining  any liability
under the Securities Act of 1933, as amended, each post-effective amendment that
contains a form of prospectus shall be deemed to be a new registration statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.




                                      II-7

<PAGE>


                                   SIGNATURES

               Pursuant to the  requirements  of the  Securities Act of 1933, as
amended, the registrant has duly caused this registration statement to be signed
on its behalf by the  undersigned,  thereunto duly authorized in the City of New
York, State of New York, on the 9th day of August, 1996.

                                            COOPER INTERNATIONAL GROUP, INC.


                                            By      /S/ DOUGLAS P. FIELDS
                                                  -----------------------------
                                                        Douglas P. Fields
                                                        Chief Executive Officer

                                POWER OF ATTORNEY

               The  undersigned  directors and officers of Cooper  International
Group,  Inc.  hereby  constitute and appoint  Douglas P. Fields and Frederick M.
Friedman,  and each of them,  with full power to act  without the other and with
full   power  of   substitution   and   resubstitution,   our  true  and  lawful
attorneys-in-fact  with  full  power to  execute  in our name and  behalf in the
capacities  indicated  below any and all  amendments  (including  post-effective
amendments and amendments  thereto) to this  registration  statement and to file
the same, with all exhibits thereto and other documents in connection  therewith
with the Securities  and Exchange  Commission and hereby ratify and confirm that
such  attorneys-in-fact,  or either of them, or their substitutes shall lawfully
do or cause to be done by virtue thereof.

               Pursuant to the  requirements  of the  Securities Act of 1933, as
amended, this registration statement has been signed by the following persons in
the capacities and on the dates indicated.

         Signature                      Title                          Date
         ---------                      -----                          ----

 /S/ DOUGLAS P. FIELDS        Chairman of the Board of Directors  August 9, 1996
- --------------------------    and Chief Executive Officer
Douglas P. Fields



 /S/ FREDERICK M. FRIEDMAN    Executive Vice President, Chief     August 9, 1996
- --------------------------    Financial Officer, Treasurer, Secretary
Frederick M. Friedman         and  Director (Principal Financial and
                              Accounting Officer)




                                      II-8



                          CERTIFICATE OF INCORPORATION

                                       OF

                        COOPER INTERNATIONAL GROUP, INC.

           The  undersigned,  a natural person,  for the purpose of organizing a
corporation  for conducting the business and promoting the purposes  hereinafter
stated,  under the provisions and subject to the requirements of the laws of the
State of Delaware  (particularly Chapter 1, Title 8 of the Delaware Code and the
acts amendatory  thereof and  supplemental  thereto,  and known,  identified and
referred to as the "General  Corporation Law of the State of Delaware"),  hereby
certifies that:

           FIRST:   The  name  of  the  corporation   (hereinafter   called  the
"corporation") is Cooper International Group, Inc.

           SECOND: The address,  including street,  number, city, and county, of
the registered office of the corporation in the State of Delaware is 1013 Centre
Road, City of Wilmington,  County of New Castle;  and the name of the registered
agent  of the  corporation  in  the  State  of  Delaware  is  The  Prentice-Hall
Corporation System, Inc.

           THIRD:  The nature of the  business or purposes  to be  conducted  or
promoted is to engage in any lawful act or activity for which  corporations  may
be organized under the General Corporation Law of the State of Delaware.

           FOURTH: The name and the mailing address of the incor- porator are as
follows:

           Name                     Mailing Address
           ----                     ---------------

           Kenneth A. Rosenblum     c/o Parker Chapin Flattau & Klimpl, LLP
                                    1211 Avenue of the Americas
                                    New York, New York 10036

           FIFTH: The corporation is to have perpetual existence.

           SIXTH:  The total  number of shares of all classes of stock which the
corporation  shall have  authority to issue is 11,000,000 of which (i) 1,000,000
shall be Preferred  Stock, par value $0.001 per share; and (ii) 10,000,000 shall
be Common Stock, par value $0.001 per share.

           A statement of the designations of the authorized classes of stock or
of any series thereof, and the powers, preferences and relative,  participating,
optional  or  other  special   rights,   and   qualifications,   limitations  or
restrictions  thereof,  or of the  authority of the board of directors to fix by
resolution or  resolutions  such  designations  and other terms not fixed by the
Certificate of Incorporation, is as follows:



<PAGE>


                      1.  The  Preferred  Stock  may be  issued  in one or  more
           series,  from  time to time,  with  each  such  series  to have  such
           designation,   powers,   preferences  and  relative,   participating,
           optional or other special rights, and qualifications,  limitations or
           restrictions  thereof,  as  shall  be  stated  and  expressed  in the
           resolution  or  resolutions  providing  for the issue of such  series
           adopted by the board of directors of the corporation,  subject to the
           limitations  prescribed by law and in accordance  with the provisions
           hereof,  the board of directors  being hereby  expressly  vested with
           authority to adopt any such resolution or resolutions.  The authority
           of the board of  directors  with  respect to each such  series  shall
           include,  but not be limited to, the  determination  or fixing of the
           following:

                                 (i) The  distinctive  designation and number of
                      shares  comprising  such series,  which number may (except
                      where  otherwise  provided  by the board of  directors  in
                      creating  such series) be increased or decreased  (but not
                      below the number of shares then  outstanding) from time to
                      time by like action of the board of directors;

                                 (ii)  The  dividend  rate of such  series,  the
                      conditions  and times upon which such  dividends  shall be
                      payable,  the relation which such dividends  shall bear to
                      the  dividends  payable  on any other  class or classes of
                      stock or series  thereof,  of any other series of the same
                      class,  whether the  corporation  shall be required to pay
                      such  dividends on specified  dates,  if funds are legally
                      available for the payment thereof, or, whether the payment
                      of such  dividends  shall be entirely at the discretion of
                      the board of directors,  whether such  dividends  shall be
                      payable in cash or by the  issuance of Common or Preferred
                      Stock of the corporation,  and whether  dividends shall be
                      cumulative or non-cumulative;

                                 (iii)  Whether or not the shares of such series
                      shall be subject to redemption by the  corporation and the
                      conditions thereof,  and the times, prices and other terms
                      and provisions  upon which the shares of the series may be
                      redeemed;

                                 (iv)  Whether  or not the  shares of the series
                      shall be  subject  to the  operation  of a  retirement  or
                      sinking fund to be applied to the  purchase or  redemption
                      of such shares and, if such  retirement or sinking fund be
                      established,  the annual amount  thereof and the terms and
                      provisions relative to the operation thereof;

                                 (v)  Whether  or not the  shares of the  series
                      shall be convertible  into or  exchangeable  for shares of
                      any other class or classes,  with or without par value, or
                      of any other  series of the same class,  and, if provision
                      is made for  conversion  or exchange,  the times,  prices,
                      rates,  adjustments and other terms and conditions of such
                      conversion or exchange;



                                 -2-

<PAGE>


                                 (vi)  Whether  or not the  shares of the series
                      have  voting  rights,  in  addition  to the voting  rights
                      provided  by law,  and, if so,  subject to the  limitation
                      hereinafter set forth, the terms of such voting rights;

                                 (vii) The rights of the shares of the series in
                      the  event  of  voluntary  or   involuntary   liquidation,
                      dissolution,  or upon the  distribution  of  assets of the
                      corporation; and

                                 (viii)  Any  other  powers,   preferences   and
                      relative, participating, optional or other special rights,
                      and qualifications,  limitations or restrictions  thereof,
                      of the shares of such  series,  as the board of  directors
                      may deem advisable and as shall not be  inconsistent  with
                      the provisions of this Certificate of Incorporation.

                      2. The  holders of shares of the  Preferred  Stock of each
           series shall be entitled to receive dividends, in accordance with the
           provisions of the resolution of the board of directors  creating each
           series,  out of funds legally  available for the payment thereof,  at
           the rates fixed by the board of  directors  for such  series,  and no
           more,  before any dividends,  other than dividends  payable in Common
           Stock,  shall be declared and paid, or set apart for payment,  on the
           Common Stock with respect to the same dividend period.

                      3.   Whenever,   at  any  time,   dividends  on  the  then
           outstanding  Preferred  Stock as may be required  with respect to any
           series outstanding shall have been paid or declared and set apart for
           payment on the then outstanding  Preferred Stock, and after complying
           with  respect  to any  retirement  or  sinking  fund or funds for any
           series of Preferred Stock, the board of directors may, subject to the
           provisions of the  resolution or  resolutions  creating any series of
           Preferred Stock, declare and pay dividends on the Common Stock.

                      4. The  holders of shares of the  Preferred  Stock of each
           series shall be entitled upon  liquidation or dissolution or upon the
           distribution of the assets of the corporation to such  preferences as
           provided in the  resolution  or  resolutions  creating such series of
           Preferred Stock,  and no more,  before any distribution of the assets
           of the  corporation  shall be made to the holders of shares of Common
           Stock.  Whenever the holders of shares of the  Preferred  Stock shall
           have been paid the full amounts to which they shall be entitled,  the
           holders  of shares of the Common  Stock  shall be  entitled  to share
           ratably in all assets of the corporation  remaining  unless otherwise
           provided in the  resolution  or  resolutions  creating such series of
           Preferred Stock.

                      5. At all meetings of the stockholders of the corporation,
           the  holders of shares of the Common  Stock  shall be entitled to one
           vote for each share of Common Stock held by them. Except as otherwise
           provided by a  resolution  or  resolutions  of the board of directors
           creating any series of Preferred Stock or by the General  Corporation
           Law of Delaware, the holders of shares of the Common Stock issued and
           outstanding  shall have and possess the exclusive  right to notice of
           stockholders' meetings and the exclusive

                                       -3-

<PAGE>


           power to vote.  The holders of shares of the  Preferred  Stock issued
           and outstanding  shall have and possess the exclusive right to notice
           of  stockholders'  meetings  and the  exclusive  power to  vote.  The
           holders  of shares of the  Preferred  Stock  issued  and  outstanding
           shall,  in no event, be entitled to more than one vote for each share
           of Preferred Stock held by them unless otherwise required by law.

                      6. The Preferred  Stock  purchased,  redeemed or converted
           pursuant to any of the  provisions of the  resolution of the board of
           directors creating each series, shall, at the discretion of the board
           of directors,  be held in the treasury of the corporation  subject to
           reissuance,  or shall,  from time to time,  in the  discretion of the
           board of directors, upon the filing and recording of such certificate
           as may be in  accordance  with the laws of the State of Delaware,  be
           returned to the status of authorized and unissued shares of Preferred
           Stock,  in which  event  such  shares  shall no longer be part of the
           series created in connection with the original issuance thereof.

                      7. No holder of the Common Stock or the Preferred Stock of
           the  corporation  shall be entitled as such, as a matter of right, to
           subscribe  for, or purchase any part of, any new or additional  issue
           of  stock  of  the  corporation  of any  class  or of  any  issue  of
           securities  convertible  into stock,  or of any warrants or rights to
           purchase  stock,  whether  now or  hereafter  authorized  and whether
           issued for money or for a consideration other than money.

                      Subject to the provisions of this Article SIXTH, upon such
           terms, in such manner and under such  conditions,  in conformity with
           law,  as may be  fixed  by the  board  of  directors,  the  board  of
           directors shall have the power to issue bonds,  debentures,  or other
           obligations,   either  convertible  or   non-convertible,   into  the
           corporation's   stock,  and  warrants  and  rights  to  purchase  the
           corporation's stock.

           SEVENTH: In furtherance and not in limitation of the powers conferred
by the laws of the State of Delaware,  the following  provisions are inserted in
this Certificate of Incorporation for the regulation and conduct of the business
and affairs of the corporation:

           1. The  management  of the business and the conduct of the affairs of
the  corporation  shall be vested in its board of  directors,  consisting of not
less than two (2) nor more than nine (9) persons.  The exact number of directors
within the minimum and maximum limitations  specified herein shall be fixed from
time to time by resolution  of a majority of the whole board of  directors.  All
directors of the corporation shall hold office until their respective successors
shall be elected and  qualified or until their earlier  resignation  or removal.
All directors  shall have the power,  from time to time, to increase or decrease
their own number,  within the minimum and maximum limitations  specified herein,
by resolution of the board of directors as hereinabove provided.


                                       -4-

<PAGE>


           2.  Directors may be removed from office with or without cause by the
holders  of a  majority  of the  outstanding  shares  of  capital  stock  of the
corporation entitled to vote at an election of directors.

           3. Newly  created  directorships  resulting  from an  increase in the
number  of  directors  and  all  vacancies  occurring  in the  board,  including
vacancies  occurring in the board by reason of the removal of directors,  may be
filled by the  affirmative  vote of a majority of the directors  then in office,
though less than a quorum of the board of  directors,  and  directors  so chosen
shall hold  office  until  their  respective  successors  shall be  elected  and
qualified.

           4. The directors of the  corporation,  by the  affirmative  vote of a
majority of the whole board, at any regular or special  meeting,  shall have the
power to adopt, amend or repeal By-laws of the corporation,  provided,  however,
that  such  power  of  the  board  shall  not  divest  the  stockholders  of the
corporation of their power to adopt, amend or repeal By-laws of the corporation.

           5. In addition to the powers and authorities conferred upon the board
of directors of the corporation by this certificate of incorporation,  the board
of directors of the  corporation  may exercise all such powers and take all such
actions as may be exercised or taken by the corporation,  subject,  however,  to
the  provisions  of the  laws of the  State of  Delaware,  this  certificate  of
incorporation and the By-laws of the corporation.

           EIGHTH: Whenever a compromise or arrangement is proposed between this
corporation  and  its  creditors  or any  class  of  them  and/or  between  this
corporation  and its  stockholders  or any class of them, any court of equitable
jurisdiction  within the State of Delaware may, on the  application in a summary
way of this  corporation  or of any creditor or stockholder  thereof,  or on the
application of any receiver or receivers  appointed for this  corporation  under
the  provisions  of  Section  291 of  Title  8 of the  Delaware  Code  or on the
application of trustees in dissolution or of any receiver or receivers appointed
for this  corporation  under the  provisions  of  Section  279 of Title 8 of the
Delaware Code order a meeting of the creditors or class of creditors,  and/or of
the stockholders or class of stockholders of this  corporation,  as the case may
be, to be summoned in such  manner as the said court  directs.  If a majority in
number  representing  three  fourths  in  value  of the  creditors  or  class of
creditors,  and/or  of  the  stockholders  or  class  of  stockholders  of  this
corporation,  as the case may be, agree to any compromise or arrangement  and to
any  reorganization  of this  corporation as  consequence of such  compromise or
arrangement,  the said  compromise or  arrangement  and the said  reorganization
shall,  if sanctioned by the court to which the said  application has been made,
be  binding  on all the  creditors  or class  of  creditors,  and/or  on all the
stockholders or class of stockholders,  of this corporation, as the case may be,
and also on this corporation.




                                       -5-

<PAGE>


           NINTH:  Meetings  of  stockholders  may be held within or without the
State of Delaware,  as the by-laws may provide. The books of the corporation may
be kept (subject to any provision  contained in the statutes)  outside the State
of  Delaware at such place or places as may be  designated  from time to time by
the board of  directors  or in the  by-laws  of the  corporation.  Elections  of
directors  need not be by written  ballot unless the by-laws of the  corporation
shall so provide.

           TENTH:  No  director  of  the  corporation  shall  be  liable  to the
corporation  or its  stockholders  for monetary  damages for breach of fiduciary
duty as a director,  provided  that the  foregoing  shall not eliminate or limit
liability of a director (i) for any breach of such director's duty of loyalty to
the  corporation  or its  stockholders,  (ii) for acts or omissions  not in good
faith or which involve  intentional  misconduct  or a knowing  violation of law,
(iii)  under  Section  174 of  Title 8 of the  Delaware  Code,  or (iv)  for any
transaction  from which such  director  derived an  improper  personal  benefit.
Neither the amendment nor repeal of this Article TENTH,  nor the adoption of any
provision of this  Certificate of Incorporation  inconsistent  with this Article
TENTH,  shall eliminate or reduce the effect of this Article TENTH in respect of
any matter occurring,  or any cause of action,  suit or claim that, but for this
Article  TENTH,  would  accrue  or  arise,  prior to such  amendment,  repeal or
adoption of an inconsistent provision.

           ELEVENTH:  The corporation  shall, to the fullest extent permitted by
Section 145 of the General Corporation Law of the State of Delaware, as the same
may be amended and  supplemented,  indemnify  any and all persons  whom it shall
have power to  indemnify  under said section from and against any and all of the
expenses,  liabilities  or  other  matters  referred  to in or  covered  by such
section,  and the  indemnification  provided  for  herein  shall  not be  deemed
exclusive of any other rights to which those  indemnified  may be entitled under
any By-law,  agreement,  vote of  stockholders  or  disinterested  directors  or
otherwise,  both as to  action  in his  official  capacity  and as to  action in
another  capacity  while holding such office,  and shall continue as to a person
who has ceased to be a director,  officer,  employee or agent and shall inure to
the benefit of the heirs, executors and administrators of such a person.

           TWELFTH:  The corporation  reserves the right to amend, alter, change
or repeal any provision  contained in this certificate of incorporation,  in the
manner now or hereafter  prescribed by statute,  and all rights  conferred  upon
stockholders herein are granted subject to this reservation.

Signed on April 3, 1996.



                                             /s/ Kenneth A. Rosenblum
                                             ------------------------
                                             Kenneth A. Rosenblum
                                             Incorporator



                                       -6-





                                     BY-LAWS

                                       OF

                        COOPER INTERNATIONAL GROUP, INC.

                            (a Delaware corporation)
                                  -------------


                                    ARTICLE I

                                     OFFICES

           SECTION 1. REGISTERED OFFICE. The corporation's  registered office in
the state of Delaware shall be  established  and maintained at the office of The
Prentice-Hall  Corporation  System,  Inc.,  1013  Centre  Road,  in the  city of
Wilmington,  in the  county of New  Castle,  in the state of  Delaware,  and The
Prentice-Hall  Corporation  System,  Inc. shall be the registered  agent of this
corporation  in charge of the  corporation's  registered  office in the state of
Delaware.

           SECTION 2. OTHER  OFFICES.  The  corporation  may have other offices,
either  within or without the state of Delaware,  at such place or places as the
board  of  directors  may  from  time to time  appoint  or the  business  of the
corporation may require.


                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

           SECTION 1. ANNUAL  MEETINGS.  Annual meetings of stockholders for the
election of directors and for such other business as may be stated in the notice
of the meeting,  shall be held at such place, either within or without the state
of Delaware, and at such time and date as the board of directors, by resolution,
shall determine and as set forth in the notice of the meeting.

           If the date of the annual  meeting  shall fall upon a legal  holiday,
the meeting  shall be held on the next  succeeding  business day. At each annual
meeting, the stockholders  entitled to vote shall elect a board of directors and
they may transact such other corporate business as shall be stated in the notice
of the meeting.

           SECTION 2. OTHER MEETINGS.  Meetings of stockholders  for any purpose
other than the election of directors may be held at such time and place,  within
or  without  the state of  Delaware,  as shall be  stated  in the  notice of the
meeting.


<PAGE>


           SECTION 3. VOTING.  Each  stockholder  entitled to vote in accordance
with the  terms of the  corporation's  certificate  of  incorporation  and these
by-laws shall be entitled to one vote, in person or by proxy,  for each share of
stock  entitled  to vote held by that  stockholder,  but no proxy shall be voted
after three years from its date unless that proxy  provides for a longer period.
Upon the demand of any stockholder, the vote for directors and the vote upon any
question  before the meeting,  shall be by ballot.  All  elections for directors
shall be decided by  plurality  vote;  all other  questions  shall be decided by
majority vote except as otherwise  provided by the corporation's  certificate of
incorporation or the laws of the state of Delaware.

           A complete list of the  stockholders  entitled to vote at the ensuing
election,  arranged in  alphabetical  order,  with the address of each,  and the
number  of  shares  held  by  each,  shall  be open  to the  examination  of any
stockholder,  for any purpose germane to the meeting,  during ordinary  business
hours for a period of at least ten days prior to the meeting,  either at a place
within the city where the meeting is to be held,  which place shall be specified
in the notice of the meeting,  or, if not so  specified,  at the place where the
meeting is to be held.  The list shall also be produced and kept at the time and
place of the meeting during the whole time thereof,  and may be inspected by any
stockholder who is present.

           SECTION  4.  QUORUM.  Except as  otherwise  required  by law,  by the
corporation's certificate of incorporation or by these by-laws, the presence, in
person or by proxy,  of  stockholders  holding  a  majority  of the stock of the
corporation  entitled to vote shall  constitute  a quorum at all meetings of the
stockholders.  In case a quorum shall not be present at any meeting,  a majority
in interest of the stockholders  entitled to vote thereat,  present in person or
by proxy,  shall have power to adjourn  the meeting  from time to time,  without
notice other than  announcement  at the meeting,  until the requisite  amount of
stock entitled to vote shall be present.  At any such adjourned meeting at which
the  requisite  amount  of stock  entitled  to vote  shall be  represented,  any
business may be  transacted  that might have been  transacted  at the meeting as
originally noticed; but only those stockholders  entitled to vote at the meeting
as  originally  noticed  shall  be  entitled  to  vote  at  any  adjournment  or
adjournments thereof.

           SECTION 5. SPECIAL MEETINGS. Special meetings of the stockholders for
any  purpose or purposes  may be called by the  chairman,  vice-chairman,  chief
executive officer,  president or secretary,  in each case upon the resolution or
written  request of a  majority  of the board of  directors  or upon the vote or
written  request of  stockholders  holding  66-2/3%  or more of the  outstanding
common stock of the corporation.  Any business  (regardless of whether specified
in the notice of meeting) may be conducted at a special meeting.

           SECTION 6. NOTICE OF  MEETINGS.  Written  notice,  stating the place,
date and time of the  meeting,  and the  general  nature of the  business  to be
considered,  shall be given to each stockholder  entitled to vote thereat at his
address as it appears on the records of the  corporation,  not less than ten nor
more than 60 days before the date of the meeting. No business

                                       -2-

<PAGE>


other than that stated in the notice shall be transacted at any meeting  without
the unanimous consent of all the stockholders entitled to vote thereat.

           SECTION 7. ACTION WITHOUT MEETING.  Unless otherwise  provided by the
corporation's  certificate of incorporation,  any action required to be taken at
any annual or special meeting of  stockholders,  or any action that may be taken
at any annual or special meeting, may be taken without a meeting,  without prior
notice and without a vote, if a consent in writing,  setting forth the action so
taken,  shall be signed by the holders of outstanding stock having not less than
the minimum  number of votes that would be  necessary  to authorize or take that
action at a meeting at which all shares  entitled to vote  thereon  were present
and voted. Prompt notice of the taking of the corporate action without a meeting
by less than unanimous written consent shall be given to those  stockholders who
have not consented in writing.


                                   ARTICLE III

                                    DIRECTORS

           SECTION 1. NUMBER AND TERM. The number of directors  constituting the
board of  directors  shall be not more than ten nor less than one, as fixed from
time to time in these by-laws or by action the board of  directors.  The initial
number of directors  shall be two. The directors  shall be elected at the annual
meeting of the  stockholders  and each director  shall be elected to serve until
his or her successor  shall be elected and shall qualify.  Directors need not be
stockholders.

           SECTION 2. RESIGNATIONS. Any director, member of a committee or other
officer may resign at any time. That resignation  shall be made in writing,  and
shall take effect at the time specified therein, and if no time be specified, at
the time of its receipt by the  president  or  secretary.  The  acceptance  of a
resignation shall not be necessary to make it effective.

           SECTION  3.  VACANCIES.  If the office of any  director,  member of a
committee or other officer  becomes vacant,  the remaining  directors in office,
though less than a quorum by a majority vote,  may appoint any qualified  person
to fill the vacancy and that person shall hold office for the unexpired term and
until his successor shall be duly elected and qualified, provided, however, that
if there are no directors then in office due to a vacancy,  the stockholders may
elect a  successor  who shall hold office for the  unexpired  term and until his
successor shall be duly elected and qualified.

           SECTION 4. REMOVAL.  Except as hereinafter provided,  any director or
directors  may be  removed  either  for or  without  cause  at any  time  by the
affirmative  vote of the  holders  of a  majority  of all the  shares  of  stock
outstanding  and  entitled  to vote,  at a special  meeting of the  stockholders
called for the purpose,  and the  vacancies  thus created may be filled,  at the
meeting held for the purpose of removal,  by the affirmative  vote of a majority
in interest of the stockholders entitled to vote.

                                       -3-

<PAGE>


           Unless  the  corporation's  certificate  of  incorporation  otherwise
provides,  stockholders  may effect  removal of a director  who is a member of a
classified board of directors only for cause. If the  corporation's  certificate
of  incorporation  provides  for  cumulative  voting and if less than the entire
board is to be removed,  no director may be removed  without  cause if the votes
cast against his removal would be  sufficient to elect him if then  cumulatively
voted at an election of the entire board of  directors,  or, if there be classes
of directors, at an election of the class of directors of which he is a part.

           If the  holders of any class or series are  entitled  to elect one or
more   directors  by  the  provisions  of  the   corporation's   certificate  of
incorporation, these provisions shall apply, with respect to the removal without
cause of a director or directors  so elected,  to the vote of the holders of the
outstanding  shares  of  that  class  or  series  and  not  to the  vote  of the
outstanding shares as a whole.

           SECTION  5.  INCREASE  OF  NUMBER.  The  number of  directors  may be
increased by the  affirmative  vote of a majority of the directors,  though less
than a quorum,  or by the  affirmative  vote of a majority  in  interest  of the
stockholders,  at the  annual  meeting or at a special  meeting  called for that
purpose, and by like vote the additional directors may be chosen at that meeting
to hold office  until the next annual  election and until their  successors  are
elected and qualify.

           SECTION 6. POWERS.  The board of directors  shall exercise all of the
powers  of  the  corporation  except  such  powers  as  are  by  law,  or by the
corporation's  certificate of incorporation or by these by-laws,  conferred upon
or reserved to the stockholders.

           SECTION 7.  COMMITTEES.  The board of directors may, by resolution or
resolutions  passed by a  majority  of the whole  board,  designate  one or more
committees,  each  committee  to consist of one or more of the  directors of the
corporation.  The board may designate one or more directors as alternate members
of any  committee,  who may  replace  any absent or  disqualified  member at any
meeting of the committee.  In the absence or disqualification of any member of a
committee,  the  member  or  members  thereof  present  at any  meeting  and not
disqualified  from voting,  whether or not he or they  constitute a quorum,  may
unanimously  appoint  another  member  of the board of  directors  to act at the
meeting in the place of the absent or disqualified member or members.

           Any committee,  to the extent provided in the resolution of the board
of directors,  or in these  by-laws,  shall have and may exercise all the powers
and  authority of the board of directors in the  management  of the business and
affairs of the corporation,  and may authorize the seal of the corporation to be
affixed to all papers that may require it; but no committee shall have the power
or  authority  in  reference  to  amending  the  corporation's   certificate  of
incorporation, adopting an agreement of merger or consolidation, recommending to
the stockholders the sale, lease or exchange of all or substantially  all of the
corporation's property and assets,

                                       -4-

<PAGE>


recommending  to  the  stockholders  a  dissolution  of  the  corporation  or  a
revocation of a dissolution,  or amending the by-laws of the  corporation;  and,
unless  the  resolution,  these  by-laws  or the  corporation's  certificate  of
incorporation  expressly  so  provide,  no  committee  shall  have the  power or
authority to declare a dividend or to authorize the issuance of stock.

           SECTION 8. MEETINGS. The directors elected upon any annual meeting of
the  stockholders  may hold their first meeting for the purpose of  organization
and the transaction of business,  if a quorum be present,  immediately after the
annual meeting of the stockholders; or the time and place of that meeting may be
fixed by consent in writing of all the directors.

           Regular  meetings of the directors may be held without notice at such
places and times as shall be  determined  from time to time by resolution of the
directors.

           Special  meetings  of the board may be called by the  chairman,  vice
chairman, chief executive officer, president or secretary, in each case upon the
request  of a  majority  of the  directors,  and shall be held at such  place or
places as may be determined by the directors,  or as shall be stated in the call
of the  meeting.  Notice  of  special  meetings  of the  board  may be  given by
telephone,  facsimile  transmission  or by first class,  certified or registered
mail at the telephone number, facsimile number or address, respectively, of each
director contained in the records of the corporation.

           Unless  otherwise  restricted  by the  corporation's  certificate  of
incorporation  or these  by-laws,  members  of the  board of  directors,  or any
committee designated by the board of directors,  may participate in a meeting of
the board of directors,  or any committee,  by means of conference  telephone or
similar communications equipment by means of which all persons participating  in
the meeting  can hear each  other,  and that  participation  in a meeting  shall
constitute presence in person at the meeting.

           SECTION 9. QUORUM.  A majority of the  directors  shall  constitute a
quorum for the  transaction  of  business.  If at any meeting of the board there
shall be less than a quorum present, a majority of those present may adjourn the
meeting  from time to time until a quorum is  obtained,  and no  further  notice
thereof  need be given  other than by  announcement  at the  meeting  that is so
adjourned.

           SECTION  10.  COMPENSATION.  Directors  shall not  receive any stated
salary for their  services  as  directors  or as members of  committees,  but by
resolution  of the board a fixed fee and expenses of  attendance  may be allowed
for  attendance at each meeting.  Nothing in these by-laws shall be construed to
preclude any director from serving the  corporation  in any other capacity as an
officer, agent or otherwise, and receiving compensation therefor.

           SECTION 11. ACTION WITHOUT MEETING.  Any action required or permitted
to be taken  at any  meeting  of the  board of  directors,  or of any  committee
thereof,  may be taken without a meeting, if a written consent thereto is signed
by all members of the board or

                                       -5-

<PAGE>


committee,  as the  case may be,  and that  written  consent  is filed  with the
minutes of proceedings of the board or committee.


                                   ARTICLE IV

                                    OFFICERS

           SECTION 1.  OFFICERS.  The  officers  of the  corporation  shall be a
president,  a treasurer,  and a  secretary,  all of whom shall be elected by the
board of directors and who shall hold office until their  successors are elected
and  qualified.  In  addition,  the board of directors  may elect a chairman,  a
vice-chairman, a chief executive officer, a chief operating officer, one or more
vice-presidents and such assistant  secretaries and assistant treasurers as they
may deem proper. None of the officers of the corporation need be directors.

           Each of the foregoing  officers shall have the power and authority to
sign instruments and stock  certificates in accordance with section 103(a)(2) of
the  Delaware  General  Corporation  Law or any  similar  provision  and to sign
agreements on behalf of the  corporation.  The officers  shall be elected at the
first  meeting  of the board of  directors  after  each  annual  meeting  of the
stockholders.  Any two or more  offices may be held at the same time by the same
person.  Any  officer  may be removed,  with or without  cause,  by the board of
directors. Any vacancy may be filled by the board of directors.

           SECTION 2. OTHER  OFFICERS  AND AGENTS.  The board of  directors  may
appoint such other officers and agents as it may deem advisable,  who shall hold
their  offices for such terms and shall  exercise  such powers and perform  such
duties as shall be determined from time to time by the board of directors.

           SECTION 3. CHAIRMAN.  The chairman, if one be elected,  shall preside
at  all  meetings  of the  stockholders  and at all  meetings  of the  board  of
directors,  and shall have such other power and authority and perform such other
duties as may be  prescribed by these by-laws or as may be assigned from time to
time by the board of directors.

           SECTION  4.  VICE-CHAIRMAN.  The  vice-chairman,  if one be  elected,
shall, in the absence or disability of the chairman,  preside at all meetings of
the stockholders  and at all meetings of the board of directors,  and shall have
such  other  power  and  authority  and  perform  such  other  duties  as may be
prescribed by these by-laws or as may be assigned from time to time by the board
of directors or the chairman.

           SECTION 5. CHIEF EXECUTIVE OFFICER.  The chief executive officer,  if
one be  elected,  shall,  in the  absence  or  disability  of the  chairman  and
vice-chairman,  preside at all meetings of the  stockholders and at all meetings
of the board of  directors,  and shall have general  supervision,  direction and
control of the business and affairs of the corporation subject to the

                                       -6-

<PAGE>



authorization  and control of the board of directors,  and shall have such other
power and  authority and perform such other duties as may be prescribed by these
by-laws or as may be assigned from time to time by the board of directors.

           In the absence or  disability  of the chief  executive  officer,  the
president,  if  available,  and if the  president  is not  available  the  chief
operating officer, if available, shall have the authority, and shall perform the
duties, of the chief executive officer.

           SECTION  6.  PRESIDENT.  The  president  shall,  in  the  absence  or
disability of the chairman,  vice-chairman and chief executive officer,  preside
at  all  meetings  of the  stockholders  and at all  meetings  of the  board  of
directors,  and shall have such other power and authority and perform such other
duties as may be  prescribed by these by-laws or as may be assigned from time to
time by the board of directors or the chief executive officer.

           In the absence or  disability  of the chief  executive  officer,  the
president, if available, shall have the authority, and shall perform the duties,
of the chief executive officer.

           SECTION 7. CHIEF OPERATING OFFICER.  The chief operating officer,  if
one be elected,  shall have such power and  authority and perform such duties as
may be  prescribed  by these  by-laws or as may be assigned from time to time by
the board of directors.

           In the absence or disability of the  president,  the chief  operating
officer, if available,  shall have the authority,  and shall perform the duties,
of the  president.  In  addition,  in the  absence  or  disability  of the chief
executive officer and the president,  the chief operating officer, if available,
shall have the authority and perform the duties of the chief executive officer.

           SECTION 8. VICE-PRESIDENT.  Each vice-president shall have such power
and  authority  and perform such duties as may be prescribed by these by-laws or
as may be  assigned  from  time to time by the board of  directors  or the chief
executive officer.

           The board of directors may designate one or more vice- presidents, in
such order of priority as shall be specified by the board of directors,  to have
the authority,  and to perform the duties, of the chief executive officer in the
absence or  disability  of the chief  executive  officer,  the president and the
chief operating officer;  provided,  however,  that no vice-president shall have
such  authority or perform such duties unless  specifically  designated for that
purpose by the board of directors.

           SECTION 9.  TREASURER.  The  treasurer  shall have the custody of the
corporate funds and securities, shall keep full and accurate account of receipts
and  disbursements  in books  belonging to the corporation and shall deposit all
moneys and other  valuables in the name and to the credit of the  corporation in
such depositaries as may be designated by the board of directors.


                                       -7-

<PAGE>


           The Treasurer  shall disburse the funds of the  corporation as may be
ordered by the board of directors, or the chief executive officer, taking proper
vouchers for such disbursements.  He shall render to the chief executive officer
and board of directors  at the regular  meetings of the board of  directors,  or
whenever  they may request it, an account of all his  transactions  as treasurer
and of the financial  condition of the corporation.  If required by the board of
directors,  he shall give the  corporation a bond for the faithful  discharge of
his duties in such amount and with such surety as the board of  directors  shall
prescribe.

           SECTION 10.  SECRETARY.  The  secretary  shall  give,  or cause to be
given,  notice of all  meetings of  stockholders  and  directors,  and all other
notices  required  by law or by these by- laws,  and in case of his  absence  or
refusal  or  neglect  so to do,  any such  notice  may be  given  by any  person
thereunto directed by the chief executive officer, the president,  the chairman,
the  vice-chairman  or by the board of  directors  or  stockholders,  upon whose
requisition the meeting is called as provided in these by- laws.

           The secretary shall record all the proceedings of the meetings of the
corporation  and of the  directors  in a book to be kept for that  purpose,  and
shall perform such other duties as may be assigned to him by the chief executive
officer  or the board of  directors.  He shall  have  custody of the seal of the
corporation  and shall  affix the same to all  instruments  requiring  it,  when
authorized by the chief executive officer or the board of directors,  and attest
the same.

           SECTION  11.   ASSISTANT   TREASURERS  AND    ASSISTANT  SECRETARIES.
Assistant  treasurers,  if any shall be  elected,  shall,  in the absence of the
treasurer,  have the authority,  and perform the duties,  of the treasurer,  and
shall have such other power and  authority  and perform such other duties as may
be  prescribed  by these  by-laws or as may be assigned from time to time by the
board of directors or the chief executive officer.

           Assistant secretaries, if any shall be elected, shall, in the absence
of the secretary,  have the authority, and perform the duties, of the secretary,
and shall have such other power and  authority  and perform such other duties as
may be  prescribed  by these  by-laws or as may be assigned from time to time by
the board of directors or the chief executive officer.


                                    ARTICLE V

                                  MISCELLANEOUS

           SECTION 1.  CERTIFICATES OF STOCK.  Certificates of stock,  signed by
either the  chairman,  vice  chairman,  president,  chief  executive  officer or
vice-president,  and by either the treasurer or an assistant  treasurer,  or the
secretary  or an  assistant  secretary,  shall  be  issued  to each  stockholder
certifying the number of shares owned by him in the corporation.  Any or all the
signatures may be facsimiles.


                                       -8-

<PAGE>


           SECTION  2.  LOST  CERTIFICATES.  A new  certificate  of stock may be
issued in the place of any certificate  theretofore  issued by the  corporation,
alleged  to have  been  lost or  destroyed,  and the  directors  may,  in  their
discretion, require the owner of the lost or destroyed certificate, or his legal
representatives, to give the corporation a bond, in such sum as they may direct,
not  exceeding  double  the value of the stock,  to  indemnify  the  corporation
against any claim that may be made  against it on account of the alleged loss of
the certificate, or the issuance of the new certificate.

           SECTION 3. TRANSFER OF SHARES. The shares of stock of the corporation
shall be transferable only upon its books by the holders thereof in person or by
their duly authorized attorneys or legal representatives,  and upon transfer the
old certificates shall be surrendered to the corporation by the delivery thereof
to the person in charge of the stock and transfer books and ledgers,  or to such
other person as the directors may designate, by whom they shall be canceled, and
new  certificates  shall  thereupon  be issued.  A record  shall be made of each
transfer and whenever a transfer shall be made for collateral security,  and not
absolutely, it shall be so expressed in the entry of the transfer.

           SECTION 4.  STOCKHOLDERS  RECORD DATE. In order that the  corporation
may determine the  stockholders  entitled to notice of or to vote at any meeting
of stockholders or any adjournment  thereof,  or to express consent to corporate
action in  writing  without a meeting,  or  entitled  to receive  payment of any
dividend  or other  distribution  or  allotment  of any  rights,  or entitled to
exercise any rights in respect of any change, conversion or exchange of stock or
for the purpose of any other lawful  action,  the board of directors may fix, in
advance,  a record date,  which shall not be more than 60 nor less than ten days
before the date of the meeting, nor more than 60 days before any other action. A
determination  of  stockholders  of record entitled to notice of or to vote at a
meeting of stockholders shall apply to any adjournment of the meeting; provided,
however, that the board of directors may fix a new record date for the adjourned
meeting.

           SECTION 5. DIVIDENDS.  Subject to the provisions of the corporation's
certificate of  incorporation,  the board of directors may, out of funds legally
available therefor at any regular or special meeting, declare dividends upon the
capital  stock  of the  corporation  as and when  they  deem  expedient.  Before
declaring  any  dividend  there  may  be set  apart  out  of  any  funds  of the
corporation available for dividends, such sum or sums as the directors from time
to time in their discretion deem proper for working capital or as a reserve fund
to meet contingencies or for equalizing  dividends or for such other purposes as
the directors shall deem conducive to the interests of the corporation.

           SECTION 6. SEAL.  The  corporate  seal shall be  circular in form and
shall  contain the name of the  corporation,  the year of its  creation  and the
words  "CORPORATE  SEAL  DELAWARE."  The  seal  may be used by  causing  it or a
facsimile thereof to be impressed or affixed or reproduced or otherwise.


                                       -9-

<PAGE>


           SECTION 7. FISCAL YEAR. The fiscal year of the  corporation  shall be
determined by resolution of the board of directors.

           SECTION 8. CHECKS. All checks, drafts or other orders for the payment
of money,  notes or other  evidences of  indebtedness  issued in the name of the
corporation shall be signed by such officer or officers,  agent or agents of the
corporation,  and in such manner,  as shall be  determined  from time to time by
resolution of the board of directors.

           SECTION  9.  NOTICE  AND  WAIVER OF  NOTICE.  Whenever  any notice is
required  by these  by-laws  to be given,  personal  notice is not meant  unless
expressly so stated, and any notice so required shall be deemed to be sufficient
if given by  depositing  the same in the United  States mail,  postage  prepaid,
addressed  to the person  entitled  thereto at his  address as it appears on the
records of the  corporation,  and that notice shall be deemed to have been given
on the day of the  mailing.  Stockholders  not  entitled  to vote  shall  not be
entitled  to receive  notice of any  meetings  except as  otherwise  provided by
statute.

           Whenever  any notice  whatsoever  is  required  to be given under the
provisions of any law, or under the provisions of the corporation's  certificate
of  incorporation or these by-laws,  a waiver thereof in writing,  signed by the
person or persons  entitled  to that  notice,  whether  before or after the time
stated therein, shall be deemed equivalent to that notice.


                                   ARTICLE VI

                                   AMENDMENTS

           These  by-laws may be altered or repealed  and by-laws may be made at
any annual  meeting of the  stockholders  or at any special  meeting  thereof if
notice of the proposed  alteration or repeal of the by-law or by-laws to be made
be contained in the notice of that special meeting, by the affirmative vote of a
majority of the stock issued and outstanding and entitled to vote thereat, or by
the  affirmative  vote of a majority of the board of  directors,  at any regular
meeting of the board of  directors,  or at any  special  meeting of the board of
directors,  if notice of the proposed  alteration or repeal, or of the by-law or
by-laws to be made, be contained in the notice of that special meeting.



                                      -10-






THE REGISTERED HOLDER OF THIS CLASS A WARRANT, BY ITS ACCEPTANCE HEREOF,  AGREES
THAT IT WILL NOT SELL,  TRANSFER OR ASSIGN THIS CLASS A WARRANT EXCEPT AS HEREIN
PROVIDED.


Class A Warrant No. _______


                      CLASS A COMMON STOCK PURCHASE WARRANT

                 For the Purchase of ____ Shares of Common Stock

                                       of

                        COOPER INTERNATIONAL GROUP, INC.

                            (a Delaware corporation)

1.      CLASS A WARRANT.

        THIS CERTIFIES THAT, in consideration  of $____________  duly paid by or
on behalf of ______________ (the "Holder"),  as registered owner of this Class A
Common Stock Purchase Warrant (the "Class A Warrant"),  to COOPER  INTERNATIONAL
GROUP,  INC.  (the  "Company"),  the Holder is entitled,  at any time during the
three year period (the "Exercise  Period")  commencing on the second anniversary
of the closing of an initial  public  offering of  securities of the Company (an
"IPO"), but not thereafter,  to subscribe for, purchase and receive, in whole or
in part,  up to _____  shares of Common  Stock,  $.001  par value  (the  "Common
Stock"), of the Company.  This Class A Warrant shall be initially exercisable as
to each share of Common Stock covered  hereby at $3.00 per share (the  "Exercise
Price"). The term "Exercise Price" shall mean the initial exercise price or such
exercise price,  as adjusted or converted  (pursuant to Section 6 hereof) in the
manner  provided  herein,  depending on the context.  As more fully set forth in
Section 6 hereof,  in the event that the  Company  consummates  an IPO,  and the
securities offered and sold in the IPO include warrants,  on the closing date of
the IPO, the Exercise  Price with respect to each share of Common Stock  covered
by the Class A Warrant  represented  hereby will automatically be converted into
the exercise  price per share of the warrants  offered and sold to the public in
the IPO.

        This Class A Warrant is one of the Class A Warrants  being issued by the
Company  in  connection  with the  Company's  private  placement  to  accredited
investors (the "Private  Placement") of units  consisting of an aggregate of (i)
2,000,000  Class A Warrants to purchase up to  2,000,000  shares of Common Stock
and (ii)  250,000  Class B Common  Stock  Purchase  Warrants  to  purchase up to
250,000 shares of Common Stock.



<PAGE>


2.      EXERCISE.

        In order to exercise  this Class A Warrant,  the exercise  form attached
hereto must be duly  executed,  completed  and  delivered  to the Company at its
principal  office as set forth in Section 8.4 hereof during the Exercise Period,
together  with this Class A Warrant  and payment of the  Exercise  Price for the
shares  of  the  Common  Stock  being  purchased.  The  Company  shall  issue  a
certificate or certificates  evidencing the shares of Common Stock which are the
subject of any such  exercise  as soon as  practicable  after its  receipt of an
exercise form. The Holder shall not have any rights  whatsoever as a stockholder
of the Company until such time as the  certificate  or  certificates  evidencing
shares of Common Stock  issuable upon exercise of this Class A Warrant have been
issued by the Company  upon due  exercise of this Class A Warrant by the Holder.
If the rights  represented hereby shall not be exercised at or before 5:00 p.m.,
Eastern Time, on the last day during the Exercise  Period,  this Class A Warrant
shall  become  and be void and  without  further  force or effect and all rights
represented hereby shall cease and expire.

3.         RESTRICTIONS ON TRANSFER; REGISTRATION OF TRANSFERS.

        3.1  RESTRICTIONS  ON TRANSFER.  The  registered  Holder of this Class A
Warrant, by its acceptance hereof, agrees that prior to any proposed transfer of
all or any part of this Class A Warrant  or any  securities  purchased  upon the
exercise of this Class A Warrant,  if such  transfer is not made  pursuant to an
effective  registration  statement  under the Securities Act of 1933, as amended
(the  "Act"),  such holder will,  if  requested  by the Company,  deliver to the
Company:

        (i) an opinion of counsel reasonably  satisfactory in form and substance
        to the Company that the Class A Warrant or the securities purchased upon
        the  exercise  of  the  Class  A  Warrant  may  be  transferred  without
        registration under the Act;

        (ii) an agreement by the proposed  transferee  to the  impression of the
        restrictive  investment legend set forth below on the Class A Warrant or
        the securities to be received;

        (iii) an  agreement  by such  transferee  that the  Company  may place a
        notation in the stock books of the  Company or a "stop  transfer  order"
        with any  transfer  agent or registrar  with  respect to the  securities
        purchased upon exercise of the Class A Warrant; and

        (iv) an agreement by such  transferee  to be bound by the  provisions of
        this  Section 3 relating to the  transfer of such Class A Warrant or the
        securities purchased upon exercise of such Class A Warrant.

        Each Class A Warrant  holder  agrees  that each Class A Warrant and each
certificate  representing  securities  purchased  upon  exercise of this Class A
Warrant  shall  bear  legends  as  follows  unless  such  securities  have  been
registered under the Act:

                                       -2-

<PAGE>


        "The securities represented by this certificate have not been registered
        under the Securities Act of 1933, as amended (the "Act"). The securities
        may not be  offered  for  sale,  sold or  otherwise  transferred  except
        pursuant  to an  effective  registration  statement  under  the Act,  or
        pursuant to an exemption from registration under the Act."

        "The  securities  represented  by this  certificate  may not be publicly
        offered for sale, sold or otherwise  transferred for a period commencing
        on June 21, 1996 [the Closing Date of this  offering]  and ending twenty
        four (24 months) following the closing of the initial public offering of
        Cooper  International  Group,  Inc., without the prior approval of State
        Street Capital Markets Corp."

                           FOR GEORGIA RESIDENTS ONLY

        "These securities have been issued or sold in reliance on paragraph (13)
        of code Section 10-5-9 of the 'Georgia  Securities Act of 1973,' and may
        not be sold or transferred except in a transaction which is exempt under
        such Act or pursuant to an effective registration under such Act".


        3.2 REGISTRATION OF TRANSFERS.  In order to make any permitted  transfer
or  assignment  of this Class A Warrant,  the Holder must deliver to the Company
the assignment form attached  hereto duly executed and completed,  together with
this Class A Warrant  and  payment of all  transfer  taxes,  if any,  payable in
connection  therewith.  Upon receipt of such form and this Class A Warrant,  the
Company  shall  immediately  transfer  this Class A Warrant or any part  thereof
specified in the assignment  form, on the books of the Company and shall execute
and  deliver  a new  warrant  or  warrants  of  like  tenor  to the  appropriate
assignee(s)  expressly  evidencing the right to purchase the number of shares of
Common  Stock  purse  hereunder or such portion of such number as shall be
contemplated by such assignment.

4.      NEW CLASS A WARRANTS TO BE ISSUED.

        4.1 PARTIAL EXERCISE OR TRANSFER. Subject to the restrictions in Section
3 hereof,  ---------------------------- this Class A Warrant may be exercised or
assigned in whole or in part. In the event of the exercise or assignment  hereof
in part  only,  upon  delivery  to the  Company  of this  Class  A  Warrant  for
cancellation,  together with the duly executed  exercise or assignment  form and
funds  sufficient to pay the Exercise  Price and any required  transfer tax, the
Company shall  promptly cause to be delivered to the Holder without charge a new
Class A Warrant or new  warrants  of like tenor with this Class A Warrant in the
name of the Holder  evidencing  the right to  purchase,  in the  aggregate,  the
remaining  number of  underlying  shares of Common Stock  purchasable  hereunder
after giving effect to any such partial exercise or assignment.


                                       -3-

<PAGE>


        4.2  LOST   CERTIFICATE.   Upon  receipt  by  the  Company  of  evidence
satisfactory to it of the loss, theft, destruction or mutilation of this Class A
Warrant  and of an  indemnification  by the  Holder  in  favor  of the  Company,
reasonably  satisfactory  to it, the  Company  shall  execute and deliver to the
Holder a new warrant of like tenor and date.

5.      ADJUSTMENTS TO EXERCISE PRICE AND NUMBER OF SECURITIES.

        5.1 SUBDIVISION AND  COMBINATION.  In case the Company shall at any time
during the Exercise Period subdivide or combine the outstanding shares of Common
Stock,  the Exercise Price shall forthwith be  proportionately  decreased in the
case of subdivision or increased in the case of combination.

        5.2 ADJUSTMENT IN NUMBER OF SHARES. Upon each adjustment of the Exercise
Price  pursuant  to the  provisions  of this  Section 5, the number of shares of
Common  Stock  issuable  upon the  exercise  of this  Class A  Warrant  shall be
adjusted to the nearest full number  obtained by multiplying  the Exercise Price
in effect immediately prior to such adjustment by the number of shares of Common
Stock issuable upon exercise of this Class A Warrant  immediately  prior to such
adjustment and dividing the product so obtained by the adjusted Exercise Price.

        5.3 RECAPITALIZATION.  For the purpose of this Class A Warrant, the term
"Common  Stock"  shall  also  mean  any  other  class of  stock  resulting  from
successive  changes or  reclassifications  of Common Stock consisting  solely of
changes in par value, or from par value to no par value, or from no par value to
par value.

        5.4 MERGER OR CONSOLIDATION. In case of any consolidation of the Company
with,  or merger of the Company  with,  or merger of the Company  into,  another
corporation  (other than a consolidation  or merger which does not result in any
reclassification  or change of the outstanding Common Stock) during the Exercise
Period, the corporation formed by or resulting from such consolidation or merger
shall execute and deliver to the Holder(s) a supplemental warrant providing that
the holder of each warrant then outstanding or to be outstanding  shall have the
right thereafter (until the stated expiration of such warrant) to receive,  upon
exercise  of such  warrant,  the kind and  amount  of  shares of stock and other
securities  and property  receivable  upon such  consolidation  or merger,  by a
holder of the  number of shares of Common  Stock of the  Company  for which such
warrants  might have been  exercised  immediately  prior to such  consolidation,
merger,  sale  or  transfer.   Such  supplemental  warrants  shall  provide  for
adjustments  which shall be identical to the adjustments  provided in Section 5.
The  above  provision  of this  Section  shall  similarly  apply  to  successive
consolidations or mergers.


                                       -4-

<PAGE>


        5.5 NO ADJUSTMENT OF EXERCISE PRICE IN CERTAIN  CASES.  No adjustment of
the Exercise Price shall be made:

                (i)  upon  the  issuance  of the  Class A and  Class B  Warrants
        (including  shares  of  Common  Stock  issued  upon  exercise  of  those
        warrants) issued in connection with the Private Placement;

                (ii) upon the  issuance of shares of Common  Stock and  warrants
        (including  shares  of  Common  Stock  issued  upon  exercise  of  those
        warrants) issued in connection with an IPO;

                (iii)  upon the  issuance  or sale of  shares  of  Common  Stock
        issuable upon the exercise of any stock options  granted under any stock
        option plan of the Company; or

                (iv) if the  amount  of said  adjustment  shall be less than two
        cents ($.02) per share of Common Stock, provided,  however, that in such
        case,  any adjustment  that would  otherwise be required then to be made
        shall be carried  forward and shall be made at the time of and  together
        with the next subsequent  adjustment which, together with any adjustment
        so carried forward,  shall amount to at least two cents ($.02) per share
        of Common Stock.

        5.6  REDEMPTION  OF CLASS A  WARRANTS.  This  Class A Warrant  cannot be
redeemed by the Company without the prior written consent of the Holder.

        Under  certain  circumstances,  as more fully set forth in the Company's
Confidential  Term Sheet,  dated April 29, 1996, as amended on May 28, 1996, TDA
Industries,  Inc.,  the  Company's  parent,  has agreed to purchase this Class A
Warrant from the Holder.

        5.7  DIVIDENDS  AND OTHER  DISTRIBUTIONS.  In the event that the Company
shall at any time during the  Exercise  Period  prior to the exercise in full of
this  Class A  Warrant  declare  a  non-cash  dividend  (other  than a  dividend
consisting  solely of shares of Common  Stock) or  otherwise  distribute  to its
stockholders any assets, property, rights, evidences of indebtedness, securities
(other  than  shares of Common  Stock),  whether  issued  by the  Company  or by
another, or any other thing of value other than cash, the Holder of this Class A
Warrant shall thereafter be entitled,  in addition to the shares of Common Stock
or other  securities  and  property  receivable  upon the exercise  thereof,  to
receive,  upon the exercise of such Class A Warrant, the same property,  assets,
rights,  evidences of indebtedness,  securities or any other thing of value that
it  would  have  been  entitled  to  receive  at the  time of such  dividend  or
distribution as if the Class A Warrant had been exercised  immediately  prior to
such dividend or distribution. At the time of any such dividend or distribution,
the Company shall make appropriate  reserves to ensure the timely performance of
the provisions of this Section 5.7.

        5.8  ELIMINATION  OF  FRACTIONAL  INTERESTS.  The  Company  shall not be
required to issue certificates  representing fractions of shares of Common Stock
upon the  exercise  of the Class A Warrant,  nor shall it be  required  to issue
scrip or pay cash in lieu of any  fractional  interests,  it being the intent of
the parties that all  fractional  interests  shall be eliminated by rounding any
fraction up to

                                       -5-

<PAGE>


the  nearest  whole  number  of  shares  of  Common  Stock or other  securities,
properties or rights as shall be issuable upon the exercise thereof.

6.      CONVERSION OF EXERCISE PRICE AND REGISTRATION UNDER THE ACT.

           (a) In the event the  Company  consummates  an IPO with State  Street
Capital Markets Corp.  acting as an underwriter,  and the securities  offered in
the IPO include  warrants  which are  exercisable  to purchase  shares of Common
Stock ("IPO  Warrants"),  on the closing date of the IPO the Exercise Price with
respect  to the  Class  A  Warrant  represented  hereby  will  automatically  be
converted to the exercise  price per share of the IPO  Warrants,  with no action
needed on the part of the Holder hereof.

           (b) The Company  agrees that, in an IPO, it shall register for resale
under the Act (i) this  Class A  Warrant  and (ii) the  shares  of Common  Stock
issuable upon exercise of this Class A Warrant.

           (c) The  registration  referred to in Section  6(b) above shall be at
the Company's sole expense, except that the Company shall not be responsible for
fees or  disbursements  of counsel  to the  Holder (if any) or for  underwriting
discounts,  selling commissions or expense allowances  attributable to any sales
of this Class A Warrant or the shares of Common Stock issuable upon the exercise
thereof.  During the Exercise  Period,  the Company  shall comply with all laws,
rules and  regulations  under the  Federal  securities  laws  applicable  to the
Company necessary to permit the public sale of the Class A Warrant or the shares
of  Common  Stock  acquired  upon  the  exercise  thereof,  including,   without
limitation,  all  reporting and  prospectus  delivery  requirements  thereunder.
Additionally,  in connection with the  registration  referred to in Section 6(b)
above, the Company will, at its expense,  take all necessary action which may be
required  in  qualifying  or  registering  this  Class A Warrant  or the  shares
acquired  upon the exercise  thereof,  under the  securities or Blue Sky laws of
such number of states as are reasonably  requested by the Holder,  provided that
the Company  shall not be  obligated  to execute or file any general  consent to
service of process or to qualify as a foreign  corporation  to do business under
the laws of any such jurisdiction.

7.      RESERVATION.  The Company shall at all times reserve and keep  available
out of its authorized shares of Common Stock, solely for the purpose of issuance
upon  exercise of the Class A Warrant,  such number of shares of Common Stock or
other  securities,  properties  or rights as shall be issuable upon the exercise
thereof.  The Company  covenants  and agrees that,  upon exercise of the Class A
Warrant and payment of the Exercise Price  therefor,  all shares of Common Stock
and other securities, properties and rights issuable upon such exercise shall be
duly and  validly  issued,  fully  paid and  nonassessable  and not  subject  to
preemptive rights of any stockholder.

8.      CERTAIN NOTICE REQUIREMENTS.

        8.1 HOLDER'S RIGHT TO RECEIVE NOTICE.  Nothing herein shall be construed
as conferring  upon the Holder the right to vote or consent or to receive notice
as a stockholder for the

                                       -6-

<PAGE>


election of directors or any other  matter.  The Holder shall not have any right
whatsoever as a stockholder of the Company until such time as the certificate or
certificates  evidencing  shares of Common Stock  issuable upon exercise of this
Class A Warrant  have been issued by the Company upon due exercise of this Class
A Warrant by the Holder. If, however, at any time prior to the expiration of the
Class A Warrant and its  exercise,  any of the events  described  in Section 8.2
shall occur, then, in one or more of said events, the Company shall give written
notice of such  event at least  fifteen  (15) days  prior to the date fixed as a
record date or the date of closing the transfer books for the  determination  of
the stockholders entitled to such dividend, distribution, conversion or exchange
of  securities  or  subscription  rights,  or entitled to vote on such  proposed
dissolution,  liquidation,  winding up or sale.  Such notice shall  specify such
record date or the date of the closing of the  transfer  books,  as the case may
be.

        8.2 EVENTS REQUIRING  NOTICE.  The Company shall be required to give the
notice described in this Section 8 upon one or more of the following events: (i)
if the  Company  shall  declare a record  date to  calculate  the holders of its
shares of Common Stock for the purpose of  entitling  them to receive a dividend
or distribution payable otherwise than in cash as set forth in Section 5.7, or a
cash dividend or distribution  payable otherwise than out of retained  earnings,
as indicated by the accounting treatment of such dividend or distribution on the
books of the Company,  or (ii) the Company shall offer to all the holders of its
Common Stock any additional shares of capital stock of the Company or securities
convertible into or exchangeable for shares of capital stock of the Company,  or
any option,  right or warrant to  subscribe  therefor,  or (iii) a  dissolution,
liquidation  or winding  up of the  Company  (other  than in  connection  with a
consolidation or merger) or a sale of all or substantially  all of its property,
assets  and  business  shall  be  proposed,  or (iv) a merger  or  consolidation
pursuant to Section 5.4 hereof.

        8.3 NOTICE OF CHANGE IN  EXERCISE  PRICE.  The Company  shall,  promptly
after an event  requiring a change in the Exercise  Price  pursuant to Section 5
hereof, send notice to the Holder of such event and change (the "Price Notice").
The Price Notice shall  describe the event  causing the change and the method of
calculating  same and  shall be  certified  as being  true and  accurate  by the
Company's Chief Executive Officer and Treasurer.

        8.4 TRANSMITTAL OF NOTICES.  All notices,  requests,  consents and other
communications  under  this  Class A Warrant  shall be in  writing  and shall be
deemed to have been duly given or made when hand delivered, or when delivered by
responsible overnight courier or by registered or certified mail, return receipt
requested, addressed as set forth below.

                (i)     If to the registered Holder of this Class A Warrant, to:




                                       -7-

<PAGE>



                        with a copy to:

                        Robert L. Blessey, Esq.
                        51 Lyon Ridge Road
                        Katonah, New York 10536

                (ii)    if to the Company, to:

                        Cooper International Group, Inc.
                        122 East 42nd Street, Suite 1116
                        New York, New York 10168
                        Attention: Douglas P. Fields

                        with a copy to:

                        Parker Chapin Flattau & Klimpl, LLP
                        1211 Avenue of the Americas
                        New York, New York 10036
                        Attention: Henry I. Rothman, Esq.

Either of the Holder or the Company may change the  foregoing  address by notice
given pursuant to this Section 8.4.

9.      MISCELLANEOUS.

        9.1 AMENDMENTS. All material modifications or amendments to this Class A
Warrant shall require the written consent of the party against whom  enforcement
of the modification or amendment is sought.

        9.2 HEADINGS.  The headings contained herein are for the sole purpose of
convenience  of reference,  and shall not in any way limit or affect the meaning
or interpretation of any of the terms or provisions of this Class A Warrant.

        9.3  ENTIRE  AGREEMENT.  This Class A Warrant  (together  with the other
agreements and documents  heretofore or hereinafter  delivered pursuant to or in
connection with this Class A Warrant)  constitutes  the entire  agreement of the
parties  hereto with respect to the subject  matter  hereof,  and supersedes all
prior  agreements  and  understandings  of the parties,  oral and written,  with
respect to the subject matter hereof.


                                       -8-

<PAGE>


        9.4  BINDING  EFFECT.  This Class A Warrant  shall  inure  solely to the
benefit  of and shall be  binding  upon the  Holder  and the  Company  and their
permitted assignees,  respective successors,  legal representatives and assigns,
and no other  person  shall have or be  construed to have any legal or equitable
right,  remedy or claim  under or in  respect  of or by  virtue of this  Class A
Warrant or any provisions herein contained.

        9.5  GOVERNING  LAW;  SUBMISSION TO  JURISDICTION.  This Class A Warrant
shall be governed by and construed and enforced in accordance  with the internal
laws of the State of New York,  without  giving  effect to the  conflict of laws
provisions thereof.  Any action,  proceeding or claim against the Company or the
Holder  arising out of, or relating in any way to this Class A Warrant  shall be
brought  and  enforced  in the  courts of the State of New York or of the United
States of America for the Southern District of New York, and the Company and the
Holder  irrevocably  submit to such  jurisdiction,  which  jurisdiction shall be
exclusive.  The Holder and the Company  waive any  objection  to such  exclusive
jurisdiction  and  that  such  courts  represent  an  inconvenient   forum.  The
prevailing  party in any such action shall be entitled to recover from the other
party all of its reasonable attorneys' fees and expenses relating to such action
or proceeding and/or incurred in connection with the preparation  therefor.  The
Holder and the Company waive their right to trial by jury.

        9.6 WAIVER, ETC. The failure of the Company or the Holder to at any time
enforce  any of the  provisions  of this Class A Warrant  shall not be deemed or
construed  to be a waiver of any such  provision,  nor to in any way  affect the
validity  of this  Class A Warrant or any  provision  hereof or the right of the
Company or any Holder to  thereafter  enforce  each and every  provision of this
Class A Warrant. No waiver of any breach, noncompliance or nonfulfillment of any
of the provisions of this Class A Warrant shall be effective unless set forth in
a written  instrument  executed  by the party or parties  against  whom or which
enforcement  of such  waiver  is  sought;  and no  waiver  of any  such  breach,
noncompliance or  nonfulfillment  shall be construed or deemed to be a waiver of
any other or subsequent breach, noncompliance or nonfulfillment.

        9.7  SEVERABILITY.  In the  event  that any  provision  of this  Class A
Warrant  shall be  determined  to be illegal  or  unenforceable,  the  remaining
provisions  of this Class A Warrant  shall remain  binding and in full force and
effect.

        IN WITNESS  WHEREOF,  the  Company has caused this Class A Warrant to be
signed by its duly authorized officer on the 21st day of June, 1996.


COOPER INTERNATIONAL GROUP, INC.


By:______________________________
      Douglas P. Fields
      President and Chief Executive Officer

                                       -9-

<PAGE>


Form to be used to exercise Class A Warrant:

COOPER INTERNATIONAL GROUP, INC.
122 East 42nd Street, Suite 1116
New York, New York 10168

Date: ________________, 19__

        The Undersigned hereby elects irrevocably to exercise the within Class A
Warrant  and  to  purchase   __________   shares  of  Common   Stock  of  Cooper
International  Group,  Inc. and hereby makes payment of  $_____________  (at the
rate of  $______________  per share) in payment of the Exercise  Price  pursuant
thereto.  Please  issue the shares as to which this Class A Warrant is exercised
in accordance with the instructions given below.


                                     Signature



                                     __________________________________________
                                     Signature Guaranteed

                                     Print Name, Address and Social Security or
                                     Taxpayer Identification Number:

                                     __________________________________________

                                     __________________________________________

                                     __________________________________________

                                     __________________________________________



                   INSTRUCTIONS FOR REGISTRATION OF SECURITIES

Name  _________________________________________________________________________
                            (Print in Block Letters)

Address  ______________________________________________________________________

        NOTICE:  The  signature  to this form must  correspond  with the name as
written upon the face of the within Class A Warrant in every particular  without
alteration or enlargement or any change whatsoever,  and must be guaranteed by a
bank,  other than a savings  bank,  or by a trust  company  or by a firm  having
membership on a registered national securities exchange.

                                      -10-

<PAGE>


Form to be used to assign Class A Warrant:

                                   ASSIGNMENT

        (To be executed by the registered  Holder to effect a transfer of all or
part of the within Class A Warrant):

        FOR VALUE RECEIVED,  ________________________________  does hereby sell,
assign  and  transfer  unto  __________________________  the  right to  purchase
____________  shares of Common Stock of Cooper  International  Group,  Inc. (the
"Company") evidenced by the within Class A Warrant and does hereby authorize the
Company to transfer such right on the books of the Company.

Dated:__________________, 199_


                                     __________________________________________
                                     Signature



                                     __________________________________________
                                     Signature Guaranteed


        NOTICE:  The  signature  to this form must  correspond  with the name as
written upon the face of the within Class A Warrant in every particular  without
alteration or enlargement or any change whatsoever,  and must be guaranteed by a
bank,  other than a savings  bank,  or by a trust  company  or by a firm  having
membership on a registered national securities exchange.

                                      -11-






THE REGISTERED HOLDER OF THIS CLASS B WARRANT, BY ITS ACCEPTANCE HEREOF,  AGREES
THAT IT WILL NOT SELL,  TRANSFER OR ASSIGN THIS CLASS B WARRANT EXCEPT AS HEREIN
PROVIDED.


Class B Warrant No._____                                  _____ Class B Warrants


                      CLASS B COMMON STOCK PURCHASE WARRANT

                   For the Purchase of Shares of Common Stock

                                       of

                        COOPER INTERNATIONAL GROUP, INC.

                            (a Delaware corporation)

1.      CLASS B WARRANT.

        THIS CERTIFIES THAT, in consideration of $______________ duly paid by or
on behalf of  _____________________  (the "Holder"), as registered owner of this
Class B Common  Stock  Purchase  Warrant  (this  "Class B  Warrant"),  to COOPER
INTERNATIONAL GROUP, INC. (the "Company"),  the Holder is entitled,  at any time
during the three year period (the  "Exercise  Period")  commencing on the second
anniversary  of the closing of an initial  public  offering of securities of the
Company (an "IPO"), but not thereafter,  to subscribe for, purchase and receive,
in whole or in part,  up to __________  shares of Common Stock,  $.001 par value
(the "Common  Stock"),  of the Company.  This Class B Warrant shall be initially
exercisable  as to each share of Common Stock covered  hereby at $1.00 per share
(the  "Exercise  Price").  The term  "Exercise  Price"  shall  mean the  initial
exercise  price or such  exercise  price,  as  adjusted  in the manner  provided
herein, depending on the context.

        This Class B Warrant is one of the Class B Warrants  being issued by the
Company  in  connection  with the  Company's  private  placement  to  accredited
investors (the "Private  Placement") of units  consisting of an aggregate of (i)
2,000,000  Class A Common  Stock  Purchase  Warrants to purchase up to 2,000,000
shares of Common  Stock and (ii)  250,000  Class B Warrants  to  purchase  up to
250,000 shares of Common Stock.

2.      EXERCISE.

        In order to exercise  this Class B Warrant,  the exercise  form attached
hereto must be duly  executed,  completed  and  delivered  to the Company at its
principal office as set forth in Section 8.4 hereof, during the Exercise Period,
together  with this Class B Warrant  and payment of the  Exercise  Price for the
shares  of  the  Common  Stock  being  purchased.  The  Company  shall  issue  a
certificate or certificates  evidencing the shares of Common Stock which are the
subject of any such


<PAGE>



exercise  as soon as  practicable  after its receipt of an  exercise  form.  The
Holder  shall not have any rights  whatsoever  as a  stockholder  of the Company
until such time as the certificate or certificates  evidencing  shares of Common
Stock  issuable  upon  exercise of this Class B Warrant  have been issued by the
Company upon due  exercise of this Class B Warrant by the Holder.  If the rights
represented  hereby shall not be exercised at or before 5:00 p.m., Eastern Time,
on the last day during the Exercise  Period,  this Class B Warrant  shall become
and be void and  without  further  force or effect  and all  rights  represented
hereby shall cease and expire.

3.      RESTRICTIONS ON TRANSFER; REGISTRATION OF TRANSFERS.

        3.1  RESTRICTIONS  ON TRANSFER.  The  registered  Holder of this Class B
Warrant, by its acceptance hereof, agrees that prior to any proposed transfer of
all or any part of this Class B Warrant  or any  securities  purchased  upon the
exercise of this Class B Warrant,  if such  transfer is not made  pursuant to an
effective  registration  statement  under the Securities Act of 1933, as amended
(the  "Act"),  such holder will,  if  requested  by the Company,  deliver to the
Company:

        (i) an opinion of counsel reasonably  satisfactory in form and substance
        to the Company that the Class B Warrant or the securities purchased upon
        the  exercise  of  the  Class  B  Warrant  may  be  transferred  without
        registration under the Act;

        (ii) an agreement by the proposed  transferee  to the  impression of the
        restrictive  investment legend set forth below on the Class B Warrant or
        the securities to be received;

        (iii) an  agreement  by such  transferee  that the  Company  may place a
        notation in the stock books of the  Company or a "stop  transfer  order"
        with any  transfer  agent or registrar  with  respect to the  securities
        purchased upon exercise of the Class B Warrant; and

        (iv) an agreement by such  transferee  to be bound by the  provisions of
        this  Section 3 relating to the  transfer of such Class B Warrant or the
        securities purchased upon exercise of such Class B Warrant.

        Each Class B Warrant  holder  agrees  that each Class B Warrant and each
certificate  representing  securities  purchased  upon  exercise of this Class B
Warrant  shall  bear  legends  as  follows  unless  such  securities  have  been
registered under the Act:

        "The securities represented by this certificate have not been registered
        under the Securities Act of 1933, as amended (the "Act"). The securities
        may not be  offered  for  sale,  sold or  otherwise  transferred  except
        pursuant  to an  effective  registration  statement  under  the Act,  or
        pursuant to an exemption from registration under the Act."


                                       -2-

<PAGE>



        "The  securities  represented  by this  certificate  may not be publicly
        offered for sale, sold or otherwise  transferred for a period commencing
        on June 21,  1996 and  ending  twenty  four (24  months)  following  the
        closing of the initial public  offering of Cooper  International  Group,
        Inc., without the prior approval of State Street Capital Markets Corp."

                           FOR GEORGIA RESIDENTS ONLY

        "These securities have been issued or sold in reliance on paragraph (13)
        of code Section 10-5-9 of the 'Georgia  Securities Act of 1973,' and may
        not be sold or transferred except in a transaction which is exempt under
        such Act or pursuant to an effective registration under such Act".

        3.2 REGISTRATION OF TRANSFERS.  In order to make any permitted  transfer
or  assignment  of this Class B Warrant,  the Holder must deliver to the Company
the assignment form attached  hereto duly executed and completed,  together with
this Class B Warrant  and  payment of all  transfer  taxes,  if any,  payable in
connection  therewith.  Upon receipt of such form and this Class B Warrant,  the
Company  shall  immediately  transfer  this Class B Warrant or any part  thereof
specified in the  assignment  form on the books of the Company and shall execute
and  deliver  a new  warrant  or  warrants  of  like  tenor  to the  appropriate
assignee(s)  expressly  evidencing the right to purchase the number of shares of
Common  Stock  purchasable  hereunder or such portion of such number as shall be
contemplated by such assignment.

4.      NEW CLASS B WARRANTS TO BE ISSUED.

        4.1 PARTIAL EXERCISE OR TRANSFER. Subject to the restrictions in Section
3 hereof, this Class B Warrant may be exercised or assigned in whole or in part.
In the event of the exercise or assignment hereof in part only, upon delivery to
the Company of this Class B Warrant  for  cancellation,  together  with the duly
executed  exercise or assignment  form and funds  sufficient to pay the Exercise
Price and any required  transfer  tax, the Company  shall  promptly  cause to be
delivered to the Holder  without charge a new Class B Warrant or new warrants of
like tenor with this  Class B Warrant in the name of the Holder  evidencing  the
right to purchase,  in the aggregate,  the remaining number of underlying shares
of Common Stock  purchasable  hereunder  after giving effect to any such partial
exercise or assignment.

        4.2  LOST   CERTIFICATE.   Upon  receipt  by  the  Company  of  evidence
satisfactory to it of the loss, theft, destruction or mutilation of this Class B
Warrant  and of an  indemnification  by the  Holder  in  favor  of the  Company,
reasonably  satisfactory  to it, the  Company  shall  execute and deliver to the
Holder a new warrant of like tenor and date.


                                       -3-

<PAGE>



5.      ADJUSTMENTS TO EXERCISE PRICE AND NUMBER OF SECURITIES.

        5.1 SUBDIVISION AND  COMBINATION.  In case the Company shall at any time
during the Exercise Period subdivide or combine the outstanding shares of Common
Stock,  the Exercise Price shall forthwith be  proportionately  decreased in the
case of subdivision or increased in the case of combination.

        5.2 ADJUSTMENT IN NUMBER OF SHARES. Upon each adjustment of the Exercise
Price  pursuant  to the  provisions  of this  Section 5, the number of shares of
Common  Stock  issuable  upon the  exercise  of this  Class B  Warrant  shall be
adjusted to the nearest full number  obtained by multiplying  the Exercise Price
in effect immediately prior to such adjustment by the number of shares of Common
Stock issuable upon exercise of this Class B Warrant  immediately  prior to such
adjustment and dividing the product so obtained by the adjusted Exercise Price.

        5.3 RECAPITALIZATION.  For the purpose of this Class B Warrant, the term
"Common  Stock"  shall  also  mean  any  other  class of  stock  resulting  from
successive  changes or  reclassifications  of Common Stock consisting  solely of
changes in par value, or from par value to no par value, or from no par value to
par value.

        5.4 MERGER OR CONSOLIDATION. In case of any consolidation of the Company
with,  or merger of the Company  with,  or merger of the Company  into,  another
corporation  (other than a consolidation  or merger which does not result in any
reclassification  or change of the outstanding Common Stock) during the Exercise
Period, the corporation formed by or resulting from such consolidation or merger
shall execute and deliver to the Holder(s) a supplemental warrant providing that
the holder of each warrant then outstanding or to be outstanding  shall have the
right thereafter (until the stated expiration of such warrant) to receive,  upon
exercise  of such  warrant,  the kind and  amount  of  shares of stock and other
securities  and property  receivable  upon such  consolidation  or merger,  by a
holder of the  number of shares of Common  Stock of the  Company  for which such
warrants  might have been  exercised  immediately  prior to such  consolidation,
merger,  sale  or  transfer.   Such  supplemental  warrants  shall  provide  for
adjustments  which shall be identical to the adjustments  provided in Section 5.
The  above  provision  of this  Section  shall  similarly  apply  to  successive
consolidations or mergers.

        5.5 NO ADJUSTMENT OF EXERCISE PRICE IN CERTAIN  CASES.  No adjustment of
the Exercise Price shall be made:

                (i)  upon  the  issuance  of the  Class A and  Class B  Warrants
        (including  shares  of  Common  Stock  issued  upon  exercise  of  those
        warrants) issued in connection with the Private Placement;

                (ii) upon the  issuance of shares of Common  Stock and  warrants
        (including  shares  of  Common  Stock  issued  upon  exercise  of  those
        warrants) issued in connection with an IPO;


                                       -4-

<PAGE>



                (iii)  upon the  issuance  or sale of  shares  of  Common  Stock
        issuable upon the exercise of any stock options  granted under any stock
        option plan of the Company; or

                (iv) if the  amount  of said  adjustment  shall be less than two
        cents ($.02) per share of Common Stock, provided,  however, that in such
        case,  any adjustment  that would  otherwise be required then to be made
        shall be carried  forward and shall be made at the time of and  together
        with the next subsequent  adjustment which, together with any adjustment
        so carried forward,  shall amount to at least two cents ($.02) per share
        of Common Stock.

        5.6  REDEMPTION  OF CLASS B  WARRANTS.  This  Class B Warrant  cannot be
redeemed by the Company without the prior written consent of the Holder.

        Under  certain  circumstances,  as more fully set forth in the Company's
Confidential  Term Sheet,  dated April 29, 1996, as amended on May 28, 1996, TDA
Industries,  Inc.,  the  Company's  parent,  has agreed to purchase this Class B
Warrant from the Holder.

        5.7  DIVIDENDS  AND OTHER  DISTRIBUTIONS.  In the event that the Company
shall at any time during the  Exercise  Period  prior to the exercise in full of
this  Class B  Warrant  declare  a  non-cash  dividend  (other  than a  dividend
consisting  solely of shares of Common  Stock) or  otherwise  distribute  to its
stockholders any assets, property, rights, evidences of indebtedness, securities
(other  than  shares of Common  Stock),  whether  issued  by the  Company  or by
another, or any other thing of value other than cash, the Holder of this Class B
Warrant shall thereafter be entitled,  in addition to the shares of Common Stock
or other  securities  and  property  receivable  upon the exercise  thereof,  to
receive,  upon the exercise of such Class B Warrant, the same property,  assets,
rights,  evidences of indebtedness,  securities or any other thing of value that
it  would  have  been  entitled  to  receive  at the  time of such  dividend  or
distribution as if the Class B Warrant had been exercised  immediately  prior to
such dividend or distribution. At the time of any such dividend or distribution,
the Company shall make appropriate  reserves to ensure the timely performance of
the provisions of this Section 5.7.

        5.8  ELIMINATION  OF  FRACTIONAL  INTERESTS.  The  Company  shall not be
required to issue certificates  representing fractions of shares of Common Stock
upon the  exercise  of the Class B Warrant,  nor shall it be  required  to issue
scrip or pay cash in lieu of any  fractional  interests,  it being the intent of
the parties that all  fractional  interests  shall be eliminated by rounding any
fraction  up to the  nearest  whole  number of  shares of Common  Stock or other
securities, properties or rights as shall be issuable upon the exercise thereof.

6.      REGISTRATION RIGHTS.

        6.1  DEFINITIONS.  As used in this Section 6, the following  terms shall
have the following respective meanings:

        (i)  "COMMISSION"  shall mean the Securities and Exchange  Commission or
any other federal agency at the time administering the Act.

                                       -5-

<PAGE>



        (ii) "FORM S-1, FORM SB-1,  FORM S-2, FORM SB-2 AND FORM S-3" shall mean
Form S-1, Form SB-1, Form S-2, Form SB-2 or Form S-3, respectively,  promulgated
by the Commission or any substantially similar form then in effect.

        (iii) the terms "REGISTER",  "REGISTERED" and "REGISTRATION"  refer to a
registration  effected  by  preparing  and filing a  Registration  Statement  in
compliance with the Act, and the declaration or ordering of the effectiveness of
such Registration Statement.

        (iv)  "REGISTRABLE  SECURITIES"  shall mean the Class B Warrants and the
shares of Common Stock  underlying  the Class B Warrants  (the "Class B Shares")
and, if this Class B Warrant,  or any part of this Class B Warrant is exercised,
any Common Stock of the Company issued as a dividend or other  distribution with
respect to, or in exchange for, or in replacement of the Class B Warrant Shares,
so long as such  securities are ineligible  for sale under  subparagraph  (k) of
Rule 144,  PROVIDED,  HOWEVER,  Registrable  Securities  shall not  include  any
securities that have been sold pursuant to Rule 144 or an effective registration
statement.

        (v)  "REGISTRATION  EXPENSES"  shall mean all  expenses  incurred by the
Company in complying with this Section 6,  including,  without  limitation,  all
federal  and  state  registration,   qualification  and  filing  fees,  printing
expenses,  fees and disbursements of counsel for the Company,  blue sky fees and
expenses  and the expense of any special  audits  incident to or required by any
such  Registration.  Such expenses  shall not include fees or  disbursements  of
counsel to holders of Registrable Securities or Selling Expenses.

        (vi) "REGISTRATION  STATEMENT" shall mean Form S-1, Form SB-1, Form S-2,
Form  SB-2 or Form  S-3,  whichever  is  applicable,  including  the  prospectus
included  therein,  all amendments and supplements  thereto and all exhibits and
material incorporated by reference therein.

        (vii)  "RULE  144"  shall mean Rule 144  promulgated  by the  Commission
pursuant to the Act and any successor  rule thereto or similar rule  promulgated
by the Commission.

        (viii)  "SELLING  EXPENSES"  shall mean all  underwriting  discounts and
selling commissions applicable to the sale of Registrable Securities.

        6.2 DEMAND REGISTRATION  RIGHTS. If at any time commencing two (2) years
after the closing of the Company's IPO the Company shall be requested in writing
by the  holders  of 51% or more of the  Registrable  Securities  to  effect  the
registration of Registrable Securities (a "Registration  Request"),  the Company
shall send written notice of such Registration  Request to the remaining holders
of Registrable Securities,  if any (the "Notification"),  within ten days of the
Company's  receipt of the  Registration  Request.  Unless a remaining  holder of
Registrable  Securities  shall  deliver a written  request for  inclusion in the
Registration  Statement  of a  specified  number of its  Registrable  Securities
within ten days of the date of the  Notification  by the  Company,  the right of
such  remaining  holder  of  Registrable   Securities  to  participate  in  such
Registration  shall  terminate.  If any such  remaining  holder  of  Registrable
Securities so notifies the Company within the period

                                       -6-

<PAGE>



specified  above  of  its  desire  to  participate  in  the  Registration,  such
Registrable  Securities  of such holder  shall be included in the  Registration.
Upon the receipt by the Company of a  Registration  Request,  the Company  shall
promptly  use its best  efforts to effect the  Registration  of the  Registrable
Securities  that the Company has been  requested  to Register  within sixty (60)
days thereafter,  or such longer period as may be agreed upon by the Company and
the holders of Registrable Securities; PROVIDED, HOWEVER, that the Company shall
not be  obligated  to effect  any  Registration  except in  accordance  with the
following provisions:

        (i) The  Company  shall  not be  obligated  to file and  cause to become
effective  more  than  one  (1)  registration  statement  in  which  Registrable
Securities  are  Registered  pursuant to this Section  6.2. If any  Registration
Statement filed by the Company pursuant to this Section 6.2 fails to be declared
effective  by the  Commission  or is subject to a stop-order  by the  Commission
after  being  declared  effective  prior to the  sale of all of the  Registrable
Securities  included therein,  such requested  Registration shall not be counted
for the purposes of the limitation contained in the preceding sentence.

        (ii) Notwithstanding the foregoing,  the Company may include in any such
Registration  requested pursuant to this Section 6.2 any authorized but unissued
shares of the Company's Common Stock (or authorized treasury shares) for sale by
the Company or any issued and outstanding  shares of the Company's  Common Stock
for sale by others;  PROVIDED,  HOWEVER,  that the inclusion of such  previously
authorized  but  unissued  shares of Common  Stock by the  Company or issued and
outstanding  shares of Common  Stock by  others in such  Registration  shall not
prevent the holders of Registrable Securities from registering the entire number
of Registrable Securities requested by it.

        (iii) The Company shall not be required to file a Registration Statement
pursuant to this  Section  6.2:  (A) within  three (3) months  after any sale of
Common  Stock to an  underwriter  for  resale  for the  account  of the  Company
pursuant to an  effective  Registration  Statement  or (B) for 90 days after the
Registration  Request  under this  Section 6.2 if the Company is then engaged in
negotiations  regarding  a material  transaction  which has not  otherwise  been
publicly disclosed,  or such shorter period ending on the date,  whichever first
occurs, that such transaction is publicly  disclosed,  abandoned or consummated,
provided, however, that in either case, the Company is actively involved in good
faith preparation of any such Registration Statement under this Section 6.2.

        (iv) The Company  will file the  Registration  Statement on a form which
permits  the  sale  of the  Registrable  Securities  in an  underwritten  public
offering,  utilizing  a managing  underwriter  or  underwriters  selected by the
Company  which shall be  reasonably  acceptable  to the  holders of  Registrable
Securities  requesting  Registration (or a managing  underwriter or underwriters
recommended or selected by such holders of  Registrable  Securities and approved
by the Company, which approval shall not be unreasonably withheld,  conditioned,
or delayed),  and the Company will (x) enter into an underwriting agreement with
customary  terms and  provisions as reasonably  agreed to by the Company and the
underwriter  of the  offering,  which shall  include  such  representations  and
warranties to the holders of the Registrable  Securities and the underwriters as
are customarily made

                                       -7-

<PAGE>



by issuers to  underwriters  and  selling  shareholders,  as the case may be, in
underwritten public offerings; in connection with any underwritten offering, the
Company shall, if requested by the managing underwriter or underwriters thereof,
agree not to register or sell publicly any of the  securities of the Company for
a period  beginning  seven  (7) days  prior  to the  date  the  Company  and the
underwriter  reasonably  expect the Registration  Statement to become effective,
and for a period of up to 90 days after the effective  date of the  Registration
Statement,  provided that the holders of  Registrable  Securities  also agree to
such limitations;  (y) furnish to each holder of Registrable Securities a signed
counterpart, addressed to such holder, or upon which such holder may rely, of an
opinion  of counsel  to the  Company  and a  "comfort"  letter(s)  signed by the
independent  public  accountants  who have  certified  the  Company's  financial
statements included in the registration  statement,  covering  substantially the
same matters  with respect to the  Registration  Statement  (and the  prospectus
included  therein) and (in the case of the accountant's  letter) with respect to
events  subsequent to the date of the financial  statements,  as are customarily
covered in opinions of issuer's counsel and in accountant's letters delivered to
the  underwriters in  underwritten  public  offerings of securities;  and (z) in
connection with any underwritten  Registration  utilizing Form S-3 or S-2 or any
similar short form  registration,  if the  underwriter,  for marketing  reasons,
requests the inclusion in the Registration Statement of information which is not
required  under  the  Act to be  included  in a  Registration  Statement  on the
applicable  form, the Company will provide such information for inclusion in the
Registration Statement.

        6.3 PIGGYBACK  REGISTRATION  RIGHTS.  (a) Commencing two (2) years after
the  closing  of the  Company's  IPO,  each time that the  Company  proposes  to
Register a public offering  solely of any of its securities  other than pursuant
to a  Registration  Statement  on Form S-4 or Form S-8 or similar  or  successor
forms,  the  Company  shall  promptly  give  written  notice  of  such  proposed
Registration  to the holders of  Registrable  Securities,  which shall offer the
right to include any Registrable Securities in the proposed Registration.

        (b) The holders of  Registrable  Securities  shall have twenty (20) days
from the receipt of the notice  referenced  in Section 6.3 above (or such longer
period as shall be set forth in such notice) to deliver to the Company a written
request  specifying  the number of shares of  Registrable  Securities the holder
intends to sell and such holder's  intended plan of  disposition.  The giving of
any such request by any holder of Registrable  Securities  shall not impose upon
such holder any obligation to sell any of the Registrable Securities.

        (c) In the event that the  proposed  Registration  by the Company is, in
whole or in part, an underwritten  public offering of securities of the Company,
any request under this Section 6.3 may specify that the  Registrable  Securities
be included in the  underwriting  on the same terms and conditions as the shares
of common stock, if any,  otherwise being sold through  underwriters  under such
Registration.

        (d) Upon  receipt of a written  request  pursuant  to Section  6.3,  the
Company  shall  cause all such  Registrable  Securities  to be  included in such
Registration Statement.


                                       -8-

<PAGE>



        (e)  Notwithstanding  the foregoing,  if the managing  underwriter of an
underwritten  public offering determines and advises the Company in writing that
the  inclusion  of all  Registrable  Securities  proposed  to be included in the
underwritten  public  offering,  together with any other issued and  outstanding
shares of common  stock  proposed  to be  included  therein  by  holders  of the
Company's  common stock other than the holders of Registrable  Securities  (such
other shares hereinafter  collectively referred to as the "Other Shares"), would
interfere  with  the  successful  marketing  of the  securities  proposed  to be
included in the underwritten public offering,  then the number of such shares to
be included in such  underwritten  public  offering  shall be reduced,  and such
shares  shall be excluded  from such  underwritten  public  offering in a number
deemed necessary by such managing  underwriter,  based upon and subject to a pro
rata  reduction of the number of  Registrable  Securities  and Other Shares each
holder of any of such securities proposed to include therein.

        (f) In connection with any underwritten offering by the Company, each of
the holders of  Registrable  Securities  shall,  if  requested  by the  managing
underwriter  or  underwriters  thereof,  agree not to sell  publicly  any of the
Registrable  Securities  owned by them other than pursuant to such  underwritten
offering  for a period  beginning  7 days prior to the date the  Company and the
underwriter  reasonably  expect the Registration  Statement to become effective,
and for a period of up to 90 days after the effective  date of the  Registration
Statement,   provided  that  the  Company's   officers,   directors,   principal
stockholders  and other  affiliates  (as such term is  defined  in the Act) also
agree to such limitations.

        6.4  REGISTRATION  PROCEDURE.  If and  whenever  the Company is under an
obligation  pursuant to the provisions of this Section 6 to use its best efforts
to effect the Registration of any Registrable Securities,  the Company shall, as
expeditiously as practicable:

        (i) prepare and file with the Commission a  Registration  Statement with
respect to such Registrable  Securities,  using, if available to the Company for
the sale of the Registrable  Securities,  Form S-3, which Registration Statement
complies with all requirements of the Act and use its best efforts to cause such
Registration Statement to become and remain effective in accordance with Section
6.4(ii) hereof,  keeping the holders of Registrable Securities advised as to the
initiation, progress and completion of the Registration;

        (ii)  prepare  and  file  with  the  Commission   such   amendments  and
supplements to such Registration Statement and the prospectus used in connection
therewith  as may be necessary to keep such  Registration  Statement  effective;
provided, however, that in connection with any proposed Registration intended to
permit an offering of any  Registrable  Securities from time to time (i.e., a so
called  "Shelf  Registration"),  the Company shall not be obligated to cause any
such  Registration to remain effective for more than twelve (12) months from the
effective date thereof and to comply with all  applicable  provisions of the Act
with  respect to the sale or other  disposition  of all  Registrable  Securities
covered  by such  Registration  Statement;  prior  to  filing  any  Registration
Statement  relating to or including the Registrable  Securities or prospectus or
any amendments or  supplements  thereto,  including  documents  incorporated  by
reference after the initial filing of the

                                       -9-

<PAGE>



Registration   Statement,   the  Company   will  furnish  the  holders  and  any
underwriters  involved in the sale of the Registrable  Securities  copies of all
such  documents  proposed  to be filed  which will be subject to the  reasonable
prior review and comment of the holders and such underwriters;

        (iii)  furnish such number of copies of any summary  prospectus or other
prospectus,   including  a  preliminary  prospectus,   in  conformity  with  the
requirements  of the  Act,  and  such  other  documents  as the  holders  of the
Registrable Securities may reasonably request, in order to facilitate the public
sale or other disposition of such Registrable Securities;

        (iv) use its  best  efforts  to  register  or  qualify  the  Registrable
Securities  covered by such Registration  Statement under the securities or blue
sky laws of such  jurisdictions  as the  holders of the  Registrable  Securities
shall  reasonably  request and do any and all other acts or things  which may be
necessary or advisable to enable the holders  thereof to  consummate  the public
sale or other disposition thereof in such jurisdictions; PROVIDED, HOWEVER, that
the Company  shall not be  required to consent to general  service of process or
qualify to do business as a foreign  corporation where it would not be otherwise
required to consent or qualify;

        (v) at any  time  or when a  prospectus  covered  by  such  Registration
Statement is required to be delivered  under the Act,  notify the holders of the
Registrable  Securities  of the  happening of any event as a result of which the
prospectus included in such Registration  Statement, as then in effect, includes
an  untrue  statement  of a  material  fact or omits to  state a  material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading in the light of the  circumstances  then existing and, at the request
of the  holders  of the  Registrable  Securities,  prepare,  file and  furnish a
reasonable  number  of  copies  of a  supplement  to or  an  amendment  of  such
prospectus  as  may  be  necessary  so  that,  as  thereafter  delivered  to the
purchasers of such Registrable Securities,  such prospectus shall not include an
untrue statement of a material fact or omit to state a material fact required to
be stated  therein or necessary to make the statement  therein not misleading in
the light of the circumstances then existing;

        (vi)  provide a transfer  agent for the  Common  Stock no later than the
effective date of the Registration of any Registrable Securities;

        (vii) use its best  efforts  to  comply  with all  applicable  rules and
regulations of the Commission;

        (viii)  use its best  efforts  to cause all the  Registrable  Securities
either (A) to be listed on a national  securities  exchange (if the  Registrable
Securities are not already so listed) and on each additional national securities
exchange on which similar  securities  issued by the Company are then listed, if
the listing of the  Registrable  Securities is then permitted under the rules of
such exchange, or (B) to secure designation of all the Registrable Securities as
a Nasdaq "national market system security" within the meaning of Rule 11Aa2-1 of
the Commission  or,  failing that, (C) to secure listing on the Nasdaq  SmallCap
Market for the Registrable Securities; and


                                      -10-

<PAGE>



        (x) use its best efforts,  if requested by counsel to the  underwriters,
to help in obtaining all necessary approval of underwriters'  compensation terms
from the National  Association of Securities  Dealers,  Inc. in connection  with
such offering.

        6.5 EXPENSES.  The Company shall pay all Registration  Expenses incurred
by the Company in complying  with this Section 6;  PROVIDED,  HOWEVER,  that all
underwriting  discounts and selling  commissions  applicable to the  Registrable
Securities covered by a Registration  effected pursuant to this Section 6 hereof
shall be borne by the seller  thereof in proportion to the number of Registrable
Securities sold by the seller thereof.

        6.6 INFORMATION FURNISHED BY AND REPRESENTATIONS OF HOLDERS. It shall be
a  condition  precedent  to the  Company's  obligations  to the  holders  of the
Registrable  Securities  pursuant  to this  Section 6 that they  furnish  to the
Company in writing such  information  regarding  themselves and the distribution
proposed  by  them as the  Company  may  reasonably  request.  Additionally,  in
connection with a Registration  under this Section 6, the holders of Registrable
Securities represent and warrant to the Company that such holders will use their
best  efforts  to  comply  with all  applicable  rules  and  regulations  of the
Commission and will make such  representations and warranties to the Company and
the underwriters,  in each case, as are customarily made by selling shareholders
to  issuers  and  underwriters,  as the  case  may be,  in  underwritten  public
offerings.

        6.7  THE  COMPANY'S   INDEMNIFICATION  OF  HOLDERS.  The  Company  shall
indemnify and hold harmless, to the fullest extent permitted by law, each holder
of the Registrable Securities, each of its officers, directors and partners, and
each person  controlling  the holder of the Registrable  Securities  (within the
meaning of Section 15 of the Act or Section 20(a) of the Securities Exchange Act
of 1934, as amended (the "Exchange Act")), and each underwriter thereof, if any,
and each of its officers, directors, partners, and each person who controls such
underwriter (within the meaning of Section 15 of the Act or Section 20(a) of the
Exchange Act), against all claims, losses, damages or liabilities (or actions in
respect thereof) suffered or incurred by any of them, to the extent such claims,
losses,  damages  or  liabilities  arise  out of or are  based  upon any  untrue
statement (or alleged  untrue  statement)  of a material  fact  contained in any
prospectus  or  any  related   Registration   Statement  incident  to  any  such
Registration,  or any omission (or alleged omission) to state therein a material
fact required to be stated therein or necessary to make the  statements  therein
not  misleading,  or any  violation  by the  Company  of any rule or  regulation
promulgated  under the Act or the  Exchange  Act  applicable  to the Company and
relating to actions or inactions  required of the Company in connection with any
such Registration;  and the Company will reimburse the holder of the Registrable
Securities,  each  such  underwriter,  each of  their  officers,  directors  and
partners and each person who controls any such holder of Registrable  Securities
or  underwriter,  for all legal and all other  expenses  reasonably  incurred in
connection  with  investigating  or  defending  any such  claim,  loss,  damage,
liability or action;  PROVIDED,  HOWEVER,  that the indemnity  contained in this
Section  6.7 shall not apply to amounts  paid in  settlement  of any such claim,
loss, damage,  liability or action if settlement is effected without the consent
of the Company (which consent shall not unreasonably be withheld, conditioned or

                                      -11-

<PAGE>



delayed); and PROVIDED, HOWEVER, that the Company will not be liable in any such
case to the extent  that any such  claim,  loss,  damage,  liability  or expense
arises out of or is based  upon any  untrue  statement  or  omission  based upon
information  furnished  in writing to the  Company by the holder of  Registrable
Securities.

        6.8 HOLDERS'  INDEMNIFICATION OF THE COMPANY. Each holder of Registrable
Securities participating in any Registration shall indemnify and hold harmless ,
to the fullest extent  permitted by law, the Company,  each of its directors and
officers, each underwriter, if any, each person who controls the Company or such
underwriter  within the meaning of Section 15 of the Act or Section 20(a) of the
Exchange Act, against all claims, losses, damages and liabilities (or actions in
respect thereof) suffered or incurred by any of them and arising out of or based
upon any untrue  statement  (or alleged  untrue  statement)  of a material  fact
contained in such Registration Statement or related prospectus,  or any omission
(or alleged  omission) to state  therein a material  fact  required to be stated
therein or  necessary  to make the  statements  therein not  misleading,  or any
violation by the holder of any rule or regulation  promulgated  under the Act or
the Exchange Act  applicable  to the holder and relating to actions or inactions
required of such holder in connection  with the  Registration of the Registrable
Securities  pursuant to such  Registration  Statement;  and will  reimburse  the
Company  and such  directors,  officers,  partners,  persons,  underwriters  and
controlling  persons for all legal and all other expenses reasonably incurred in
connection  with  investigating  or  defending  any such  claim,  loss,  damage,
liability or action;  such  indemnification  and  reimbursement  shall be to the
extent,  but only to the extent,  that such untrue  statement (or alleged untrue
statement)  or  omission  (or  alleged  omission)  is made in such  Registration
Statement  or  prospectus  in  reliance  upon  and in  conformity  with  written
information furnished to the Company by the holder and stated to be specifically
for use in connection with the offering of Registrable Securities.

        6.9 INDEMNIFICATION PROCEDURE.  Promptly after receipt by an indemnified
party under this Section 6 of notice of the commencement of any action which may
give rise to a claim for indemnification hereunder, such indemnified party will,
if a claim in respect thereof is to be made against an indemnifying  party under
this  Section  6,  promptly  notify  the  indemnifying  party in  writing of the
commencement  thereof and generally  summarize  such action (but the omission of
such notice shall not relieve the  indemnifying  party from liability  except to
the extent that the indemnifying party is actually prejudiced by such failure to
receive the notice).  The indemnifying party shall have the right to participate
in and to assume the  defense of such  claim,  and shall be  entitled  to select
counsel for the defense of such claim with the approval of any parties  entitled
to  indemnification,   which  approval  shall  not  be  unreasonably   withheld,
conditioned or delayed.  Notwithstanding the foregoing,  the parties entitled to
indemnification  shall  have the right to employ  separate  counsel  (reasonably
satisfactory to the  indemnifying  party) to participate in the defense thereof,
but the fees and  expenses  of such  counsel  shall  be at the  expense  of such
indemnified  parties  unless  the named  parties to such  action or  proceedings
include  both  the  indemnifying  party  and  the  indemnified  parties  and the
indemnifying  party or such  indemnified  parties  shall  have been  advised  by
counsel that there are one or more legal defenses  available to the  indemnified
parties which are different from or additional to those available to the

                                      -12-

<PAGE>



indemnifying  party  (in which  case,  if the  indemnified  parties  notify  the
indemnifying  party in writing that they elect to employ separate counsel at the
reasonable  expense of the indemnifying  party, the indemnifying party shall not
have the right to assume the defense of such action or  proceeding  on behalf of
the indemnified  parties,  it being understood,  however,  that the indemnifying
party shall not, in connection with any such action or proceeding or separate or
substantially  similar or related action or proceeding in the same  jurisdiction
arising out of the same general allegations or circumstances,  be liable for the
reasonable  fees and expenses of more than one separate  counsel at any time for
all  indemnified  parties,  which  counsel shall be designated in writing by the
holders of a majority of the Registrable Securities).

        6.10 CONTRIBUTION. If the indemnification provided for in this Section 6
from an indemnifying  party is unavailable to an indemnified  party hereunder in
respect to any losses,  claims,  damages,  liabilities  or expenses  referred to
herein,  then the indemnifying  party, in lieu of indemnifying  such indemnified
party,  shall contribute to the amount paid or payable by such indemnified party
as a result of such losses,  claims,  damages,  liabilities  or expenses in such
proportion as is appropriate  to reflect the relative fault of the  indemnifying
party and indemnified party in connection with the statements or omissions which
result in such losses, claims, damages,  liabilities or expenses, as well as any
other relevant equitable considerations. The relative fault of such indemnifying
party and  indemnified  party shall be  determined  by reference to, among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied  by such  indemnifying  party or  indemnified  party  and the  parties'
relative intent, knowledge,  access to information supplied by such indemnifying
party or indemnified  party and opportunity to correct or prevent such statement
or  omission.  The  parties  agree  that it would not be just and  equitable  if
contribution  pursuant  to  this  Section  6.10  were  determined  by  pro  rata
allocation  or by any  other  allocation  that does not take  into  account  the
equitable  considerations  referred to in this Section 6.10. No person guilty of
fraudulent  misrepresentation within the meaning of the Act in connection with a
Registration  under  this  Section  6  shall  be  entitled  to  contribution  or
indemnification   from  any  person  that  is  not  guilty  of  such  fraudulent
misrepresentation.  The  amount  paid or  payable  by a party as a result of the
losses,  claims,  damages,  liabilities and expenses  referred to above shall be
deemed to include  any legal or other fees or  expenses  reasonably  incurred by
such party in  connection  with  investigating  or defending  any action,  suit,
proceeding or claim arising in connection with a Registration under this Section
6.

7. RESERVATION. The Company shall at all times reserve and keep available out of
its authorized  shares of Common Stock,  solely for the purpose of issuance upon
exercise of the Class B Warrant,  such number of shares of Common Stock or other
securities, properties or rights as shall be issuable upon the exercise thereof.
The Company  covenants and agrees that, upon exercise of the Class B Warrant and
payment of the  Exercise  Price  therefor,  all shares of Common Stock and other
securities,  properties and rights issuable upon such exercise shall be duly and
validly  issued,  fully paid and  nonassessable  and not  subject to  preemptive
rights of any stockholder.


                                      -13-

<PAGE>



8.      CERTAIN NOTICE REQUIREMENTS.

        8.1 HOLDER'S RIGHT TO RECEIVE NOTICE.  Nothing herein shall be construed
as conferring  upon the Holder the right to vote or consent or to receive notice
as a stockholder  for the election of directors or any other matter.  The Holder
shall not have any right  whatsoever as a stockholder  of the Company until such
time as the  certificate  or  certificates  evidencing  shares of  Common  Stock
issuable  upon  exercise of the Class B Warrant  have been issued by the Company
upon due  exercise of this Class B Warrant by the Holder.  If,  however,  at any
time prior to the expiration of the Class B Warrant and its exercise, any of the
events  described  in  Section  8.2 shall  occur,  then,  in one or more of said
events,  the Company  shall give written  notice of such event at least  fifteen
(15) days  prior to the date fixed as a record  date or the date of closing  the
transfer  books  for the  determination  of the  stockholders  entitled  to such
dividend,  distribution,  conversion or exchange of  securities or  subscription
rights, or entitled to vote on such proposed dissolution,  liquidation,  winding
up or sale.  Such  notice  shall  specify  such  record  date or the date of the
closing of the transfer books, as the case may be.

        8.2 EVENTS REQUIRING  NOTICE.  The Company shall be required to give the
notice described in this Section 8 upon one or more of the following events: (i)
if the  Company  shall  declare a record  date to  calculate  the holders of its
shares of Common Stock for the purpose of  entitling  them to receive a dividend
or distribution  payable otherwise than in cash, as set forth in Section 5.7, or
a cash dividend or distribution payable otherwise than out of retained earnings,
as indicated by the accounting treatment of such dividend or distribution on the
books of the Company,  or (ii) the Company shall offer to all the holders of its
Common Stock any additional shares of capital stock of the Company or securities
convertible into or exchangeable for shares of capital stock of the Company,  or
any option,  right or warrant to  subscribe  therefor,  or (iii) a  dissolution,
liquidation  or winding  up of the  Company  (other  than in  connection  with a
consolidation or merger) or a sale of all or substantially  all of its property,
assets and business shall be proposed or (iv) a merger or consolidation pursuant
to Section 5.4 hereof.

        8.3 NOTICE OF CHANGE IN  EXERCISE  PRICE.  The Company  shall,  promptly
after an event  requiring a change in the Exercise  Price  pursuant to Section 5
hereof, send notice to the Holder of such event and change (the "Price Notice").
The Price Notice shall  describe the event  causing the change and the method of
calculating  same and  shall be  certified  as being  true and  accurate  by the
Company's Chief Executive Officer and Treasurer.

        8.4 TRANSMITTAL OF NOTICES.  All notices,  requests,  consents and other
communications  under  this  Class B Warrant  shall be in  writing  and shall be
deemed to have been duly given or made when hand delivered, or when delivered by
responsible overnight courier or by registered or certified mail, return receipt
requested, addressed as set forth below:

                (i) If to the registered Holder of this Class B Warrant, to:



                                      -14-

<PAGE>




                     with a copy to:

                     Robert L. Blessey, Esq.
                     51 Lyon Ridge Road
                     Katonah, New York  10536

                (ii) if to the Company, to:

                     Cooper International Group, Inc.
                     122 East 42nd Street, Suite 1116
                     New York, New York 10168
                     Attention: Douglas P. Fields

                     with a copy to:

                     Parker Chapin Flattau & Klimpl, LLP
                     1211 Avenue of the Americas
                     New York, New York 10036
                     Attention: Henry I. Rothman, Esq.

Either of the Holder or the Company may change the  foregoing  address by notice
given pursuant to this Section 8.4.

9.      MISCELLANEOUS.

        9.1 AMENDMENTS. All material modifications or amendments to this Class B
Warrant shall require the written consent of the party against whom  enforcement
of the modification or amendment is sought.

        9.2 HEADINGS.  The headings contained herein are for the sole purpose of
convenience  of reference,  and shall not in any way limit or affect the meaning
or interpretation of any of the terms or provisions of this Class B Warrant.

        9.3  ENTIRE  AGREEMENT.  This Class B Warrant  (together  with the other
agreements and documents  heretofore or hereinafter  delivered pursuant to or in
connection with this Class B Warrant)  constitutes  the entire  agreement of the
parties  hereto with respect to the subject  matter  hereof,  and supersedes all
prior  agreements  and  understandings  of the parties,  oral and written,  with
respect to the subject matter hereof.

        9.4  BINDING  EFFECT.  This Class B Warrant  shall  inure  solely to the
benefit  of and shall be  binding  upon the  Holder  and the  Company  and their
permitted assignees,  respective successors,  legal representatives and assigns,
and no other person shall have or be construed to have

                                      -15-

<PAGE>



any legal or  equitable  right,  remedy or claim  under or in  respect  of or by
virtue of this Class B Warrant or any provisions herein contained.

        9.5  GOVERNING  LAW;  SUBMISSION TO  JURISDICTION.  This Class B Warrant
shall be governed by and construed and enforced in accordance  with the internal
laws of the State of New York,  without  giving  effect to the  conflict of laws
provisions thereof.  Any action,  proceeding or claim against the Company or the
Holder  arising out of, or relating in any way to this Class B Warrant  shall be
brought  and  enforced  in the  courts of the State of New York or of the United
States of America for the Southern District of New York, and the Company and the
Holder  irrevocably  submit to such  jurisdiction,  which  jurisdiction shall be
exclusive.  The Holder and the Company  waive any  objection  to such  exclusive
jurisdiction  and  that  such  courts  represent  an  inconvenient   forum.  The
prevailing  party in any such action shall be entitled to recover from the other
party all of its reasonable attorneys' fees and expenses relating to such action
or proceeding and/or incurred in connection with the preparation  therefor.  The
Holder and the Company waive their right to trial by jury.

        9.6 WAIVER, ETC. The failure of the Company or the Holder to at any time
enforce  any of the  provisions  of this Class B Warrant  shall not be deemed or
construed  to be a waiver of any such  provision,  nor to in any way  affect the
validity  of this  Class B Warrant or any  provision  hereof or the right of the
Company or any Holder to  thereafter  enforce  each and every  provision of this
Class B Warrant. No waiver of any breach, noncompliance or nonfulfillment of any
of the provisions of this Class B Warrant shall be effective unless set forth in
a written  instrument  executed  by the party or parties  against  whom or which
enforcement  of such  waiver  is  sought;  and no  waiver  of any  such  breach,
noncompliance or  nonfulfillment  shall be construed or deemed to be a waiver of
any other or subsequent breach, noncompliance or nonfulfillment.

        9.7  SEVERABILITY.  In the  event  that any  provision  of this  Class B
Warrant  shall be  determined  to be illegal  or  unenforceable,  the  remaining
provisions  of this Class B Warrant  shall remain  binding and in full force and
effect.


                                      -16-

<PAGE>



        IN WITNESS  WHEREOF,  the  Company has caused this Class B Warrant to be
signed by its duly authorized officer on the 21st day of June, 1996.


                                       COOPER INTERNATIONAL GROUP, INC.



                                       By:______________________________
                                           Douglas P. Fields
                                           President and Chief Executive Officer

Agreed to and Accepted
on this ______ day of June, 1996


By:_____________________________

Print Name:_______________________

                                      -17-

<PAGE>



Form to be used to exercise Class B Warrant:

COOPER INTERNATIONAL GROUP, INC.
122 East 42nd Street, Suite 1116
New York, New York 10168

Date: ________________, 19__

        The Undersigned hereby elects irrevocably to exercise the within Class B
Warrant  and  to  purchase   __________   shares  of  Common   Stock  of  Cooper
International  Group,  Inc. and hereby makes payment of  $_____________  (at the
rate of  $______________  per share) in payment of the Exercise  Price  pursuant
thereto.  Please  issue the shares as to which this Class B Warrant is exercised
in accordance with the instructions given below.



                                      ______________________________________
                                      Signature


                                      ______________________________________
                                      Signature Guaranteed

                                      Print Name, Address and Social Security or
                                      Taxpayer Identification Number:

                                      ______________________________________

                                      ______________________________________

                                      ______________________________________

                                      ______________________________________





                   INSTRUCTIONS FOR REGISTRATION OF SECURITIES

Name     _______________________________________________________________________
                            (Print in Block Letters)

Address  _______________________________________________________________________

        NOTICE:  The  signature  to this form must  correspond  with the name as
written upon the face of the within Class B Warrant in every particular  without
alteration or enlargement or any change whatsoever,  and must be guaranteed by a
bank,  other than a savings  bank,  or by a trust  company  or by a firm  having
membership on a registered national securities exchange.

                                      -18-

<PAGE>


Form to be used to assign Class B Warrant:

                                   ASSIGNMENT

        (To be executed by the registered  Holder to effect a transfer of all or
part of the within Class B Warrant):

        FOR VALUE RECEIVED,  ________________________________  does hereby sell,
assign  and  transfer  unto  __________________________  the  right to  purchase
____________  shares of Common Stock of Cooper  International  Group,  Inc. (the
"Company") evidenced by the within Class B Warrant and does hereby authorize the
Company to transfer such right on the books of the Company.

Dated:__________________, 199_


                                      ______________________________________
                                      Signature


                                      ______________________________________
                                      Signature Guaranteed


        NOTICE:  The  signature  to this form must  correspond  with the name as
written upon the face of the within Class B Warrant in every particular  without
alteration or enlargement or any change whatsoever,  and must be guaranteed by a
bank,  other than a savings  bank,  or by a trust  company  or by a firm  having
membership on a registered national securities exchange.

                                      -19-







                             1996 STOCK OPTION PLAN

                                       of

                        COOPER INTERNATIONAL GROUP, INC.

           1.  PURPOSES  OF THE PLAN.  This stock  option  plan (the  "Plan") is
designed to provide an incentive to employees  (including directors and officers
who are  employees)  and to  consultants  and directors who are not employees of
Cooper International Group, Inc., a Delaware corporation (the "Company"), or any
of its  Subsidiaries  (as defined in Paragraph  19), and to offer an  additional
inducement in obtaining the services of such persons.  The Plan provides for the
grant of "incentive stock options" ("ISOs") within the meaning of Section 422 of
the Internal  Revenue Code of 1986,  as amended (the "Code"),  and  nonqualified
stock options which do not qualify as ISOs  ("NQSOs"),  but the Company makes no
representation or warranty,  express or implied,  as to the qualification of any
option as an "incentive stock option" under the Code.

           2. STOCK SUBJECT TO THE PLAN.  Subject to the provisions of Paragraph
12, the aggregate  number of shares of common stock,  $.001 par value per share,
of the Company  ("Common Stock") for which options may be granted under the Plan
shall not exceed  1,000,000.  Such shares of Common Stock may, in the discretion
of the Board of  Directors of the Company  (the "Board of  Directors"),  consist
either in whole or in part of authorized but unissued  shares of Common Stock or
shares of Common  Stock  held in the  treasury  of the  Company.  Subject to the
provisions  of  Paragraph  13, any shares of Common  Stock  subject to an option
which for any reason expires, is canceled or is terminated  unexercised or which
ceases for any reason to be  exercisable  shall again become  available  for the
granting of options  under the Plan.  The Company  shall at all times during the
term of the Plan  reserve  and keep  available  such  number of shares of Common
Stock as will be sufficient to satisfy the requirements of the Plan.

           3.  ADMINISTRATION OF THE PLAN. The Plan shall be administered by the
Board of Directors or a committee  of the Board of Directors  consisting  of not
less than two  directors  (collectively,  the  "Committee").  A majority  of the
members of the Committee shall  constitute a quorum,  and the acts of a majority
of the members present at any meeting at which a quorum is present, and any acts
approved in writing by all members  without a meeting,  shall be the acts of the
Committee.

           Subject to the express  provisions of the Plan,  the Committee  shall
have the authority, in its sole discretion, to determine the employees who shall
be granted Employee Options and the consultants who shall be granted  Consultant
Options  and the  Non-Employee  Directors  who  shall  be  granted  Non-Employee
Director  Options (all as defined in Paragraph 19); the times when options shall
be granted;  whether an Employee Option shall be an ISO or a NQSO; the number of
shares of Common  Stock to be subject to each  option;  the term of each option;
the date each  option  shall  become  exercisable;  whether  an option  shall be
exercisable in whole, in part or in


<PAGE>


installments and, if in installments, the number of shares of Common Stock to be
subject to each installment,  whether the installments shall be cumulative,  the
date each installment shall become exercisable and the term of each installment;
whether to accelerate the date of exercise of any option or installment; whether
shares of Common  Stock may be issued  upon the  exercise of an option as partly
paid and, if so, the dates when future  installments of the exercise price shall
become due and the  amounts of such  installments;  the  exercise  price of each
option; the form of payment of the exercise price;  whether to restrict the sale
or other disposition of the shares of Common Stock acquired upon the exercise of
an option and, if so, whether to waive any such restriction;  whether to subject
the  exercise  of  all  or any  portion  of an  option  to  the  fulfillment  of
contingencies  as  specified  in the  contract  referred to in Paragraph 11 (the
"Contract"),  including without limitation,  contingencies  relating to entering
into a covenant not to compete with the Company,  any of its  Subsidiaries  or a
Parent (as defined in Paragraph  19), to financial  objectives  for the Company,
any of its  Subsidiaries  or a Parent,  a division  of any of the  foregoing,  a
product line or other category, and/or the period of continued employment of the
optionee with the Company, any of its Subsidiaries or a Parent, and to determine
whether such  contingencies  have been met;  whether an optionee is Disabled (as
defined in Paragraph 19); the amount, if any, necessary to satisfy the Company's
obligation to withhold taxes or other amounts;  the fair market value of a share
of Common Stock;  to construe the  respective  Contracts and the Plan;  with the
consent  of the  optionee,  to cancel or modify an  option,  provided,  that the
modified  provision is permitted to be included in an option  granted  under the
Plan on the date of the modification, and further, provided, that in the case of
a  modification  (within the  meaning of Section  424(h) of the Code) of an ISO,
such option as  modified  would be  permitted  to be granted on the date of such
modification under the terms of the Plan; to prescribe,  amend and rescind rules
and  regulations  relating  to the Plan;  and to make all  other  determinations
necessary or advisable for  administering  the Plan.  Any  controversy  or claim
arising out of or relating to the Plan, any option granted under the Plan or any
Contract  shall  be  determined  unilaterally  by  the  Committee  in  its  sole
discretion.  The  determinations  of the Committee on the matters referred to in
this Paragraph 3 shall be conclusive and binding on the parties.

           No member or former member of the  Committee  shall be liable for any
action,  failure to act or determination  made in good faith with respect to the
Plan or any option hereunder.  In addition, the Company shall indemnify and hold
harmless each member and former  member of the  Committee  and their  respective
successors,  assigns,  heirs and personal  representatives  from and against any
liability,  loss,  claim,  damage  and  expense  (including  without  limitation
attorneys fees and expenses)  incurred in connection  therewith by reason of any
action,  failure  to act  or  determination  made  in  good  faith  under  or in
connection with the Plan or any option hereunder to the fullest extent permitted
with respect to directors  under the  Company's  certificate  of  incorporation,
by-laws or applicable law.

           4.  ELIGIBILITY.  The  Committee  may from time to time,  in its sole
discretion, consistent with the purposes of the Plan, grant (a) Employee Options
to employees (including officers and directors who are employees) of the Company
or any of its Subsidiaries, (b)

                                       -2-

<PAGE>


Consultant Options to consultants to the Company or any of its Subsidiaries, and
(c)  Non-Employee  Director  Options to  Non-Employee  Directors.  Such  options
granted  shall cover such number of shares of Common Stock as the  Committee may
determine, in its sole discretion; provided, however, that the maximum number of
shares subject to Employee Options that may be granted to any individual  during
any calendar year under the Plan (the "162(m) Maximum") shall not exceed 250,000
shares;  and further,  provided,  that the aggregate market value (determined at
the time the option is granted in accordance  with Paragraph 5) of the shares of
Common Stock for which any eligible  employee may be granted ISOs under the Plan
or any other plan of the Company, or of a Parent or a Subsidiary of the Company,
which are  exercisable  for the first time by such optionee  during any calendar
year shall not exceed $100,000.  Such limitation shall be applied by taking ISOs
into account in the order in which they were granted. Any option (or the portion
thereof) granted in excess of such amount shall be treated as a NQSO.

           5. EXERCISE  PRICE.  The exercise price of the shares of Common Stock
under each option shall be determined  by the Committee in its sole  discretion;
provided,  however, that the exercise price of an ISO shall not be less than the
fair  market  value of the Common  Stock  subject to such  option on the date of
grant;  and  further,  provided,  that if,  at the time an ISO is  granted,  the
optionee  owns (or is  deemed  to own under  Section  424(d) of the Code)  stock
possessing  more than 10% of the total  combined  voting power of all classes of
stock of the Company,  of any of its  Subsidiaries or of a Parent,  the exercise
price of such ISO shall not be less  than 110% of the fair  market  value of the
Common Stock subject to such ISO on the date of grant.

           The fair market  value of a share of Common Stock on any day shall be
(a) if the  principal  market  for the  Common  Stock is a  national  securities
exchange, the average of the highest and lowest sales prices per share of Common
Stock on such day as reported by such exchange or on a composite tape reflecting
transactions on such exchange,  (b) if the principal market for the Common Stock
is not a national  securities  exchange  and the  Common  Stock is quoted on The
Nasdaq Stock Market  ("Nasdaq"),  and (i) if actual sales price  information  is
available  with  respect to the Common  Stock,  the  average of the  highest and
lowest sales prices per share of Common Stock on such day on Nasdaq,  or (ii) if
such  information  is not  available,  the average of the highest bid and lowest
asked  prices  per share of Common  Stock on such day on  Nasdaq,  or (c) if the
principal market for the Common Stock is not a national  securities exchange and
the Common  Stock is not quoted on Nasdaq,  the  average of the  highest bid and
lowest asked prices per share of Common Stock on such day as reported on the OTC
Bulletin  Board  Service or by  National  Quotation  Bureau,  Incorporated  or a
comparable service; provided,  however, that if clauses (a), (b) and (c) of this
Paragraph are all inapplicable,  or if no trades have been made or no quotes are
available  for such day,  the fair  market  value of the Common  Stock  shall be
determined by the Board by any method  consistent  with  applicable  regulations
adopted by the Treasury Department relating to stock options.

           6. TERM. The term of each option  granted  pursuant to the Plan shall
be  such  term as is  established  by the  Committee,  in its  sole  discretion;
provided, however, that the

                                       -3-

<PAGE>


term of each  ISO  granted  pursuant  to the  Plan  shall  be for a  period  not
exceeding 10 years from the date of grant thereof; and further,  provided,  that
if, at the time an ISO is granted,  the optionee owns (or is deemed to own under
Section 424(d) of the Code) stock possessing more than 10% of the total combined
voting power of all classes of stock of the Company,  of any of its Subsidiaries
or of a Parent,  the term of the ISO shall be for a period  not  exceeding  five
years from the date of grant. Options shall be subject to earlier termination as
hereinafter provided.

           7. EXERCISE.  An option (or any part or installment  thereof), to the
extent then  exercisable,  shall be  exercised by giving  written  notice to the
Company  at its  principal  office  stating  which  option  is being  exercised,
specifying the number of shares of Common Stock as to which such option is being
exercised and  accompanied  by payment in full of the aggregate  exercise  price
therefor  (or the amount due on exercise  if the  Contract  permits  installment
payments) (a) in cash or by certified  check or (b) if the  applicable  Contract
permits,  with  previously  acquired  shares of Common Stock having an aggregate
fair  market  value on the  date of  exercise  (determined  in  accordance  with
Paragraph  5)  equal  to the  aggregate  exercise  price  of all  options  being
exercised,  or with any combination of cash, certified check or shares of Common
Stock

           The  Committee  may, in its sole  discretion,  permit  payment of the
exercise  price of an option by delivery by the optionee of a properly  executed
notice,  together  with  a copy  of his  irrevocable  instructions  to a  broker
acceptable  to the  Committee  to deliver  promptly to the Company the amount of
sale or loan  proceeds  sufficient  to pay such  exercise  price.  In connection
therewith, the Company may enter into agreements for coordinated procedures with
one or more brokerage firms.

           A person  entitled to receive  Common  Stock upon the  exercise of an
option shall not have the rights of a stockholder with respect to such shares of
Common Stock until the date of issuance of a stock  certificate  to him for such
shares;  provided,  however,  that until such stock  certificate is issued,  any
optionee  using  previously  acquired  shares of Common  Stock in  payment of an
option  exercise price shall  continue to have the rights of a stockholder  with
respect to such previously acquired shares.

           In no case may a fraction of a share of Common  Stock be purchased or
issued under the Plan.

           8. TERMINATION OF RELATIONSHIP.  Except as may otherwise be expressly
provided  in the  applicable  Contract,  any  holder  of an  Employee  Option or
Consultant  Option  whose   relationship  with  the  Company,   its  Parent  and
Subsidiaries as an employee or a consultant has terminated for any reason (other
than the death or Disability  of the Optionee) may exercise such option,  to the
extent  exercisable  on the date of such  termination,  at any time within three
months after the date of  termination,  but not thereafter and in no event after
the date the option would  otherwise have expired;  provided,  however,  that if
such relationship is terminated


                                       -4-

<PAGE>


either (a) for cause,  or (b) without the  consent of the  Company,  such option
shall terminate immediately.

           For the purposes of the Plan,  an  employment  relationship  shall be
deemed to exist between an individual  and a corporation  if, at the time of the
determination,  the individual was an employee of such  corporation for purposes
of Section  422(a) of the Code. As a result,  an  individual  on military,  sick
leave or other bona fide leave of absence  shall  continue to be  considered  an
employee  for  purposes of the Plan during such leave if the period of the leave
does not exceed 90 days,  or, if longer,  so long as the  individual's  right to
reemployment with the Company (or a related corporation) is guaranteed either by
statute  or by  contract.  If the  period  of  leave  exceeds  90  days  and the
individual's  right to reemployment is not guaranteed by statute or by contract,
the employment  relationship  shall be deemed to have terminated on the 91st day
of such leave.

           Except as may  otherwise  be  expressly  provided  in the  applicable
Contract,  Employee Options and Consultant  Options granted under the Plan shall
not be  affected  by any  change in the  status of the  optionee  so long as the
optionee continues to be an employee of, or a consultant to, the Company, or any
of the  Subsidiaries  or a Parent  (regardless of having changed from one to the
other or having been transferred from one corporation to another).

           Except as may  otherwise  be  expressly  provided  in the  applicable
Contract,  the holder of an Non-Employee Director Option whose directorship with
the Company has terminated for any reason other than his death or Disability may
exercise such option, to the extent exercisable on the date of such termination,
at any  time  within  three  months  after  the  date  of  termination,  but not
thereafter  and in no event  after  the date the  option  would  otherwise  have
expired;  provided,  however,  that if his directorship  shall be terminated for
cause, such option shall terminate immediately.

           Nothing  in the Plan or in any  option  granted  under the Plan shall
confer  on any  optionee  any  right  to  continue  in the  employ  of,  or as a
consultant  to,  the  Company,  any of its  Subsidiaries  or a  Parent,  or as a
director of the Company,  or interfere in any way with any right of the Company,
any of its Subsidiaries or a Parent to terminate the optionee's  relationship at
any time for any reason whatsoever without liability to the Company,  any of its
Subsidiaries or a Parent.

           9. DEATH OR  DISABILITY  OF AN OPTIONEE.  Except as may  otherwise be
expressly provided in the applicable Contract,  if an optionee dies (a) while he
is an employee of, or consultant to, the Company,  any of its  Subsidiaries or a
Parent,  (b) within  three  months after the  termination  of such  relationship
(unless such termination was for cause or without the consent of the Company) or
(c) within one year following the termination of such  relationship by reason of
his Disability,  his Employee Option or Consultant  Option may be exercised,  to
the extent exercisable on the date of his death, by his Legal Representative (as
defined  in  Paragraph  19) at any time  within one year  after  death,  but not
thereafter  and in no event  after  the date the  option  would  otherwise  have
expired.


                                       -5-

<PAGE>


           Except as may  otherwise  be  expressly  provided  in the  applicable
Contract,  any optionee whose  relationship as an employee of, or consultant to,
the  Company,  its  Parent and  Subsidiaries  has  terminated  by reason of such
optionee's  Disability may exercise his Employee Option or Consultant Option, to
the extent exercisable upon the effective date of such termination,  at any time
within one year after such date,  but not  thereafter  and in no event after the
date the option would otherwise have expired.

           Except as may  otherwise  be  expressly  provided  in the  applicable
Contract,  if an optionee  dies (a) while he is a director of the  Company,  (b)
within three months after the termination of his  directorship  with the Company
(unless  such  termination  was for  cause)  or (c)  within  one year  after the
termination   following  the  termination  of  his  directorship  by  reason  of
Disability,  his Non-Employee  Director Options may be exercised,  to the extent
exercisable on the date of his death,  by his Legal  Representative  at any time
within one year after death,  but not  thereafter and in no event after the date
the option would  otherwise  have expired.  Except as may otherwise be expressly
provided in the applicable  Contract,  an optionee whose  directorship  with the
Company has  terminated by reason of Disability,  may exercise his  Non-Employee
Director  Options,  to the  extent  exercisable  on the  effective  date of such
termination, at any time within one year after such date, but not thereafter and
in no event after the date the option would otherwise have expired.

           10.  COMPLIANCE WITH SECURITIES  LAWS. The Committee may require,  in
its sole  discretion,  as a condition  to the exercise of any option that either
(a) a Registration  Statement  under the Securities Act of 1933, as amended (the
"Securities  Act"), with respect to the shares of Common Stock to be issued upon
such  exercise  shall be effective  and current at the time of exercise,  or (b)
there  is an  exemption  from  registration  under  the  Securities  Act for the
issuance of the shares of Common Stock upon such exercise.  Nothing herein shall
be construed as requiring the Company to register  shares  subject to any option
under the  Securities  Act or to keep any  Registration  Statement  effective or
current.

           The Committee may require, in its sole discretion,  as a condition to
the exercise of any option that the optionee  execute and deliver to the Company
his representations and warranties, in form, substance and scope satisfactory to
the  Committee,  which the Committee  determines  are necessary or convenient to
facilitate the perfection of an exemption from the registration  requirements of
the Securities Act, applicable state securities laws or other legal requirement,
including  without  limitation  that (a) the shares of Common Stock to be issued
upon the  exercise of the option are being  acquired by the optionee for his own
account,  for investment  only and not with a view to the resale or distribution
thereof, and (b) any subsequent resale or distribution of shares of Common Stock
by such  optionee  will be made only  pursuant to (i) a  Registration  Statement
under the Securities Act which is effective and current with respect to the

                                       -6-

<PAGE>


shares of  Common  Stock  being  sold,  or (ii) a  specific  exemption  from the
registration requirements of the Securities Act, but in claiming such exemption,
the  optionee  shall prior to any offer of sale or sale of such shares of Common
Stock  provide  the  Company  with  a  favorable   written  opinion  of  counsel
satisfactory to the Company,  in form,  substance and scope  satisfactory to the
Company,  as to the  applicability  of such  exemption to the  proposed  sale or
distribution.

           In addition,  if at any time the Committee  shall  determine,  in its
sole discretion, that the listing or qualification of the shares of Common Stock
subject  to  such  option  on any  securities  exchange,  Nasdaq  or  under  any
applicable  law,  or the  consent  or  approval  of any  governmental  agency or
regulatory  body,  is necessary or desirable as a condition to, or in connection
with,  the  granting  of an  option  or the  issue of  shares  of  Common  Stock
thereunder,  such  option may not be  exercised  in whole or in part unless such
listing, qualification, consent or approval shall have been effected or obtained
free of any conditions not acceptable to the Committee.

           11.  STOCK  OPTION  CONTRACTS.  Each option  shall be evidenced by an
appropriate  Contract  which  shall  be duly  executed  by the  Company  and the
optionee,   and  shall  contain  such  terms,   provisions  and  conditions  not
inconsistent herewith as may be determined by the Committee.

           12.  ADJUSTMENTS  UPON CHANGES IN COMMON STOCK.  Notwithstanding  any
other provision of the Plan, in the event of a stock dividend, recapitalization,
merger in which the Company is the surviving corporation,  split-up, combination
or  exchange  of shares or the like  which  results in a change in the number or
kind of shares of Common Stock which is  outstanding  immediately  prior to such
event,  the  aggregate  number  and kind of  shares  subject  to the  Plan,  the
aggregate number and kind of shares subject to each  outstanding  option and the
exercise price thereof,  and the 162(m) Maximum shall be appropriately  adjusted
in the same  manner as the  number  and kind of shares of a  stockholder  of the
Company who owned the same number and kind of shares  immediately  prior to such
event,  and the  exercise  price of the  options  shall be  adjusted so that the
aggregate  exercise  price of each  outstanding  unexercised  option remains the
same.  Notwithstanding  the  foregoing,  such  adjustment  may  provide  for the
elimination  of  fractional  shares which might  otherwise be subject to options
without  payment  therefor.  Such  adjustments  shall  be made by the  Board  of
Directors, whose determination shall be conclusive and binding on all parties.

           In the event of (a) the liquidation or dissolution of the Company, or
(b) a  merger  in  which  the  Company  is not the  surviving  corporation  or a
consolidation,  any outstanding options shall terminate upon the earliest of any
such event, unless other provision is made therefor in the transaction.

           13.  AMENDMENTS AND  TERMINATION OF THE PLAN. The Plan was adopted by
the Board of Directors on June 26, 1996. No option may be granted under the Plan
after June 25, 2006.  The Board of Directors,  without  further  approval of the
Company's stockholders,  may at any time suspend or terminate the Plan, in whole
or in  part,  or  amend  it from  time to time in such  respects  as it may deem
advisable,  including,  without limitation, in order that 


                                       -7-

<PAGE>


ISOs granted hereunder meet the requirements for "incentive stock options" under
the Code, to comply with the provisions of Rule 16b-3 of the Securities Exchange
Act of 1934,  Section  162(m) of the Code,  or any  change  in  applicable  law,
regulations,  rulings or interpretations of administrative  agencies;  provided,
however,  that no amendment  shall be effective  without the requisite  prior or
subsequent  stockholder  approval  which  would (a)  except as  contemplated  in
Paragraph  12,  increase the maximum  number of shares of Common Stock for which
options may be granted under the Plan or the 162(m)  Maximum,  (b) to the extent
required  by  Rule  16b-3,   materially   increase  the  benefits   accruing  to
participants  under  the Plan or (c)  change  the  eligibility  requirements  to
receive options hereunder.  No termination,  suspension or amendment of the Plan
shall,  without the consent of the holder of an existing and outstanding  option
affected  thereby,  adversely affect his rights under such option.  The power of
the  Committee to construe and  administer  any options  granted  under the Plan
prior to the termination or suspension of the Plan  nevertheless  shall continue
after such termination or during such suspension.

           14.  NON-TRANSFERABILITY OF OPTIONS. No option granted under the Plan
shall  be  transferable  otherwise  than  by will or the  laws  of  descent  and
distribution, and options may be exercised, during the lifetime of the optionee,
only by the optionee or his Legal Representatives. Except to the extent provided
above,  options  may not be  assigned,  transferred,  pledged,  hypothecated  or
disposed of in any way (whether by operation of law or otherwise)  and shall not
be subject to execution,  attachment or similar process,  and any such attempted
assignment,  transfer,  pledge,  hypothecation or disposition  shall be null and
void ab initio and of no force or effect.

           15. WITHHOLDING TAXES. The Company may withhold (a) cash, (b) subject
to any  limitations  under Rule 16b-3,  shares of Common Stock to be issued with
respect  thereto  having an aggregate  fair market  value on the  exercise  date
(determined in accordance with Paragraph 5), or (c) any combination  thereof, in
an amount equal to the amount  which the  Committee  determines  is necessary to
satisfy the  Company's  obligation to withhold  Federal,  state and local income
taxes or other amounts incurred by reason of the grant or exercise of an option,
its  disposition,  or the disposition of the underlying  shares of Common Stock.
Alternatively,  the Company  may  require the holder to pay to the Company  such
amount,  in cash,  promptly  upon demand.  The Company  shall not be required to
issue any shares of Common Stock  pursuant to any such option until all required
payments have been made.

           16. LEGENDS; PAYMENT OF EXPENSES. The Company may endorse such legend
or legends upon the certificates for shares of Common Stock issued upon exercise
of an option under the Plan and may issue such "stop  transfer"  instructions to
its  transfer  agent  in  respect  of  such  shares  as it  determines,  in  its
discretion,  to be necessary or appropriate to (a) prevent a violation of, or to
perfect an exemption from, the  registration  requirements of the Securities Act
and any applicable  state  securities  laws, (b) implement the provisions of the
Plan or any agreement  between the Company and the optionee with respect to such
shares of Common Stock, or (c) permit the Company to determine the occurrence of
a "disqualifying disposition," as

                                       -8-

<PAGE>


described in Section 421(b) of the Code, of the shares of Common Stock issued or
transferred upon the exercise of an ISO granted under the Plan.

           The Company shall pay all issuance taxes with respect to the issuance
of shares of Common Stock upon the exercise of an option granted under the Plan,
as well as all fees and expenses incurred by the Company in connection with such
issuance.

           17. USE OF  PROCEEDS.  The cash  proceeds  from the sale of shares of
Common Stock  pursuant to the exercise of options  under the Plan shall be added
to the general funds of the Company and used for such corporate  purposes as the
Board of Directors may determine.

           18.  SUBSTITUTIONS  AND ASSUMPTIONS OF OPTIONS OF CERTAIN CONSTITUENT
CORPORATIONS.  Anything in this Plan to the contrary notwithstanding,  the Board
of Directors may, without further approval by the  stockholders,  substitute new
options for prior options of a Constituent  Corporation (as defined in Paragraph
19) or assume the prior options of such Constituent Corporation.

           19. DEFINITIONS.  For purposes of the Plan, the following terms shall
be defined as set forth below:

               (a) "Constituent  Corporation"  shall mean any corporation  which
engages with the Company,  any of its  Subsidiaries or a Parent in a transaction
to which  Section  424(a)  of the Code  applies  (or would  apply if the  option
assumed or  substituted  were an ISO),  or any Parent or any  Subsidiary of such
corporation.

               (b) "Consultant Option" shall mean a NQSO granted pursuant to the
Plan to a person who, at the time of grant,  is a consultant to the Company or a
Subsidiary of the Company,  and at such time is neither a common law employee of
the Company or any of its Subsidiaries nor a director of the Company.

               (c)  "Disability"  shall mean a  permanent  and total  disability
within the meaning of Section 22(e)(3) of the Code.

               (d) "Employee  Option" shall mean an option  granted  pursuant to
the Plan to an  individual  who,  at the time of grant,  is an  employee  of the
Company or any of its Subsidiaries.

               (e) "Legal Representative" shall mean the executor, administrator
or other  person who at the time is entitled by law to exercise  the rights of a
deceased or  incapacitated  optionee with respect to an option granted under the
Plan.

                                       -9-

<PAGE>


               (f) "Non-Employee Director" shall mean a person who is a director
of the  Company,  but is not a common law  employee of the  Company,  any of its
Subsidiaries or a Parent.

               (g)  "Non-Employee  Director  Option"  shall mean a NQSO  granted
pursuant  to  the  Plan  to a  person  who,  at the  time  of  the  grant,  is a
Non-Employee Director.

               (h)  "Parent"   shall  have  the  same   definition   as  "parent
corporation" in Section 424(e) of the Code.

               (i)  "Subsidiary"  shall have the same  definition as "subsidiary
corporation" in Section 424(f) of the Code.

           20.  GOVERNING LAW;  CONSTRUCTION.  The Plan,  such options as may be
granted hereunder and all related matters shall be governed by, and construed in
accordance  with, the laws of the State of Delaware,  without regard to conflict
of law provisions.

           Neither the Plan nor any Contract  shall be construed or  interpreted
with any  presumption  against the Company by reason of the Company  causing the
Plan  or  Contract  to  be  drafted.   Whenever  from  the  context  it  appears
appropriate,  any term stated in either the singular or plural shall include the
singular and plural,  and any term stated in the  masculine,  feminine or neuter
gender shall include the masculine, feminine and neuter.

           21.   PARTIAL    INVALIDITY.    The    invalidity,    illegality   or
unenforceability  of any provision in the Plan or any Contract  shall not affect
the validity,  legality or enforceability  of any other provision,  all of which
shall be  valid,  legal and  enforceable  to the  fullest  extent  permitted  by
applicable law.

           22.  STOCKHOLDER  APPROVAL.  The Plan shall be subject to approval by
the affirmative  vote a majority of the shares present in person or by proxy and
entitled  to vote  thereon  at the  next  duly  held  meeting  of the  Company's
stockholders at which a quorum is present.  No options granted  hereunder may be
exercised prior to such approval;  provided,  however, that the date of grant of
any  option  shall be  determined  as if the Plan had not been  subject  to such
approval.  Notwithstanding the foregoing,  if the Plan is not approved by a vote
of the  stockholders of the Company on or before June 25, 1997, the Plan and any
options granted hereunder shall terminate.



                                      -10-




              INDEPENDENT AUDITORS' CONSENT AND REPORT ON SCHEDULE


To the Board of Directors and Stockholder of
Cooper Flooring International, Inc.

We consent to the use in this  Registration  Statement  of Cooper  International
Group,  Inc. on Form S-1 of our report  dated  September  1, 1995 related to the
financial  statements of Cooper Flooring  International,  Inc.  (formerly Cooper
Distributors,  Inc.)  appearing  in  the  Prospectus,  which  is  part  of  this
Registration Statement.

We also consent to the  reference to us under the headings  "Selected  Financial
Information" and "Experts" in such Prospectus.

Our audits of the financial statements referred to in our aforementioned  report
also included the financial statement schedule of Cooper Flooring International,
Inc. (the "Company") listed in Item 16. This financial statement schedule is the
responsibility of the Company's management.  Our responsibility is to express an
opinion based on our audit. In our opinion,  such financial  statement schedule,
when considered in relation to the basic financial  statements taken as a whole,
presents fairly in all material respects the information set forth therein.


/s/  DELOITTE & TOUCHE LLP

Miami, Florida
August 7, 1996



<PAGE>


                          INDEPENDENT AUDITORS' CONSENT


We consent to the use in this  Registration  Statement  of Cooper  International
Group,  Inc.  on Form S-1 of our report  dated June 28,  1996  appearing  in the
Prospectus, which is part of this Registration Statement.

We also consent to the  reference to us under the headings  "Selected  Financial
Information" and "Experts" in such Prospectus.



/s/  DELOITTE & TOUCHE LLP

Miami, Florida
August 7, 1996





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission