FONDA GROUP INC
424B3, 1997-07-01
PAPERBOARD CONTAINERS & BOXES
Previous: SECURACOM INC, S-1/A, 1997-07-01
Next: ARCH MINERAL CORP, S-8, 1997-07-01



<PAGE>

                                             Filed Pursuant to Rule 424(b)(3)
                                             Registration File No.: 333-24939
PROSPECTUS 

                            THE FONDA GROUP, INC. 

                            OFFER TO EXCHANGE ITS 
              9 1/2% SERIES B SENIOR SUBORDINATED NOTES DUE 2007 
           WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT FOR 
                        ANY AND ALL OF ITS OUTSTANDING 
              9 1/2% SERIES A SENIOR SUBORDINATED NOTES DUE 2007 
                 ($120,000,000 PRINCIPAL AMOUNT OUTSTANDING) 

   THE EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M., NEW 
YORK CITY TIME, ON JULY 30, 1997 (AS SUCH DATE MAY BE EXTENDED, THE 
"EXPIRATION DATE"). 

   The Fonda Group, Inc. (the "Company") hereby offers (the "Exchange 
Offer"), upon the terms and subject to the conditions set forth in this 
Prospectus and the accompanying letter of transmittal (the "Letter of 
Transmittal"), to exchange an aggregate of up to $120,000,000 principal 
amount of 9 1/2% Series B Senior Subordinated Notes due 2007 (the "New 
Notes") for an identical face amount of the outstanding 9 1/2% Series A 
Senior Subordinated Notes due 2007 (the "Old Notes" and, with the New Notes, 
the "Notes"). The terms of the New Notes are identical in all material 
respects to the terms of the Old Notes except that the registration and other 
rights relating to the exchange of Old Notes for New Notes and the 
restrictions on transfer set forth on the Old Notes will not appear on the 
New Notes. See "The Exchange Offer." The New Notes are being offered 
hereunder in order to satisfy certain obligations of the Company under a 
Registration Rights Agreement dated as of February 27, 1997 (the 
"Registration Rights Agreement") among the Company, Bear, Stearns & Co., Inc. 
and Dillon, Read Co. Inc. (the "Initial Purchasers"). Based on an 
interpretation by the staff of the Securities and Exchange Commission (the 
"Commission") set forth in no-action letters issued to third parties 
unrelated to the Company, New Notes issued pursuant to the Exchange Offer in 
exchange for Old Notes may be offered for resale, resold, and otherwise 
transferred by a holder thereof (other than a holder which is an "affiliate" 
of the Company within the meaning of Rule 405 under the Securities Act of 
1933, as amended (the "Securities Act")), without compliance with the 
registration and the prospectus delivery provisions of the Securities Act, 
provided that such New Notes are acquired in the ordinary course of such 
holder's business and such holder has no arrangement with any person to 
participate in or is engaged in or is planning to be engaged in the 
distribution of such New Notes. 

   The New Notes will bear interest at a rate of 9 1/2% per annum, payable 
semi-annually in arrears on March 1 and September 1 of each year, commencing 
September 1, 1997. The Company will not be required to make any mandatory 
redemption or sinking fund payment with respect to the New Notes prior to 
maturity. The New Notes will be redeemable at the option of the Company, in 
whole or in part, at any time after March 1, 2002 at the redemption prices 
set forth herein. In addition, at the option of the Company, up to one-third 
of the Notes may be redeemed prior to March 1, 2000 at the redemption price 
set forth herein with the net proceeds of a public offering of common stock 
of the Company; provided that at least two-thirds of the aggregate principal 
amount of the New Notes originally issued under the Indenture (as defined 
herein) remain outstanding following such redemption. In addition, upon the 
occurrence of a Change of Control (as defined herein) prior to March 1, 2002, 
the Company, at its option, may redeem all, but not less than all, of the 
outstanding New Notes as a redemption price equal to 100% of the principal 
amount thereof plus the applicable Make-Whole Premium (as defined herein). 
Upon the occurrence of a Change of Control at any time, the Company will be 
required to make an offer to repurchase each holder's New Notes at a price 
equal to 101% of the aggregate principal amount thereof plus accrued and 
unpaid interest, if any, to the date of purchase. There can be no assurance 
that the Company will have the financial resources necessary or the ability 
to repurchase the New Notes upon a Change of Control. The New Notes will be 
general unsecured obligations of the Company and will be subordinate in right 
of payment to all existing and future Senior Debt (as defined herein) and 
will be senior or pari passu in right of payment to all existing and future 
subordinated indebtedness of the Company. As of April 27, 1997, the Company 
had $3.1 million of Senior Debt outstanding. See "Description of New Notes" 
and "Description of Certain Indebtedness." 

   The Company will accept for exchange from an Eligible Holder any and all 
Old Notes that are validly tendered prior to 5:00 p.m., New York City time, 
on the Expiration Date. For purposes of the Exchange Offer, "Eligible Holder" 
shall mean the registered owner of any Old Notes that remain Transfer 
Restricted Securities, as reflected on the records of The Bank of New York, 
as registrar for the Old Notes (in such capacity, the "Registrar"), or any 
person whose Old Notes are held of record by the depository of the Old Notes. 
Tenders of Old Notes may be withdrawn at any time prior to 5:00 p.m., New 
York City time, on the Expiration Date. For purposes of the Exchange Offer, 
"Transfer Restricted Securities" means each Old Note until the earliest to 
occur of (i) the date on which such Old Note is exchanged in this Exchange 
Offer and entitled to be resold to the public by the holder thereof without 
complying with the prospectus delivery provisions of the Securities Act, (ii) 
the date on which such Old Note is registered under the Securities Act and is 
disposed of in a shelf registration statement, if applicable, or (iii) the 
date on which such Old Note has been distributed to the public pursuant to 
Rule 144 under the Securities Act or by a broker-dealer pursuant to the plan 
of distribution described herein. See "Plan of Distribution." 

   The Company will not receive any proceeds from the Exchange Offer and will 
pay all the expenses incident to the Exchange Offer. If the Company 
terminates the Exchange Offer and does not accept for exchange any Old Notes, 
it will promptly return the Old Notes to the holders thereof. See "The 
Exchange Offer." 

   Each broker-dealer that receives New Notes for its own account pursuant to 
the Exchange Offer must acknowledge that it will deliver a prospectus in 
connection with any resale of such New Notes. The Letter of Transmittal 
states that by so acknowledging and by delivering a prospectus, a 
broker-dealer will not be deemed to admit that it is an "underwriter" within 
the meaning of the Securities Act. This Prospectus, as it may be amended or 
supplemented from time to time, may be used by a broker-dealer in connection 
with resales of New Notes received in exchange for Old Notes where such Old 
Notes were acquired by such broker-dealer as a result of market-making 
activities or other trading activities. Any broker-dealer that acquired Old 
Notes directly from the Company and not as a result of market-making 
activities or other trading activities, in the absence of an exemption from 
the registration requirements of the Securities Act, must comply with such 
registration requirements and the prospectus delivery requirements of the 
Securities Act in connection with any secondary resales of New Notes received 
in exchange for such Old Notes. The Company has agreed that, for a period of 
270 days after the effective date hereof, it will make this Prospectus 
available to any broker-dealer for use in connection with any such resale. 
See "The Exchange Offer" and "Plan of Distribution." 

   Prior to this Exchange Offer, there has been no public market for the 
Notes. To the extent that Old Notes are tendered and accepted in the Exchange 
Offer, a holder's ability to sell untendered Old Notes could be adversely 
affected. If a market for the New Notes should develop, the New Notes could 
trade at a discount from their principal amount. The Company does not 
currently intend to list the New Notes on any securities exchange or to seek 
approval for quotation through any automated quotation system. There can be 
no assurance that an active public market for the New Notes will develop. 

   The Exchange Agent for the Exchange Offer is The Bank of New York. 

   SEE "RISK FACTORS" BEGINNING ON PAGE 14 HEREIN FOR A DISCUSSION OF CERTAIN 
RISKS THAT SHOULD BE CONSIDERED BY ELIGIBLE HOLDERS IN EVALUATING THE 
EXCHANGE OFFER. 

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

                THE DATE OF THIS PROSPECTUS IS JUNE 30, 1997. 
<PAGE>
                            AVAILABLE INFORMATION 

   The Company has filed with the Commission a Registration Statement (which 
term shall include any amendments thereto) on Form S-4 under the Securities 
Act with respect to the securities offered by this Prospectus. This 
Prospectus, which constitutes a part of the Registration Statement, does not 
contain all the information set forth in the Registration Statement and the 
exhibits and schedules thereto, to which reference is hereby made. Each 
statement made in this Prospectus referring to a document filed as an exhibit 
or schedule to the Registration Statement is qualified in its entirety by 
reference to the exhibit or schedule for a complete statement of its terms 
and conditions, although all of the material terms of the Company's contracts 
and agreements that would be material to an investor have been summarized in 
this Prospectus. In addition, upon the effectiveness of the Registration 
Statement filed with the Commission, the Company will be subject to the 
informational requirements of the Securities Exchange Act of 1934, as amended 
(the "Exchange Act"), and in accordance therewith the Company will file 
periodic reports and other information with the Commission relating to its 
business, financial statements and other matters. Any interested parties may 
inspect and/or copy the Registration Statement, its schedules and exhibits, 
and the periodic reports and other information filed in connection therewith, 
at the public reference facilities maintained by the Commission at Room 1024, 
Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549 and at the 
Commission's regional offices located at Citicorp Center, 500 W. Madison 
Street, Suite 1400, Chicago, Illinois 60661, and 7 World Trade Center, Suite 
1300, New York, New York 10048. Copies of such materials can be obtained at 
prescribed rates by addressing written requests for such copies to the Public 
Reference Section of the Commission at its principal office at Judiciary 
Plaza, 450 Fifth Street, N.W., Room 1024, Washington, D.C. 20549. The 
Commission also maintains a Web site that contains reports, proxy and 
information statements and other information regarding registrants. The 
Commission's Web site can be accessed on the World Wide Web at 
http://www.sec.gov. The obligations of the Company under the Exchange Act to 
file periodic reports and other information with the Commission may be 
suspended, under certain circumstances, if the New Notes are held of record 
by fewer than 300 holders at the beginning of any fiscal year and are not 
listed on a national securities exchange. The Company has agreed that, 
whether or not it is required to do so by the rules and regulations of the 
Commission, for so long as any of the Notes remain outstanding it will 
furnish to the holders of the Notes, and if required by the Exchange Act, 
file with the Commission all annual, quarterly and current reports that the 
Company is or would be required to file with the Commission pursuant to 
Section 13(a) or 15(d) of the Exchange Act. In addition, for so long as any 
of the Old Notes remain outstanding, the Company has agreed to make available 
to any prospective purchaser of the Old Notes or beneficial owner of the Old 
Notes in connection with any sale thereof the information required by Rule 
144A(d)(4) under the Securities Act. 

   THIS PROSPECTUS INCORPORATES DOCUMENTS BY REFERENCE WHICH ARE NOT PRESENT 
HEREIN OR DELIVERED HEREWITH. COPIES OF ANY SUCH DOCUMENTS FILED BY THE 
COMPANY, INCLUDING EXHIBITS TO SUCH DOCUMENTS, ARE AVAILABLE TO ANY 
REGISTERED HOLDER OR BENEFICIAL OWNER OF THE OLD NOTES UPON WRITTEN OR ORAL 
REQUEST AND WITHOUT CHARGE FROM THE FONDA GROUP, INC., 21 LOWER NEWTON 
STREET, ST. ALBANS, VERMONT 05478, ATTENTION: CHIEF FINANCIAL OFFICER. 
TELEPHONE REQUESTS MAY BE DIRECTED TO THE COMPANY AT (802) 524-5966. IN ORDER 
TO ENSURE TIMELY DELIVERY OF THE DOCUMENTS, ANY SUCH REQUEST SHOULD BE MADE 
BY JULY 20, 1997. 

   NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY 
REPRESENTATIONS, OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS. IF GIVEN OR 
MADE, SUCH INFORMATION OR REPRESENTATIONS MAY NOT BE RELIED UPON AS HAVING 
BEEN AUTHORIZED BY THE COMPANY. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER 
OR SOLICITATION WITH RESPECT TO ANY SECURITY OTHER THAN THE SECURITIES 
OFFERED HEREBY OR AN OFFER TO OR SOLICITATION OF ANY PERSON IN ANY 
JURISDICTION IN WHICH SUCH AN OFFER OR SOLICITATION WOULD BE UNLAWFUL. 
NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY DISTRIBUTION OF SECURITIES 
HEREUNDER SHALL UNDER ANY CIRCUMSTANCES CREATE ANY IMPLICATION THAT THE 
INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE 
HEREOF OR THAT THERE HAS BEEN NO CHANGE IN THE INFORMATION SET FORTH HEREIN 
OR IN THE AFFAIRS OF THE COMPANY SINCE THE DATE HEREOF. 

                                2           
<PAGE>
                              PROSPECTUS SUMMARY 

   The following summary is qualified in its entirety by the more detailed 
information and financial statements, including the notes thereto, appearing 
elsewhere in this Prospectus. The Company's fiscal year ends on the last 
Sunday in July, and references to particular fiscal years of the Company 
refer to the 52 weeks (or 53 weeks for Fiscal 1994) ended on the last Sunday 
of July of the year indicated. Portions of this Prospectus may constitute 
forward-looking statements. See "Risk Factors--Forward-Looking Statements." 
All capitalized terms used in this Prospectus without definition are defined 
as set forth below under the caption "Description of New Notes--Certain 
Definitions." 

                                 THE COMPANY 

   The Company believes it is a leading converter and marketer of a broad 
line of disposable paper food service products. The Company sells its 
products under both branded and private labels to the consumer and 
institutional markets and participates at all major price points. The Company 
believes it is a market leader in the sale of premium white, colored and 
custom-printed napkins, placemats, tablecovers and food trays and in the sale 
of private label consumer paper plates, bowls and cups. The Company's 
Sensations, Splash(Registered Trademark) and Party Creations(Registered 
Trademark) brands are well recognized in the consumer markets and its 
Hoffmaster(Registered Trademark) brand is well recognized in the 
institutional markets. 

   During the past two years, the Company has grown rapidly, principally 
through the completion of four acquisitions (the "Acquisitions"). As the 
Company completes the integration of the Acquisitions, it expects to continue 
to improve manufacturing efficiencies, achieve further cost savings and 
increase profitability. As evidence of the Company's rapid growth, its net 
sales, net income and EBITDA (as defined herein) increased from $61.8 
million, $0.3 million and $3.0 million, respectively, in Fiscal 1994 to 
$204.9 million, $3.4 million and $17.3 million, respectively, in Fiscal 1996. 
For Fiscal 1996, after giving pro forma effect to the three acquisitions 
consummated during Fiscal 1996 (collectively, the "Fiscal 1996 
Acquisitions"), the Company would have had net sales of $262.5 million, net 
income of $4.3 million and EBITDA of $24.2 million. 

   The Company offers a broad range of products, enabling it to offer its 
customers "one-stop" shopping for their disposable food service product 
needs. The Company's principal products include (i) paperboard products, such 
as white, colored and printed paper plates and bowls (approximately 31% of 
gross sales), paper cups for both hot and cold drinks (approximately 10%), 
handled food pails for take-out food and food trays (approximately 6%); (ii) 
tissue products, such as printed and solid napkins (approximately 21%) and 
printed and solid paper tablecovers and crepe paper (approximately 9%); (iii) 
specialty products, such as placemats (approximately 9%), doilies, tray 
covers and fluted products including baking cups (approximately 8%); and (iv) 
products for resale, such as plastic cutlery, coasters, plastic cups and 
plastic toothpicks (approximately 6%). See "Business--Products." The Company 
is principally a converter and marketer of paperboard and tissue products, 
the prices of which typically follow the general movement in the costs of 
such principal raw materials. The Company believes it is generally able to 
maintain relatively stable margins between its selling prices and its raw 
materials costs. 

   According to the Pulp & Paper Fact Book published by Miller Freeman 
(1996), growth in unit production of disposable paper food service products 
has been relatively stable during the past decade and tracks the growth of 
end-users of these products. The Company believes recent growth in the 
disposable paper food service products industry has been and will continue to 
be influenced principally by increased away-from-home dining, take-out 
convenience and sanitary considerations. In addition, management believes 
that the industry has experienced consolidation in recent years and will 
further consolidate over the next several years as smaller local and regional 
competitors experience greater difficulty competing with larger national 
competitors. The Company believes that it is well positioned to take 
advantage of and benefit from this consolidation. 

   The Company sells its products to more than 2,500 consumer and 
institutional customers located throughout the United States and has 
developed and maintained long-term relationships with many of 

                                3           
<PAGE>
these customers. The Company's consumer customers include (i) supermarkets, 
(ii) mass merchandisers and (iii) warehouse clubs and other retailers. The 
Company's institutional customers include major food service distributors as 
well as restaurants, schools, hospitals and other major institutions with 
dining facilities. 

                         BUSINESS AND GROWTH STRATEGY 

   The Company believes that it can maintain and improve its position in the 
disposable paper food service products industry by (i) selectively pursuing 
and successfully integrating strategic acquisitions, (ii) continuing to 
provide value-added products and services, (iii) continuing to be responsive 
to customer demands and (iv) increasing its production of specialty and 
deep-tone colored tissue. The Company will pursue its growth strategy 
through: 

   o  Strategic Acquisitions. The Company targets acquisitions for their 
      ability to complement and broaden existing product lines, penetrate 
      additional end-use markets, strengthen existing market positions, 
      expand the Company's geographic scope and provide manufacturing, sales 
      and marketing economies. When integrating acquisitions, the Company 
      seeks to (i) reduce manufacturing and production costs through the 
      elimination of redundant facilities, the consolidation of overhead and 
      the more efficient use of its manufacturing equipment; (ii) achieve 
      sales and marketing economies of scale through consolidation; (iii) 
      reduce procurement costs by leveraging its purchasing power; (iv) 
      improve customer service through geographic diversification; and (v) 
      increase net sales by cross-marketing the Company's products to an 
      expanded customer base. 

   o  Value-Added Products and Services. The Company has focused and expects 
      to continue to focus on higher margin, value-added products where it 
      has a competitive advantage while continuing to produce high volume 
      commodity-oriented product lines. These niche value-added products 
      include print-to-the-edge napkins and premium table top products, which 
      are not the principal focus of the Company's larger competitors. In 
      addition, the Company believes its processing of custom orders 
      differentiates it from its competitors. The Company also intends to 
      continue to provide value-added services, such as Electronic Data 
      Interchange ("EDI") capabilities, automatic shipment notification to 
      customers, sales training for distributors, promotional support, 
      brochures and catalogs, state-of-the-art graphics services, 
      merchandising programs, prompt delivery of products and information 
      systems that provide detailed sales data to customers. 

        In order to better serve its customers, the Company is focusing on 
      the development of new product designs, increasing brand awareness and 
      channel marketing. Management believes that new product designs provide 
      customers recognized value by offering alternatives in color and style. 
      In addition, the Company believes that its brand names are associated 
      with high quality products. The Company supports its brand identity and 
      private label program through enhanced packaging and promotion. 
      Products and programs will be developed for specific distribution 
      channels. Additionally, the Company seeks, through its direct sales 
      force, to create "pull-through" demand by marketing directly to 
      end-users in order to create additional demand from institutional 
      distributors for the Company's products. 

   o  Natural Dam Expansion. The Company expects to complete the installation 
      of an existing second paper machine at the Company's Natural Dam mill 
      by the end of 1997 which will produce specialty and deep-tone colored 
      tissue paper, the primary raw material used in the conversion of 
      colored napkins and tablecovers. This expansion is expected to (i) 
      double the mill's production capacity; (ii) significantly lower its 
      unit cost of production; and (iii) provide the Company with greater 
      operating flexibility to source tissue paper for its own converting 
      operations as well as sell specialty tissue to third parties. 

   The Company's principal executive offices are located at 21 Lower Newton 
Street, St. Albans, Vermont 05478, and its telephone number is (802) 524-5966.

                                4           
<PAGE>
                          ISSUANCE OF THE OLD NOTES 

   The outstanding $120.0 million principal amount of 9 1/2% Series A Senior 
Subordinated Notes due 2007 (the "Old Notes") were sold by the Company to 
Bear, Stearns & Co. Inc. and Dillon, Read & Co. Inc. (the "Initial 
Purchasers") on February 27, 1997 (the "Closing Date") pursuant to a Purchase 
Agreement, dated as of February 24, 1997 (the "Purchase Agreement"), among 
the Company and the Initial Purchasers. The Initial Purchasers subsequently 
resold the Old Notes in reliance on Rule 144A under the Securities Act and 
other available exemptions under the Securities Act on or about February 27, 
1997. The Company and the Initial Purchasers also entered into a Registration 
Rights Agreement, dated as of February 27, 1997 (the "Registration Rights 
Agreement"), among the Company and the Initial Purchasers, pursuant to which 
the Company granted certain registration rights for the benefit of the 
holders of the Old Notes. The Exchange Offer is intended to satisfy certain 
of the Company's obligations under the Registration Rights Agreement with 
respect to the Old Notes. See "The Exchange Offer--Purpose and Effects." 

   The Old Notes were issued under an indenture, dated as of February 27, 
1997 (the "Indenture"), between the Company and The Bank of New York as 
trustee (in such capacity, the "Trustee"). The New Notes are also being 
issued under the Indenture and are entitled to the benefits of the Indenture. 
The form and terms of the New Notes will be identical in all material 
respects to the form and terms of the Old Notes except that (i) the New Notes 
have been registered under the Securities Act and, therefore, will not bear 
legends restricting the transfer thereof, (ii) holders of New Notes will not 
be entitled to the liquidated damages otherwise payable under the terms of 
the Registration Rights Agreement in respect of Old Notes constituting 
Transfer Restricted Securities held by such holders during any period in 
which a Registration Default (as defined) is continuing (the "Liquidated 
Damages") and (iii) holders of New Notes will not be, and upon the 
consummation of the Exchange Offer, Eligible Holders of Old Notes will no 
longer be, entitled to certain rights under the Registration Rights Agreement 
intended for the holders of unregistered securities. The Exchange Offer shall 
be deemed consummated upon the delivery of the Company to the Exchange Agent 
under the Indenture of New Notes in the same aggregate principal amount as 
the aggregate principal amount of Old Notes that are validly tendered by 
holders thereof pursuant to the Exchange Offer. See "The Exchange 
Offer--Termination of Certain Rights" and "--Procedures for Tendering" and 
"Description of New Notes--Registration Rights; Liquidated Damages." 

   The proceeds received by the Company from the issuance of the Old Notes 
were used to repay certain existing indebtedness of the Company, for capital 
expenditures, to pay certain fees and expenses associated with the issuance 
of the Old Notes and for general corporate purposes. A maximum of up to $10.0 
million from the net proceeds from the issuance of the Old Notes may be used 
to repurchase up to 74,000 shares of common stock of the Company at $135.00 
per share from the Company's stockholders pursuant to a pro rata offer made 
to them by the Company (the "Stock Repurchase"). Any proceeds from the 
issuance of the Old Notes not used for the Stock Repurchase may be used for 
general corporate purposes. There will be no proceeds to the Company from any 
exchange pursuant to the Exchange Offer. 

                                5           
<PAGE>
                              THE EXCHANGE OFFER 

THE EXCHANGE OFFER ............  The Company is offering, upon the terms and 
                                 subject to the conditions set forth herein 
                                 and in the accompanying letter of 
                                 transmittal (the "Letter of Transmittal"), 
                                 to exchange its 9 1/2% Series B Senior 
                                 Subordinated Notes due 2007 (the "New 
                                 Notes," and, with the Old Notes, the 
                                 "Notes") for an identical face amount of the 
                                 outstanding Old Notes (the "Exchange 
                                 Offer"). As of the date of this Prospectus, 
                                 $120.0 million in aggregate principal amount 
                                 of the Old Notes is outstanding, the maximum 
                                 amount authorized by the Indenture for all 
                                 Notes. As of June 30, 1997, there was one 
                                 registered holder of the Old Notes, Cede & 
                                 Co. ("Cede"), which held $120.0 million of 
                                 aggregate principal amount of the Old Notes. 
                                 See "The Exchange Offer--Terms of the 
                                 Exchange Offer." 

EXPIRATION DATE ...............  5:00 p.m., New York City time, on July 30, 
                                 1997, as the same may be extended. See "The 
                                 Exchange Offer--Expiration Date; Extension; 
                                 Termination; Amendments." 

CONDITIONS OF THE EXCHANGE 
 OFFER ........................  The Exchange Offer is not conditioned upon 
                                 any minimum principal amount of Old Notes 
                                 being tendered for exchange. However, the 
                                 Exchange Offer is subject to certain 
                                 customary conditions, which may be waived by 
                                 the Company. See "The Exchange 
                                 Offer--Conditions of the Exchange Offer." 

ACCRUED INTEREST ON THE OLD 
 NOTES ........................  The New Notes will bear interest at a rate 
                                 equal to 9 1/2% per annum from and including 
                                 their date of issuance. Eligible Holders 
                                 whose Old Notes are accepted for exchange 
                                 will have the right to receive interest 
                                 accrued thereon from the date of original 
                                 issuance of the Old Notes or the last 
                                 Interest Payment Date, as applicable, to, 
                                 but not including, the date of issuance of 
                                 the New Notes, such interest to be payable 
                                 with the first interest payment on the New 
                                 Notes. Interest on the Old Notes accepted 
                                 for exchange, which accrues at the rate of 9 
                                 1/2% per annum, will cease to accrue on the 
                                 day prior to the issuance of the New Notes. 

PROCEDURES FOR TENDERING OLD 
 NOTES ........................  Each holder of Old Notes wishing to accept 
                                 the Exchange Offer must complete, sign and 
                                 date the Letter of Transmittal, or a 
                                 facsimile thereof, in accordance with the 
                                 instructions contained herein and therein, 
                                 and mail or otherwise deliver such Letter of 
                                 Transmittal, or such facsimile, together 
                                 with the Old Notes and any other required 
                                 documentation to the exchange agent (the 
                                 "Exchange Agent") at the address set forth 
                                 herein. Old Notes may be physically 
                                 delivered, but physical delivery is not 
                                 required if a confirmation of a book-entry 
                                 of such Old Notes to the Exchange Agent's 
                                 account at The Depositary Trust Company 
                                 ("DTC" or the "Depositary") is delivered in 
                                 a timely fashion. By executing the Letter of 
                                 Transmittal, each holder will represent to 
                                 the Company that, among other things, the 
                                 New Notes acquired pursuant to the Exchange 
                                 Offer are being 

                                6           
<PAGE>
                                 obtained in the ordinary course of business 
                                 of the person receiving such New Notes, 
                                 whether or not such person is the holder, 
                                 that neither the holder nor any such other 
                                 person is engaged in, or intends to engage 
                                 in, or has an arrangement or understanding 
                                 with any person to participate in, the 
                                 distribution of such New Notes and that 
                                 neither the holder nor any such other person 
                                 is an "affiliate," as defined under Rule 405 
                                 of the Securities Act, of the Company. Each 
                                 broker or dealer that receives New Notes for 
                                 its own account in exchange for Old Notes, 
                                 where such Old Notes were acquired by such 
                                 broker or dealer as a result of 
                                 market-making activities or other trading 
                                 activities, must acknowledge that it will 
                                 deliver a prospectus in connection with any 
                                 resale of such New Notes. See "The Exchange 
                                 Offer--Procedures for Tendering" and "Plan 
                                 of Distribution." 

GUARANTEED DELIVERY 
 PROCEDURES ...................  Eligible Holders of Old Notes who wish to 
                                 tender their Old Notes and (i) whose Old 
                                 Notes are not immediately available or (ii) 
                                 who cannot deliver their Old Notes or any 
                                 other documents required by the Letter of 
                                 Transmittal to the Exchange Agent prior to 
                                 the Expiration Date (or complete the 
                                 procedure for book-entry transfer on a 
                                 timely basis), may tender their Old Notes 
                                 according to the guaranteed delivery 
                                 procedures set forth in the Letter of 
                                 Transmittal. See "The Exchange 
                                 Offer--Guaranteed Delivery Procedures." 

ACCEPTANCE OF OLD NOTES AND 
 DELIVERY OF NEW NOTES ........  Upon satisfaction or waiver of all 
                                 conditions of the Exchange Offer, the 
                                 Company will accept any and all Old Notes 
                                 that are properly tendered in the Exchange 
                                 Offer prior to 5:00 p.m., New York City 
                                 time, on the Expiration Date. The New Notes 
                                 issued pursuant to the Exchange Offer will 
                                 be delivered promptly after acceptance of 
                                 the Old Notes. See "The Exchange 
                                 Offer--Procedures for Tendering." 

WITHDRAWAL RIGHTS .............  Tenders of Old Notes may be withdrawn at any 
                                 time prior to 5:00 p.m., New York City time, 
                                 on the Expiration Date. See "The Exchange 
                                 Offer--Withdrawal of Tenders." 

THE EXCHANGE AGENT ............  The Bank of New York is the exchange agent 
                                 (in such capacity, the "Exchange Agent"). 
                                 The address and telephone number of the 
                                 Exchange Agent are set forth in "The 
                                 Exchange Offer--Exchange Agent." 

FEES AND EXPENSES .............  All expenses incident to the Company's 
                                 consummation of the Exchange Offer and 
                                 compliance with the Registration Rights 
                                 Agreement will be borne by the Company. The 
                                 Company will also pay certain transfer taxes 
                                 applicable to the Exchange Offer. See "The 
                                 Exchange Offer--Fees and Expenses." 

                                7           
<PAGE>
RESALES OF THE NEW NOTES ......  Based on interpretations by the staff of the 
                                 Commission set forth in no-action letters 
                                 issued to third parties, the Company 
                                 believes that New Notes issued pursuant to 
                                 the Exchange Offer to an Eligible Holder in 
                                 exchange for Old Notes may be offered for 
                                 resale, resold and otherwise transferred by 
                                 such Eligible Holder (other than (i) a 
                                 broker-dealer who purchased the Old Notes 
                                 directly from the Company for resale 
                                 pursuant to Rule 144A under the Securities 
                                 Act or any other available exemption under 
                                 the Securities Act, or (ii) a person that is 
                                 an affiliate of the Company within the 
                                 meaning of Rule 405 under the Securities 
                                 Act), without compliance with the 
                                 registration and prospectus delivery 
                                 provisions of the Securities Act, provided 
                                 that the Eligible Holder is acquiring the 
                                 New Notes in the ordinary course of business 
                                 and is not participating, and has no 
                                 arrangement or understanding with any person 
                                 to participate, in a distribution of the New 
                                 Notes. Each broker-dealer that receives New 
                                 Notes for its own account in exchange for 
                                 Old Notes, where such Old Notes were 
                                 acquired by such broker as a result of 
                                 market-making or other trading activities, 
                                 must acknowledge that it will deliver a 
                                 prospectus in connection with any resale of 
                                 such New Notes. See "The Exchange 
                                 Offer--Purpose and Effects" and "Plan of 
                                 Distribution." 

                                8           
<PAGE>
                           DESCRIPTION OF NEW NOTES 

   The Exchange Offer applies to $120.0 million aggregate principal amount of 
Old Notes. The terms of the New Notes are identical in all material respects 
to the Old Notes, except for certain transfer restrictions and registration 
and other rights relating to the exchange of the Old Notes for New Notes. The 
New Notes will evidence the same debt as the Old Notes and will be entitled 
to the benefits of the Indenture under which both the Old Notes were, and the 
New Notes will be, issued. See "Description of New Notes." 

SECURITIES OFFERED ............  $120.0 million in aggregate principal amount 
                                 of 9 1/2% Series B Senior Subordinated Notes 
                                 due 2007. 

MATURITY ......................  March 1, 2007. 

INTEREST ......................  The New Notes will bear interest at the rate 
                                 of 9 1/2% per annum, payable semi-annually 
                                 in arrears on March 1 and September 1 of 
                                 each year, commencing September 1, 1997. 

RANKING .......................  The New Notes will be general unsecured 
                                 obligations of the Company and will be 
                                 subordinate in right of payment to all 
                                 existing and future Senior Debt, and will be 
                                 senior or pari passu in right of payment to 
                                 all existing and future subordinated 
                                 indebtedness of the Company. As of April 27, 
                                 1997, the Company had $3.1 million of Senior 
                                 Debt and no indebtedness ranking pari passu 
                                 with the New Notes outstanding. 

REDEMPTION ....................  Except as set forth below, the New Notes 
                                 will not be redeemable at the option of the 
                                 Company prior to March 1, 2002. Thereafter, 
                                 the New Notes will be subject to redemption, 
                                 at the option of the Company, in whole or in 
                                 part, at the redemption prices set forth 
                                 herein plus accrued and unpaid interest, if 
                                 any, to the applicable redemption date. 
                                 Notwithstanding the foregoing, at any time 
                                 prior to March 1, 2000, the Company may 
                                 redeem up to one-third in aggregate 
                                 principal amount of the New Notes at a 
                                 redemption price of 109.5% of the principal 
                                 amount thereof, plus accrued and unpaid 
                                 interest, if any, to the redemption date, 
                                 with the net proceeds of a public offering 
                                 of common stock of the Company; provided 
                                 that at least two-thirds in aggregate 
                                 principal amount of the New Notes originally 
                                 issued under the Indenture remain 
                                 outstanding immediately after the occurrence 
                                 of such redemption; and provided, further, 
                                 that such redemption shall occur within 60 
                                 days following the date of the closing of 
                                 such public offering of common stock of the 
                                 Company. In addition, upon the occurrence of 
                                 a Change of Control prior to March 1, 2002, 
                                 the Company, at its option, may redeem all, 
                                 but not less than all, of the outstanding 
                                 New Notes at a redemption price equal to 
                                 100% of the principal amount thereof plus 
                                 the applicable Make-Whole Premium. See 
                                 "Description of New Notes--Optional 
                                 Redemption." 

                                9           
<PAGE>
CHANGE OF CONTROL .............  Upon the occurrence of a Change of Control 
                                 at any time, the Company will be required to 
                                 make an offer to repurchase each Holder's 
                                 New Notes at a price equal to 101% of the 
                                 aggregate principal amount thereof, plus 
                                 accrued and unpaid interest, if any, to the 
                                 date of purchase. There can be no assurance 
                                 that the Company will have the financial 
                                 resources to repurchase the New Notes upon a 
                                 Change of Control. See "Description of New 
                                 Notes--Repurchase at the Option of Holders." 

COVENANTS .....................  The indenture pursuant to which the New 
                                 Notes will be issued (the "Indenture") will 
                                 contain certain covenants that, among other 
                                 things, limit the ability of the Company to 
                                 incur additional indebtedness, issue 
                                 preferred stock, pay dividends or make other 
                                 distributions, repurchase Equity Interests 
                                 (as defined herein), repay subordinated 
                                 indebtedness or make other Restricted 
                                 Payments (as defined herein), create certain 
                                 liens, enter into certain transactions with 
                                 affiliates, sell assets, issue or sell 
                                 Equity Interests of the Company's Restricted 
                                 Subsidiaries (as defined herein) or enter 
                                 into certain mergers and consolidations. 
                                 Subject to certain exceptions, pursuant to 
                                 the Indenture, the Company may incur certain 
                                 Indebtedness if the Fixed Charge Coverage 
                                 Ratio (as defined in "Description of New 
                                 Notes--Certain Definitions") for the 
                                 Company's most recently ended four full 
                                 fiscal quarters would be at least 2.0 to 1, 
                                 determined on a pro forma basis, as if the 
                                 additional Indebtedness had been incurred at 
                                 the beginning of such four-quarter period. 
                                 In addition, the Indenture requires the 
                                 Company to repurchase the Notes upon a 
                                 Change of Control or an Event of Default. 
                                 There can be no assurance that the Company 
                                 will be able to obtain the necessary 
                                 financing to repurchase the Notes upon any 
                                 such event. In addition, the requirement to 
                                 repurchase the Notes upon a Change of 
                                 Control may discourage persons from making a 
                                 tender offer for or a bid to acquire the 
                                 Company or its Subsidiaries. Conversely, 
                                 because the Indenture limits the ability of 
                                 the Company to engage in certain 
                                 transactions except under certain 
                                 circumstances, the Company may be prohibited 
                                 from entering into transactions that could 
                                 be beneficial to the Company. See 
                                 "Description of New Notes--Certain 
                                 Covenants." 

USE OF PROCEEDS ...............  There will be no proceeds to the Company 
                                 from any exchange pursuant to the Exchange 
                                 Offer. The net proceeds from the issuance of 
                                 the Old Notes were used to repay certain 
                                 existing indebtedness of the Company, for 
                                 capital expenditures, to pay certain fees 
                                 and expenses associated with the issuance of 
                                 the Old Notes and for general corporate 
                                 purposes. A maximum of up to $10.0 million 
                                 from the net proceeds of the issuance of the 
                                 Old Notes may be used for the Stock 
                                 Repurchase; any proceeds from the issuance 
                                 of the Old Notes not used for the Stock 
                                 Repurchase may be used for general corporate 
                                 purposes. 

                               10           
<PAGE>
ABSENCE OF A PUBLIC MARKET FOR 
 THE NEW NOTES ................  The New Notes are a new issue of securities 
                                 with no established market, and the Company 
                                 does not expect that an active trading 
                                 market in the Notes will develop. 
                                 Accordingly, there can be no assurance as to 
                                 the development or liquidity of any market 
                                 for the New Notes. The Initial Purchasers 
                                 have advised the Company that they currently 
                                 make a market in the Notes. The Company does 
                                 not currently intend to apply for listing of 
                                 the New Notes on any securities exchange. 

                                 RISK FACTORS 

   See "Risk Factors" for a discussion of factors that should be considered 
by Eligible Holders evaluating the Exchange Offer. 

                               11           
<PAGE>
                          SUMMARY FINANCIAL DATA (1) 
                            (DOLLARS IN THOUSANDS) 

<TABLE>
<CAPTION>
                                          FISCAL YEAR ENDED JULY(2) 
                                ------------------------------------------- 
                                                                  PRO FORMA 
                                   1994       1995       1996     1996 (3) 
                                --------- ---------- ---------- ----------- 
<S>                             <C>       <C>        <C>        <C>
STATEMENT OF OPERATIONS DATA: 
Net sales ......................  $61,839   $ 97,074   $204,903   $262,459 
Cost of goods sold .............   51,643     76,252    161,304    208,055 
                                --------- ---------- ---------- ----------- 
Gross profit ...................   10,196     20,822     43,599     54,404 
Selling, general and 
 administrative expenses .......    8,438     14,112     29,735     34,576 
                                --------- ---------- ---------- ----------- 
Income from operations .........    1,758      6,710     13,864     19,828 
Interest expense, net ..........    1,268      2,943      7,934     12,464 
                                --------- ---------- ---------- ----------- 
Income before taxes and 
 extraordinary expense .........      490      3,767      5,930      7,364 
Income taxes ...................      239      1,585      2,500      3,103 
                                --------- ---------- ---------- ----------- 
Income before extraordinary 
 expense .......................      251      2,182      3,430      4,261 
Extraordinary expense, net (11).       --         --         --         -- 
Net income (loss)...............  $   251   $  2,182   $  3,430   $  4,261 
                                ========= ========== ========== =========== 
OTHER GAAP FINANCIAL DATA: 
Net cash provided by (used in) 
 operating activities (5)  .....  $   140   $ (4,774)  $ 17,673 
Net cash (used in) investing 
 activities ....................   (1,272)   (29,593)   (46,532) 
Net cash provided by financing 
 activities ....................      992     34,262     30,206 
Cash interest expense, net  ....    1,268      2,383      6,748   $ 12,034 
Capital expenditures (6)  ......    1,272      1,608      1,314      2,435 
Depreciation and amortization ..    1,246      1,669      3,450      4,386 
Ratio of earnings to fixed 
 charges (7) ...................      1.3x       2.1x       1.7x       1.6x 

OTHER NON-GAAP FINANCIAL DATA: 
EBITDA (4) .....................  $ 3,004   $  8,379   $ 17,314   $ 24,214 
Ratio of EBITDA to cash 
 interest expense, net (8) .....      2.4x       3.5x       2.6x       2.0x 
Ratio of EBITDA less capital 
 expenditures to cash interest 
 expense, net...................      1.4x       2.8x       2.4x       1.8x 
Ratio of total indebtedness to 
 EBITDA (9) ....................      4.2x       5.7x       5.1x       5.1x 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                      NINE MONTHS ENDED APRIL 
                                --------------------------------- 
                                                        PRO FORMA 
                                    1996       1997     1997 (3) 
                                ---------- ---------- ----------- 
<S>                             <C>        <C>        <C>
STATEMENT OF OPERATIONS DATA: 
Net sales ......................  $138,546   $189,227   $189,227 
Cost of goods sold .............   110,202    149,165    148,953 
                                ---------- ---------- ----------- 
Gross profit ...................    28,344     40,062     40,274 
Selling, general and 
 administrative expenses .......    21,291     28,466     28,466 
                                ---------- ---------- ----------- 
Income from operations .........     7,053     11,596     11,808 
Interest expense, net ..........     4,538      6,798      9,183 
                                ---------- ---------- ----------- 
Income before taxes and 
 extraordinary expense .........     2,515      4,798      2,625 
Income taxes ...................     1,056      2,015      1,102 
                                ---------- ---------- ----------- 
Income before extraordinary 
 expense .......................     1,459      2,783   $  1,523 
Extraordinary expense, net (11).        --      3,495 
Net income (loss)...............  $  1,459   $   (712) 
                                ========== ==========
OTHER GAAP FINANCIAL DATA: 
Net cash provided by (used in) 
 operating activities (5)  .....  $ 14,767   $    403 
Net cash (used in) investing 
 activities ....................   (38,356)    (9,485) 
Net cash provided by financing 
 activities ....................    23,899     31,749 
Cash interest expense, net  ....     3,794      5,924   $  9,066 
Capital expenditures (6)  ......       978      3,469      3,469 
Depreciation and amortization ..     3,085      3,475      3,263 
Ratio of earnings to fixed 
 charges (7) ...................       1.5x       1.7x       1.3x 
<PAGE>
OTHER NON-GAAP FINANCIAL DATA: 
EBITDA (4) .....................  $ 10,138   $ 15,071   $ 15,071 
Ratio of EBITDA to cash 
 interest expense, net (8) .....       2.7x       2.5x       1.7x 
Ratio of EBITDA less capital 
 expenditures to cash interest 
 expense, net...................       2.4x       2.0x       1.3x 
Ratio of total indebtedness to 
 EBITDA (9) ....................       N/A        N/A        N/A 
</TABLE>

<TABLE>
<CAPTION>
                                     AS OF APRIL 27, 1997 
                                    -------------------- 
<S>                                 <C>
BALANCE SHEET DATA: 
Cash................................       $ 24,134 
Working capital ....................         75,515 
Property, plant and equipment, net           46,310 
Total assets .......................        172,368 
Total indebtedness (9) .............        123,143 
Redeemable common stock (10)  ......          2,229 
Total stockholders' equity .........         11,112 
</TABLE>

                               12           
<PAGE>
- ------------ 
 (1)    The summary statement of operations and other financial data include 
        the results of operations of the Company and each of the Acquisitions 
        since their respective dates of acquisition as follows: Hoffmaster as 
        of March 31, 1995; Maspeth as of November 30, 1995; Chesapeake as of 
        December 29, 1995; and James River California/Natural Dam as of May 
        5, 1996. See "The Company," "Management's Discussion and Analysis of 
        Financial Condition and Results of Operations--General" and Note 3 of 
        the Notes to the Financial Statements of the Company. 
 (2)    All fiscal years are 52 weeks, except for Fiscal 1994 which is 53 
        weeks. 
 (3)    Gives pro forma effect to the Fiscal 1996 Acquisitions and the 
        issuance of the Old Notes and the use of proceeds therefrom as if 
        such transactions had occurred on July 31, 1995. See "Unaudited Pro 
        Forma Condensed Financial Data." 
 (4)    EBITDA represents income from operations before interest expense, 
        provision for income taxes and depreciation and amortization. EBITDA 
        is generally accepted as providing information regarding a company's 
        ability to service debt. EBITDA should not be considered in isolation 
        or as a substitute for net income, cash flows from operations, or 
        other income or cash flow data prepared in accordance with generally 
        accepted accounting principles or as a measure of a company's 
        profitability or liquidity. In addition, although the EBITDA measure 
        of performance is not recognized under generally accepted accounting 
        principles, it is widely used by companies as a measure of operating 
        performance because it assists in comparing performance on a 
        relatively consistent basis across companies without regard to 
        depreciation and amortization, which can vary significantly depending 
        on accounting methods (particularly where acquisitions are involved) 
        or non-operating factors such as historical cost bases. Because 
        EBITDA is not calculated identically by all companies, the 
        presentation herein may not be comparable to other similarly titled 
        measures of other companies. 
(5)     Material differences between EBITDA and net cash provided by or used 
        in operating activities may occur because of the inherent differences 
        in each such calculation including (a) the change in operating assets 
        and liabilities between the beginning and end of each period, as well 
        as certain non-cash items which are considered when presenting net 
        cash provided by or used in operating activities but are not used 
        when calculating EBITDA and (b) interest expense and provision for 
        income taxes which are included when presenting net cash provided by 
        or used in operating activities but are not included in the 
        calculation of EBITDA. 
 (6)    Excludes the costs of the Acquisitions. 
 (7)    For purposes of calculating the ratio of earnings to fixed charges, 
        earnings consist of income before provision for income taxes and 
        extraordinary items plus fixed charges. Fixed charges consist of 
        interest expense (including the amortization of debt issuance costs) 
        plus that portion of rental payments on operating leases deemed 
        representative of the interest factor. 
 (8)    Cash interest expense, net excludes (i) the amortization of debt 
        issuance costs of $560, $1,021, $430, $744, $672 and $323 for Fiscal 
        1995, Fiscal 1996, pro forma Fiscal 1996, the nine month April 1996 
        period, the nine month April 1997 period and the pro forma nine month 
        April 1997 period, respectively, and (ii) pay-in-kind interest 
        expense of $165 and $408 for Fiscal 1996 and the nine month April 
        1997 period, respectively. 
 (9)    Total indebtedness includes short-term and long-term borrowings and 
        current maturities of long-term debt. 
(10)    See "Description of Capital Stock." 
(11)    The Company incurred extraordinary expenses in connection with the 
        repayment of debt consisting of the write-off of unamortized debt 
        issuance costs related to the debt being repaid, elimination of the 
        unamortized discount on debt being repaid, and prepayment penalties 
        on early retirement of debt totalling approximately $6.0 million. The 
        after-tax effect of this extraordinary item was $3.5 million. 

                               13           
<PAGE>
                                 RISK FACTORS 

   Holders of the Old Notes should carefully consider the following matters, 
as well as the other information contained in this Prospectus, before 
deciding to tender their Old Notes in the Exchange Offer. 

SUBSTANTIAL LEVERAGE; ABILITY TO SERVICE INDEBTEDNESS 

   Since the issuance of the Old Notes, the Company has become highly 
leveraged. As of April 27, 1997, the Company had $123.1 million of 
indebtedness outstanding and $50.0 million of borrowing capacity under the 
New Credit Facility (as defined herein), subject to borrowing base 
limitations. See "Capitalization." For the nine months ended April 27, 1997, 
the Company's ratio of earnings to fixed charges was 1.3x. 

   The significant indebtedness incurred as a result of the issuance of the 
Old Notes will have several important consequences to the Holders of the New 
Notes, including, but not limited to, the following: (i) a substantial 
portion of the Company's cash flow from operations must be dedicated to 
service the Company's indebtedness, and the failure of the Company to 
generate sufficient cash flow to service such indebtedness could result in a 
default under such indebtedness, including under the New Notes; (ii) the 
Company's ability to obtain additional financing in the future for working 
capital, capital expenditures, acquisitions or for other purposes may be 
impaired; (iii) the Company's flexibility to expand, make capital 
expenditures and respond to changes in the industry and economic conditions 
generally may be limited; (iv) the New Credit Facility and the Indenture will 
contain, and future agreements relating to the Company's indebtedness may 
contain, numerous financial and other restrictive covenants, including, among 
other things, limitations on the ability of the Company to incur additional 
indebtedness, to create liens and other encumbrances, to make certain 
payments and investments, to sell or otherwise dispose of assets, or to merge 
or consolidate with another entity, the failure to comply with which may 
result in an event of default, which, if not cured or waived, could have a 
material adverse effect on the Company; and (v) the ability of the Company to 
satisfy its obligations pursuant to such indebtedness, including pursuant to 
the New Notes and the Indenture, will be dependent upon the Company's future 
performance which, in turn, will be subject to management, financial, 
business, regulatory and other factors affecting the business and operations 
of the Company, some of which are not in the Company's control. See 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations." 

   If the Company is unable to generate sufficient cash flow to meet its debt 
obligations, the Company may be required to renegotiate the payment terms or 
to refinance all or a portion of the indebtedness under the New Credit 
Facility or the New Notes, to sell assets or to obtain additional financing. 
If the Company could not satisfy its obligations related to such 
indebtedness, substantially all of the Company's long-term debt could be in 
default and could be declared immediately due and payable. 

SUBORDINATION OF NEW NOTES 

   The New Notes are not secured by any of the assets of the Company. In 
addition, the payment of principal and accrued and unpaid interest, if any, 
with respect to the New Notes will be subordinated, as set forth in the 
Indenture, to the prior payment in full of all present and future Senior 
Debt. Therefore, in the event of the liquidation, dissolution or 
reorganization of, or any similar proceeding relating to, the Company, the 
assets of the Company will not be available to pay the obligations on the New 
Notes until the holders of the Senior Debt have been paid in full. In that 
event, it is possible that the assets of the Company will be insufficient to 
pay all or a portion of the obligations on the New Notes. In addition, the 
Company may not pay principal and accrued and unpaid interest, if any, with 
respect to the New Notes, or defease, purchase, redeem or otherwise acquire 
any New Notes, under the circumstances described under "Description of New 
Notes--Subordination." 

NEW CREDIT FACILITY AND INDENTURE RESTRICTIONS 

   The New Credit Facility and the Indenture will contain numerous 
restrictive covenants including, among other things, limitations on the 
ability of the Company to incur additional indebtedness, to create liens and 
other encumbrances, to make certain payments and investments, to sell or 
otherwise dispose of 

                               14           
<PAGE>
assets, or to merge or consolidate with another entity. The New Credit 
Facility will also require the Company to meet certain financial tests. The 
Company's failure to comply with its obligations under the New Credit 
Facility or the Indenture, or in agreements relating to indebtedness incurred 
in the future, could result in an event of default under such agreements, 
which could permit acceleration of the related indebtedness and acceleration 
of indebtedness under other financing arrangements that may contain 
cross-acceleration or cross-default provisions. 

   In addition, the Indenture requires the Company to repurchase the Notes 
upon a Change of Control or an Event of Default. There can be no assurance 
that the Company will be able to obtain the necessary financing to repurchase 
the Notes upon any such event. In addition, the requirement to repurchase the 
Notes upon a Change of Control may discourage persons from making a tender 
offer for or a bid to acquire the Company. Conversely, because the Indenture 
limits the ability of the Company to engage in certain transactions except 
under certain circumstances, the Company may be prohibited from entering into 
transactions that could be beneficial to the Company. See "Description of New 
Notes--Certain Covenants." 

DEPENDENCE ON CERTAIN CUSTOMERS 

   The Company has a number of large national accounts which account for a 
significant portion of its revenue. In Fiscal 1996, the five largest 
customers represented 21.0% of the Company's net sales. During Fiscal 1996, 
the Company had net sales to one customer, Sysco Corporation, which accounted 
for 11.0% of net sales and less than 10.0% of net sales after giving pro 
forma effect to the Fiscal 1996 Acquisitions. The loss of one or more large 
national customers could adversely affect the Company's operating results. 
Although the Company does not currently expect to lose any of its large 
national customers, there can be no assurance that this will not occur. See 
"Business--Marketing and Sales." 

SUPPLY AND PRICING OF RAW MATERIALS 

   The Company purchases solid bleached sulfate paperboard and paper tissue 
stock, among other raw materials, for the production of its products. 
Although the Company believes that current sources of supply for its raw 
materials are adequate to meet its requirements, occasional periods of short 
supply of certain raw materials may occur. Some of the Company's competitors 
own or control sources of supply, and may therefore have better access to 
such raw materials during periods of short supply. In addition, prices for 
the Company's raw materials fluctuate. When raw materials prices decrease, 
the Company's selling prices have historically decreased. Conversely, when 
raw materials prices increase, the Company's selling prices have historically 
increased. The actual impact on the Company of raw materials price changes is 
affected by a number of factors including the level of inventories at the 
time of a price change, the specific timing and frequency of price changes, 
and the lead and lag time that generally accompanies the implementation of 
both raw materials and subsequent selling price changes. Accordingly, if the 
Company has excess inventory at the time a raw materials price change is 
announced, the Company may suffer margin erosion on the sale of such 
inventory. See "Management's Discussion and Analysis of Financial Condition 
and Results of Operations." 

BUSINESS PLAN AND FUTURE ACQUISITIONS 

   The integration of acquired businesses could be affected by a number of 
factors, some of which are not in the Company's control, including the 
ability of the Company's existing management and systems infrastructure to 
absorb the increased operations, the response of competition and general 
economic conditions. While growth through acquisitions is part of the 
Company's business strategy, there can be no assurance that suitable 
additional acquisitions will be available to the Company, that future 
acquisitions will be advantageous to the Company or that anticipated benefits 
of such acquisitions will be realized. See "The Company" and 
"Business--General." 

SEASONALITY 

   Prior to March 1995, the Company's business was highly seasonal with over 
30% of its net sales and 50% of its cash flow realized in the fourth quarter 
of its fiscal year. As a result of the Acquisitions, its 

                               15           
<PAGE>
business has become less seasonal and the Company anticipates a continued 
reduction in the seasonality of its business. Nevertheless, collections of 
receivables will be greatest during the first and second quarters of the 
fiscal year. Additionally, the Company will continue its practice of building 
inventory at the Fonda division throughout the second and third quarters of 
each fiscal year to satisfy the high seasonal demands of the summer months 
when outdoor and away-from-home consumption increases. In the event the 
Company's cash flow from operations during the second and third quarters of a 
fiscal year are insufficient to provide working capital necessary to fund 
production requirements during these quarters, the Company will need to 
resort to borrowings under the New Credit Facility or other sources of 
capital. Although the Company believes that funds available under the New 
Credit Facility together with cash generated from operations will be adequate 
to provide for the Company's cash requirements, there can be no assurance 
that such capital resources will be sufficient in the future. See 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations--Introduction" and "--Liquidity and Capital Resources." 

HIGHLY COMPETITIVE INDUSTRY 

   The disposable food service products industry is fragmented and highly 
competitive. The Company's competitors include large, vertically integrated, 
multinational companies as well as regional manufacturers. The Company's 
competitors also include manufacturers of products made from plastics and 
foam. Some of the Company's competitors have greater financial and other 
resources than the Company. See "Business--Competition." 

CONTROL BY PRINCIPAL STOCKHOLDER 

   Dennis Mehiel, the Chairman of the Board of Directors and Chief Executive 
Officer of the Company, currently owns approximately 88.3% of the outstanding 
shares of the Company's common stock on a fully diluted basis. Mr. Mehiel 
will continue to own approximately 81.6% of the outstanding shares of the 
Company's common stock on a fully diluted basis, after giving effect to the 
Stock Repurchase and assuming that Mr. Mehiel sells to the Company the 
maximum number of shares covered by the Stock Repurchase. See "Principal 
Stockholders." As a result, Mr. Mehiel controls, and will continue to 
control, the Company and has the power, and will continue to have the power, 
to elect its entire board of directors, appoint new management and approve 
any other action requiring the approval of the holders of the Company's 
stock, including adopting certain amendments to the Company's articles of 
incorporation and approving mergers or sales of all of the Company's assets. 
See "Principal Stockholders." 

   In the event of the Spousal Repurchase (as defined herein), Mr. Mehiel 
will continue to own approximately 66.5% of the outstanding shares of the 
Company's common stock on a fully diluted basis, assuming the maximum number 
of shares are repurchased pursuant thereto. In the event the Spousal 
Repurchase is not consummated and Mr. Mehiel transfers shares of his common 
stock to any person, including his spouse, whether at his option or by 
operation of law, and by such transfer his voting power with respect to the 
Company's voting stock is reduced to less than the voting power held by any 
other beneficial owner of the Company's voting stock, then a Change of 
Control would be deemed to have occurred under the Indenture. See "--Change 
of Control Provisions" and "Principal Stockholders." 

DEPENDENCE ON KEY PERSONNEL 

   The Company is dependent on the retention of, and continued performance 
by, its senior management, including Dennis Mehiel, its Chairman and Chief 
Executive Officer, and Thomas Uleau, its President and Chief Operating 
Officer. The Company believes that the loss of the services of any of its 
senior management could have a material adverse effect on the Company. The 
Company does not have employment contracts with any of its senior management 
and has not obtained disability or life insurance policies covering such 
executive officers. In addition, Dennis Mehiel is also Chairman and Chief 
Executive Officer of Four M Corporation ("Four M") and an executive officer 
of other affiliates of the Company, and Thomas Uleau is also an executive 
officer of certain affiliates of the Company. Mr. Mehiel devotes only a 
portion of his time to Company business. The unavailability of Messrs. Mehiel 
or Uleau as a result of other business commitments could have a material 
adverse effect on the Company. See "Management." 

                               16           
<PAGE>
LABOR MATTERS 

   As of April 27, 1997, approximately 98% of the Company's hourly employees 
were covered by collective bargaining agreements. The collective bargaining 
agreements at three of the Company's facilities will expire in the second 
half of 1997; the collective bargaining agreements at two of the Company's 
facilities have expired. There can be no assurance that the Company will be 
successful in renegotiating such agreements or that the Company will not 
incur increased costs as a result of such negotiations. In addition, an 
extended interruption of operations at these facilities could have a material 
adverse effect on the Company's financial condition and results of 
operations. The Company experienced a one-month work stoppage at its Three 
Rivers facility in August 1996. See "Business--Employees." 

ENVIRONMENTAL MATTERS 

   The Company and its operations are subject to comprehensive and frequently 
changing Federal, state and local environmental and occupational health and 
safety laws and regulations, including laws and regulations governing 
emissions of air pollutants, discharges of waste and storm water, and the 
disposal of hazardous wastes. The Company is subject to liability for the 
investigation and remediation of environmental contamination (including 
contamination caused by other parties) at properties that it owns or operates 
and at other properties where the Company or its predecessors have arranged 
for the disposal of hazardous substances. As a result, the Company is 
involved from time to time in administrative and judicial proceedings and 
inquiries relating to environmental matters. The Company believes there are 
currently no pending investigations at the Company's plants and sites 
relating to environmental matters. However, there can be no assurance that 
the Company will not be involved in any such proceeding in the future and 
that the aggregate amount of future clean up costs and other environmental 
liabilities will not be material. See "Business--Environmental Matters." 

   The Company cannot predict what environmental legislation or regulations 
will be enacted in the future, how existing or future laws or regulations 
will be administered or interpreted or what environmental conditions may be 
found to exist. Enactment of more stringent laws or regulations or more 
strict interpretation of existing laws and regulations could require 
additional expenditures by the Company, some of which could be material. 

ABSENCE OF PUBLIC MARKET 

   Prior to this Prospectus, there has been no public market for the New 
Notes, and there can be no assurance that such a market will develop. In 
addition, the New Notes will not be listed on any national securities 
exchange. If a market for the New Notes should develop, the New Notes may 
trade at a discount from their initial offering price, depending upon 
prevailing interest rates, the market for similar securities, the Company's 
performance and other factors. The Initial Purchasers have made a market in 
the Notes as permitted by applicable law and regulation; however, the Initial 
Purchasers are not obligated to do so and any such market-making activities 
may be discontinued at any time without notice. In addition, such 
market-making activities may be limited during the Exchange Offer. Therefore, 
there can be no assurance that an active market for any of the New Notes will 
develop after the Company's performance of its obligations under the 
Registration Rights Agreement. 

CHANGE OF CONTROL PROVISIONS 

   Upon the occurrence of a Change of Control at any time, the Company will 
be required to offer to repurchase each Holder's New Notes at a price equal 
to 101% of the aggregate principal amount thereof plus accrued and unpaid 
interest, if any, to the date of purchase. There can be no assurance that the 
Company will have the financial resources necessary to repurchase the New 
Notes upon a Change of Control. In addition, the requirement to repurchase 
the New Notes upon a Change of Control may discourage persons from making a 
tender offer for or a bid to acquire the Company. See "Description of New 
Notes--Repurchase at the Option of Holders--Change of Control." In addition, 
a Change of Control may constitute a default under the New Credit Facility. 
See "Description of Certain Indebtedness." 

                               17           
<PAGE>
FRAUDULENT TRANSFER STATUTES 

   Under Federal or state fraudulent transfer laws, the Notes may be 
subordinated to existing or future indebtedness of the Company or found not 
to be enforceable in accordance with their terms. Under such statutes, if a 
court were to find that, at the time the Notes were issued, the Company was 
insolvent, or was rendered insolvent by the issuance of the Notes, and the 
substantially concurrent use of the proceeds therefrom, was engaged in a 
business or transaction for which the assets remaining with the Company 
constituted unreasonably small capital, intended to incur, or believed that 
it would incur, debts beyond its ability to pay such debts as they matured, 
or intended to hinder, delay or defraud its creditors, such court could void 
the Company's obligations under the Notes, or subordinate the Notes to all 
other indebtedness of the Company. In such event, there can be no assurance 
that any repayment of the Notes could ever be recovered by Holders of the 
Notes. 

   For purposes of the foregoing, the measure of insolvency varies depending 
upon the law of the jurisdiction which is being applied. Generally, however, 
the Company would be considered to have been insolvent at the time the Notes 
were issued if the sum of its debts was, at that time, greater than the sum 
of the value of all of its property at a fair valuation, or if the then fair 
saleable value of its assets was less than the amount that was then required 
to pay its probable liability on its existing debts as they became absolute 
and matured. There can be no assurance as to what standard a court would 
apply in order to determine whether the Company was insolvent as of the date 
the Notes were issued, or that, regardless of the method of valuation, a 
court would not determine that the Company was insolvent on that date, or 
that, regardless of whether the Company was insolvent on the date the Notes 
were issued, that the issuances constituted fraudulent transfers on another 
of the grounds summarized above. 

FORWARD-LOOKING STATEMENTS 

   Certain of the matters discussed in this Prospectus may constitute 
forward-looking statements, and as such may involve known and unknown risks, 
uncertainties and other factors which may cause the actual results, 
performance or achievements of the Company to be materially different from 
future results, performance or achievements expressed or implied by such 
forward looking statements. Important factors that could cause the actual 
results, performance or achievements of the Company to differ materially from 
the Company's expectations are disclosed in this Prospectus ("Cautionary 
Statements"), including, without limitation, those statements made in 
conjunction with the forward-looking statements included under "Risk Factors" 
and otherwise herein. All written forward looking statements attributable to 
the Company are expressly qualified in their entirety by the Cautionary 
Statements. 

CONSEQUENCES OF FAILURE TO EXCHANGE 

   Holders of Old Notes who do not exchange their Old Notes for New Notes 
pursuant to the Exchange Offer will continue to be subject to the 
restrictions on transfer of such Old Notes as set forth in the legend thereon 
as a consequence of the issuance of the Old Notes pursuant to exemptions 
from, or in transactions not subject to, the registration requirements of the 
Securities Act and applicable state securities laws. In general, the Old 
Notes may not be offered or sold, unless registered under the Securities Act, 
except pursuant to an exemption from, or in a transaction not subject to, the 
Securities Act and applicable state securities laws. The Company does not 
currently anticipate that it will register the Old Notes under the Securities 
Act. New Notes issued pursuant to the Exchange Offer in exchange for Old 
Notes may be offered for resale, resold or otherwise transferred by Holders 
thereof (other than any such holder which is an "affiliate" of the Company 
within the meaning of Rule 405 under the Securities Act) without compliance 
with the registration and prospectus delivery provisions of the Securities 
Act provided that such New Notes are acquired in the ordinary course of such 
holders' business and such holders have no arrangement with any person to 
participate in the distribution of such Notes. Each broker-dealer that 
receives New Notes for its own account pursuant to the Exchange Offer must 
acknowledge that it will deliver a prospectus in connection with any resale 
of such New Notes. The Letter of Transmittal states that, by so acknowledging 
and by delivering a prospectus, a broker-dealer will not be deemed to admit 
that it is an "underwriter" within the meaning of the Securities Act. This 
Prospectus, as it may be amended or supplemented from time to time, may be 
used by a broker-dealer in connection with resales 

                               18           
<PAGE>
of New Notes received in exchange for Old Notes where such Old Notes were 
acquired by such broker-dealer as a result of market-making activities or 
other trading activities. The Company has agreed that, for a period 270 days 
after the effective date of the Exchange Offer Registration Statement (as 
defined herein), it will make this Prospectus available to any broker-dealer 
for use in connection with any such resale. See "Plan of Distribution." 
However, to comply with the securities laws of certain jurisdictions, if 
applicable, the New Notes may not be offered or sold unless they have been 
registered or qualified for sale in such jurisdictions or an exemption from 
registration or qualification is available and is complied with. To the 
extent that Old Notes are tendered and accepted in the Exchange Offer, the 
trading market for untendered and tendered but unaccepted Old Notes will be 
adversely affected. 

                               USE OF PROCEEDS 

   There will be no proceeds to the Company from the exchange pursuant to the 
Exchange Offer. The net proceeds from the issuance of the Old Notes were used 
as follows: 

<TABLE>
<CAPTION>
                                                         (DOLLARS IN THOUSANDS)
<S>                                                       <C>
SOURCES OF FUNDS:
  Old Notes...............................................       $120,000 
                                                                 ======== 
USES OF FUNDS: 
  Repayment of Old Credit Facility(1) ....................       $ 34,812 
  Repayment of Term Loans(1)..............................         26,824 
  Repayment of Old Subordinated Notes(2) .................         17,640 
  Payments relating to the James River (defined herein) 
   transactions...........................................          8,237 
  Working capital.........................................         28,187 
  Fees and expenses.......................................          4,300 
                                                                 -------- 
    TOTAL.................................................       $120,000 
                                                                 ======== 
</TABLE>

- ------------ 
(1)     The Company was a party to a revolving credit, term loan and security 
        agreement with IBJ Schroder Bank and Trust Company ("IBJS"), as 
        agent, which, as of February 27, 1997, consisted of a (i) term loan 
        facility in the amount of $22.3 million (the "Term A Loan Facility"); 
        (ii) term loan facility in the amount of $4.5 million (the "Term B 
        Loan Facility" and together with the Term A Loan Facility, the "Term 
        Loans"); and (iii) revolving credit facility in the amount of up to 
        $50.0 million (the "Old Credit Facility"). On February 27, 1997, the 
        Company repaid the Term Loans and the Old Credit Facility from the 
        net proceeds of the issuance of the Old Notes and entered into an 
        amended and restated revolving credit facility (the "New Credit 
        Facility") with IBJS, as agent, in the amount of up to $50.0 million 
        subject to certain borrowing base limitations. See "Description of 
        Certain Indebtedness." 
(2)     In 1995, the Company issued two senior subordinated notes (the "Old 
        Subordinated Notes") which matured in 2002 and bore interest at 14.0% 
        per annum. On February 27, 1997, the Company repaid the Old 
        Subordinated Notes from the net proceeds of the issuance of the Old 
        Notes. 

                               19           
<PAGE>
                              THE EXCHANGE OFFER 

PURPOSE AND EFFECTS 

   The Old Notes were sold by the Company on February 27, 1997 to the Initial 
Purchasers, who resold the Old Notes to "qualified institutional buyers" (as 
defined in Rule 144A under the Securities Act) and other institutional 
"accredited investors" (as defined in Rule 501(a) under the Securities Act). 
In connection with the sale of the Old Notes, the Company and the Initial 
Purchasers entered into a Registration Rights Agreement dated as of February 
27, 1997 (the "Registration Rights Agreement") pursuant to which the Company 
agreed to file with the Commission a registration statement (the "Exchange 
Offer Registration Statement") with respect to an offer to exchange the Old 
Notes for New Notes within 45 days following the closing date of the Old 
Notes. In addition, the Company agreed to use its best efforts to cause the 
Exchange Offer Registration Statement to become effective under the 
Securities Act and to issue the New Notes pursuant to the Exchange Offer. A 
copy of the Registration Rights Agreement has been filed as an exhibit to the 
Exchange Offer Registration Statement. 

   The Exchange Offer is being made pursuant to the Registration Rights 
Agreement to satisfy the Company's obligations thereunder. For purposes of 
the Exchange Offer, the term "Eligible Holder" shall mean the registered 
owner of any Old Notes that remain Transfer Restricted Securities, as 
reflected on the records of The Bank of New York as registrar for the Old 
Notes (in such capacity, the "Registrar"), or any person whose Old Notes are 
held of record by the depository of the Old Notes. The Company is not 
required to include any securities other than the New Notes in the Exchange 
Offer Registration Statement. Holders of Old Notes who do not tender their 
Old Notes or whose Old Notes are tendered but not accepted would have to rely 
on exemptions from registration requirements under the securities laws, 
including the Securities Act, if they wish to sell their Old Notes. 

   Based on interpretations by the staff of the Commission set forth in 
no-action letters issued to third parties unrelated to the Company, the 
Company believes that the New Notes issued pursuant to the Exchange Offer in 
exchange for Old Notes may be offered for resale, resold and otherwise 
transferred by any holder of such New Notes (other than a person that is an 
"affiliate" of the Company within the meaning of Rule 405 under the 
Securities Act and except as set forth in the next paragraph) without 
compliance with the registration and prospectus delivery provisions of the 
Securities Act, provided that such New Notes are acquired in the ordinary 
course of such holder's business and such holder is not participating and 
does not intend to participate, and has no arrangement or understanding with 
any person to participate, in the distribution of such New Notes. 

   If any person were to be participating in the Exchange Offer for the 
purpose of distributing securities in a manner not permitted by the 
Commission's interpretation, (i) the position of the staff of the Commission 
enunciated in interpretive letters would be inapplicable to such person and 
(ii) such person would be required to comply with the registration and 
prospectus delivery requirements of the Securities Act in connection with any 
resale transaction. Each broker-dealer that receives New Notes for its own 
account in exchange for Old Notes, where such Old Notes were acquired by such 
broker-dealer as a result of market-making activities or other trading 
activities, must acknowledge that it will deliver a prospectus in connection 
with any resale of such New Notes. See "Plan of Distribution." 

   The Exchange Offer is not being made to, nor will the Company accept 
surrenders for exchange from, holders of Old Notes in any jurisdiction in 
which the Exchange Offer or the acceptance thereof would not be in compliance 
with the securities or blue sky laws of such jurisdiction. Prior to the 
Exchange Offer, however, the Company will use its best efforts to register or 
qualify the New Notes for offer and sale under the securities or blue sky 
laws of such jurisdictions as is necessary to permit consummation of the 
Exchange Offer and do any and all other acts or things necessary or advisable 
to enable the offer and sale in such jurisdictions of the New Notes. 

TERMS OF THE EXCHANGE OFFER 

   Upon the terms and subject to the conditions set forth in this Prospectus 
and in the accompanying Letter of Transmittal, the Company will accept any 
and all Old Notes validly tendered prior to 5:00 p.m., 

                               20           
<PAGE>
New York City time, on the Expiration Date (as defined below). The Company 
will issue up to $120,000,000 aggregate principal amount of New Notes in 
exchange for a like principal amount of outstanding Old Notes which are 
validly tendered and accepted in the Exchange Offer. Subject to the 
conditions of the Exchange Offer described below, the Company will accept any 
and all Old Notes which are so tendered. Holders may tender some or all of 
their Old Notes pursuant to the Exchange Offer; however, the Old Notes may be 
tendered only in multiples of $1,000. See "Description of New Notes." 

   The form and terms of the New Notes will be the same in all material 
respects as the form and terms of the Old Notes, except that (i) the New 
Notes will be registered under the Securities Act and hence will not bear 
legends restricting the transfer thereof, (ii) because the New Notes will be 
registered, holders of the New Notes will not be entitled to Liquidated 
Damages which would have been payable under the terms of the Registration 
Rights Agreement in respect of Old Notes constituting Transfer Restricted 
Securities held by such holders during any period in which a Registration 
Default was continuing and (iii) because the New Notes will be registered, 
holders of New Notes will not be, and upon the consummation of the Exchange 
Offer, Eligible Holders of Old Notes will no longer be, entitled to certain 
rights under the Registration Rights Agreement intended for the holders of 
unregistered securities. 

   Holders of Old Notes do not have any appraisal or dissenters' rights under 
the General Corporation Law of the State of Delaware or the Indenture in 
connection with the Exchange Offer. The Company intends to conduct the 
Exchange Offer in accordance with the provisions of the Registration Rights 
Agreement. Old Notes which are not tendered for exchange or are tendered but 
not accepted in the Exchange Offer will remain outstanding and be entitled to 
the benefits of the Indenture, but will not be entitled to any registration 
rights under the Registration Rights Agreement. 

   The Company shall be deemed to have accepted validly tendered Old Notes 
when, as and if the Company has given oral or written notice thereof to the 
Exchange Agent for the Exchange Offer. The Exchange Agent will act as agent 
for the tendering holders for the purposes of receiving the New Notes from 
the Company. 

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

   Eligible Holders who tender Old Notes in the Exchange Offer will not be 
required to pay brokerage commissions or fees or, subject to the instructions 
in the Letter of Transmittal, transfer taxes with respect to the exchange of 
Old Notes pursuant to the Exchange Offer. The Company will pay all charges 
and expenses, other than certain applicable taxes described below, in 
connection with the Exchange Offer. See "--Fees and Expenses." 

EXPIRATION DATE; EXTENSION; TERMINATION; AMENDMENTS 

   The Exchange Offer will expire at 5:00 p.m., New York City time, on July 
30, 1997, subject to extension by the Company by notice to the Exchange Agent 
as herein provided. The Company reserves the right to so extend the Exchange 
Offer at its discretion, in which event the term "Expiration Date" shall mean 
the time and date on which the Exchange Offer as so extended shall expire. 
The Company will notify the Exchange Agent of any extension by oral or 
written notice and will make a public announcement thereof, each prior to 
9:00 a.m., New York City time, on the next business day after the previously 
scheduled Expiration Date. 

   The Company reserves the right (i) to delay accepting for exchange any Old 
Notes for any New Notes or to extend or terminate the Exchange Offer and not 
accept for exchange any Old Notes for any New Notes if any of the events set 
forth below under the caption "Conditions of the Exchange Offer" shall have 
occurred and shall not have been waived by the Company by giving oral or 
written notice of such delay or termination to the Exchange Agent, or (ii) to 
amend the terms of the Exchange Offer in any manner. Any such delay in 
acceptance for exchange, extension or amendment will be followed as promptly 
as practicable by public announcement thereof. If the Exchange Offer is 
amended in a manner determined by the Company to constitute a material 
change, the Company will promptly disclose such 

                               21           
<PAGE>
amendment in a manner reasonably calculated to inform the holders of Old 
Notes of such amendment, and the Company will extend the Exchange Offer for a 
minimum of five business days, depending upon the significance of the 
amendment and the manner of disclosure to the holders of Old Notes, if the 
Exchange Offer would otherwise expire during such five business-day period. 
The rights reserved by the Company in this paragraph are in addition to the 
Company's rights set forth below under the caption "Conditions of the 
Exchange Offer." 

TERMINATION OF CERTAIN RIGHTS 

   The Registration Rights Agreement provides that, subject to certain 
exceptions, in the event of a Registration Default, Eligible Holders of Old 
Notes are entitled to receive Liquidated Damages in an amount equal to 50 
basis points per annum for each successive 90-day period, or any portion 
thereof, during which such Registration Default continues, up to a maximum 
amount of 200 basis points per annum of the principal amount of the Old 
Notes. For purposes of the Exchange Offer, a "Registration Default" shall 
occur if (i) the Company fails to file any of the Registration Statements 
required by the Registration Rights Agreement on or before the date specified 
for such filing; (ii) any such Registration Statement is not declared 
effective by the Commission on or prior to the date specified for such 
effectiveness (the "Effectiveness Target Date"); (iii) the Company fails to 
consummate the Exchange Offer within 30 days of the Effectiveness Target Date 
with respect to the Exchange Offer Registration Statement; or (iv) the 
Exchange Offer Registration Statement is declared effective but thereafter 
ceases to be effective or usable in connection with the resales of the New 
Notes without being succeeded immediately by a post-effective amendment to 
the Exchange Offer Registration Statement that cures such failure and is 
immediately declared effective. Following the cure of all Registration 
Defaults, the accrual of Liquidated Damages will cease. 

   Holders of New Notes will not be and, upon consummation of the Exchange 
Offer, Eligible Holders of Old Notes will no longer be, entitled to (i) the 
right to receive Liquidated Damages or (ii) certain other rights under the 
Registration Rights Agreement intended for holders of Transfer Restricted 
Securities. The Exchange Offer shall be deemed consummated upon the 
occurrence of the delivery by the Company to the Registrar under the 
Indenture of New Notes in the same aggregate principal amount as the 
aggregate principal amount of Old Notes that are tendered by holders thereof 
pursuant to the Exchange Offer. 

PROCEDURES FOR TENDERING 

   Only an Eligible Holder of Old Notes may tender such Old Notes in the 
Exchange Offer. To tender in the Exchange Offer, an Eligible Holder must 
complete, sign and date the Letter of Transmittal, or a facsimile thereof, 
have the signatures thereon guaranteed if required by the Letter of 
Transmittal, and mail or otherwise deliver such Letter of Transmittal or such 
facsimile, together with the Old Notes (unless such tender is being effected 
pursuant to the procedure for book-entry transfer described below) and any 
other required documents, to the Exchange Agent prior to 5:00 p.m., New York 
City time, on the Expiration Date. 

   Any financial institution that is a participant in the Depositary's 
Book-Entry Transfer Facility System may make book-entry delivery of the Old 
Notes by causing the Depositary to transfer such Old Notes into the Exchange 
Agent's account in accordance with the Depositary's procedure for such 
transfer. Although delivery of Old Notes may be effected through book-entry 
transfer into the Exchange Agent's account at the Depositary, the Letter of 
Transmittal (or facsimile thereof), with any required signature guarantees 
and any other required documents, must, in any case, be transmitted to and 
received or confirmed by the Exchange Agent at its addresses as set forth 
under the caption "Exchange Agent" below prior to 5:00 p.m., New York City 
time, on the Expiration Date. DELIVERY OF DOCUMENTS TO THE DEPOSITARY IN 
ACCORDANCE WITH ITS PROCEDURES DOES NOT CONSTITUTE DELIVERY TO THE EXCHANGE 
AGENT. 

   The tender by an Eligible Holder of Old Notes will constitute an agreement 
between such holder and the Company in accordance with the terms and subject 
to the conditions set forth herein and in the Letter of Transmittal. 

                               22           
<PAGE>
   The method of delivery of Old Notes and the Letter of Transmittal and all 
other required documents to the Exchange Agent is at the election and risk of 
the Eligible Holders. Instead of delivery by mail, it is recommended that 
Eligible Holders use an overnight or hand delivery service. In all cases, 
sufficient time should be allowed to assure delivery to the Exchange Agent on 
or before the Expiration Date. No Letter of Transmittal or Old Notes should 
be sent to the Company. Eligible Holders may request their respective 
brokers, dealers, commercial banks, trust companies or nominees to effect the 
tenders for such holders. 

   Signatures on a Letter of Transmittal or a notice of withdrawal, as the 
case may be, must be guaranteed by an Eligible Institution (as defined below) 
unless the Old Notes tendered pursuant thereto are tendered (i) by a 
registered holder who has not completed the box entitled "Special Issuance 
Instructions" or "Special Delivery Instructions" on the Letter of 
Transmittal, or (ii) for the account of an Eligible Institution. In the event 
that signatures on a Letter of Transmittal or a notice of withdrawal, as the 
case may be, are required to be guaranteed, such guarantee must be by a 
member of a signature guarantee program within the meaning of Rule 17Ad-15 
under the Exchange Act (an "Eligible Institution"). 

   If the Letter of Transmittal or any Old Notes or bond powers are signed by 
trustees, executors, administrators, guardians, attorneys-in-fact, officers 
of corporations or others acting in a fiduciary or representative capacity, 
such persons should so indicate when signing, and unless waived by the 
Company, evidence satisfactory to the Company of their authority to so act 
must be submitted with the Letter of Transmittal. 

   All questions as to the validity, form, eligibility (including time of 
receipt) and acceptance and withdrawal of tendered Old Notes will be 
determined by the Company in its sole discretion, which determination will be 
final and binding. The Company reserves the absolute right to reject any and 
all Old Notes not properly tendered or any Old Notes the Company's acceptance 
of which might, in the judgment of the Company or its counsel, be unlawful. 
The Company also reserves the right to waive any defects, irregularities or 
conditions of tender as to particular Old Notes. The Company's interpretation 
of the terms and conditions of the Exchange Offer (including the instructions 
in the Letter of Transmittal) will be final and binding on all parties. 
Unless waived, any defects or irregularities in connection with tenders of 
Old Notes must be cured within such times as the Company in its sole 
discretion shall determine. Although the Company intends to request the 
Exchange Agent to notify holders of defects or irregularities with respect to 
tenders of Old Notes, neither the Company, the Exchange Agent nor any other 
person shall incur any liability for failure to give such notification. 
Tenders of Old Notes will not be deemed to have been made until such defects 
or irregularities have been cured or waived. Any Old Notes received by the 
Exchange Agent that are not properly tendered and as to which the defects or 
irregularities have not been cured or waived will be returned by the Exchange 
Agent to the tendering holders, unless otherwise provided in the Letter of 
Transmittal, as soon as practicable following the Expiration Date. 

   In addition, the Company reserves the right in its sole discretion 
(subject to limitations contained in the Indenture) (i) to purchase or make 
offers for any Old Notes that remain outstanding subsequent to the Expiration 
Date and (ii) to the extent permitted by applicable law, to purchase Old 
Notes in privately negotiated transactions or otherwise. The terms of any 
such purchases or offers could differ from the terms of the Exchange Offer. 

   By tendering, each Eligible Holder will represent to the Company that, 
among other things, the New Notes acquired pursuant to the Exchange Offer are 
being obtained in the ordinary course of business by the person receiving 
such New Notes, whether or not such person is the holder and that neither the 
Eligible Holder nor any such other person has an arrangement or understanding 
with any person to participate in the distribution of such New Notes and that 
neither the Eligible Holder nor any such other person is an "affiliate," as 
defined in Rule 405 under the Securities Act, of the Company. If the holder 
is a broker-dealer that will receive New Notes for its own account in 
exchange for Old Notes that were acquired as a result of market-making 
activities or other trading activities, such holder by tendering will 
acknowledge that it will deliver a prospectus in connection with any resale 
of such New Notes. 

                               23           
<PAGE>
GUARANTEED DELIVERY PROCEDURES 

   Eligible Holders who wish to tender their Old Notes and (i) whose Old 
Notes are not immediately available, or (ii) who cannot deliver their Old 
Notes and other required documents to the Exchange Agent or cannot complete 
the procedure for book-entry transfer prior to the Expiration Date, may 
effect a tender if: 

     (a) The tender is made through an Eligible Institution; 

     (b) Prior to the Expiration Date, the Exchange Agent receives from such 
    Eligible Institution a properly completed and duly executed Notice of 
    Guaranteed Delivery (by facsimile transmission, mail or hand delivery) 
    setting forth the name and address of the Eligible Holder, the certificate 
    number(s) of such Old Notes (if available) and the principal amount of Old 
    Notes tendered together with a duly executed Letter of Transmittal (or a 
    facsimile thereof), stating that the tender is being made thereby and 
    guaranteeing that, within three business days after the Expiration Date, 
    the certificate(s) representing the Old Notes to be tendered in proper 
    form for transfer (or a confirmation of a book entry transfer into the 
    Exchange Agent's account at the Depositary of Old Notes delivered 
    electronically) and any other documents required by the Letter of 
    Transmittal will be deposited by the Eligible Institution with the 
    Exchange Agent; and 

     (c) Such certificate(s) representing all tendered Old Notes in proper 
    form for transfer (or confirmation of a book-entry transfer into the 
    Exchange Agent's account at the Depositary of Old Notes delivered 
    electronically) and all other documents required by the Letter of 
    Transmittal are received by the Exchange Agent within three business days 
    after the Expiration Date. 

   Upon request to the Exchange Agent, a Notice of Guaranteed Delivery will 
be sent to Eligible Holders who wish to tender their Old Notes according to 
the guaranteed delivery procedures set forth above. 

WITHDRAWAL OF TENDERS 

   Except as otherwise provided herein, tenders of Old Notes may be withdrawn 
at any time prior to 5:00 p.m., New York City time, on the Expiration Date, 
unless previously accepted for exchange. 

   To withdraw a tender of Old Notes in the Exchange Offer, a written or 
facsimile transmission notice of withdrawal must be received by the Exchange 
Agent at its address set forth herein prior to 5:00 p.m., New York City time, 
on the Expiration Date, and prior to acceptance for exchange thereof by the 
Company. Any such notice of withdrawal must (i) specify the name of the 
person having deposited the Old Notes to be withdrawn (the "Depositor"), (ii) 
identify the Old Notes to be withdrawn (including the certificate number or 
numbers and principal amount of such Old Notes), (iii) be signed by the 
Depositor in the same manner as the original signature on the Letter of 
Transmittal by which such Old Notes were tendered (including any required 
signature guarantees) or be accompanied by documents of transfer sufficient 
to have the Trustee with respect to the Old Notes register the transfer of 
such Old Notes into the name of the person withdrawing the tender, and (iv) 
specify the name in which any such Old Notes are to be registered, if 
different from that of the Depositor. All questions as to the validity, form 
and eligibility (including time of receipt) of such withdrawal notices will 
be determined by the Company in its sole discretion, whose determination 
shall be final and binding on all parties. Any Old Notes so withdrawn will be 
deemed not to have been validly tendered for purposes of the Exchange Offer, 
and no New Notes will be issued with respect thereto unless the Old Notes so 
withdrawn are validly re-tendered. Any Old Notes which have been tendered but 
which are not accepted for exchange or which are withdrawn will be returned 
to the holder thereof without cost to such holder as soon as practicable 
after withdrawal, rejection of tender or termination of the Exchange Offer. 
Properly withdrawn Old Notes may be re-tendered by following one of the 
procedures described above under "Procedures for Tendering" at any time prior 
to the Expiration Date. 

CONDITIONS OF THE EXCHANGE OFFER 

   In addition, and notwithstanding any other term of the Exchange Offer, the 
Company will not be required to accept for exchange any Old Notes tendered 
for any New Notes and may terminate or amend the Exchange Offer as provided 
herein before the acceptance of such Old Notes, if any of the following 
conditions exist: 

                               24           
<PAGE>
     (a) Any action or proceeding is instituted or threatened in any court or 
    by or before any governmental agency or regulatory authority with respect 
    to the Exchange Offer which, in the sole judgment of the Company, might 
    materially impair the ability of the Company to proceed with the Exchange 
    Offer or have a material adverse effect on the contemplated benefits of 
    the Exchange Offer to the Company; or 

     (b) There shall have occurred any change, or any development involving a 
    prospective change, in the business or financial affairs of the Company, 
    which in the sole judgment of the Company, might materially impair the 
    ability of the Company to proceed with the Exchange Offer or materially 
    impair the contemplated benefits of the Exchange Offer to the Company; or 

     (c) There shall have been proposed, adopted or enacted any law, statute, 
    rule or regulation which, in the sole judgment of the Company, might 
    materially impair the ability of the Company to proceed with the Exchange 
    Offer or have a material adverse effect on the contemplated benefits of 
    the Exchange Offer to the Company; or 

     (d) There shall have occurred (i) any general suspension of, shortening 
    of hours for, or limitation on prices for, trading in securities on the 
    New York Stock Exchange (whether or not mandatory), (ii) a declaration of 
    a banking moratorium or any suspension of payments in respect of banks by 
    Federal or state authorities in the United States (whether or not 
    mandatory), (iii) a commencement of a war, armed hostilities or other 
    international or national crisis directly or indirectly involving the 
    United States, (iv) any limitation (whether or not mandatory) by any 
    governmental authority on, or other event having a reasonable likelihood 
    of affecting, the extension of credit by banks or other lending 
    institutions in the United States, or (v) in the case of any of the 
    foregoing existing at the time of the commencement of the Exchange Offer, 
    a material acceleration or worsening thereof. 

   The foregoing conditions are for the sole benefit of the Company and may 
be asserted by the Company regardless of the circumstances giving rise to 
such conditions or may be waived by the Company in whole or in part at any 
time and from time to time in its sole discretion. If the Company waives or 
amends the foregoing conditions, the Company will, if required by applicable 
law, extend the Exchange Offer for a minimum of five business days from the 
date that the Company first gives notice, by public announcement or 
otherwise, of such waiver or amendment, if the Exchange Offer would otherwise 
expire within such five business-day period. Any determination by the Company 
concerning the events described above will be final and binding upon all 
parties. 

FEES AND EXPENSES 

   The expenses of soliciting tenders pursuant to the Exchange Offer will be 
borne by the Company. The principal solicitation for tenders pursuant to the 
Exchange Offer is being made by mail; however, additional solicitation may be 
made by telecopy, telephone or in person by officers and regular employees of 
the Company and its affiliates. 

   The Company has not retained any dealer-manager in connection with the 
Exchange Offer and will not make any payments to brokers, dealers or others 
soliciting acceptances of the Exchange Offer. The Company, however, will pay 
the Exchange Agent reasonable and customary fees for its services and will 
reimburse it for its reasonable out-of-pocket expenses in connection 
therewith. The Company may also pay brokerage houses and other custodians, 
nominees and fiduciaries the reasonable out-of-pocket expenses incurred by 
them in forwarding copies of this Prospectus, Letters of Transmittal and 
related documents to the beneficial owners of the Old Notes and in handling 
or forwarding tenders for exchange. The Company will pay the other expenses 
to be incurred in connection with the Exchange Offer, including fees and 
expenses of the Trustee, accounting and legal fees and printing costs. 

   The Company will pay all transfer taxes, if any, applicable to the 
exchange of Old Notes pursuant to the Exchange Offer. If, however, 
certificates representing New Notes or Old Notes for principal amounts not 
tendered or accepted for exchange are to be delivered to, or are to be issued 
in the name of, any person other than the registered holder of the Old Notes 
tendered, or if tendered Old Notes are registered in the name of any person 
other than the person signing the Letter of Transmittal, or if a transfer tax 
is imposed for any reason other than the exchange of Old Notes pursuant to 
the Exchange Offer, then the 

                               25           
<PAGE>
amount of any such transfer taxes (whether imposed on the registered holder 
or any other persons) will be payable by the tendering holder. If 
satisfactory evidence of payment of such taxes or exemption therefrom is not 
submitted with the Letter of Transmittal, the amount of such transfer taxes 
will be billed directly to such tendering holder. 

CERTAIN FEDERAL INCOME TAX CONSIDERATIONS 

   Kramer, Levin, Naftalis & Frankel, counsel to the Company, has advised the 
Company that the exchange of the Old Notes for the New Notes in the Exchange 
Offer should not constitute an exchange for federal income purposes. 
Consequently, (i) no gain or loss should be realized by a U.S. Holder upon 
receipt of a New Note; (ii) the holding period of the New Note should include 
the holding period of the Old Note exchanged therefor and (iii) the adjusted 
tax basis of the New Note should be the same as the adjusted tax basis of the 
Old Note exchanged therefor immediately before the exchange. Even if the 
exchange of an Old Note for a New Note were treated as an exchange, however, 
such an exchange should constitute a tax-free recapitalization for federal 
income tax purposes. Accordingly, a New Note should have the same issue price 
as an Old Note and a U.S. Holder should have the same adjusted basis and 
holding period in the New Note as it had in an Old Note immediately before 
the exchange. As used herein, the term "U.S. Holder" means a person who is, 
for United States federal income tax purposes, (i) a citizen or resident of 
the United States; (ii) a corporation, partnership or other entity created or 
organized in or under the laws of the United States or any political 
subdivision thereof; or (iii) an estate or trust the income of which is 
subject to United States federal income taxation regardless of its source. 

CONSEQUENCES OF FAILURE TO EXCHANGE OLD NOTES 

   Generally, Eligible Holders (other than any holder who is an "affiliate" 
of the Company within the meaning of Rule 405 under the Securities Act) who 
exchange their Old Notes for New Notes pursuant to the Exchange Offer may 
offer such New Notes for resale, resell such New Notes, and otherwise 
transfer such New Notes without compliance with the registration and 
prospectus delivery provisions of the Securities Act, provided such New Notes 
are acquired in the ordinary course of the holders' business, and such 
holders have no arrangement with any person to participate in a distribution 
of such New Notes. Each broker-dealer that receives New Notes for its own 
account in exchange for Old Notes, where such Old Notes were acquired by such 
broker-dealer as a result of market-making activities or other trading 
activities, must acknowledge that it will deliver a prospectus in connection 
with any resale of such New Notes. See "Plan of Distribution." To comply with 
the securities laws of certain jurisdictions, it may be necessary to qualify 
for sale or register the New Notes prior to offering or selling such New 
Notes. Upon request by Eligible Holders prior to the Exchange Offer, the 
Company will register or qualify the New Notes in certain jurisdictions 
subject to the conditions in the Registration Rights Agreement. If an 
Eligible Holder does not exchange such Old Notes for New Notes pursuant to 
the Exchange Offer, such Old Notes will continue to be subject to the 
restrictions on transfer contained in the legend thereon and will not have 
the benefit of any covenant regarding registration under the Securities Act. 
In general, the Old Notes may not be offered or sold, unless registered under 
the Securities Act, except pursuant to an exemption from, or in a transaction 
not subject to, the Securities Act and applicable state securities laws. To 
the extent that Old Notes are tendered and accepted in the Exchange Offer, a 
holder's ability to sell untendered Old Notes could be adversely affected. 

   Participation in the Exchange Offer is voluntary and holders should 
carefully consider whether to accept the Exchange Offer and tender their Old 
Notes. Holders of Old Notes are urged to consult their financial and tax 
advisors in making their own decisions on what action to take. 

ACCOUNTING TREATMENT 

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

                               26           
<PAGE>
EXCHANGE AGENT 

   The Bank of New York has been appointed as Exchange Agent for the Exchange 
Offer. All correspondence in connection with the Exchange Offer and the 
Letter of Transmittal should be addressed to the Exchange Agent, as follows: 

<TABLE>
<CAPTION>
   BY HAND OR OVERNIGHT COURIER:                                                BY MAIL:
                                                                         (REGISTERED OR CERTIFED 
                                                                               RECOMMENDED) 
<S>                                                                  <C>
      The Bank of New York                                                 The Bank of New York
       101 Barclay Street                                                  101 Barclay Street 7E 
 Corporate Trust Services Window                                          New York, New York 10286
          Ground Level                                                  Attn: Reorganization Section 
    New York, New York 10286         
  Attn: Reorganization Section       

</TABLE>

Facsimile Number (for Eligible Institutions Only and Withdrawal Notices Only): 

                                (212) 571-3080 

        Confirm Receipt of Notice of Guaranteed Delivery by Telephone: 

                                (212) 815-3687 

                            For Information Call: 

                                (212) 515-3687 

   Requests for additional copies of this Prospectus or the Letter of 
Transmittal should be directed to the Exchange Agent. 

                               27           
<PAGE>
                                 THE COMPANY 

   The Company believes it is a leading converter and marketer of a broad 
line of disposable paper food service products. The Company sells its 
products under both branded and private labels to the consumer and 
institutional markets and participates at all major price points. The Company 
believes it is a market leader in the sale of premium white, colored and 
custom-printed napkins, placemats, tablecovers and food trays and in the sale 
of private label consumer paper plates, bowls and cups. The Company's 
Sensations, Splash(Registered Trademark) and Party Creations(Registered 
Trademark) brands are well recognized in the consumer market and its 
Hoffmaster(Registered Trademark) brand is well recognized in the 
institutional market. During the past two years, the Company has completed 
four acquisitions which have enabled it to grow rapidly. Each acquisition was 
targeted for its ability to complement and broaden existing product lines, 
penetrate additional markets, improve existing market position, expand the 
Company's geographic scope and provide sales and marketing economies. 

   The Company was founded in 1915. Prior to the Acquisitions, the Company's 
business consisted of the Fonda division which manufactures paper plates, 
bowls, cups, trays and handled food pails for both the institutional and 
consumer markets. The Fonda division is a leading producer of private label 
paper plates and cups to the consumer market. 

   In March 1995, the Company purchased its Oshkosh, Wisconsin operations 
("Hoffmaster") from Scott Paper Company. The Hoffmaster line of premium 
napkins is a recognized industry leader in the institutional market for high 
quality napkins. This acquisition enabled the Company to substantially 
increase its position in the institutional market and become an industry 
leader in colored and custom-printed napkins and placemats. This acquisition 
also provided the Company with access to fall and winter seasonal product 
lines which complement its summer seasonal paper plate business. In addition, 
Hoffmaster's printing capabilities have allowed the Company to meet the 
increasing demand of restaurants and institutional food servers for 
disposable tableware printed with the end-users' logos or personalized 
colored designs. 

   In November 1995, the Company acquired its Maspeth, New York operations 
("Maspeth") from private owners. Production at Maspeth augments the Company's 
production of paper plates and cups for both the institutional and consumer 
markets. In addition, this acquisition provided the Company entry into the 
mass merchandise markets, access to seasonal product lines and enhanced 
printing capabilities. 

   In December 1995, the Company expanded its product line of disposable 
tableware products through the acquisition of its Appleton, Wisconsin 
operations ("Chesapeake") from Chesapeake Corporation, a leading manufacturer 
of design-intensive and solid-colored premium napkins, tablecovers and crepe 
paper. This acquisition (i) enabled the Company to enter the specialty 
consumer products business, complementing the Hoffmaster line, (ii) provided 
the Company with sales and marketing economies and (iii) expanded the 
Company's printing capabilities as the Company became one of a small number 
of manufacturers with the capability to produce graphic-intensive 
print-to-the-edge napkins for the premium party goods sector. 

   In order to increase the manufacturing capacity for its rapidly expanding 
product line, in May 1996 the Company acquired the operations of the 
Specialty Operations Division of James River Corporation ("James River"), 
which included the Rancho Dominguez, California facility ("James River 
California") and a tissue mill located in Gouverneur, New York ("Natural 
Dam"). The James River California facility, which manufactures tissue-based 
products, expanded the Company's geographic scope to the West Coast which 
enabled the Company to improve its service levels in a ten-state region, open 
new markets and expand the Company's customer base. The Natural Dam tissue 
mill is one of only three mills in the United States currently producing 
specialty and deep-tone colored tissue paper. The Natural Dam acquisition 
provides the Company flexibility to vertically integrate its tissue-based 
products and the opportunity to participate in a number of specialty markets 
that historically have been served by Natural Dam. 

                               28           
<PAGE>
   The Company is continually evaluating acquisition opportunities that may 
meet its strategic objectives. On June 2, 1997, the Company completed the 
acquisition of all of the outstanding capital stock of Heartland Mfg. Corp. a 
privately owned manufacturer of paper plates, for a purchase price of $12.7 
million. On June 16, 1997, the Company completed the acquisition of certain 
assets of Tenneco, Inc. relating to the manufacture of placemats and other 
disposable tabletop products for a purchase price of $7.0 million, subject to 
working capital adjustment. There can be no assurance that suitable 
additional acquisitions will be available to the Company, that these 
acquisitions or any future acquisitions will be advantageous to the Company 
or that anticipated benefits of such acquisitions will be realized. 

                               29           
<PAGE>
                                CAPITALIZATION 

   The following table sets forth the capitalization of the Company as of 
April 27, 1997 which reflects the issuance of the Old Notes and the use of 
proceeds therefrom. This table should be read in conjunction with the other 
financial information appearing elsewhere in this Prospectus. 

<TABLE>
<CAPTION>
                                                                                               APRIL 27, 1997 
                                                                                           -------------------- 
                                                                                                (DOLLARS IN 
                                                                                                 THOUSANDS) 
<S>                                                                                        <C>
Short-term debt: 
Current portion of long-term debt .........................................................       $    454 
                                                                                                  ======== 
Long-term debt: 
New Credit Facility .......................................................................             -- 
9 1/2% Senior Subordinated Notes due 2007 .................................................       $120,000 
Other long-term debt(1) ...................................................................          2,689 
                                                                                                  -------- 
 Total long-term debt .....................................................................        122,689 
                                                                                                  -------- 
Redeemable common stock, $.01 par value, 7,000 shares issued and outstanding  .............          2,229 
                                                                                                  -------- 
Stockholders' equity: 
Preferred Stock, $.01 par value, 1,000 shares authorized, no shares issued; Preferred 
 Stock Class B, $.01 par value, 100,000 shares authorized, no shares issued  ..............             -- 
Common Stock Class A, $.01 par value, 400,000 shares authorized, 184,000 shares issued and 
 outstanding; Common Stock Class B, $.01 par value, 20,000 shares authorized, 3,666 shares 
 issued and outstanding and Common Stock Class C, $.01 par value, 200,000 shares 
 authorized, no shares issued .............................................................              2 
Additional paid-in capital ................................................................          3,500 
Retained earnings .........................................................................          7,610 
                                                                                                  -------- 
 Total stockholders' equity ...............................................................         11,112 
                                                                                                  -------- 
  Total capitalization.....................................................................       $136,030 
                                                                                                  ======== 
</TABLE>

- ------------ 
(1)    Consists principally of (i) a $1.7 million 9.75% promissory note due 
       November 2000 issued in connection with the Maspeth acquisition and 
       (ii) $1.0 million of other debt and capital lease obligations. See 
       "Description of Certain Indebtedness." 

                               30           
<PAGE>
                    SELECTED HISTORICAL FINANCIAL DATA (1) 

   The following selected historical financial data have been derived from 
the financial statements of the Company. The data as of and for the years 
ended July 30, 1995 and July 28, 1996 are derived from the financial 
statements of the Company audited by Deloitte & Touche LLP, independent 
auditors, whose report with respect thereto is included elsewhere in this 
Prospectus. The data for the year ended July 31, 1994 are derived from the 
financial statements of the Company audited by BDO Seidman, LLP, independent 
auditors, whose report with respect thereto is included elsewhere in this 
Prospectus. The data as of July 25, 1993 and July 31, 1994 and for the years 
ended July 26, 1992 and July 25, 1993 are derived from the financial 
statements of the Company audited by BDO Seidman, LLP, independent auditors, 
and are not included herein. The data as of July 26, 1992 are derived from 
the Company's unaudited financial statements. The data as of April 27, 1997 
and for the nine months ended April 28, 1996 and April 27, 1997 are derived 
from the Company's unaudited financial statements included elsewhere in this 
Prospectus. In the opinion of management, the unaudited financial statements 
include all adjustments (consisting of only normal recurring adjustments) 
necessary for a fair presentation of the information set forth therein. The 
results of operations for the nine months ended April 27, 1997 are not 
necessarily indicative of the results that may be expected for any other 
interim period or the entire year. The following data should be read in 
conjunction with the Company's financial statements and related notes, 
"Management's Discussion and Analysis of Financial Condition and Results of 
Operations," and the other financial information included elsewhere herein. 

<TABLE>
<CAPTION>
                                                 FISCAL YEAR ENDED JULY (2) 
                                    --------------------------------------------------- 
                                       1992      1993      1994       1995       1996 
                                    --------- --------- --------- ---------- ---------- 
                                                   (DOLLARS IN THOUSANDS) 
<S>                                 <C>       <C>       <C>       <C>        <C>
STATEMENT OF OPERATIONS DATA: 
Net sales ..........................  $64,063   $61,079   $61,839   $ 97,074   $204,903 
Cost of goods sold .................   53,383    49,776    51,643     76,252    161,304 
                                    --------- --------- --------- ---------- ---------- 
Gross profit .......................   10,680    11,303    10,196     20,822     43,599 
Selling, general and administrative 
 expenses ..........................    8,317     8,686     8,438     14,112     29,735 
                                    --------- --------- --------- ---------- ---------- 
Income from operations .............    2,363     2,617     1,758      6,710     13,864 
Interest expense, net ..............    1,531     1,201     1,268      2,943      7,934 
                                    --------- --------- --------- ---------- ---------- 
Income before taxes and 
 extraordinary expense .............      832     1,416       490      3,767      5,930 
Income taxes .......................      301       478       239      1,585      2,500 
                                    --------- --------- --------- ---------- ---------- 
Income before extraordinary expense       531       938       251      2,182      3,430 
Extraordinary expense, net (9)  ....       --        --        --         --         -- 
Net income (loss)...................  $   531   $   938   $   251   $  2,182   $  3,430 
                                    ========= ========= ========= ========== ========== 
OTHER GAAP FINANCIAL DATA: 
Net cash provided by (used in) 
 operating activities (4)...........  $ 2,129   $ 2,797   $   140   $ (4,774)  $ 17,673 
Net cash (used in) investing 
 activities.........................     (577)   (1,027)   (1,272)   (29,593)   (46,532) 
Net cash provided by financing .....   (1,713)   (1,742)      992     34,262     30,206 
Capital expenditures (5) ...........      577     1,027     1,272      1,608      1,314 
Depreciation and amortization  .....    1,256     1,248     1,246      1,669      3,450 
Ratio of earnings to fixed 
 charges (6) .......................     1.4x      1.9x      1.3x       2.1x       1.7x 
OTHER NON-GAAP FINANCIAL DATA: 
EBITDA (3)..........................  $ 3,619   $ 3,865   $ 3,004   $  8,379   $ 17,314 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                          NINE MONTHS 
                                          ENDED APRIL 
                                    --------------------- 
                                        1996       1997 
                                    ---------- ---------- 

<S>                                 <C>        <C>
STATEMENT OF OPERATIONS DATA: 
Net sales ..........................  $138,546   $189,227 
Cost of goods sold .................   110,202    149,165 
                                    ---------- ---------- 
Gross profit .......................    28,344     40,062 
Selling, general and administrative 
 expenses ..........................    21,291     28,466 
                                    ---------- ---------- 
Income from operations .............     7,053     11,596 
Interest expense, net ..............     4,538      6,798 
                                    ---------- ---------- 
Income before taxes and 
 extraordinary expense .............     2,515      4,798 
Income taxes .......................     1,056      2,015 
                                    ---------- ---------- 
Income before extraordinary expense      1,459      2,783 
Extraordinary expense, net (9)  ....        --      3,495 
Net income (loss)...................  $  1,459   $   (712) 
                                    ========== ========== 
OTHER GAAP FINANCIAL DATA: 
Net cash provided by (used in) 
 operating activities (4)...........  $ 14,767   $    403 
Net cash (used in) investing 
 activities.........................   (38,356)    (9,485) 
Net cash provided by financing .....    23,899     31,749 
Capital expenditures (5) ...........       978      3,469 
Depreciation and amortization  .....     3,085      3,475 
Ratio of earnings to fixed 
 charges (6) .......................      1.5x       1.7x 
OTHER NON-GAAP FINANCIAL DATA: 
EBITDA (3)..........................  $ 10,138   $ 15,071 
</TABLE>

                               31           
<PAGE>
<TABLE>
<CAPTION>
                                                     AS OF JULY 
                                   --------------------------------------------- 
                                      1992     1993     1994     1995     1996 
                                   -------- -------- -------- -------- --------- 
                                               (DOLLARS IN THOUSANDS) 
<S>                                <C>      <C>      <C>      <C>      <C>
BALANCE SHEET DATA: 
Cash............................... $   337  $   365  $   225  $   120  $  1,467 
Working capital ...................   2,094    1,738    2,731   28,079    38,931 
Property, plant and equipment, 
 net...............................   7,649    7,428    7,454   26,933    46,350 
Total assets ......................  25,129   24,676   24,668   79,725   136,168 
Total indebtedness (7) ............  13,783   11,589   12,581   48,165    87,763 
Redeemable common stock (8)  ......      --       --       --    2,115     2,179 
Stockholders' equity...............   4,788    5,726    5,977    7,205    11,873 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                           AS OF 
                                           APRIL 
                                   ------------------- 
                                      1996      1997 
                                   --------- --------- 

<S>                                <C>       <C>
BALANCE SHEET DATA: 
Cash............................... $    430  $ 24,134 
Working capital ...................   33,744    75,515 
Property, plant and equipment, 
 net...............................   41,096    46,310 
Total assets ......................  122,252   172,368 
Total indebtedness (7) ............   74,910   123,143 
Redeemable common stock (8)  ......    2,163     2,229 
Stockholders' equity...............    8,432    11,112 
</TABLE>

- ------------ 
(1)    The selected historical statement of operations and other financial 
       data include the results of operations of the Company and each of the 
       Acquisitions since their respective dates of acquisition as follows: 
       Hoffmaster as of March 31, 1995; Maspeth as of November 30, 1995; 
       Chesapeake as of December 29, 1995; and James River California/Natural 
       Dam as of May 5, 1996. See "The Company," "Management's Discussion and 
       Analysis of Financial Condition and Results of Operations--General" and 
       Note 3 of the Notes to the Financial Statements of the Company. 
(2)    All fiscal years are 52 weeks, except for Fiscal 1994 which is 53 
       weeks. 
(3)    EBITDA represents income from operations before interest expense, 
       provision for income taxes and depreciation and amortization. EBITDA is 
       generally accepted as providing information regarding a company's 
       ability to service debt. EBITDA should not be considered in isolation 
       or as a substitute for net income, cash flows from operations, or other 
       income or cash flow data prepared in accordance with generally accepted 
       accounting principles or as a measure of a company's profitability or 
       liquidity. In addition, although the EBITDA measure of performance is 
       not recognized under generally accepted accounting principles, it is 
       widely used by companies as a measure of operating performance because 
       it assists in comparing performance on a relatively consistent basis 
       across companies without regard to depreciation and amortization, which 
       can vary significantly depending on accounting methods (particularly 
       where acquisitions are involved) or non-operating factors such as 
       historical cost bases. Because EBITDA is not calculated identically by 
       all companies, the presentation herein may not be comparable to other 
       similarly titled measures of other companies. 
(4)    Material differences between EBITDA and net cash provided by or used in 
       operating activities may occur because of the inherent differences in 
       each such calculation including (a) the change in operating assets and 
       liabilities between the beginning and end of each period, as well as 
       certain non-cash items which are considered when presenting net cash 
       provided by or used in operating activities but are not used when 
       calculating EBITDA and (b) interest expense and provision for income 
       taxes which are included when presenting net cash provided by or used 
       in operating activities but are not included in the calculation of 
       EBITDA. 
(5)    Excludes the costs of the Acquisitions. 
(6)    For purposes of calculating the ratio of earnings to fixed charges, 
       earnings consist of income before provision for income taxes plus fixed 
       charges. Fixed charges consist of interest expense (including the 
       amortization of debt issuance costs) plus that portion of rental 
       payments on operating leases deemed representative of the interest 
       factor. 
(7)    Includes short-term and long-term borrowings and current maturities of 
       long-term debt. 
(8)    See "Description of Capital Stock." 
(9)    The Company incurred extraordinary expenses in connection with the 
       repayment of debt consisting of the write-off of unamortized debt 
       issuance costs related to the debt being repaid, elimination of the 
       unamortized discount on debt being repaid, and prepayment penalties on 
       early retirement of debt totalling approximately $6.0 million. The 
       after-tax effect of this extraordinary item was $3.5 million. 

                               32           
<PAGE>
                 UNAUDITED PRO FORMA CONDENSED FINANCIAL DATA 

   Set forth below are the unaudited pro forma condensed statements of 
operations of the Company for the year ended July 28, 1996 and the nine 
months ended April 27, 1997. The unaudited pro forma condensed statements of 
operations include the historical results of the Company and give effect to 
the Fiscal 1996 Acquisitions and to the issuance of the Old Notes and the use 
of proceeds therefrom as if they had occurred as of July 31, 1995. The pro 
forma financial data do not purport to be indicative of the Company's 
financial position or results of operations that would actually have been 
obtained had the Fiscal 1996 Acquisitions and the issuance of the Old Notes 
and the use of proceeds therefrom been completed as of the date or for the 
periods presented, or to project the Company's financial position or results 
of operations at any future date or for any future period. The unaudited pro 
forma adjustments are based upon available information and upon certain 
assumptions that the Company believes are reasonable. The Company does not 
believe that any variations from such assumptions and the following pro forma 
adjustments would be material. 

   On November 30, 1995, pursuant to an Asset Purchase Agreement, the Company 
purchased Maspeth from private owners. The aggregate purchase price for all 
of the assets acquired was $10.0 million, comprised of $7.75 million in cash 
and a $2.25 million promissory note of the Company. The Maspeth acquisition 
was accounted for under the purchase method of accounting. The cash portion 
of the purchase price was financed by borrowings. The aggregate purchase 
price for Maspeth of $10 million has been allocated to the assets and 
liabilities of the acquired business based upon the Company's estimates of 
their fair value. The excess of the fair value of the net assets acquired 
over the purchase price was $122,000 and has been allocated to long-term 
assets. 

   On December 29, 1995, pursuant to a Stock Purchase Agreement, the Company 
purchased Chesapeake from Chesapeake Corporation. The aggregate purchase 
price for all of the assets acquired was $29.0 million. The Chesapeake 
acquisition was accounted for under the purchase method of accounting. The 
purchase price was financed by borrowings. The aggregate purchase price for 
Chesapeake of $29 million has been allocated to the assets and liabilities of 
the acquired business based upon the Company's estimates of their fair value. 
The excess of the purchase price over the fair value of the net assets 
acquired was $4.6 million and has been recorded as goodwill. 

   On May 5, 1996, pursuant to an Asset Purchase Agreement, the Company 
purchased James River California and Natural Dam from James River. The 
aggregate purchase price for all of the assets acquired was $15.0 million, 
comprised of $8 million in cash and a $7 million promissory note of the 
Company. After negotiation, on February 27, 1997, the Company and James River 
consummated a settlement which has been accounted for as a reduction of the 
purchase price to $13.1 million. As part of this settlement, the James River 
note was reduced to $2.2 million. The James River acquisition was accounted 
for under the purchase method of accounting. The cash portion of the purchase 
price was financed by borrowings. The initial purchase price for James River 
California and Natural Dam of $15.0 million has been allocated to the assets 
and liabilities of the acquired businesses based upon the Company's estimates 
of their fair value. The initial excess of the fair value of the net assets 
acquired over the purchase price (prior to the adjustments noted in the 
following sentence) was $5.5 million and has been allocated to long-term 
assets. The net reduction of the purchase price ($1.9 million) has been 
applied to reduce long-term assets. Natural Dam hosts a co-generation 
facility on its property which produces steam for internal use and which is 
expected to provide significant cost savings to the Company. Natural Dam will 
receive all of its steam energy requirements at 50% of historical cost in 
1997 and at no cost for the next 40 years thereafter, and Natural Dam will 
receive land lease payments from the operator of the land occupied by the 
co-generation facility. The $10 million in benefits from the co-generation 
facility is included in long-term assets acquired and is being amortized 
based upon the Company's annual savings over the 42-year remaining life of 
the contract. 

   On February 27, 1997, the Company issued and sold $120.0 million principal 
amount of Old Notes to the Initial Purchasers. The Old Notes bear interest at 
a rate of 9 1/2% per annum, payable semi-annually in arrears on March 1 and 
September 1 of each year beginning September 1, 1997. The Old Notes will 
mature on March 1, 2007. Pursuant to the Registration Rights Agreement, the 
Company agreed to file with the Commission a registration statement with 
respect to an offer to exchange the Old Notes for New Notes. The form and 
terms of the New Notes will be identical in all material respects to the form 
and terms of the Old Notes except that the registration and other rights 
relating to the exchange of Old Notes for New Notes and the restriction on 
transfer of the Old Notes will not apply to the New Notes. See "Prospectus 
Summary--Issuance of the Old Notes" and "Description of New Notes." 

   The unaudited pro forma financial statements should be read in conjunction 
with "Capitalization," "Management's Discussion and Analysis of Financial 
Condition and Results of Operations" and the historical financial statements 
of the Company, Scott Foodservice Division of Scott Paper Company and 
Chesapeake Consumer Products Company and the notes thereto included elsewhere 
in this Prospectus. 

                               33           
<PAGE>
          UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS (A) 

<TABLE>
<CAPTION>
                                                  YEAR ENDED JULY 28, 1996 
                           --------------------------------------------------------------------- 
                                       HISTORICAL  PRO FORMA   HISTORICAL   PRO FORMA  HISTORICAL 
                            HISTORICAL  MASPETH   ADJUSTMENTS  CHESAPEAKE  ADJUSTMENTS   JAMES 
                             COMPANY      (C)       MASPETH       (C)      CHESAPEAKE  RIVER (C) 
                           ---------- ---------- ----------- ------------ ----------- ---------- 
                                                   (DOLLARS IN THOUSANDS) 
<S>                        <C>        <C>        <C>         <C>          <C>         <C>
STATEMENT OF OPERATIONS 
 DATA: 
Net sales..................  $204,903    $8,897                 $24,908                 $27,862 
Cost of goods sold.........   161,304     7,681      $  (8)(e)   19,541       $(279)(f)  24,356 
                           ---------- ---------- ----------- ------------ ----------- ---------- 
Gross profit...............    43,599     1,216          8        5,367         279       3,506 
Selling, general and 
 administrative expenses ..    29,735       173                   3,720         (43)(d)     991 
                           ---------- ---------- ----------- ------------ ----------- ---------- 
Income from operations ....    13,864     1,043          8        1,647         322       2,515 
Interest expense, net .....     7,934        88        252 (g)      481         730 (g) 
                           ---------- ---------- ----------- ------------ ----------- ---------- 
Income (loss) before 
 taxes.....................     5,930       955       (244)       1,166        (408)      2,515 
Income taxes (benefit)(i) .     2,500       401       (102)         502        (184)      1,057 
                           ---------- ---------- ----------- ------------ ----------- ---------- 
Net income (loss)..........  $  3,430    $  554      $(142)     $   664       $(224)    $ 1,458 
                           ========== ========== =========== ============ =========== ========== 
OTHER GAAP FINANCIAL DATA: 
Cash interest expense, 
 net.......................  $  6,748 
Capital expenditures.......     1,314 
Depreciation and 
 amortization (k)..........     3,450 
Ratio of earnings to fixed 
 charges (l)...............      1.7x 

OTHER NON-GAAP FINANCIAL 
 DATA: 
EBITDA(j) .................  $ 17,314 
Ratio of EBITDA to cash 
 interest expense, net ....      2.6x 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                  YEAR ENDED JULY 28, 1996 
                            ----------------------------------- 
                             PRO FORMA   PRO FORMA 
                            ADJUSTMENTS INTERCOMPANY PRO FORMA 
                            JAMES RIVER ELIMINATIONS HISTORICAL 
                            ----------- ------------ ---------- 
                           	   (DOLLARS IN THOUSANDS)
<S>                        <C>         <C>          <C>
STATEMENT OF OPERATIONS 
 DATA: 
Net sales..................               $(4,111)    $262,459 
Cost of goods sold.........   $ (429)(e)   (4,111)     208,055 
                           ----------- ------------ ---------- 
Gross profit...............      429                    54,404 
Selling, general and 
 administrative expenses ..                             34,576 
                           ----------- ------------ ---------- 
Income from operations ....      429                    19,828 
Interest expense, net .....    1,121(g)                 10,606 
                           ----------- ------------ ---------- 
Income (loss) before 
 taxes.....................     (692)                    9,222 
Income taxes (benefit)(i) .     (291)                    3,883 
                           ----------- ------------ ---------- 
Net income (loss)..........   $ (401)     $     0     $  5,339 
                           =========== ============ ========== 
</TABLE>


     See Notes to Unaudited Pro Forma Condensed Statements of Operations. 

                               34           
<PAGE>
          UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS (A) 

<TABLE>
<CAPTION>
                                                        YEAR ENDED JULY 28, 1996 
                                               ----------------------------------------- 
                                                               ADJUSTMENTS 
                                                 PRO FORMA   FOR ISSUANCE OF 
                                                 HISTORICAL     OLD NOTES    PRO-FORMA(B) 
                                               ------------ --------------- ------------ 
                                                         (DOLLARS IN THOUSANDS) 
<S>                                            <C>          <C>             <C>
STATEMENT OF OPERATIONS DATA: 
Net sales .....................................   $262,459       $    --       $262,459 
Cost of goods sold ............................    208,055            --        208,055 
                                               ------------ --------------- ------------ 
Gross profit ..................................     54,404            --         54,404 
Selling, general and administrative expenses  .     34,576            --         34,576 
                                               ------------ --------------- ------------ 
Income from operations ........................     19,828            --         19,828 
Interest expense, net .........................     10,606         1,858(h)      12,464 
                                               ------------ --------------- ------------ 
Income before taxes and extraordinary expense        9,222        (1,858)         7,364 
Income taxes (benefit)(i) .....................      3,883          (780)         3,103 
                                               ------------ --------------- ------------ 
Income before extraordinary expense ...........   $  5,339       $(1,078)      $  4,261 
OTHER GAAP FINANCIAL DATA: 
Cash interest expense, net ....................                                $ 12,034 
Capital expenditures...........................                                   2,435 
Depreciation and amortization (k)..............                                   4,386 
Ratio of earnings to fixed charges (l) ........                                    1.6x 
OTHER NON-GAAP FINANCIAL DATA: 
EBITDA (j).....................................                                $ 24,214 
Ratio of EBITDA to cash interest 
 expense, net .................................                                    2.0x 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                   NINE MONTHS ENDED APRIL 27, 1997 
                                               --------------------------------------- 
                                                 HISTORICAL   ADJUSTMENTS  PRO FORMA(K) 
                                               ------------ ------------- ------------ 
                                                        (DOLLARS IN THOUSANDS) 
<S>                                            <C>          <C>           <C>
STATEMENT OF OPERATIONS DATA: 
Net sales .....................................   $189,227      $    --      $189,227 
Cost of goods sold ............................    149,165         (212)(e)   148,953 
                                               ------------ ------------- ------------ 
Gross profit ..................................     40,062          212        40,274 
Selling, general and administrative expenses  .     28,466           --        28,466 
                                               ------------ ------------- ------------ 
Income from operations ........................     11,596          212        11,808 
Interest expense, net .........................      6,798        2,385(h)      9,183 
                                               ------------ ------------- ------------ 
Income before taxes and extraordinary expense        4,798       (2,173)        2,625 
Income taxes (benefit)(i) .....................      2,015         (913)        1,102 
                                               ------------ ------------- ------------ 
Income before extraordinary expense ...........   $  2,783      $(1,260)     $  1,523 
OTHER GAAP FINANCIAL DATA: 
Cash interest expense, net ....................   $  5,924                   $  9,066 
Capital expenditures...........................      3,469                      3,469 
Depreciation and amortization (k)..............      3,475                      3,263 
Ratio of earnings to fixed charges (l) ........       1.7x                       1.3x 
OTHER NON-GAAP FINANCIAL DATA: 
EBITDA (j).....................................   $ 15,071                   $ 15,071 
Ratio of EBITDA to cash interest 
 expense, net .................................       2.5x                       1.7x 
</TABLE>

     See Notes to Unaudited Pro Forma Condensed Statements of Operations. 

                               35           
<PAGE>
       NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENTS OF OPERATIONS 
(a)    Reflects those adjustments to record the Fiscal 1996 Acquisitions and 
       the issuance of the Old Notes and the transactions contemplated thereby 
       as if they had occurred on July 31, 1995. 
(b)    The unaudited pro forma condensed statements of operations do not 
       include the charge of $2.2 million which resulted from the write-off of 
       unamortized debt issuance costs, elimination of $2.1 million 
       unamortized discount that resulted from the repayment of the Old 
       Subordinated Notes, and $1.6 million which resulted from prepayment 
       penalties incurred from early retirement of existing debt. These items 
       were accounted for as extraordinary items in the fiscal quarter ended 
       April 27, 1997, the fiscal quarter in which such debt was repaid. 
(c)    Reflects the historical results of operations of the Fiscal 1996 
       Acquisitions as if they had occurred on July 31, 1995 until their 
       respective dates of acquisition. 
(d)    Reflects the net decrease in amortization expense relating to 
       Chesapeake goodwill ($4.6 million) as follows: 
<TABLE>
<CAPTION>
<S>                                                                               <C>
Amortization expense resulting from goodwill created by the excess of the 
 purchase price over the fair market value of net assets acquired amortized over 
 a twenty-year period.............................................................  $  96 
Removal of goodwill amortization expense previously recorded on historical 
 financial statements.............................................................   (139) 
                                                                                  ------- 
Net decrease in amortization expense..............................................  $ (43) 
                                                                                  ======= 
</TABLE>
(e)    Reflects a decrease in depreciation expense of long-term assets created 
       by the excess of the fair market value of the net assets acquired over 
       the purchase price. For Maspeth, the excess of the fair market value of 
       the net assets acquired over the purchase price of $122,000 was 
       allocated to property, plant and equipment which are being amortized 
       over a three to 12 year period. For James River, the excess of the fair 
       market value of the net assets acquired over the purchase price of $7.4 
       million (including the final purchase price adjustment of $3.4 million 
       and the gain on the retirement of the note payable to James River of 
       $5.3 million) was allocated to property, plant and equipment and other 
       assets which are being amortized over a three to 40 year period and a 
       42 year period, respectively. 
(f)    Reflects a decrease in depreciation expense primarily as a result of 
       the change in the valuation of property, plant and equipment based upon 
       appraised values as compared to their historical carrying value. Such 
       property, plant and equipment is being depreciated over a three to 40 
       year period. 
(g)    Reflects additional interest expense related to the Fiscal 1996 
       Acquisitions as if they had occurred on July 31, 1995 until their 
       respective dates of acquisition. In connection with the Maspeth 
       acquisition, the Company incurred $10 million of debt under the Old 
       Credit Facility, the Old Subordinated Notes and a promissory note to 
       the seller at interest rates ranging from 8.5% to 14%. In connection 
       with the Chesapeake acquisition, the Company incurred $29 million of 
       debt under the Old Credit Facility, the Term Loans and the Old 
       Subordinated Notes at interest rates ranging from 8.5% to 14%. In 
       connection with the James River acquisition, the Company incurred $15 
       million of debt under the Old Credit Facility, the Term Loans and a 
       promissory note to the seller at interest rates ranging from 8.5% to 
       10.75%. The historical debt of Maspeth and Chesapeake was not assumed 
       by the Company. 
(h)    The pro forma adjustments to interest exense, net consist of the 
       following: 
<TABLE>
<CAPTION>
                                                               INCREASE (DECREASE) 
                                                       --------------------------------- 
                                                          YEAR ENDED    NINE MONTHS ENDED 
                                                         JULY 28, 1996   APRIL 27, 1997 
                                                       --------------- ----------------- 
                                                             (DOLLARS IN THOUSANDS) 
<S>                                                    <C>             <C>
Historical interest expense............................     $ 7,934          $ 6,798 
                                                       =============== ================= 
Elimination of interest expense related to: 
Old Credit Facility, Term Loans and Old Subordinated 
 Notes.................................................     $(6,346)         $(5,816) 
Amortization of deferred debt issuance costs on 
 retired debt .........................................      (1,021)            (672) 
                                                       --------------- ----------------- 
Decrease in interest expense...........................      (7,367)          (6,488) 
                                                       --------------- ----------------- 
Interest expense on new indebtedness: 
9 1/2% Senior Subordinated Notes due 2007 .............      11,400            8,550 
Acquisition debt(1) ...................................          67               -- 
Amortization of costs on new debt(2) ..................         430              323 
                                                       --------------- ----------------- 
Increase in interest expense...........................      11,897            8,873 
                                                       --------------- ----------------- 
Net increase in interest expense ......................       4,530            2,385 
Less: Fiscal 1996 Acquisitions interest expense(3)           (2,672)              -- 
                                                       --------------- ----------------- 
Adjustment to interest expense related to the 
 issuance of the Old Notes.............................     $ 1,858          $ 2,385 
                                                       =============== ================= 
</TABLE>
                               36           
<PAGE>
- ------------ 
    (1)    Represents additional interest expense on indebtedness incurred to 
           fund the Maspeth acquisition as if such acquisition occurred on 
           July 31, 1995. 
    (2)    Debt issuance costs related to the Notes will be amortized over 
           their 10-year life. 
    (3)    Represents the increase in historical interest expense reflected 
           in Notes (c) and (g) hereto as if the Fiscal 1996 Acquisitions had 
           occurred on July 31, 1995 until their respective dates of 
           acquisition. 
(i)    For pro forma purposes, the income tax provision was calculated at 42% 
       based on enacted statutory tax rates applied to pro forma pre-tax 
       income and the provisions of SFAS No. 109. 
(j)    EBITDA represents income from operations before interest expense, 
       provision for income taxes, and depreciation and amortization. EBITDA 
       is generally accepted as providing information regarding a company's 
       ability to service debt. EBITDA should not be considered in isolation 
       or as a substitute for net income, cash flows from operations, or other 
       income or cash flow data prepared in accordance with generally accepted 
       accounting principles or as a measure of a company's profitability or 
       liquidity. In addition, although the EBITDA measure of performance is 
       not recognized under generally accepted accounting principles, it is 
       widely used by companies as a measure of operating performance because 
       it assists in comparing performance on a relatively consistent basis 
       across companies without regard to depreciation and amortization, which 
       can vary significantly depending on accounting methods (particularly 
       where acquisitions are involved) or non-operating factors such as 
       historical cost bases. Because EBITDA is not calculated identically by 
       all companies, the presentation herein may not be comparable to other 
       similarly titled measures of other companies. 
(k)    Depreciation and amortization excludes amortization of debt issuance 
       costs which is classified as interest expense in the Statements of 
       Operations. 
(l)    For purposes of calculating the ratio of earnings to fixed charges, 
       earnings consist of earnings before provision for income taxes plus 
       fixed charges. Fixed charges consist of interest expense plus that 
       portion of rental payments on operating leases deemed representative of 
       the interest factor. 

                               37           
<PAGE>
              MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
                     CONDITION AND RESULTS OF OPERATIONS 

INTRODUCTION 

   The following discussion of results of operations for Fiscal 1994, 1995 
and 1996 and for the nine month periods ended April 27, 1997 and April 28, 
1996 is based on the historical results of operations of the Company. Since 
the Acquisitions were consummated from time to time during such fiscal years, 
the financial information contained herein with respect to periods prior to 
the Acquisitions does not reflect the results of operations of the businesses 
acquired; thus, this financial information is not necessarily indicative of 
the results of operations that would have been achieved had the Acquisitions 
been consummated by the Company at the beginning of the periods presented 
herein or which may be achieved in the future, nor does it reflect the 
operations of such acquired businesses under the Company's management for a 
significant period of time. 

   Prior to March 1995, the Company's business was highly seasonal with over 
30% of its net sales and 50% of its cash flow realized in the fourth quarter 
of its fiscal year. As a result of the Acquisitions, its business has become 
less seasonal and the Company anticipates a continued reduction in the 
seasonality of its business. Nevertheless, collections of receivables will be 
greatest during the first and second quarters of the fiscal year. 
Additionally, the Company will continue its practice of building inventory at 
the Fonda division throughout the second and third quarters of each fiscal 
year to satisfy the high seasonal demands of the summer months when outdoor 
and away-from-home consumption increases. In the event the Company's cash 
flow from operations during the second and third quarters of a fiscal year 
are insufficient to provide working capital necessary to fund production 
requirements during these quarters, the Company will need to resort to 
borrowings under the New Credit Facility or other sources of capital. 
Although the Company believes that funds available under the New Credit 
Facility together with cash generated from operations will be adequate to 
provide for the Company's cash requirements, there can be no assurance that 
such capital resources will be sufficient in the future. 

GENERAL 

   The Company is a converter and marketer of paperboard and tissue products, 
the selling prices of which typically follow the general movement in the cost 
of such principal raw materials. This is particularly true with respect to 
commodity products, such as coated and uncoated white paper plates. When raw 
materials and selling prices increase, operating margins tend to improve. 
Conversely, when raw materials prices decrease, selling prices generally also 
decline. Operating margins may also decline as the Company's fixed selling, 
general and administrative costs remain relatively constant. The actual 
impact on the Company of raw materials price changes is affected by a number 
of factors including the level of inventories at the time of a price change, 
the specific timing and frequency of price changes, and the lead and lag time 
that generally accompanies the implementation of both raw materials and 
subsequent selling price changes. However, over time the Company believes it 
is able to maintain relatively stable margins between its selling prices and 
raw material costs. The Company's business and growth strategy is intended, 
in part, to enable the Company to maintain a lower cost structure as a result 
of improved purchasing power, improved fixed overhead costs absorption and 
consolidation and elimination of costs as it integrates its strategic 
acquisitions. Furthermore, the Company believes it has been able to mitigate 
the effect of changing raw materials prices by diversifying into higher 
margin, value-added products, such as those produced by the Hoffmaster 
division. See "Business--Raw Materials and Suppliers." 

                               38           
<PAGE>
RESULTS OF OPERATIONS 

<TABLE>
<CAPTION>
                                                 FISCAL YEAR ENDED JULY 
                           ----------------------------------------------------------------- 
                                    1994                  1995                  1996 
                           --------------------- --------------------- --------------------- 
                                      PERCENT OF            PERCENT OF            PERCENT OF 
                             AMOUNT   NET SALES    AMOUNT   NET SALES    AMOUNT   NET SALES 
                           -------- ------------ -------- ------------ -------- ------------ 
                                                  (DOLLARS IN MILLIONS) 
<S>                        <C>      <C>          <C>      <C>          <C>      <C>
Net sales .................  $61.8      100.0%     $97.1      100.0%     $204.9     100.0% 
Cost of goods sold ........   51.6       83.5       76.3       78.6       161.3      78.7 
                           -------- ------------ -------- ------------ -------- ------------ 
Gross profit ..............   10.2       16.5       20.8       21.4        43.6      21.3 
Selling, general and 
 administrative expenses ..    8.4       13.7       14.1       14.5        29.7      14.5 
                           -------- ------------ -------- ------------ -------- ------------ 
Income from operations  ...    1.8        2.8        6.7        6.9        13.9       6.8 
Interest expense ..........    1.3        2.1        2.9        3.0         8.0       3.9 
                           -------- ------------ -------- ------------ -------- ------------ 
Income before taxes and 
 extraordinary expense  ...    0.5        0.7        3.8        3.9         5.9       2.9 
Taxes on income ...........    0.2        0.3        1.6        1.6         2.5       1.2 
                           -------- ------------ -------- ------------ -------- ------------ 
Income before 
 extraordinary expense  ...    0.3        0.4        2.2        2.2         3.4       1.7 
Extraordinary expense, 
 net.......................     --         --         --         --          --        -- 
Net income ................  $ 0.3        0.4%     $ 2.2        2.2%     $  3.4       1.7% 
                           ======== ============ ======== ============ ======== ============ 
Other Non-GAAP Financial 
 Data: 
EBITDA ....................  $ 3.0        4.9%     $ 8.4        8.6%     $ 17.3       8.4% 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                      NINE MONTHS ENDED APRIL 
                           ------------------------------------------- 
                                    1996                  1997 
                           --------------------- --------------------- 
                                      PERCENT OF            PERCENT OF 
                             AMOUNT   NET SALES    AMOUNT   NET SALES 
                           -------- ------------ -------- ------------ 

<S>                        <C>      <C>          <C>      <C>
Net sales .................  $138.5     100.0%     $189.2     100.0% 
Cost of goods sold ........   110.2      79.5       149.2      78.8 
                           -------- ------------ -------- ------------ 
Gross profit ..............    28.3      20.5        40.0      21.2 
Selling, general and 
 administrative expenses ..    21.3      15.4        28.4      15.1 
                           -------- ------------ -------- ------------ 
Income from operations  ...     7.0       5.1        11.6       6.1 
Interest expense ..........     4.5       3.3         6.8       3.6 
                           -------- ------------ -------- ------------ 
Income before taxes and 
 extraordinary expense  ...     2.5       1.8         4.8       2.5 
Taxes on income ...........     1.0       0.7         2.0       1.1 
                           -------- ------------ -------- ------------ 
Income before 
 extraordinary expense  ...     1.5       1.1         2.8       1.4 
Extraordinary expense, 
 net.......................      --        --         3.5       1.8 
Net income ................  $  1.5       1.1      $ (0.7)     (0.4)% 
                           ======== ============ ======== ============ 
Other Non-GAAP Financial 
 Data: 
EBITDA ....................  $ 10.1       7.3%     $ 15.1       8.0% 
</TABLE>

NINE MONTHS ENDED APRIL 27, 1997 COMPARED TO NINE MONTHS ENDED APRIL 28, 1996 

   The Company's net sales increased $50.7 million, or 36.6%, to $189.2 
million in the nine months ended April 27, 1997 compared to $138.5 million in 
the nine months ended April 28, 1996. Approximately 90% of the increase 
reflects nine months of results of operations for the Chesapeake and James 
River acquisitions during the 1997 period versus four months of results of 
operations of Chesapeake during the 1996 period. The Company did not own the 
James River acquisition during the 1996 period. During the nine months ended 
April 27, 1997, average selling prices declined approximately 10% and 18% in 
the consumer and institutional markets, respectively, reflecting competitive 
market conditions and lower average raw materials costs. 

   Cost of goods sold increased $39.0 million, or 35.4%, to $149.2 million in 
the nine months ended April 27, 1997 compared to $110.2 million in the nine 
months ended April 28, 1996. Approximately 90% of the increase reflects nine 
months of results of operations for the Chesapeake and James River 
acquisitions during the 1997 period versus four months of results of 
operations of Chesapeake during the 1996 period. The Company did not own the 
James River acquisition during the 1996 period. Cost of goods sold as a 
percentage of net sales decreased slightly from 79.5% in the nine months 
ended April 28, 1996 to 78.8% in the nine months ended April 27, 1997. This 
decrease was due to improved fixed overhead costs absorption, particularly at 
the Fonda division, and lower average raw materials costs which declined 
about 10% during the period. The higher sales levels and lower cost of goods 
sold as a percentage of net sales contributed to the increase in gross profit 
of $11.7 million, or 41.3%, to $40.1 million in the nine months ended April 
27, 1997 compared to $28.3 million in the nine months ended April 28, 1996. 
As a percentage of net sales, gross profit improved from 20.5% in the nine 
months ended April 28, 1996 to 21.2% in the nine months ended April 27, 1997. 

   Selling, general and administrative expenses increased $7.2 million, or 
33.7%, to $28.5 million in the nine months ended April 27, 1997 compared to 
$21.3 million in the nine months ended April 28, 1996. This increase was due 
primarily to the incurrence of additional expenses and corporate overhead 
assumed in connection with the acquisitions completed during Fiscal 1996. As 
a percentage of net sales, selling, general and administrative expenses 
decreased from 15.4% in the nine months ended April 28, 1996 to 15.0% during 
the nine months ended April 27, 1997. 

                               39           
<PAGE>
   Operating income increased $4.5 million, or 64.4%, to $11.6 million in the 
nine months ended April 27, 1997 compared to $7.0 million in the nine months 
ended April 28, 1996. As a percentage of net sales, operating income 
increased from 5.1% in the nine months ended April 28, 1996 to 6.1% during 
the nine months ended January 27, 1997. This increase reflects the decrease 
in cost of goods sold and selling, general and administrative expenses as a 
percentage of net sales. 

   Interest expense increased $2.3 million, or 49.8%, to $6.8 million in the 
nine months ended April 27, 1997 compared to $4.5 million in the nine months 
ended April 28, 1996. This increase was due primarily to higher borrowings 
related to the acquisitions made during Fiscal 1996 and the issuance of the 
Old Notes. 

   Income before income taxes and extraordinary expenses increased to $4.8 
million in the nine months ended April 27, 1997 from $2.5 million in the nine 
months ended April 28, 1996. This increase was due principally to increased 
operating income arising from the acquisitions made during Fiscal 1996. The 
Company's provision for income taxes remained unchanged at 42% of income 
before income taxes. 

   The Company incurred extraordinary expenses in connection with the 
repayment of debt consisting of the write-off of unamortized debt issuance 
costs related to the debt being repaid, elimination of unamortized discount 
on debt being repaid, and prepayment penalties on early retirement of debt 
totaling approximately $6.0 million. The after tax effect of this 
extraordinary item was $3.5 million. The extraordinary item resulted in a net 
loss of $0.7 million during the nine months ended April 27, 1997 compared to 
net income of $1.5 million during the nine months period ended April 28, 
1996. 

FISCAL 1996 COMPARED TO FISCAL 1995 

   The Company's net sales increased $107.8 million, or 111.1%, to $204.9 
million in Fiscal 1996 compared to $97.1 million in Fiscal 1995. 
Approximately 70% of this increase reflects a full year's results of 
operations for the Hoffmaster division, which also includes seven months of 
results of operations for the Chesapeake acquisition. Approximately 7% of 
this increase is attributable to about three months of results of operations 
of the James River California and Natural Dam businesses, which were acquired 
by the Company in May 1996. Sales growth was also driven by a 13% increase in 
shipments by the Fonda division, which is primarily due to improved 
integration and marketing efforts, and a 5% increase in selling prices. 

   Cost of goods sold increased by $85.0 million, or 111.5%, to $161.3 
million in Fiscal 1996 from $76.3 million in Fiscal 1995. Approximately 70% 
of this increase reflects a full year's results of operations for the 
Hoffmaster division, which also includes seven months of results of 
operations for the Chesapeake acquisition. Cost of goods sold as a percentage 
of net sales remained constant from Fiscal 1995 to Fiscal 1996 at 
approximately 78.6%. The inclusion of the Hoffmaster division results offset 
an increase in cost of goods sold as a percentage of sales at the Fonda 
division. In the first half of Fiscal 1996, the Company experienced increased 
raw material costs as a result of continuous price increases during 1995, 
which affected the Fonda division. Raw material costs stabilized and began to 
decline in the latter part of Fiscal 1996 but nevertheless increased 
approximately 15% during the year. The Company's gross profit increased $22.8 
million, or 109.4%, to $43.6 million in Fiscal 1996 from $20.8 million in 
Fiscal 1995. Gross profit as a percentage of net sales during Fiscal 1996 
remained relatively constant at approximately 21.4% as compared with Fiscal 
1995. 

   Selling, general and administrative expenses increased $15.6 million, or 
110.7%, to $29.7 million in Fiscal 1996 compared to $14.1 million in Fiscal 
1995 primarily as a result of the incurrence of additional expenses assumed 
in connection with the acquisitions of Chesapeake and Maspeth, as well as a 
full year's results for the Hoffmaster division. As a percentage of net 
sales, however, selling, general and administrative expenses remained 
relatively constant at approximately 14.5%. 

   Operating income increased $7.2 million, or 106.6%, to $13.9 million in 
Fiscal 1996 from $6.7 million in Fiscal 1995. As a percentage of net sales, 
operating income remained unchanged at 6.9%. Costs of integrating the 
Chesapeake and Maspeth acquisitions and slightly lower selling prices were 
offset by cost savings achieved in overhead reduction, improved fixed cost 
absorption and lower procurement costs. 

                               40           
<PAGE>
   EBITDA increased $8.9 million, or 106.6%, to $17.3 million in Fiscal 1996 
from $8.4 million in Fiscal 1995 for the reasons stated above. Depreciation 
and amortization increased from $1.7 million in Fiscal 1995 to $3.5 million 
in Fiscal 1996 primarily as a result of the Acquisitions. 

FISCAL 1995 COMPARED TO FISCAL 1994 

   The Company's net sales increased $35.3 million, or 57.0%, to $97.1 
million in Fiscal 1995 from $61.8 million in Fiscal 1994. Approximately 70% 
of the increase was due to the acquisition of Hoffmaster on March 31, 1995 
and the inclusion of four months of results of operations in Fiscal 1995. At 
the Fonda division, a 30% increase in average selling prices was offset by a 
9% volume decline. The decline in volume reflects the Company's goal of 
eliminating lower margin business. 

   Cost of goods sold increased $24.7 million, or 47.7%, to $76.3 million in 
Fiscal 1995 from $51.6 million in Fiscal 1994. The Hoffmaster acquisition 
represented about 72% of such increase. Average raw material costs at the 
Fonda division, which increased approximately 32% during the year, also 
contributed to the increase in cost of goods sold. Selling prices at the 
Fonda division rose about 30% in response to higher raw material costs. Cost 
of goods sold as a percentage of net sales decreased from 83.5% in Fiscal 
1994 to 78.6% in Fiscal 1995. The primary reason for the decline was the 
higher margin business contributed by Hoffmaster during the fiscal year. 
Gross profit increased $10.6 million, or 104.2%, to $20.8 million in Fiscal 
1995 compared to $10.2 million in Fiscal 1994. Gross profit as a percentage 
of net sales increased to 21.4% in Fiscal 1995 from 16.5% in Fiscal 1994. 
This improvement was primarily due to the Hoffmaster acquisition and was 
positively affected by improved operating margins at the Fonda division. 

   Selling, general and administrative expenses increased $5.7 million, or 
67.2%, to $14.1 million in Fiscal 1995 from $8.4 million in Fiscal 1994. 
Selling, general and administrative expenses as a percentage of net sales 
increased to 14.5% in Fiscal 1995 from 13.7% in Fiscal 1994. This increase 
was primarily due to the inclusion of Hoffmaster selling expenses. In 
addition, Hoffmaster sells higher value-added products which require 
increased selling efforts. 

   Operating income increased $4.9 million, or 281.7%, to $6.7 million in 
Fiscal 1995 compared to $1.8 million in Fiscal 1994. As a percentage of net 
sales, operating income increased to 6.9% in Fiscal 1995 from 2.8% in Fiscal 
1994. This improvement was primarily due to a combination of higher volumes 
and margins at the Fonda division and the inclusion of four months of 
Hoffmaster results. 

   EBITDA increased $5.4 million, or 178.9%, to $8.4 million in Fiscal 1995 
from $3.0 million in Fiscal 1994 for the reasons stated above. Depreciation 
and amortization increased from $1.2 million in Fiscal 1994 to $1.7 million 
in Fiscal 1995. 

LIQUIDITY AND CAPITAL RESOURCES 

   Historically, the Company has relied on cash flows from operations and 
borrowings to finance its working capital requirements, capital expenditures 
and acquisitions. 

   Net cash provided by operating activities for the nine months ended April 
27, 1997 was $0.4 million compared to net cash provided by operating 
activities of $14.8 million for the nine months ended April 28, 1996. The 
higher level of net cash provided by operating activities during the nine 
months ended April 28, 1996 reflects the consolidation of the working capital 
assets acquired prior to such period. Net cash provided by operating 
activities for Fiscal 1996 was $17.7 million compared to $4.8 million net 
cash used in operating activities for Fiscal 1995. This increase was 
primarily due to an increase in net income and a reduction in the level of 
accounts receivable and an increase in accounts payable and accrued expenses. 

   Net cash used in investing activities for the nine months ended April 27, 
1997 was $9.5 million compared to net cash used in investing activities of 
$38.4 million for the nine months ended April 28, 1996. The higher level of 
net cash used in investing activities during the nine months ended April 28, 
1996 was due primarily to payments made by the Company in connection with the 
Fiscal 1996 Acquisitions. Net cash used in investing activities for Fiscal 
1996 was $46.5 million compared to $29.6 million for Fiscal 1995. This 
increase is primarily a result of the payment for the Fiscal 1996 
Acquisitions. 

                               41           
<PAGE>
   Capital expenditures for the nine months ended April 27, 1997 were $3.5 
million as compared to $1.0 million for the nine months ended April 28, 1996. 
The capital expenditures made in such periods were used primarily for routine 
capital improvements. Capital expenditures for Fiscal 1996 were $1.3 million 
compared to $1.6 million for Fiscal 1995. Estimated capital expenditures for 
Fiscal 1997 will be approximately $14.3 million, approximately $10.0 million 
of which is expected to be used to complete the installation of an existing 
paper machine at Natural Dam. The paper machine was partially installed by 
James River prior to the Company's acquisition of Natural Dam. When such 
machine is operational the Natural Dam mill's production capacity is expected 
to double, providing the Company flexibility to vertically integrate its 
tissue-based products and the opportunity to participate in a number of 
specialty markets that historically have been served by Natural Dam. 
Estimated capital expenditures for Fiscal 1997 will be financed by a portion 
of the net proceeds of the offering of the Old Notes. 

   Net cash provided by financing activities for the nine months ended April 
27, 1997 was $31.7 million compared to net cash provided by financing 
activities of $23.9 million for the nine months ended April 28, 1996. The net 
cash provided by financing activities during the nine months ended April 27, 
1997 was primarily the result of the proceeds from the issuance of the Old 
Notes exceeding the amount of debt repaid, while the net cash provided 
financing activities during the nine months ended April 28, 1996 primarily 
reflected borrowings to fund two of the acquisitions that the Company 
consummated in fiscal 1996. Net cash provided by financing activities for 
Fiscal 1996 was $30.2 million compared to $34.3 million for Fiscal 1995. This 
increase primarily reflected borrowings to fund the Acquisitions and related 
working capital needs. 

   In connection with the consummation of the Company's issuance and sale of 
the Old Notes, on February 27, 1997, the Company repaid the Term Loans and 
the Old Credit Facility and entered into the New Credit Facility which 
provides a total borrowing capacity of up to $50.0 million through a 
revolving credit facility, subject to borrowing base limitations, to finance 
the Company's working capital needs and acquisitions. The New Credit Facility 
will mature in March 2000. Pursuant to the New Credit Facility, the Company 
is subject to certain affirmative and negative covenants customarily 
contained in agreements of this type, including, without limitation, 
covenants that restrict, subject to specified exceptions (i) mergers, 
consolidations, asset sales or changes in capital structure, (ii) creation or 
acquisition of subsidiaries, (iii) purchase or redemption of the Company's 
capital stock or declaration or payment of dividends or distributions on such 
capital stock, (iv) incurrence of additional indebtedness, (v) investment 
activities, (vi) granting or incurrence of liens to secure other 
indebtedness, (vii) prepayment or modification of the terms of subordinated 
indebtedness and (viii) engaging in transactions with affiliates. In 
addition, the New Credit Facility requires that the Company satisfy certain 
financial covenants similar to those in the Indenture and maintain an 
interest coverage ratio of not less than 1.75 to 1.0 for the first fiscal 
year following the issuance of the Old Notes and 2.0 to 1.0 for each year 
thereafter. The New Credit Facility also provides for customary events of 
default. See "Description of Certain Indebtedness." The New Credit Facility 
is expected to be undrawn as of the consummation of the Exchange Offer. 

   On February 27, 1997, the Company issued $120 million aggregate principal 
amount of Old Notes. The Old Notes bear interest at a rate of 9 1/2% per 
annum, payable semi-annually in arrears on March 1 and September 1 of each 
year beginning September 1, 1997. The Old Notes will mature on March 1, 2007. 
See "Prospectus Summary--Issuance of the Old Notes." 

   During Fiscal 1996, the Company did not incur material costs for 
compliance with environmental laws and regulations. 

   Following the issuance of the Old Notes, the Company believes that cash 
generated by operations, combined with amounts available under the New Credit 
Facility, will be sufficient to meet its capital expenditure needs, debt 
service requirements and working capital needs for the foreseeable future. 
The Company may need to obtain additional financing to pursue additional 
acquisitions; however, there can be no assurance that the Company will be 
able to obtain such financing or on terms favorable to the Company. 

                               42           
<PAGE>
                                   BUSINESS 

GENERAL 

   The Company believes it is a leading converter and marketer of a broad 
line of disposable paper food service products. The Company sells its 
products under both branded and private labels to the consumer and 
institutional markets and participates at all major price points. The Company 
believes it is a market leader in the sale of premium white, colored and 
custom-printed napkins, placemats, tablecovers and food trays and in the sale 
of private label consumer paper plates, bowls and cups. The Company's 
Sensations, Splash(Registered Trademark) and Party Creations(Registered 
Trademark) brands are well recognized in the consumer markets and its 
Hoffmaster(Registered Trademark) brand is well recognized in the 
institutional markets. 

   During the past two years, the Company has grown rapidly, principally 
through the completion of the Acquisitions. As the Company completes the 
integration of the Acquisitions, it expects to continue to improve 
manufacturing efficiencies, achieve further cost savings and increase 
profitability. As evidence of the Company's rapid growth, its net sales, net 
income and EBITDA increased from $61.8 million, $0.3 million and $3.0 
million, respectively, in Fiscal 1994 to $204.9 million, $3.4 million and 
$17.3 million, respectively, in Fiscal 1996. For Fiscal 1996, after giving 
pro forma effect to the Fiscal 1996 Acquisitions, the Company would have had 
net sales of $262.5 million, net income of $4.3 million and EBITDA of $24.2 
million. 

   The Company offers a broad range of products, enabling it to offer its 
customers "one-stop" shopping for their disposable food service product 
needs. The Company's principal products include (i) paperboard products, such 
as white, colored and printed paper plates and bowls (approximately 31% of 
gross sales), paper cups for both hot and cold drinks (approximately 10%), 
handled food pails for take-out food and food trays (approximately 6%); (ii) 
tissue products, such as printed and solid napkins (approximately 21%) and 
printed and solid paper tablecovers and crepe paper (approximately 9%); (iii) 
specialty products, such as placemats (approximately 9%), doilies, tray 
covers and fluted products including baking cups (approximately 8%); and (iv) 
products for resale, such as plastic cutlery, coasters, plastic cups and 
plastic toothpicks (approximately 6%). See "--Products." The Company is 
principally a converter and marketer of paperboard and tissue products, the 
prices of which typically follow the general movement in the costs of such 
principal raw materials. The Company believes it is generally able to 
maintain relatively stable margins between its selling prices and its raw 
materials costs. 

   According to the Pulp & Paper Fact Book published by Miller Freeman 
(1996), growth in unit production of disposable paper food service products 
has been relatively stable during the past decade and tracks the growth of 
end-users of these products. The Company believes recent growth in the 
disposable paper food service products industry has been and will continue to 
be influenced principally by increased away-from-home dining, take-out 
convenience and sanitary considerations. In addition, management believes 
that the industry has experienced consolidation in recent years and will 
further consolidate over the next several years as smaller local and regional 
competitors experience greater difficulty competing with larger national 
competitors. The Company believes that it is well positioned to take 
advantage of and benefit from this consolidation. 

   The Company sells its products to more than 2,500 consumer and 
institutional customers located throughout the United States and has 
developed and maintained long-term relationships with many of these 
customers. The Company's consumer customers include (i) supermarkets, (ii) 
mass merchandisers, and (iii) warehouse clubs and other retailers. The 
Company's institutional customers include major food service distributors, as 
well as restaurants, schools, hospitals and other major institutions with 
dining facilities. 

COMPETITIVE STRENGTHS 

   Management believes the Company has a leading competitive position in the 
disposable paper food service products industry for the following reasons: 

   o      Broad Product Offering. The Company believes that its product 
          offering is one of the broadest 

                               43           
<PAGE>
          in the industry, competing across all major price points of the 
          markets it serves and that it is the only company that offers a 
          full selection of premium products as well as a full line of 
          private label products. The Company offers its products in a wide 
          range of colors, designs and graphics which are often printed to 
          the customer's specifications. The Company owns and operates one of 
          only three mills in the United States currently producing specialty 
          and deep-tone colored tissue. 

          The Company's diverse and expansive product offering allows it to 
          better serve its customers with "one-stop" shopping and enables 
          both the Company and its customers to differentiate themselves from 
          their respective competitors. As the industry continues to 
          experience greater customer concentration resulting from a 
          consolidation of distributors and retail outlets, as well as an 
          increase in sales to the mass merchandiser and discount retailer 
          distribution channels, the Company believes that its broad product 
          offering and the benefits it provides are a competitive advantage. 
          In addition, the Company believes that its broad product offering 
          enables it to increase shelf space with its customers. 

   o      Extensive Distribution Network and Strong Focus on Customer 
          Service. The Company has an extensive network of distributors, 
          brokers and direct sales accounts in both the institutional and 
          consumer markets. Because of the Company's multiple distribution 
          channels, it can adapt its distribution capabilities to meet each 
          customer's individual needs and preferences. The Company also has 
          established long-term relationships, some as long as 25 years, with 
          some of the food service industry's leading companies as a result 
          of consistently providing high quality products and services. As a 
          result of the Company's recent Acquisitions, the Company has 
          increased its manufacturing, distribution and warehouse facilities 
          from four locations primarily in the eastern United States to nine 
          locations throughout the United States. This provides the Company 
          with the ability to be more responsive and otherwise provide better 
          service to its customers, particularly national and regional 
          accounts. 

   o      Experienced Management Team. The Company's top four senior 
          operating managers average over 15 years of experience in the food 
          service industry. The Company's management has developed long-term 
          relationships with its customers and suppliers and has a proven 
          track record in identifying, completing and integrating strategic 
          acquisitions. 

BUSINESS AND GROWTH STRATEGY 

   The Company believes that it can maintain and improve its position in the 
disposable paper food service products industry by (i) selectively pursuing 
and successfully integrating strategic acquisitions, (ii) continuing to 
provide value-added products and services, (iii) continuing to be responsive 
to customer demands and (iv) increasing its production of specialty and 
deep-tone colored tissue. The Company will pursue its growth strategy 
through: 

   o      Strategic Acquisitions. The Company targets acquisitions for their 
          ability to complement and broaden existing product lines, penetrate 
          additional end-use markets, strengthen existing market positions, 
          expand the Company's geographic scope and provide manufacturing, 
          sales and marketing economies. When integrating acquisitions, the 
          Company seeks to (i) reduce manufacturing and production costs 
          through the elimination of redundant facilities, the consolidation 
          of overhead and the more efficient use of its manufacturing 
          equipment; (ii) achieve sales and marketing economies of scale 
          through consolidation; (iii) reduce procurement costs by leveraging 
          its purchasing power; (iv) improve customer service through 
          geographic diversification; and (v) increase net sales by 
          cross-marketing the Company's products to an expanded customer 
          base. 

   o      Value-Added Products and Services. The Company has focused and 
          expects to continue to focus on higher margin, value-added products 
          where it has a competitive advantage while continuing to produce 
          high volume commodity-oriented product lines. These niche 
          value-added products include print-to-the-edge napkins and premium 
          table top products, which are not the principal focus of the 
          Company's larger competitors. In addition, the Company believes its 
          processing of custom orders differentiates it from its competitors. 
          The Company also intends to continue to provide value-added 
          services, such as EDI capabilities, automatic shipment notification 
          to 

                               44           
<PAGE>
          customers, sales training for distributors, promotional support, 
          brochures and catalogs, state-of-the-art graphics services, 
          merchandising programs, prompt delivery of products and information 
          systems that provide detailed sales data to customers. 

          In order to better serve its customers, the Company is focusing on 
          the development of new product designs, increasing brand awareness 
          and channel marketing. Management believes that new product designs 
          provide customers recognized value by offering alternatives in 
          color and style. In addition, the Company believes that its brand 
          names are associated with high quality products. The Company 
          supports its brand identity and private label program through 
          enhanced packaging and promotion. Products and programs will be 
          developed for specific distribution channels. Additionally, the 
          Company seeks, through its direct sales force, to create 
          "pull-through" demand by marketing directly to end-users in order 
          to create additional demand from institutional distributors for the 
          Company's products. 

   o      Natural Dam Expansion. The Company expects to complete the 
          installation of an existing second paper machine at the Company's 
          Natural Dam mill by the end of 1997 which will produce specialty 
          and deep-tone colored tissue paper, the primary raw material used 
          in the conversion of colored napkins and tablecovers. This 
          expansion is expected to (i) double the mill's production capacity; 
          (ii) significantly lower its unit cost of production; and (iii) 
          provide the Company with greater operating flexibility to source 
          tissue paper for its own converting operations as well as sell 
          specialty tissue to third parties. 

PRODUCTS 

   General. The Company classifies its products into four categories: (i) 
paperboard products, such as white, colored and printed paper plates and 
bowls, paper cups for both hot and cold drinks, handled food pails for 
take-out food and food trays; (ii) tissue products, such as printed and solid 
napkins, printed and solid paper tablecovers and crepe paper; (iii) specialty 
products, such as placemats, doilies, tray covers and fluted products 
including baking cups; and (iv) products for resale, such as plastic cutlery, 
coasters, plastic cups and plastic toothpicks. The Company's premium products 
include colored and custom printed napkins and placemats. The Company 
currently has over 8,000 SKUs. The Company believes it holds one of the top 
three market positions in white paper plates, decorated plates, bowls and 
cups in the consumer market, as well as in food pails, trays and premium 
napkins in the institutional market. These products are sold nationwide to 
supermarkets, restaurants franchises, discount store chains and major food 
distributors. 

                               45           
<PAGE>
   The following table illustrates the Company's growth and diversification 
of product lines from Fiscal 1994, prior to the Acquisitions, to Fiscal 1996: 

<TABLE>
<CAPTION>
                             FISCAL 1994               FISCAL 1996(1) 
                     -------------------------- -------------------------- 
                                      (DOLLARS IN MILLIONS) 
PRODUCT CATEGORY       GROSS SALES   % OF TOTAL   GROSS SALES   % OF TOTAL 
- -------------------- ------------- ------------ ------------- ------------ 
<S>                  <C>           <C>          <C>           <C>
PAPERBOARD 
  Plates and bowls ..     $37.6         58.2%       $ 68.9         31.6% 
  Paper cups ........      15.3         23.7          20.9          9.6 
  Trays .............       4.9          7.6           7.3          3.3 
  Pails .............       6.1          9.4           5.1          2.3 
  Cans ..............       0.7          1.1           0.6          0.3 
TISSUE 
  Napkins ...........        --           --          45.2         20.7 
  Tablecovers .......        --           --          12.6          5.8 
  Crepe Rolls .......        --           --           1.1          0.5 
  Tissue Parent Rolls        --           --           4.7          2.2 
  Crepe Parent Rolls         --           --           1.0          0.4 
SPECIALTY 
  Placemats .........        --           --          19.4          8.9 
  Doilies ...........        --           --           4.5          2.1 
  Portion cups/fluted        --           --          13.4          6.2 
RESALE AND OTHER 
  Cutlery ...........        --           --           1.3          0.6 
  Other .............        --           --          11.9          5.5 
                     ------------- ------------ ------------- ------------ 
   TOTAL.............     $64.6        100.0%       $217.9        100.0% 
                     ============= ============ ============= ============ 
<FN>
- ------------ 
(1)    Does not give pro forma effect to the Fiscal 1996 Acquisitions prior to 
       their respective acquisition dates. 
</TABLE>

 PAPERBOARD PRODUCTS 

   Paper Plates and Bowls. Paper plates and bowls, which represent the 
largest portion of the Company's sales, are sold primarily to the consumer 
market. These products include coated and uncoated white plates, decorated 
plates and bowls. The plates range in size from a four inch square to a 10 
1/4 inch diameter round. The bowls include seven ounce and 12 ounce sizes. 
Uncoated and coated paper plates are considered commodity items and are 
generally purchased by cost-conscious consumers for everyday use. Printed and 
decorated plates and bowls, which are typically in lower count packages, are 
sold for everyday use as well as for parties and seasonal celebrations, such 
as Halloween and Christmas. 

   Paper Cups. Paper cups, which range in size from three ounces to 46 
ounces, are sold to both the consumer and institutional markets. The Company 
offers a number of attractive cup and lid combinations for both hot and cold 
beverages. Cups for the consumption of cold beverages are generally wax 
coated for superior rigidity, while cups for the consumption of hot beverages 
are made from paper which is poly-coated on one side to provide a barrier to 
heat transfer. Printed cups are often used as promotional items by the 
Company's customers. 

   Take-Out Containers. Trays, which range in size from four ounces to 10 
pounds, are sold to the institutional markets customers and are used 
primarily for the take-out of fast foods. Food pails, which range in size 
from eight ounces to 64 ounces, are sold exclusively to the institutional 
market and are used primarily by restaurants for take-out meals. 

 TISSUE PRODUCTS 

   Napkins. Napkins represent the second largest portion of the Company's 
sales. Napkins are sold under the Company's Hoffmaster(Registered Trademark), 
Fonda, Sensations, Splash(Registered Trademark) and Party 
Creations(Registered Trademark) brand names, as well 

                               46           
<PAGE>
as under national distributor brand names. The Company believes its brand 
names are well established and are widely considered to be among the leading 
brands in the consumer and institutional food service markets. Napkin 
products range from decorated-colored, multi-ply napkins and simple custom 
printed napkins featuring an end-user's name or logo to fully printed, 
graphic-intensive napkins for the premium paper goods sector. Hoffmaster is a 
line of premium quality one-, two-, three-, and four-ply napkins that 
coordinate with printed and solid paper placemats, paper plates, paper cups, 
paper and plastic tablecovers, plastic cutlery and crepe paper. 

   Tablecovers. Tablecovers represent one of the Company's fastest growing 
product segments, ranging from economy to premium product lines. Tablecovers 
are sold under the Hoffmaster(Registered Trademark), Linen-Like, 
Windsor(Registered Trademark), Sensations, Splash(Registered Trademark) and 
Party Creations(Registered Trademark) brand names. The Company has a broad 
selection of tablecovers in one-, two-, and three-ply configurations. 
Tablecovers, in rolled and folded package formats, are produced in white, 
solid color and one-to-four-colored printed products. These tablecovers are 
matched in color and design with the Company's napkins, placements, cups, 
plates, plastic cutlery and crepe paper. Linen-Like is a premium line of 
tablecovers, currently sold to institutional customers as a linen 
replacement. 

   Crepe. Rolled crepe paper complements the Company's offering of disposable 
tableware products. Originally sold only in the consumer market, the Company 
has expanded crepe products to the Company's institutional seasonal product 
lines. The Company is vertically integrated in crepe products and uses the 
beater-dyed process, at its Natural Dam mill, which makes colored crepe 
products bleed-resistant to moisture. Crepe products are sold under the 
Hoffmaster(Registered Trademark), Splash(Registered Trademark) and Party 
Creations(Registered Trademark) brand names. In addition to solid color crepe 
paper products, the Company produces printed crepe paper in seasonal and 
themed product offerings. The Company believes it can produce higher quality 
crepe products than its competitors because it controls all parts of the 
crepe production process, from paper making to converting and packaging. 

 SPECIALTY PRODUCTS 

   Placemats. Placemats and traycovers are available in a variety of shapes 
and sizes. The Company owns 30 different die shapes which create unique 
decorated placemats in shapes such as flags, pumpkins, fish, seashells and 
farm animals. These unusual shapes attract interest because they allow 
customers to individualize their placemats by focusing on a particular theme, 
season or holiday. In addition to placemats, the Company uses a proprietary 
technology to produce non-skid traycovers that serve the particular needs of 
the airline and healthcare industries. These traycovers, made from both 
recycled and virgin paper, can be printed with up to four colors and 
coordinated with printed or solid napkins. 

   Specialty Tissue. Natural Dam manufactures unconverted deep-tone, 
multi-ply tissue, a primary raw material used in the conversion of napkins 
and tablecovers by the Hoffmaster division. Approximately 55% of the 
production from Natural Dam is sold to converters of specialty tabletop 
products, of which approximately 20% is sold to Hoffmaster and Chesapeake. 
Prior to their acquisition by the Company, Hoffmaster and Chesapeake were and 
continue to be Natural Dam's largest customers. The remaining 45% of 
production is customized specialty products sold to converters of disposable 
products used in the medical, hygienic, industrial and other markets. 
Products such as electrical insulating tissue, filter media, waxing tissue 
base, surgical face mask and blood wadding, as well as other products, are 
also manufactured at Natural Dam. 

   Doilies. Paper doilies are used as decorative items by the food service 
industry. The Company offers numerous different styles of paper lace doilies 
that are used primarily to enhance the visual appeal of foods, fine china and 
glassware in upscale restaurants and hotels. 

   Portion Cups and Fluted Products. Portion cups and fluted products are 
offered in a variety of sizes and shapes. Portion cups range in size from 0.5 
to 5.5 ounces and are pleated and wax-coated for extra strength. Portion cups 
are typically used for dispensing condiments, medicines, liquids and other 
items where portion control is important. Fluted products also come in a 
variety of sizes and are used as baking cups for muffins and as trays for 
fast-foods. 

                               47           
<PAGE>
 PRODUCTS FOR RESALE 

   In an effort to offer its customers the convenience of "one-stop" 
shopping, the Company purchases products which it does not manufacture, and 
offers such products for resale. These products round out the Company's 
complete product line and include plastic cutlery, coasters, plastic cups, 
plastic plates, wooden and plastic sandwich picks, special occasion 
invitations and paravors. The Company believes that it has lowered the costs 
of these purchased items by leveraging its buying power as a result of the 
Acquisitions. 

MARKETING AND SALES 

   Marketing. The Company's marketing efforts are principally focused on (i) 
providing value-added services, including EDI capabilities, automatic 
shipment notification to customers, sales training for distributors, 
promotional support, brochures and catalogs, state-of-the-art graphics 
services, merchandising programs, prompt delivery of products and information 
systems that provide detailed sales data to customers; (ii) category 
expansion by cross marketing products between the consumer and institutional 
markets; (iii) development of new graphic designs which the Company believes 
will offer consumers recognized value; and (iv) increasing brand awareness 
through enhanced packaging and promotion. The marketing group, together with 
its customers, conducts product trial tests to gather consumer feedback and 
improve product salability. The seasonal product marketing programs promote 
the Company's sophisticated graphic art capabilities and encourage customers 
to supplement their regular purchases with premium-quality seasonal items. 

   The marketing group coordinates the projects of 14 artists and designers 
in the Company's art department. The art department has state-of-the-art 
graphic capabilities, including computer-aided design systems and lithograph 
plate making capabilities, which allow the Company to compete effectively in 
the custom printed napkin market. The Company also benefits from its 
extensive design library. 

   The Company sells its products through a 50-person sales organization and 
independent brokers. The Company believes that its experienced sales team and 
its ability to provide high levels of customer service enhances the Company's 
long-term relationships with its customers. The Company sells to more than 
2,500 institutional and consumer customers located throughout the United 
States. 

   Institutional Market. Restaurants, schools, hospitals and other major 
institutions comprise the institutional market. This market represented 
approximately 55% of the Company's net sales in Fiscal 1996. The 
institutional market is serviced by dedicated field service representatives 
located throughout the United States under the direction of five dedicated 
sales managers. The field sales force works directly with these national and 
regional distributors to service the needs of the various segments of the 
food service industry. The field sales force serves four primary functions: 
(i) to work with distributors' own sales representatives to increase demand 
for the Company's products; (ii) to make direct sales calls with 
distributors; (iii) to keep distributors' sales representatives knowledgeable 
about the Company's new products; and (iv) to demonstrate to end-users the 
value added by the Company's customized color printing capabilities for table 
top products. These functions also help to create "pull-through" demand for 
the Company's products. 

   Consumer Market. Supermarkets, discount chains and other retail stores 
comprise the consumer market. This market represented approximately 45% of 
the Company's net sales in Fiscal 1996. The Company's consumer market is 
classified into four distribution channels: (i) the grocery channel, which is 
serviced through a national and regional network of brokers, (ii) the retail 
mass merchant channel, which is serviced directly by field service 
representatives, (iii) the specialty (party) channel, a new channel of 
distribution, which is serviced through both national and regional networks 
of brokers and directly by field service representatives and (iv) the 
warehouse club channel, also a new channel of distribution, which is serviced 
through both national and regional networks of brokers and directly by field 
service representatives. Each channel is managed by a Sales Director who is 
responsible for all product sales in that channel. The Company's broker 
relationships are managed by eight regional managers who have an average of 
20 years of experience selling service products. 

   As a result of the Acquisitions, the Company has experienced an increase 
in sales to existing customers and additional product opportunities in 
markets in which it historically had limited penetration. 

                               48           
<PAGE>
For example, the Maspeth acquisition provided the Company with access to the 
mass merchandising market. In addition, the Company's consumer customer base 
has extended into additional channels as a result of product line 
enhancements. In this regard, the James River California acquisition afforded 
the Company three customers in the warehouse club channel. In order to 
eliminate duplicate sales representation with certain customers in connection 
with the Acquisitions, the Company has also reorganized its consumer sales 
and marketing efforts to be more responsive to the marketplace. 

   In Fiscal 1996, the Company's five largest customers represented 
approximately 21.0% of net sales. During Fiscal 1996, the Company had net 
sales to one customer, Sysco Corporation, which accounted for 11.0% of net 
sales and less than 10.0% of net sales after giving pro forma effect to the 
Fiscal 1996 Acquisitions. The Company sells its products to approximately 60 
separate entities owned by Sysco Corporation. Management believes that each 
of these entities independently contracts with its suppliers. 

DISTRIBUTION 

   The Company believes that as a result of the Acquisitions, it will be able 
to distribute its products more efficiently and cost effectively given the 
broader geographic scope of its operations. Each of the Company's 
manufacturing facilities includes sufficient warehouse space to store such 
facility's raw materials and finished goods. In addition, the Company's 
approximately 951,900 total square feet of warehouse space allows for each 
warehouse to store products from all of the Company's other manufacturing 
facilities. Shipments of finished goods are made from each facility via 
common carrier. Raw materials are received (i) by rail or truck in Vermont 
and Michigan and (ii) by truck in Florida, Pennsylvania, Wisconsin, New York 
and California. 

COMPETITION 

   The disposable food service products industry is highly competitive. The 
Company believes that competition is principally based on product quality, 
customer service, price and graphics capability. Competitors include large 
multinational companies as well as regional and local manufacturers. The 
marketplace for these products is fragmented and includes participants that 
compete across the full line of products, as well as those that compete with 
a limited number of products. Some of the Company's major competitors are 
significantly larger than the Company, are vertically integrated and have 
greater access to financial and other resources. Consequently, such 
competitors may be able to more effectively compete by offering a broader 
range of products to customers. 

   The Company's primary competitors in the paper plate and cup categories 
include Imperial Bondware (a division of International Paper Co.), James 
River, AJM Packaging Corp., Temple-Inland Inc., Fold-Pak Corp., Solo Cup Co. 
and Sweetheart Cup Co., Inc. Major competitors in the napkin, tablecover, 
tray and doily categories include Brooklyn Lace Paper Works, Inc., Duni 
Corp., Erving Paper Products Inc., Fort Howard Corp., James River and 
Wisconsin Tissue Mills Inc. (a subsidiary of Chesapeake Corporation). The 
Company's competitors also include manufacturers of products made from 
plastics and foam. 

RAW MATERIALS AND SUPPLIERS 

   Raw materials are a significant component of the Company's cost structure. 
Principal raw materials for the Company's paperboard and tissue operations 
include solid bleached sulfate paperboard, napkin tissue, bond paper and 
waxed bond obtained from major domestic manufacturers. Pulp is the principal 
raw material for the Natural Dam facility and is obtained from a number of 
suppliers. Other material components include corrugated boxes, poly bags, wax 
adhesives, coating and inks. Paperboard, napkin tissue, bond paper and waxed 
bond paper is purchased in "jumbo" rolls which may either be slit for in-line 
printing and processing, printed and processed or printed and blanked for 
processing into final products. The primary supplier of tissue to the 
Company, in addition to the Company's Natural Dam mill, is Lincoln Pulp and 
Paper Co., Inc. Pursuant to a contract with Lincoln Pulp and Paper Co., Inc., 
as amended, the Company is required to purchase color and white tissue at the 
lower of a formula-based price or market price through December 31, 1999. 
Primary suppliers of paperboard stock are Georgia-Pacific Corp., 

                               49           
<PAGE>
Temple-Inland Inc., and Gilman Paper Co. The Company has a number of 
suppliers for substantially all of its raw materials and believes that 
current sources of supply for its raw materials are adequate to meet its 
requirements. The Company has reduced raw materials costs by leveraging its 
purchasing power as a result of the Acquisitions. The Company purchases the 
bulk of its solid bleached sulfate paperboard under long-term contracts. 

FACILITIES 

   The Company has nine converting facilities, which are located in St. 
Albans, Vermont; Three Rivers, Michigan; Williamsburg, Pennsylvania; 
Jacksonville, Florida; Maspeth, New York; Oshkosh, Wisconsin; Appleton, 
Wisconsin; Rancho Dominguez, California; and Gouverneur, New York. During 
Fiscal 1996, the converting facilities operated at approximately 70% of total 
production capacity. The Company also operates a specialty and deep-tone 
colored tissue mill in Gouverneur, New York. 

   The table below provides summary information regarding the principal 
properties owned or leased by the Company. 

<TABLE>
<CAPTION>
                                                  SIZE 
                                  TYPE OF     (APPROXIMATE   OWNED/ 
LOCATION                         FACILITY     SQUARE FEET)   LEASED     PRODUCTS 
- ---------------------------- --------------- ------------- -------- -------------- 
<S>                          <C>             <C>           <C>      <C>
St. Albans, Vermont ........ Manufacturing       112,500       O    Plates, 
                             Warehouse           182,000       L    pails, 
                             Office                7,000       O    bowls, 
                                                                    trays 
Three Rivers, Michigan  .... Manufacturing        70,500       O    Plates 
                             Warehouse            39,900       O 
                             Office               10,000       O 
Williamsburg, Pennsylvania.. Manufacturing        66,000       O(1) Plates, 
                             Warehouse            71,000       O(1) cups 
                             Office                9,000       O(1) 
Jacksonville, Florida(2) ... Manufacturing        57,500       L    Plates, 
                             Warehouse            10,100       L    pails 
                             Office                2,400       L 
Maspeth, New York .......... Manufacturing        55,000       L    Plates, 
                             Warehouse            70,000       L    cups, 
                             Office                5,000       L 
Oshkosh, Wisconsin.......... Manufacturing       234,000       O    Napkins, 
                             Warehouse           218,000       O    placemats, 
                             Office               32,000       O    tablecovers, 
                                                                    doilies, 
                                                                    portion cups/ 
                                                                    fluted 
Appleton, Wisconsin......... Manufacturing        90,300       O    Napkins, 
                             Warehouse           168,900       O    crepe, 
                             Office                8,500       O    tablecovers 

Rancho Dominguez,            
 California................. Manufacturing        47,400       L    Napkins,  
                             Warehouse            49,000       L    placemats 
                             Office                7,300       L 
Gouverneur, New York........ Manufacturing        88,000       O    Tissue, 
                             Warehouse           143,000       O    crepe 
                             Office                3,800       O 
</TABLE>

- ------------ 
(1)    Subject to capital lease. 
(2)    Owned by Dennis Mehiel. See "Certain Relationships and Related 
       Transactions." 

                               50           
<PAGE>
   The Company hosts a co-generation facility on its property in Gouverneur, 
New York which produces steam for internal use at the Natural Dam mill and 
which is expected to provide significant cost savings to the Company. The 
Company will receive all of its steam energy requirements at 50% of 
historical cost in 1997 and at no cost for the next 40 years thereafter, and 
the Company will receive land lease payments from the operator of the land 
occupied by the co-generation facility. 

ENVIRONMENTAL MATTERS 

   The Company and its operations are subject to comprehensive and frequently 
changing Federal, state, local and foreign environmental and occupational 
health and safety laws and regulations, including laws and regulations 
governing emissions of air pollutants, discharges of waste and storm water, 
and the disposal of hazardous wastes. The Company is subject to liability for 
the investigation and remediation of environmental contamination (including 
contamination caused by other parties) at properties that it owns or operates 
and at other properties where the Company or its predecessors have arranged 
for the disposal of hazardous substances. As a result, the Company is 
involved from time to time in administrative and judicial proceedings and 
inquiries relating to environmental matters. The Company believes that there 
are currently no pending investigations at the Company's plants and sites 
relating to environmental matters. However, there can be no assurance that 
the Company will not be involved in any such proceeding in the future and 
that any amount of future clean up costs and other environmental liabilities 
will not be material. 

   The Company cannot predict what environmental legislation or regulations 
will be enacted in the future, how existing or future laws or regulations 
will be administered or interpreted or what environmental conditions may be 
found to exist. Enactment of more stringent laws or regulations or more 
strict interpretation of existing laws and regulations may require additional 
expenditures by the Company some of which could be material. 

LEGAL PROCEEDINGS 

   From time to time, the Company is subject to legal proceedings and other 
claims arising in the ordinary course of its business. The Company maintains 
insurance coverage against claims in an amount which it believes to be 
adequate. The Company believes that it is not presently a party to any 
litigation, the outcome of which could reasonably be expected to have a 
material adverse effect on its financial condition or results of operations. 

   In connection with the Company's acquisition of Hoffmaster, the Company 
brought a civil action in the United States District Court for the Eastern 
District of Pennsylvania against the Foodservice Division of Scott Paper 
Company ("Scott") alleging, among other things, breach of warranty, fraud and 
negligent misrepresentation for Scott's alleged failure to disclose certain 
raw material pricing information. In September 1996, a jury awarded the 
Company compensatory damages of $3.3 million, punitive damages of $750,000 
and pre-judgment interest of $436,123. Scott has appealed the award. The 
appeal is currently pending in the United States Court of Appeals for the 
Third Circuit. There can be no assurance that such award will be upheld or 
that the Company will receive all or any portion of such judgment. 

EMPLOYEES 

   As of January 26, 1997, the Company employed 1,550 persons consisting of 
1,209 hourly and 341 salaried workers. Approximately 98% of the Company's 
hourly employees are represented by the United Paperworkers International 
Union. The current labor agreements expire on January 31, 1998 at St. Albans; 
August 31, 1997 at Three Rivers; March 31, 1999 at Appleton; November 30, 
1997 at Maspeth; October 31, 1997 at Rancho Dominguez; and November 28, 1998 
at Gouverneur. The labor agreements at Williamsburg and Oshkosh expired on 
June 7, 1997 and May 31, 1997, respectively. At both locations, the employees 
are continuing to work under the terms of the expired agreements and are 
expected to do so until new agreements are executed or specifically 
terminated. There can be no assurance that the Company will be successful in 
renegotiating such agreements. The facility in Jacksonville, Florida is not 
covered by a labor agreement. Since 1989, the Company has not experienced any 
work stoppages or 

                               51           
<PAGE>
curtailment of operations due to a labor dispute, other than a one-month work 
stoppage at the Three Rivers facility in August 1996. Operations were 
maintained during the time of the walkout, and the Company negotiated a 
one-year extension until August 31, 1997 that gives the Company the 
flexibility to close this facility. The Company has not finally decided 
whether to close its Three Rivers facility. The Company believes, however, 
that such a closing or any further work stoppages at this facility would not 
have a material adverse effect on the financial condition or results of 
operations of the Company. The Company considers its relationship with its 
employees to be good. 

                               52           
<PAGE>
                                  MANAGEMENT 

DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY 

   The following is a table setting forth certain information with respect to 
the individuals who are the directors and executive officers of the Company. 

<TABLE>
<CAPTION>
NAME                    AGE  POSITION 
- ----                    ---  --------
<S>                    <C>   <C>
Dennis Mehiel .........  55   Chairman and Chief Executive Officer 

Thomas Uleau ..........  52   President, Chief Operating Officer and Director 

Hans Heinsen ..........  44   Senior Vice President, Chief Financial Officer 
                              and Treasurer 

Michael Hastings ......  50   Senior Vice President and President, Fonda Division 

Robert Korzenski ......  42   Senior Vice President and President, Hoffmaster 
                              Division 

Harvey L. Friedman  ...  55   Secretary and General Counsel 

Alfred B. DelBello  ...  62   Vice Chairman 

Gail Blanke ...........  49   Director 

John A. Catsimitidis  .  48   Director 

Chris Mehiel ..........  57   Director 

Jerome T. Muldowney  ..  51   Director 

G. William Seawright ..  55   Director 

Lowell P. Weicker, Jr..  65   Director 

</TABLE>

   DENNIS MEHIEL has been the Chairman and Chief Executive Officer of the 
Company since it was purchased in 1988. Since 1966 he has been the Chairman 
of Four M, a converter and seller of interior packaging, corrugated sheets 
and corrugated containers which he co-founded, and since 1977 (except during 
a leave of absence from April 1994 through July 1995) he has been the Chief 
Executive Officer of Four M. Mr. Mehiel is also the Chairman of MannKraft 
Corporation ("MannKraft"), a manufacturer of corrugated containers, and Chief 
Executive Officer and Chairman of CEG. 

   THOMAS ULEAU has been the President of the Company since January 9, 1997, 
the Chief Operating Officer of the Company since 1994 and a Director of the 
Company since 1988. Mr. Uleau was Executive Vice President of the Company 
from 1994 to 1996 and from 1988 to 1989. He has been Executive Vice President 
of CEG since 1996. He served as Executive Vice President and Chief Financial 
Officer of Four M from 1989 through 1993 and Chief Operating Officer in 1994. 
He is also currently a director of Four M, CEG and MannKraft. Mr. Uleau was 
President of Cardinal Container Corporation (which was acquired by Four M in 
1985) from 1983 to 1987. He started his career as an accountant at Haskins 
and Sells from 1969 to 1971, after which he spent several years in various 
capacities at IU International Corp., a transportation and paper products 
conglomerate. 

   HANS HEINSEN has been Senior Vice President and Treasurer since January 9, 
1997 and Vice President Finance and Chief Financial Officer of the Company 
since May 1996. Prior to joining the Company, Mr. Heinsen spent 21 years in a 
variety of corporate finance positions with The Chase Manhattan Bank, N.A. 
His experience includes private placements, mergers and acquisitions, 
syndications, project finance and leveraged finance. 

   MICHAEL HASTINGS has been Senior Vice President since January 9, 1997 and 
President of the Fonda division since joining the Company in May 1995. From 
December 1990 to April 1995, Mr. Hastings served as Vice President of Sales 
and Marketing and as a member of the Board of Directors of Anchor Packaging 
Company, a manufacturer of institutional films and thermoformed plastic 
packaging. Mr. Hastings had previously worked in a variety of positions, 
including sales, marketing and plant operations management, at Scott Paper 
Company and Thomson Industries CSF S.A. 

   ROBERT KORZENSKI has been Senior Vice President since January 9, 1997 and 
President of the Hoffmaster division since its acquisition by the Company on 
March 30, 1995. From October 1988 to March 30, 1995, he served as Vice 
President of Operations and Vice President of Sales of Scott Institutional, a 
division of Scott Paper Company. Prior to that, he was Director of National 
Sales at Thompson Industries. 

                               53           
<PAGE>
   HARVEY L. FRIEDMAN has been Secretary and General Counsel since May 1996. 
He was a Director of the Company from 1985 to January 9, 1997. Mr. Friedman 
is also the Secretary and General Counsel of CEG, Four M and MannKraft and is 
a Director of CEG. He was formerly a partner in Kramer, Levin, Naftalis & 
Frankel, a New York City law firm. 

   ALFRED B. DELBELLO has served as a Vice Chairman of the Company since 
January 9, 1997 and Director of the Company since 1990. Since July 1995, Mr. 
DelBello has been a partner at the law firm of DelBello, Donnellan & 
Weingarten & Tartaglia, LLP. From September 1992 to July 1995 he was a 
partner at the law firm of Worby DelBello Donnellan & Weingarten. Prior 
thereto, he had been the President of DelBello Associates, a consulting firm, 
since 1985. Mr. DelBello served as Lieutenant Governor of New York State from 
1983 to 1985. 

   GAIL BLANKE has served as a Director of the Company since January 9, 1997. 
She has been President of Avon Lifedesigns, a division of Avon Products, Inc. 
("Avon"), since March 1995. She also has been Corporate Senior Vice President 
of Avon since August 1991. Prior thereto, she held a number of management 
positions at CBS, Inc. and served as Manager of Player Promotion for the New 
York Yankees. Ms. Blanke is President of the New York Women's Forum and 
Chairman of the Board of the Fashion Group International. She is also a 
director of the Trickle Up Program and the New York Women's Agenda. 

   JOHN A. CATSIMITIDIS has served as a Director of the Company since January 
9, 1997. He has been Chairman and Chief Executive Officer of the Red Apple 
Group, Inc., a company with diversified holdings that include oil refining, 
supermarkets, real estate, aviation and newspapers, since 1969. Mr. 
Catsimitidis serves as a director of Sloan's Supermarket, Inc. and New's 
Communications, Inc. He also serves on the board of trustees of New York 
Hospital, St. Vincent Home for Children, New York University Business School, 
Athens College, Independent Refiners Coalition and New York State Food 
Merchant's Association. 

   CHRIS MEHIEL, the brother of Dennis Mehiel, has been a Director of the 
Company since January 9, 1997. Mr. Mehiel is a co-founder of Four M and has 
been Executive Vice President, Chief Operating Officer and a Director of Four 
M since September 1995. Mr. Mehiel was President of Fibre Marketing Group, 
Inc., a waste paper recovery business which he co-founded, from 1994 to 
January 1996. He is the President of the managing member of Fibre Marketing 
Group, LLC, the successor to Fibre Marketing Group, Inc. From 1993 to 1994, 
Mr. Mehiel served as President and Chief Operating Officer of MannKraft. From 
1982 to 1992, Mr. Mehiel served as the President and Chief Operating Officer 
of Specialty Industries, Inc., a waste paper processing and container 
manufacturing company. 

   JEROME T. MULDOWNEY has served as a Director of the Company since 1990. 
Since January 1996, Mr. Muldowney has been a Managing Director of AIG Global 
Investment Corp. and since March 1995 he has been a Senior Vice President of 
AIG Domestic Life Companies ("AIG Life"). Prior thereto, he had been a Vice 
President of AIG Life since 1982. In addition, from 1986 to 1996, he served 
as President of AIG Investment Advisors, Inc. He is currently a director of 
AIG Life and AIG Equity Sales Corp. 

   G. WILLIAM SEAWRIGHT has served as a Director of the Company since January 
9, 1997. He has been President and Chief Executive Officer of Stanhome Inc., 
a manufacturer and distributor of giftwares and collectibles, since 1993. 
Prior thereto, he was President and Chief Executive Officer of Paddington, 
Inc., an importer of distilled spirits, since 1990. From 1986 to 1990, he was 
President of Heublein International, Inc., where he was primarily responsible 
for marketing Smirnoff vodka worldwide. He is also a director of Stanhome 
Inc. 

   LOWELL P. WEICKER, JR. has served as a Director of the Company since 
January 9, 1997. Mr. Weicker served as Governor of Connecticut from January 
1991 through January 1995. From 1962 to 1989, Mr. Weicker served in the U.S. 
Congress. Mr. Weicker presently teaches at the University of Virginia. In 
1992, Mr. Weicker earned the Profiles in Courage Award from the John F. 
Kennedy Library Foundation. 

EXECUTIVE COMPENSATION 

   The following table sets forth the compensation earned, whether paid or 
deferred, to the Company's Chief Executive Officer and its other four most 
highly compensated executive officers during Fiscal 1996 (collectively, the 
"Named Officers") for services rendered in all capacities to the Company 
during such fiscal year. 

                               54           
<PAGE>
                          SUMMARY COMPENSATION TABLE 

<TABLE>
<CAPTION>
                                                       LONG-TERM 
                                ANNUAL COMPENSATION   COMPENSATION 
                              --------------------- -------------- 
                                                      OTHER ANNUAL   SECURITIES 
      NAME AND PRINCIPAL                              COMPENSATION   UNDERLYING  ALL OTHER COMPENSATION 
           POSITION             SALARY($)  BONUS($)      ($)(1)       SARS(#)            ($)(2) 
- ----------------------------- ----------- --------- -------------- ------------ ---------------------- 
<S>                           <C>         <C>       <C>            <C>          <C>
Dennis Mehiel.................  $150,000    $60,000       $--             --             $   -- 
 Chairman and Chief 
 Executive Officer 
Thomas Uleau..................   185,000     60,000        --          1,950              5,108 
 President and Chief 
 Operating Officer 
Hans Heinsen..................    26,153(3)      --        --          1,950                285 
 Senior Vice President, Chief 
 Financial Officer and 
 Treasurer 
Michael Hastings..............   150,000     38,250        --          1,950              3,849 
 Senior Vice President and 
 President, Fonda division 
Robert Korzenski..............   150,000     47,250        --          1,950              5,453 
 Senior Vice President and 
 President, Hoffmaster 
 division 

</TABLE>

- ------------ 
(1)    The Company has concluded that the aggregate amount of perquisites and 
       other personal benefits paid to each of the Named Officers did not 
       exceed the lesser of (i) 10% of such officer's total annual salary and 
       bonus for Fiscal 1996 and (ii) $50,000. Thus, such amounts are not 
       reflected in the table. 
(2)    Reflects matching contributions by the Company under the Company's 
       401(k) Plan and life insurance premiums paid by the Company. 
(3)    Consists of salary for employment commencing June 1996. 

DIRECTOR COMPENSATION 

   Directors who are not employees of the Company receive annual compensation 
of (i) $12,000, (ii) $1,000 for each Board meeting attended, (iii) $1,000 for 
each committee meeting attended which is not held on the date of a Board 
meeting and (iv) 30 SARs. Directors who are employees of the Company do not 
receive any compensation or fees for service on the Board of Directors or any 
committee thereof. 

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION 

   During Fiscal 1996, both Messrs. Mehiel and Uleau participated in 
deliberations of the Company's Board of Directors concerning executive 
officer compensation. In addition, Messrs. Mehiel and Uleau are both members 
of the Board of Directors of Four M and CEG and Dennis Mehiel is the Chairman 
and Chief Executive Officer of Four M and CEG and Mr. Uleau is Executive Vice 
President of CEG. 

STOCK APPRECIATION RIGHTS 

   The following table provides information on grants of stock appreciation 
rights ("SARs") made during Fiscal 1996 to the Named Officers. 

                               55           
<PAGE>
                          SAR GRANTS IN FISCAL 1996 

<TABLE>
<CAPTION>
                                          INDIVIDUAL GRANTS 
                 ------------------------------------------------------------------ 
                                         % OF TOTAL 
                  NUMBER OF SECURITIES SARS GRANTED TO EXERCISE OR BASE 
                    UNDERLYING SARS     EMPLOYEES IN      PRICE PER      EXPIRATION 
NAME                    GRANTED          FISCAL YEAR        SHARE         DATE(1) 
- ---------------- -------------------- --------------- ---------------- ------------ 
<S>              <C>                  <C>             <C>              <C>
Thomas Uleau  ...        1,950              21.6%           $30.06           -- 
Hans Heinsen  ...        1,950              21.6             45.33           -- 
Michael 
 Hastings........        1,950              21.6             30.06           -- 
Robert 
 Korzenski.......        1,950              21.6             30.06           -- 

</TABLE>

- ------------ 
(1)    Unless otherwise determined by the non-employee directors of the 
       Company and the Chief Executive Officer of the Company, awards of SARs 
       will vest on each anniversary of their grant at the rate of 20.0% per 
       year commencing on the first anniversary date. However, in the event 
       that at the time of any grant of SARs the grantee has not been 
       continuously employed by the Company for at least five years, such 
       vesting will be subject to the completion of such five-year period. 
       Upon voluntary termination of employment, involuntary termination 
       without cause or termination due to death, disability or retirement at 
       age 60 or above, all unvested SARs will be forfeited and vested SARs 
       not previously redeemed will be redeemed automatically by the Company 
       as of the date of termination. 

                            PRINCIPAL STOCKHOLDERS 

   The following table sets forth certain information as of April 27, 1997, 
with respect to the shares of common stock of the Company beneficially owned 
by each person or group that is known by the Company to be a beneficial owner 
of more than 5% of the outstanding common stock and all directors and 
officers as a group. 

<TABLE>
<CAPTION>
                                         BENEFICIAL OWNERSHIP 
                                     --------------------------- 
NAME AND ADDRESS OF                    NUMBER OF   PERCENTAGE OF 
BENEFICIAL OWNER                        SHARES    OWNERSHIP(1)(2) 
- ------------------------------------ ----------- --------------- 
<S>                                  <C>         <C>
Dennis Mehiel 
 The Fonda Group, Inc. 
 115 Stevens Avenue 
 Valhalla, New York 10595............   180,000        88.3% 
All executive officers and directors 
 as a group (12 persons) ............   184,000        90.1% 

</TABLE>

- ------------ 
(1)    Includes warrants to purchase 9,176 shares of Class B Common Stock 
       which are currently exercisable. See "Description of Capital 
       Stock--Warrants." 
(2)    A maximum of $10.0 million of the proceeds of the issuance of the Old 
       Notes are being used for the Stock Repurchase. The Stock Repurchase is 
       expected to be consummated no later than 180 days following the 
       issuance of the Old Notes. Mr. Mehiel will continue to own 
       approximately 81.6% of the outstanding shares of the Company's common 
       stock on a fully diluted basis, after giving effect to the Stock 
       Repurchase and assuming that Mr. Mehiel sells to the Company the 
       maximum number of shares being offered for repurchase by the Company. 

   Pursuant to a proposed separation agreement currently being negotiated 
between Mr. Mehiel and his spouse, Mr. Mehiel intends to transfer 50% of his 
common stock interest (90,000 shares) to his spouse, who would thereafter 
sell to the Company up to 69,000 shares as part of the Stock Repurchase, but 
in no event less than 61,865 shares. In addition, Mr. Mehiel would sell up to 
3,625 shares and other stockholders of the Company would have the right to 
sell to the Company a pro rata number of shares. The foregoing transactions 
are collectively referred to herein as the "Spousal Repurchase." If the 
Spousal Repurchase is consummated, Mr. Mehiel would continue to own 
approximately 66.5% of the outstanding shares of the Company's Common Stock 
on a fully diluted basis, after giving effect to the Spousal Repurchase and 
assuming the maximum number of shares are repurchased pursuant thereto. 

                               56           
<PAGE>
                CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS 

   The Company leases its Jacksonville facility from Dennis Mehiel on terms 
that the Company believes are no less favorable than could be negotiated with 
an independent third party on an arm's-length basis. Pursuant to the lease, 
which has a term expiring December 31, 2014, the Company currently pays base 
rent of approximately $167,000 per year, subject to escalations indexed to 
the Consumer Price Index ("CPI"). In addition, from and after January 1, 1998 
until July 31, 2006, Mr. Mehiel may require the Company to purchase the 
facility for $1.5 million, subject to a CPI-based escalation. The purchase 
price would be paid $350,000 in cash and the balance in a seven-year note 
secured by a lien covering the facility and under which the regular monthly 
payments would be no greater than the monthly lease payments payable to Mr. 
Mehiel immediately prior to the sale date, with interest payable at a rate of 
prime plus 2% and the remaining principal amount payable at maturity. 

   In Fiscal 1996, the Company had net sales to CEG in the amount of $1.9 
million. CEG manufactures party goods such as decorated plates, cups, 
napkins, tablecovers, tableware and other related products. Mr. Mehiel, the 
97% owner of CEG, acquired this company as part of the acquisition of certain 
operations of The Specialty Operations of James River. The Company believes 
that the terms upon which it sold products to CEG are at least as favorable 
as those which it could otherwise have obtained from unrelated third parties 
and that such terms were negotiated on an arm's-length basis. The Company 
believes that it will sell a greater amount of its products to CEG in the 
future given the potential benefits to both of these companies. 

   On February 27, 1997, upon the issuance of the Old Notes, the Company lent 
CEG $2.6 million for five years at an interest rate of 10% per annum to 
facilitate CEG's satisfaction of certain of its obligations to James River. 
The Company believes that the terms of such loan are no more favorable to CEG 
than those that CEG could otherwise have obtained from unrelated third 
parties and such terms were negotiated on an arm's-length basis. 

   From August 1, 1996 to April 27, 1997, the Company purchased $585,664 of 
corrugated containers from Four M. Management believes that the terms on 
which it purchased such containers were at least as favorable as those which 
it could otherwise have obtained from unrelated third parties and such terms 
were negotiated on an arm's-length basis. 

   The Company was formed in 1915. In early 1988 under prior ownership, the 
Company filed for protection under Chapter 11 of the U.S. Bankruptcy Code. In 
April 1988, Four M took over management of the Company, and in October 1988, 
Four M acquired the Company. In March 1995, Four M transferred all of the 
capital stock of the Company to Dennis Mehiel, the sole shareholder of Four 
M, and a creditor of Four M. 

                           DESCRIPTION OF NEW NOTES 

GENERAL 

   The New Notes will be issued pursuant to the Indenture between the Company 
and The Bank of New York, as trustee (the "Trustee"). The terms of the New 
Notes include those stated in the Indenture and those made part of the 
Indenture by reference to the Trust Indenture Act of 1939, as amended (the 
"Trust Indenture Act"). The New Notes are subject to all such terms, and 
holders of New Notes are referred to the Indenture and the Trust Indenture 
Act for a statement thereof. The following summary of certain provisions of 
the Indenture does not purport to be complete and is qualified in its 
entirety by reference to the Indenture, including the definitions therein of 
certain terms used below. A copy of the proposed form of Indenture and 
Registration Rights Agreement is available as set forth under "Available 
Information." The definitions of certain terms used in the following summary 
are set forth below under "--Certain Definitions." 

   Although the Company currently has no Subsidiaries, any future 
Subsidiaries created or acquired by the Company may be designated by the 
Company as Unrestricted Subsidiaries. Unrestricted Subsidiaries will not be 
subject to the restrictive covenants set forth in the Indenture. See 
"--Certain Covenants." 

                               57           
<PAGE>
PRINCIPAL, MATURITY AND INTEREST 

   The New Notes will be limited in aggregate principal amount to $120.0 
million and will mature on March 1, 2007. Interest on the New Notes will 
accrue at the rate of 9 1/2% per annum and will be payable semi-annually in 
arrears on March 1 and September 1 of each year, commencing on September 1, 
1997 to holders of record (the "Holders") on the immediately preceding 
February 15 and August 15. Interest on the New Notes will accrue from the 
most recent date to which interest has been paid or, if no interest has been 
paid, from the date of issuance. Interest will be computed on the basis of a 
360-day year comprised of twelve 30-day months. Principal of, premium and 
interest, if any, on the New Notes will be payable at the office or agency of 
the Company maintained for such purpose or, at the option of the Company, 
payment of interest may be made by check mailed to the Holders of the New 
Notes at their respective addresses set forth in the register of Holders of 
New Notes; provided that all payments with respect to New Notes, the Holders 
of which have given wire transfer instructions to the Company, will be 
required to be made by wire transfer of immediately available funds to the 
accounts specified by the Holders thereof. Until otherwise designated by the 
Company, the Company's office or agency will be the office of the Trustee 
maintained for such purpose. The New Notes will be issued in denominations of 
$1,000 and integral multiples thereof. 

SUBORDINATION 

   The payment of principal of and premium and interest, if any, on the New 
Notes will be subordinated in right of payment, as set forth in the 
Indenture, to the prior payment in full of all Senior Debt of the Company, 
whether outstanding on the date of the Indenture or thereafter incurred. 

   Upon any distribution to creditors of the Company in a liquidation or 
dissolution of the Company or in a bankruptcy, reorganization, insolvency, 
receivership or similar proceeding relating to the Company or its property, 
an assignment for the benefit of creditors or any marshalling of the 
Company's assets and liabilities, the holders of Senior Debt of the Company 
will be entitled to receive payment in full in cash of all Obligations due in 
respect of such Senior Debt (including interest after the commencement of any 
such proceeding at the rate specified in the applicable Senior Debt) before 
the Holders of New Notes will be entitled to receive any payment with respect 
to the New Notes, and until all Obligations with respect to Senior Debt of 
the Company are paid in full in cash, any distribution to which the Holders 
of New Notes would be entitled shall be made to the holders of such Senior 
Debt (except that Holders of New Notes may receive securities that are 
subordinated at least to the same extent as the New Notes to Senior Debt and 
any securities issued in exchange for Senior Debt and payments made from the 
trust described under "--Legal Defeasance and Covenant Defeasance"). 

   The Company also may not make any payment upon or in respect of the New 
Notes (except in such subordinated securities or from the trust described 
under "--Legal Defeasance and Covenant Defeasance") if (i) a default in the 
payment of the principal of or premium or interest on Designated Senior Debt 
of the Company occurs and is continuing beyond any applicable period of grace 
or (ii) any other default occurs and is continuing with respect to Designated 
Senior Debt of the Company that permits holders of the Designated Senior Debt 
as to which such default relates to accelerate its maturity and the Trustee 
receives a notice of such default (a "Payment Blockage Notice") from the 
holders of any Designated Senior Debt. Payments on the New Notes may and 
shall be resumed (a) in the case of a payment default, upon the date on which 
such default is cured or waived and (b) in case of a nonpayment default, the 
earlier of the date on which such nonpayment default is cured or waived or 
179 days after the date on which the applicable Payment Blockage Notice is 
received, unless the maturity of any Designated Senior Debt of the Company 
has been accelerated. No new period of payment blockage may be commenced 
unless and until (i) 360 days have elapsed since the first day of the 
effectiveness of the immediately prior Payment Blockage Notice and (ii) all 
scheduled payments of principal of and premium and interest, if any, on the 
New Notes that have come due have been paid in full in cash. No nonpayment 
default that existed or was continuing on the date of delivery of any Payment 
Blockage Notice to the Trustee shall be, or be made, the basis for a 
subsequent Payment Blockage Notice. 

   The Indenture will further require that the Company promptly notify 
holders of Senior Debt of the Company if payment of the New Notes is 
accelerated because of an Event of Default. 

                               58           
<PAGE>
   As a result of the subordination provisions described above, in the event 
of a liquidation or insolvency, Holders of New Notes may recover less ratably 
than creditors of the Company who are holders of Senior Debt. As of January 
26, 1997, after giving pro forma effect to the issuance of the Old Notes and 
the use of proceeds therefrom, $2.6 million of Senior Debt would have been 
outstanding. The Indenture will limit the amount of additional Indebtedness, 
including Senior Debt, that the Company and its Restricted Subsidiaries can 
incur. See "--Certain Covenants--Limitations on Incurrence of Indebtedness." 

OPTIONAL REDEMPTION 

   The New Notes will not be redeemable at the Company's option prior to 
March 1, 2002. Thereafter, the New Notes will be subject to redemption at the 
option of the Company, in whole or in part, upon not less than 30 nor more 
than 60 days' notice, at the redemption prices (expressed as percentages of 
principal amount) set forth below, plus accrued and unpaid interest, if any, 
thereon to the applicable redemption date, if redeemed during the 
twelve-month period beginning on March 1 of the years indicated below: 

<TABLE>
<CAPTION>
 YEAR                  PERCENTAGE 
- -------------------- ------------ 
<S>                  <C>
2002 ................   104.750% 
2003 ................   103.166% 
2004 ................   101.583% 
2005 and thereafter     100.000% 

</TABLE>

   Notwithstanding the foregoing, at any time prior to March 1, 2000, the 
Company may redeem up to one-third in aggregate principal amount of the New 
Notes at a redemption price of 109.5% of the principal amount thereof, in 
each case plus accrued and unpaid interest, if any, to the redemption date, 
with the net proceeds of a Public Offering of common stock of the Company; 
provided that at least two-thirds in aggregate principal amount of the New 
Notes originally issued under the Indenture remain outstanding immediately 
after the occurrence of such redemption; and provided, further, that such 
redemption shall occur within 60 days following the date of the closing of 
such Public Offering. 

   In addition, upon the occurrence of a Change of Control prior to March 1, 
2002, the Company, at its option, may redeem all, but not less than all, of 
the outstanding New Notes at a redemption price equal to 100% of the 
principal amount thereof plus the applicable Make-Whole Premium (a "Change of 
Control Redemption"). The Company shall give not less than 30 nor more than 
60 days' notice of such redemption within 30 days following a Change of 
Control. 

SELECTION AND NOTICE 

   If less than all of the New Notes are to be redeemed at any time, 
selection of New Notes for redemption will be made by the Trustee in 
compliance with the requirements of the principal national securities 
exchange, if any, on which the New Notes are listed, or, if the New Notes are 
not so listed, on a pro rata basis, by lot or by such method as the Trustee 
shall deem fair and appropriate; provided that no New Notes of $1,000 or less 
shall be redeemed in part. Notices of redemption shall be mailed by first 
class mail at least 30 but not more than 60 days before the redemption date 
to each Holder of New Notes to be redeemed at its registered address. If any 
New Note is to be redeemed in part only, the notice of redemption that 
relates to such New Note shall state the portion of the principal amount 
thereof to be redeemed. A new New Note in principal amount equal to the 
unredeemed portion thereof will be issued in the name of the Holder thereof 
upon cancellation of the original New Note. On and after the redemption date, 
interest shall cease to accrue on New Notes or portions thereof called for 
redemption. 

MANDATORY REDEMPTION 

   Except as set forth below under "--Repurchase at the Option of Holders, -- 
Change of Control" and "--Asset Sales," the Company is not required to make 
mandatory redemption or sinking fund payments with respect to the New Notes. 

                               59           
<PAGE>
REPURCHASE AT THE OPTION OF HOLDERS 

CHANGE OF CONTROL 

   Upon the occurrence of a Change of Control, the Company will be required 
to make an offer (a "Change of Control Offer") to repurchase all or any part 
(equal to $1,000 or an integral multiple thereof) of each Holder's New Notes 
at an offer price in cash equal to 101% of the aggregate principal amount 
thereof, plus accrued and unpaid interest, if any, thereon to the date of 
repurchase (the "Change of Control Payment"). Within ten days following any 
Change of Control, the Company will mail a notice to each Holder describing 
the transaction that constitutes the Change of Control and offering to 
repurchase New Notes pursuant to the procedures required by the Indenture and 
described in such notice; provided that, prior to complying with the 
provisions of this covenant, but in any event within 90 days following a 
Change of Control, the Company will either repay all outstanding Senior Debt 
or obtain the requisite consents, if any, under all agreements governing 
outstanding Senior Debt to permit the repurchase of New Notes required by 
this covenant. The Company will comply with the requirements of Rule 14e-1 
under the Exchange Act and any other securities laws and regulations 
thereunder to the extent such laws and regulations are applicable in 
connection with the repurchase of the New Notes as a result of a Change of 
Control. 

   On the Change of Control Payment Date, the Company will, to the extent 
lawful, (i) accept for payment all New Notes or portions thereof properly 
tendered pursuant to the Change of Control Offer, (ii) deposit with the 
Paying Agent an amount equal to the Change of Control Payment in respect of 
all New Notes or portions thereof so tendered and (iii) deliver or cause to 
be delivered to the Trustee the New Notes so accepted together with an 
Officers' Certificate stating the aggregate principal amount of New Notes or 
portions thereof being purchased by the Company. The Paying Agent will 
promptly mail to each Holder of New Notes so tendered the Change of Control 
Payment for such New Notes, and the Trustee will promptly authenticate and 
mail (or cause to be transferred by book entry) to each Holder a new New Note 
equal in principal amount to any unpurchased portion of the New Notes 
surrendered, if any; provided that each such new New Note will be in a 
principal amount of $1,000 or an integral multiple thereof. The Company will 
publicly announce the results of the Change of Control Offer on or as soon as 
practicable after the Change of Control Payment Date. 

   Except as described above with respect to a Change of Control, the 
Indenture does not contain provisions that permit the Holders of the New 
Notes to require that the Company repurchase or redeem the New Notes in the 
event of a takeover, recapitalization or similar transaction. 

   The occurrence of a Change of Control could result in a default under the 
Senior Debt of the Company. In addition, the Senior Debt could restrict the 
Company's ability to repurchase New Notes upon a Change of Control. In the 
event a Change of Control occurs at a time when the Company is prohibited 
from repurchasing New Notes, the Company could seek the consent of its 
lenders to the repurchase of New Notes or could attempt to refinance the 
borrowings that contain such prohibition. If the Company does not obtain such 
a consent or repay such borrowings, the Company will remain prohibited from 
repurchasing New Notes. In such case, the Company's failure to make a Change 
of Control Offer or to repurchase the New Notes tendered in a Change of 
Control Offer would constitute an Event of Default under the Indenture, which 
could, in turn, constitute a default under the Senior Debt. In such 
circumstances, the subordination provisions in the Indenture would likely 
restrict payments to the Holders of New Notes. See "--Subordination." 
Finally, the Company's ability to repurchase the New Notes upon a Change of 
Control may be limited by the Company's then existing financial resources. 

   The Company will not be required to make a Change of Control Offer upon a 
Change of Control if a third party makes the Change of Control Offer in the 
manner, at the times and otherwise in compliance with the requirements set 
forth in the Indenture applicable to a Change of Control Offer made by the 
Company and purchases all New Notes validly tendered and not withdrawn under 
such Change of Control Offer. 

ASSET SALES 

   The Indenture provides that the Company will not, and will not permit any 
of its Restricted Subsidiaries to, engage in an Asset Sale unless (i) the 
Company or such Restricted Subsidiary, as the case 

                               60           
<PAGE>
may be, receives consideration at the time of such Asset Sale at least equal 
to the fair market value (evidenced by a resolution of the Board of Directors 
set forth in an Officers' Certificate delivered to the Trustee) of the assets 
or Equity Interests issued or sold or otherwise disposed of and (ii) at least 
85% of the consideration therefor received by the Company or such Restricted 
Subsidiary is in the form of cash; provided that the amount of (a) any 
liabilities (as shown on the Company's or such Restricted Subsidiary's most 
recent balance sheet) of the Company or any Restricted Subsidiary (other than 
contingent liabilities and liabilities that are by their terms subordinated 
to the New Notes) that are assumed by the transferee of any such assets 
pursuant to a customary novation agreement that releases the Company or such 
Restricted Subsidiary from further liability and (b) any notes or other 
obligations received by the Company or such Restricted Subsidiary from such 
transferee that are immediately converted by the Company or such Restricted 
Subsidiary into cash (to the extent of the cash received) shall be deemed to 
be cash for purposes of this provision. 

   Within 270 days after the receipt of any Net Proceeds from an Asset Sale, 
the Company or such Restricted Subsidiary may apply such Net Proceeds (i) to 
permanently reduce Senior Debt of the Company or such Restricted Subsidiary 
(and to correspondingly reduce commitments with respect thereto) or (ii) to 
make capital expenditures or acquire long-term assets in the same line of 
business as the Company was engaged immediately prior to such Asset Sale or, 
in the case of a sale of accounts receivable in connection with any accounts 
receivable financing, for working capital purposes. Pending the final 
application of any such Net Proceeds, the Company may temporarily reduce 
Senior Debt or otherwise invest such Net Proceeds in any manner that is not 
prohibited by the Indenture. Any Net Proceeds from Asset Sales that are not 
applied or invested as provided in the first sentence of this paragraph will 
be deemed to constitute "Excess Proceeds." When the aggregate amount of 
Excess Proceeds exceeds $5.0 million, the Company will be required to make an 
offer to all Holders of New Notes (an "Asset Sale Offer") to purchase the 
maximum principal amount of New Notes that may be purchased out of the Excess 
Proceeds, at an offer price in cash in an amount equal to 100% of the 
principal amount thereof, plus accrued and unpaid interest, if any, thereon 
to the date of purchase, in accordance with the procedures set forth in the 
Indenture. To the extent that the aggregate amount of New Notes tendered 
pursuant to an Asset Sale Offer is less than the Excess Proceeds, the Company 
may use any remaining Excess Proceeds for general corporate purposes (subject 
to the restrictions of the Indenture). If the aggregate principal amount of 
New Notes surrendered by Holders thereof exceeds the amount of Excess 
Proceeds, the Trustee shall select the New Notes to be purchased on a pro 
rata basis. Upon completion of such offer to purchase, the amount of Excess 
Proceeds shall be reset at zero. 

CERTAIN COVENANTS 

LIMITATIONS ON RESTRICTED PAYMENTS 

   The Indenture provides that the Company will not, and will not permit any 
of its Restricted Subsidiaries to, directly or indirectly, (i) declare or pay 
any dividend or make any other payment or distribution on account of the 
Company's Equity Interests (including, without limitation, any payment in 
connection with any merger or consolidation involving the Company) or to any 
direct or indirect holder of the Company's Equity Interests in its capacity 
as such, other than dividends or distributions payable in Equity Interests 
(other than Disqualified Stock) of the Company or dividends or distributions 
payable to the Company or any Wholly Owned Restricted Subsidiary of the 
Company; (ii) purchase, redeem or otherwise acquire or retire for value any 
Equity Interests of the Company or any Subsidiary or other Affiliate of the 
Company, other than any such Equity Interests owned by the Company or any 
Wholly Owned Restricted Subsidiary of the Company; (iii) make any principal 
payment on, or purchase, redeem, defease or otherwise acquire or retire for 
value, prior to a scheduled mandatory sinking fund payment date or final 
maturity date, any Indebtedness that is subordinated to the New Notes; or 
(iv) make any Restricted Investment (all such payments and other actions set 
forth in clauses (i) through (iv) above being collectively referred to as 
"Restricted Payments"), unless, at the time of and after giving effect to 
such Restricted Payment: 

     (a) no Default or Event of Default shall have occurred and be continuing 
    or would occur as a consequence thereof; 

                               61           
<PAGE>
     (b) the Company would, at the time of such Restricted Payment and after 
    giving pro forma effect thereto as if such Restricted Payment had been 
    made at the beginning of the applicable four-quarter period, have been 
    permitted by virtue of the Company's pro forma Fixed Charge Coverage 
    Ratio, immediately after giving effect to such Restricted Payment, to 
    incur at least $1.00 of additional Indebtedness pursuant to the Fixed 
    Charge Coverage Ratio test set forth in the covenant described below under 
    the caption "--Limitations on Incurrence of Indebtedness;" and 

     (c) such Restricted Payment, together with the aggregate of all other 
    Restricted Payments made by the Company and its Restricted Subsidiaries on 
    or after the date of the Indenture, is less than the sum of (1) 50% of the 
    Consolidated Net Income of the Company for the period (taken as one 
    accounting period) from February 1, 1997 to the end of the Company's most 
    recently ended fiscal quarter for which financial statements are available 
    at the time of such Restricted Payment (or, if such Consolidated Net 
    Income for such period is a deficit, less 100% of such deficit), plus (2) 
    100% of the aggregate net cash proceeds received by the Company as capital 
    contributions or from the issue or sale since the date of the Indenture of 
    Equity Interests of the Company or of debt securities of the Company that 
    have been converted into such Equity Interests (other than Equity 
    Interests (or convertible debt securities) sold to a Subsidiary of the 
    Company and other than Disqualified Stock or debt securities that have 
    been converted into Disqualified Stock), plus (3) to the extent that any 
    Restricted Investment is sold for cash or otherwise liquidated or repaid 
    for cash, 100% of the net cash proceeds thereof (less the cost of 
    disposition) (but only to the extent not included in subclause (1) of this 
    clause (c)). 

   The foregoing provisions will not apply to (i) the payments and 
applications of the proceeds received by the Company from the issuance of the 
Old Notes under the Indenture; (ii) the repurchase, redemption or other 
acquisition or retirement for value of any Equity Interests held by any 
member of the Company's (or any of its Restricted Subsidiaries') management 
pursuant to any management equity subscription agreement, stock option or 
similar employee incentive arrangement; provided that the aggregate price 
paid for all such repurchased, redeemed, acquired or retired Equity Interests 
shall not exceed $1.0 million in any twelve-month period plus the aggregate 
cash proceeds received by the Company (or any of its Restricted Subsidiaries) 
during any such twelve-month period from any issuance of Equity Interests by 
the Company (or any of its Restricted Subsidiaries) to members of management 
of the Company (or any of its Restricted Subsidiaries) (provided that such 
proceeds are excluded from clause (c) of the preceding paragraph; and 
provided, further, that such repurchase, redemption or other acquisition or 
retirement may not include any Equity Interests owned, directly or 
indirectly, by the Principals; (iii) the payment of any dividend or other 
distribution within 60 days after the date of declaration thereof, if at said 
date of declaration such payment would have complied with the provisions of 
the Indenture; (iv) the redemption, repurchase, retirement or other 
acquisition of any Equity Interests of the Company in exchange for, or out of 
the proceeds of, the substantially concurrent sale (other than to a 
Subsidiary of the Company) of other Equity Interests of the Company (other 
than any Disqualified Stock); provided that the amount of any such net cash 
proceeds that are utilized for any such redemption, repurchase, retirement or 
other acquisition shall be excluded from clause (c) of the preceding 
paragraph; and (v) the defeasance, redemption or repurchase of subordinated 
Indebtedness with the net cash proceeds from an incurrence of Permitted 
Refinancing Debt or the substantially concurrent sale (other than to a 
Subsidiary of the Company) of Equity Interests of the Company (other than 
Disqualified Stock); provided that the amount of any such net cash proceeds 
that are utilized for any such redemption, repurchase, retirement or other 
acquisition shall be excluded from clause (c) of the preceding paragraph. 

   The Board of Directors may designate any Restricted Subsidiary to be an 
Unrestricted Subsidiary if such designation would not cause a Default. For 
purposes of making such determination, all outstanding Investments by the 
Company and its Restricted Subsidiaries (except to the extent repaid in cash) 
in the Subsidiary so designated will be deemed to be Restricted Payments at 
the time of such designation and will reduce the amount available for 
Restricted Payments under the first paragraph of this covenant. All such 
outstanding Investments will be deemed to constitute Investments in an amount 
equal to the greatest of (i) the net book value of such Investments at the 
time of such designation, (ii) the fair market value 

                               62           
<PAGE>
of such Investments at the time of such designation and (iii) the original 
fair market value of such Investments at the time they were made. Such 
designation will only be permitted if such Restricted Payment would be 
permitted at such time and if such Restricted Subsidiary otherwise meets the 
definition of an Unrestricted Subsidiary. 

   The amount of all Restricted Payments (other than cash) shall be the fair 
market value (evidenced by a resolution of the Board of Directors set forth 
in an Officers' Certificate delivered to the Trustee) on the date of the 
Restricted Payment of the asset(s) proposed to be transferred by the Company 
or such Subsidiary, as the case may be, pursuant to the Restricted Payment. 
Not later than the date of making any Restricted Payment, the Company shall 
deliver to the Trustee an Officers' Certificate stating that such Restricted 
Payment is permitted and setting forth the basis upon which the calculations 
required by the covenant "Restricted Payments" were computed, which 
calculations may be based upon the Company's latest available financial 
statements. 

LIMITATIONS ON INCURRENCE OF INDEBTEDNESS 

   The Indenture provides that the Company will not, and will not permit any 
of its Subsidiaries to, directly or indirectly, create, incur, issue, assume, 
guaranty or otherwise become directly or indirectly liable, contingently or 
otherwise, with respect to (collectively, "incur") any Indebtedness 
(including Acquired Debt); provided, however, that, so long as no Default or 
Event of Default has occurred and is continuing, the Company and its 
Restricted Subsidiaries may incur Indebtedness (including Acquired Debt) if 
the Fixed Charge Coverage Ratio for the Company's most recently ended four 
full fiscal quarters for which financial statements are available immediately 
preceding the date on which such additional Indebtedness is incurred would 
have been at least 2.0 to 1, determined on a pro forma basis (including a pro 
forma application of the net proceeds therefrom), as if the additional 
Indebtedness had been incurred at the beginning of such four-quarter period. 

   The foregoing provisions will not apply to: 

     (i) the incurrence by the Company and its Restricted Subsidiaries of 
    Indebtedness pursuant to the Bank Credit Facility in an aggregate 
    principal amount not to exceed $50 million at any one time outstanding 
    less any Net Proceeds of Asset Sales applied to permanently reduce the 
    Bank Credit Facility pursuant to the provisions of the Indenture described 
    under "Repurchase at the Option of Holders--Asset Sales;" 

     (ii) the incurrence by the Company and its Restricted Subsidiaries of 
    Existing Indebtedness; 

     (iii) the incurrence by the Company and its Restricted Subsidiaries of 
    Indebtedness represented by the New Notes, the Guarantees thereof by any 
    Restricted Subsidiary as described under "--Subsidiary Guarantees" and the 
    Indenture; 

     (iv) the incurrence by the Company or any of its Restricted Subsidiaries 
    of Indebtedness represented by Capital Lease Obligations, mortgage 
    financings or purchase money obligations, in each case incurred for the 
    purpose of financing all or any part of the purchase price or cost of 
    construction or improvement of property, plant or equipment used in the 
    business of the Company or such Restricted Subsidiary, in an aggregate 
    principal amount not to exceed $5.0 million at any one time outstanding; 

     (v) the incurrence by the Company or any of its Restricted Subsidiaries 
    of Indebtedness in connection with the acquisition of assets or a new 
    Restricted Subsidiary; provided that such Indebtedness was incurred by the 
    prior owner of such assets or such Restricted Subsidiary prior to such 
    acquisition by the Company or one of its Restricted Subsidiaries and was 
    not incurred in connection with, or in contemplation of, such acquisition 
    by the Company or one of its Restricted Subsidiaries; and provided, 
    further, that the principal amount (or accreted value, as applicable) of 
    such Indebtedness, together with any other outstanding Indebtedness 
    incurred pursuant to this clause (v), does not exceed $5.0 million; 

     (vi) the incurrence of intercompany Indebtedness between or among the 
    Company and any of its Wholly Owned Restricted Subsidiaries; provided that 
    any subsequent issuance or transfer of 

                               63           
<PAGE>
    Equity Interests that results in any such Indebtedness being held by a 
    Person other than the Company or a Wholly Owned Restricted Subsidiary of 
    the Company, or any sale or other transfer of any such Indebtedness to a 
    Person that is neither the Company nor a Wholly Owned Restricted 
    Subsidiary of the Company, shall be deemed to constitute an incurrence of 
    such Indebtedness by the Company or such Restricted Subsidiary, as the 
    case may be; 

     (vii) the incurrence by the Company or any of its Restricted Subsidiaries 
    of Permitted Refinancing Debt in exchange for, or the net proceeds of 
    which are used to extend, refinance, renew, replace, defease or refund 
    Indebtedness that was permitted by the Indenture to be incurred; 

     (viii) the incurrence by the Company's Unrestricted Subsidiaries of 
    Non-Recourse Debt; provided that if, and to the extent that, any such 
    Indebtedness ceases to be Non-Recourse Debt of an Unrestricted Subsidiary, 
    such event shall be deemed to constitute an incurrence of Indebtedness by 
    a Restricted Subsidiary of the Company; 

     (ix) the incurrence by the Company or any of its Restricted Subsidiaries 
    of Hedging Obligations that are incurred for the purpose of fixing or 
    hedging interest rate risk with respect to any floating rate indebtedness 
    that is permitted by the terms of the Indenture to be outstanding; and 

     (x) the incurrence by the Company and its Restricted Subsidiaries of 
    additional Indebtedness in an aggregate amount not to exceed $7.5 million 
    at any one time outstanding. 

LIMITATIONS ON LIENS 

   The Indenture provides that the Company will not, and will not permit any 
of its Restricted Subsidiaries to, directly or indirectly, create, incur, 
assume or suffer to exist any Lien on any asset now owned or hereafter 
acquired, or any income or profits therefrom, or assign or convey any right 
to receive income therefrom, except Permitted Liens. 

LIMITATIONS ON DIVIDEND AND OTHER PAYMENT RESTRICTIONS AFFECTING SUBSIDIARIES 

   The Indenture provides that the Company will not, and will not permit any 
of its Restricted Subsidiaries to, directly or indirectly, create or 
otherwise cause or suffer to exist or become effective any encumbrance or 
restriction on the ability of any Restricted Subsidiary to (i)(a) pay 
dividends or make any other distributions to the Company or any of its 
Restricted Subsidiaries on its (1) Capital Stock or (2) with respect to any 
other interest or participation in, or measured by, its profits, or (b) pay 
any indebtedness owed to the Company or any of its Restricted Subsidiaries, 
(ii) make loans or advances to the Company or any of its Restricted 
Subsidiaries or (iii) transfer any of its properties or assets to the Company 
or any of its Restricted Subsidiaries, except for such encumbrances or 
restrictions existing under or by reason of (a) Existing Indebtedness as in 
effect on the date of the Indenture, (b) the Bank Credit Facility as in 
effect as of the date of the Indenture, and any amendments, modifications, 
restatements, renewals, increase, supplements, refundings, replacements or 
refinancings thereof, provided that such amendments, modifications, 
restatements, renewals, increase, supplements, refundings, replacements or 
refinancings are no more restrictive with respect to such dividend and other 
payment restrictions than those contained in the Bank Credit Facility in 
effect on the date of the Indenture, (c) the Indenture and the New Notes, (d) 
applicable law, (e) any instrument governing Indebtedness or Capital Stock of 
a Person acquired by the Company or any of its Restricted Subsidiaries as in 
effect at the time of such acquisition (except to the extent such 
Indebtedness was incurred in connection with or in contemplation of such 
acquisition), which encumbrance or restriction is not applicable to any 
Person, or the properties or assets of any Person, other than the Person, or 
the property or assets of the Person, so acquired, (f) by reason of customary 
non-assignment provisions in leases entered into in the ordinary course of 
business and consistent with past practices, (g) purchase money obligations 
for property acquired in the ordinary course of business that impose 
restrictions of the nature described in clause (iii) above on the property so 
acquired and (h) restrictions relating to a Restricted Subsidiary formed for 
the sole purpose of engaging in accounts receivable financing. 

                               64           
<PAGE>
LIMITATIONS ON MERGER, CONSOLIDATION, OR SALE OF ASSETS 

   The Indenture provides that the Company may not consolidate or merge with 
or into (whether or not the Company is the surviving entity), or sell, 
assign, transfer, lease, convey or otherwise dispose of all or substantially 
all of its properties or assets in one or more related transactions, to 
another corporation, Person or entity, unless (i) the Company is the 
surviving entity or the entity or the Person formed by or surviving any such 
consolidation or merger (if other than the Company) or to which such sale, 
assignment, transfer, lease, conveyance or other disposition shall have been 
made is a corporation organized or existing under the laws of the United 
States, any state thereof or the District of Columbia; (ii) the entity or 
Person formed by or surviving any such consolidation or merger (if other than 
the Company) or the entity or Person to which such sale, assignment, 
transfer, lease, conveyance or other disposition shall have been made assumes 
all the obligations of the Company under the New Notes and the Indenture 
pursuant to a supplemental indenture in a form reasonably satisfactory to the 
Trustee; (iii) immediately after such transaction, no Default or Event of 
Default exists; and (iv) except in the case of a merger of the Company with 
or into a Wholly Owned Restricted Subsidiary of the Company, the Company or 
the entity or Person formed by or surviving any such consolidation or merger 
(if other than the Company) or to which such sale, assignment, transfer, 
lease, conveyance or other disposition shall have been made (a) will have 
Consolidated Net Worth immediately after the transaction equal to or greater 
than the Consolidated Net Worth of the Company immediately preceding the 
transaction and (b) will, at the time of such transaction and after giving 
pro forma effect thereto as if such transaction had occurred at the beginning 
of the applicable four-quarter period, be permitted to incur at least $1.00 
of additional Indebtedness pursuant to the Fixed Charge Coverage Ratio test 
set forth in the first paragraph of the covenant described above under the 
caption "--Limitations on Incurrence of Indebtedness." 

LIMITATIONS ON TRANSACTIONS WITH AFFILIATES 

   The Indenture provides that the Company will not, and will not permit any 
of its Restricted Subsidiaries to, directly or indirectly, make any payment 
to, or sell, lease, transfer or otherwise dispose of any of its properties or 
assets to, or purchase any property or assets from, or enter into or make or 
amend any contract, agreement, understanding, loan, advance or guarantee 
with, or for the benefit of, any Affiliate (each of the foregoing, an 
"Affiliate Transaction"), unless (i) such Affiliate Transaction is on terms 
that are no less favorable to the Company or the relevant Restricted 
Subsidiary than those that would have been obtained in a comparable 
transaction with an unrelated Person and (ii) the Company delivers to the 
Trustee (a) with respect to any Affiliate Transaction or series of related 
Affiliate Transactions involving aggregate consideration in excess of $1.0 
million, a resolution of the Board of Directors set forth in an Officers' 
Certificate certifying that such Affiliate Transaction complies with clause 
(i) above and that such Affiliate Transaction has been approved by a majority 
of the disinterested members of the Board of Directors and (b) with respect 
to any Affiliate Transaction or series of related Affiliate Transactions 
involving aggregate consideration in excess of $5.0 million, an opinion as to 
the fairness to the Holders of such Affiliate Transaction from a financial 
point of view issued by an investment banking firm of national standing with 
total assets in excess of $1.0 billion, except with respect to transactions 
in the ordinary course of business and consistent with past practice between 
the Company or any of its Restricted Subsidiaries and Four M, CEG or any of 
their respective subsidiaries; provided that (1) the Indenture of Lease dated 
as of January 1, 1995, between Dennis Mehiel and the Company relating to the 
Jacksonville Facility except for any purchases of property by the Company 
that may arise thereunder; (2) any employment agreement entered into between 
any Person and the Company or any of its Restricted Subsidiaries in the 
ordinary course of business and consistent with the past practice of the 
Company or such Restricted Subsidiary in an amount not to exceed $500,000 per 
annum; (3) transactions between or among the Company and its Restricted 
Subsidiaries and (4) Restricted Payments and Permitted Investments that are 
permitted by the provisions of the Indenture described under the caption 
"Restricted Payments," in each case shall not be deemed Affiliate 
Transactions. 

LIMITATION ON ISSUANCES AND SALES OF CAPITAL STOCK OF SUBSIDIARIES 

   The Indenture provides that the Company (i) will not, and will not permit 
any of its Restricted Subsidiaries to, transfer, convey, sell or otherwise 
dispose of any Capital Stock of any Restricted 

                               65           
<PAGE>
Subsidiary of the Company to any Person (other than the Company or a Wholly 
Owned Restricted Subsidiary of the Company), unless (a) such transfer, 
conveyance, sale or other disposition is of all of the Capital Stock of such 
Restricted Subsidiary owned by the Company and its Restricted Subsidiaries 
and (b) such transaction is conducted in accordance with the covenant 
described above under the caption "--Asset Sales" and (ii) will not permit 
any Restricted Subsidiary of the Company to issue any of its Equity Interests 
(other than, if required by law, shares of its Capital Stock constituting 
directors' qualifying shares) to any Person other than to the Company or a 
Wholly Owned Restricted Subsidiary of the Company. 

LIMITATION ON OTHER SENIOR SUBORDINATED DEBT 

   The Indenture provides that neither the Company nor any of its Restricted 
Subsidiaries will incur, create, issue, assume, guarantee or otherwise become 
liable for any Indebtedness that is subordinate or junior in right of payment 
to any Senior Debt of the Company or such Restricted Subsidiary, as the case 
may be, and senior in any respect in right of payment to the New Notes or 
such Restricted Subsidiary's Guarantee. 

SUBSIDIARY GUARANTEES 

   The Indenture provides that if the Company or any of its Restricted 
Subsidiaries shall acquire or create a Subsidiary after the date of the 
Indenture, then such newly acquired or created Subsidiary shall execute a 
Guarantee (a "Subsidiary Guarantee") and deliver an opinion of counsel in 
accordance with the terms of the Indenture; provided that this covenant shall 
not apply to (i) a Restricted Subsidiary formed for the sole purpose of 
engaging in accounts receivable financings; and (ii) any Subsidiary that has 
been properly designated as an Unrestricted Subsidiary in accordance with the 
Indenture for so long as it continues to constitute an Unrestricted 
Subsidiary. 

   The Obligations of each Guarantor of the New Notes under its Subsidiary 
Guarantee will be subordinated in right of payment to all Senior Debt of such 
Guarantor pursuant to subordination provisions substantially similar to those 
described above under "--Subordination". 

PAYMENTS FOR CONSENT 

   The Indenture provides that the Company will not, and will not permit any 
of its Subsidiaries or Affiliates to, directly or indirectly, pay or cause to 
be paid any consideration, whether by way of interest, fee or otherwise, to 
any Holder of any New Notes for or as an inducement to any consent, waiver or 
amendment of any of the terms or provisions of the Indenture or the New Notes 
unless such consideration is offered to be paid or is paid to all Holders of 
the New Notes that consent, waive or agree to an amendment in the time frame 
set forth in the solicitation documents relating to such consent, waiver or 
agreement. 

REPORTS 

   The Indenture provides that, whether or not required by the rules and 
regulations of the Commission, so long as any New Notes are outstanding, the 
Company will furnish to the Holders of New Notes (i) all quarterly and annual 
financial information that would be required to be contained in a filing with 
the Commission on Forms 10-Q and 10-K if the Company were required to file 
such Forms, including a "Management's Discussion and Analysis of Financial 
Condition and Results of Operations" that describes the financial condition 
and results of operations of the Company and its Restricted Subsidiaries and, 
with respect to the annual information only, a report thereon by the 
Company's certified independent accountants and (ii) all current reports that 
would be required to be filed with the Commission on Form 8-K if the Company 
were required to file such reports. In addition, whether or not required by 
the rules and regulations of the Commission, the Company will file a copy of 
all such information and reports with the Commission for public availability 
(unless the Commission will not accept such a filing) and make such 
information available to securities analysts and prospective investors upon 
request. In addition, the 

                               66           
<PAGE>
Company has agreed that, for so long as any New Notes remain outstanding, it 
will furnish to the Holders and to securities analysts and prospective 
investors, upon their request, the information required to be delivered 
pursuant to Rule 144A(d)(4) under the Securities Act. 

EVENTS OF DEFAULT AND REMEDIES 

   The Indenture provides that each of the following constitutes an Event of 
Default: (i) default for 30 days in the payment when due of interest on the 
New Notes (whether or not prohibited by the subordination provisions of the 
Indenture); (ii) default in payment when due of the principal of or premium, 
if any, on the New Notes (whether or not prohibited by the subordination 
provisions of the Indenture); (iii) failure by the Company to comply with the 
provisions described under the captions "--Repurchase at the Option of 
Holders--Change of Control," "--Repurchase at the Option of Holders--Asset 
Sales," "--Certain Covenants--Limitations on Restricted Payments" or 
"--Certain Covenants--Limitations on Incurrence of Indebtedness;" (iv) 
failure by the Company for 30 days after notice to comply with any of its 
other agreements in the Indenture or the New Notes; (v) default under any 
mortgage, indenture or instrument under which there may be issued or by which 
there may be secured or evidenced any Indebtedness for money borrowed by the 
Company or any of its Restricted Subsidiaries (or the payment of which is 
guaranteed by the Company or any of its Restricted Subsidiaries) whether such 
Indebtedness or guarantee now exists, or is created after the date of the 
Indenture, which default (a) is caused by a failure to pay principal of or 
premium, if any, or interest on such Indebtedness prior to the expiration of 
the grace period provided in respect of such Indebtedness (a "Payment 
Default") or (b) results in the acceleration of such Indebtedness prior to 
its express maturity and, in each case, the principal amount of any such 
Indebtedness, together with the principal amount of any other such 
Indebtedness under which there has been a Payment Default or the maturity of 
which has been so accelerated, aggregates $5.0 million or more; (vi) failure 
by the Company or any of its Restricted Subsidiaries to pay final judgments 
aggregating in excess of $5.0 million and either (a) any creditor commences 
enforcement proceedings upon any such judgment or (b) such judgments are not 
paid, discharged or stayed for a period of 45 days; and (vii) certain events 
of bankruptcy or insolvency with respect to the Company or any of its 
Restricted Subsidiaries. 

   If any Event of Default occurs and is continuing, the Trustee or the 
Holders of at least 25% in principal amount of the then outstanding New Notes 
may declare all the New Notes to be due and payable immediately. 
Notwithstanding the foregoing, in the case of an Event of Default arising 
from certain events of bankruptcy or insolvency with respect to the Company, 
any Significant Subsidiary of the Company or any group of Restricted 
Subsidiaries of the Company that, taken together, would constitute a 
Significant Subsidiary of the Company, all outstanding New Notes will become 
due and payable without further action or notice. Holders of the New Notes 
may not enforce the Indenture or the New Notes except as provided in the 
Indenture. Subject to certain limitations, Holders of a majority in principal 
amount of the then outstanding New Notes may direct the Trustee in its 
exercise of any trust or power. The Trustee may withhold from Holders of the 
New Notes notice of any continuing Default or Event of Default (except a 
Default or Event of Default relating to the payment of principal or interest) 
if it determines that withholding notice is in their interest. 

   In the case of any Event of Default occurring by reason of any willful 
action (or inaction) taken (or not taken) by or on behalf of the Company with 
the intention of avoiding payment of the premium that the Company would have 
had to pay if the Company then had elected to redeem the New Notes pursuant 
to the optional redemption provisions of the Indenture, an equivalent premium 
shall also become and be immediately due and payable to the extent permitted 
by law upon the acceleration of the New Notes. If an Event of Default occurs 
prior to March 1, 2002 by reason of any willful action (or inaction) taken 
(or not taken) by or on behalf of the Company with the intention of avoiding 
the prohibition on redemption of the New Notes prior to such date, then the 
premium specified in the Indenture shall also become immediately due and 
payable to the extent permitted by law upon the acceleration of the New 
Notes. 

   The Holders of a majority in aggregate principal amount of the Notes then 
outstanding by notice to the Trustee may on behalf of the Holders of all of 
the New Notes waive any existing Default or Event of Default and its 
consequences under the Indenture except a continuing Default or Event of 
Default in the payment of the principal of or premium or interest, if any, on 
the New Notes. 

                               67           
<PAGE>
   The Company is required to deliver to the Trustee annually a statement 
regarding compliance with the Indenture, and the Company is required, upon 
becoming aware of any Default or Event of Default, to deliver to the Trustee 
a statement specifying such Default or Event of Default. 

NO PERSONAL LIABILITY OF DIRECTORS, OFFICERS, EMPLOYEES AND STOCKHOLDERS 

   No director, officer, employee, incorporator or stockholder of the 
Company, as such, shall have any liability for any Obligations of the Company 
under the New Notes or the Indenture or for any claim based on, in respect 
of, or by reason of, such Obligations or their creation. Each Holder of New 
Notes by accepting a New Note waives and releases all such liability. The 
waiver and release are part of the consideration for issuance of the New 
Notes. Such waiver may not be effective to waive liabilities under the 
Federal securities laws, and it is the view of the Commission that such a 
waiver is against public policy. 

LEGAL DEFEASANCE AND COVENANT DEFEASANCE 

   The Company may, at its option and at any time, elect to have all of its 
obligations discharged with respect to the outstanding New Notes ("Legal 
Defeasance") except for (i) the rights of Holders of outstanding New Notes to 
receive payments in respect of the principal of and premium and interest, if 
any, on the New Notes when such payments are due from the trust referred to 
below, (ii) the Company's obligations with respect to the New Notes 
concerning issuing temporary New Notes, registration of New Notes, mutilated, 
destroyed, lost or stolen New Notes and the maintenance of an office or 
agency for payment and money for security payments held in trust, (iii) the 
rights, powers, trusts, duties and immunities of the Trustee, and the 
Company's obligations in connection therewith and (iv) the Legal Defeasance 
provisions of the Indenture. In addition, the Company may, at its option and 
at any time, elect to have the obligations of the Company released with 
respect to certain covenants that are described in the Indenture ("Covenant 
Defeasance") and thereafter any omission to comply with such obligations 
shall not constitute a Default or Event of Default with respect to the New 
Notes. In the event Covenant Defeasance occurs, certain events (not including 
non-payment, bankruptcy, receivership and insolvency events) described under 
"Events of Default" will no longer constitute an Event of Default with 
respect to the New Notes. 

   In order to exercise either Legal Defeasance or Covenant Defeasance, (i) 
the Company must irrevocably deposit with the Trustee, in trust, for the 
benefit of the Holders of the New Notes, cash in U.S. dollars, non-callable 
Government Securities, or a combination thereof, in such amounts as will be 
sufficient, in the opinion of a nationally recognized firm of independent 
public accountants, to pay the principal of and premium and interest, if any, 
on the outstanding New Notes on the stated maturity or on the applicable 
redemption date, as the case may be, and the Company must specify whether the 
New Notes are being defeased to maturity or to a particular redemption date; 
(ii) in the case of Legal Defeasance, the Company shall have delivered to the 
Trustee an opinion of counsel in the United States reasonably acceptable to 
the Trustee confirming that (a) the Company has received from, or there has 
been published by, the Internal Revenue Service a ruling or (b) since the 
date of the Indenture, there has been a change in the applicable federal 
income tax law, in either case to the effect that, and based thereon such 
opinion of counsel shall confirm that, the Holders of the outstanding New 
Notes will not recognize income, gain or loss for federal income tax purposes 
as a result of such Legal Defeasance and will be subject to federal income 
tax on the same amounts, in the same manner and at the same times as would 
have been the case if such Legal Defeasance had not occurred; (iii) in the 
case of Covenant Defeasance, the Company shall have delivered to the Trustee 
an opinion of counsel in the United States reasonably acceptable to the 
Trustee confirming that the Holders of the outstanding New Notes will not 
recognize income, gain or loss for federal income tax purposes as a result of 
such Covenant Defeasance and will be subject to federal income tax on the 
same amounts, in the same manner and at the same times as would have been the 
case if such Covenant Defeasance had not occurred; (iv) no Default or Event 
of Default shall have occurred and be continuing on the date of such deposit 
(other than a Default or Event of Default resulting from the borrowing of 
funds to be applied to such deposit) or insofar as Events of Default from 
bankruptcy or insolvency events are concerned, at any time in the period 
ending on the 91st day after the date of deposit; (v) such Legal Defeasance 
or Covenant Defeasance will not result in a 

                               68           
<PAGE>
breach or violation of, or constitute a default under any material agreement 
or instrument (other than the Indenture) to which the Company or any of its 
Subsidiaries is a party or by which the Company or any of its Subsidiaries is 
bound; (vi) the Company shall have delivered to the Trustee an opinion of 
counsel to the effect that after the 91st day following the deposit, the 
trust funds will not be subject to the effect of any applicable bankruptcy, 
insolvency, reorganization or similar laws affecting creditors' rights 
generally; (vii) the Company shall have delivered to the Trustee an Officers' 
Certificate stating that the deposit was not made by the Company with the 
intent of preferring the Holders of Notes over the other creditors of the 
Company with the intent of defeating, hindering, delaying or defrauding 
creditors of the Company or others; and (viii) the Company shall have 
delivered to the Trustee an Officers' Certificate and an opinion of counsel, 
each stating that all conditions precedent provided for relating to the Legal 
Defeasance or the Covenant Defeasance have been complied with. 

TRANSFER AND EXCHANGE 

   A Holder may transfer or exchange New Notes in accordance with the 
Indenture. The Registrar and the Trustee may require a Holder, among other 
things, to furnish appropriate endorsements and transfer documents, and the 
Company may require a Holder to pay any taxes and fees required by law or 
permitted by the Indenture. The Company is not required to transfer or 
exchange any New Note selected for redemption. Also, the Company is not 
required to transfer or exchange any New Note for a period of 15 days before 
a selection of New Notes to be redeemed. 

   The registered Holder of a New Note will be treated as the owner of it for 
all purposes. 

AMENDMENT, SUPPLEMENT AND WAIVER 

   Except as provided in the next two succeeding paragraphs, the Indenture or 
the New Notes may be amended or supplemented with the consent of the Holders 
of at least a majority in principal amount of the New Notes then outstanding 
(including, without limitation, consents obtained in connection with a 
purchase of, or tender offer or exchange offer for, New Notes), and any 
existing default or compliance with any provision of the Indenture or the New 
Notes may be waived with the consent of the Holders of a majority in 
principal amount of the then outstanding New Notes (including, without 
limitation, consents obtained in connection with a purchase of, or tender 
offer or exchange offer for New Notes). 

   Without the consent of each Holder affected, an amendment or waiver may 
not (with respect to any New Notes held by a non-consenting Holder): (i) 
reduce the principal amount of New Notes whose Holders must consent to an 
amendment, supplement or waiver, (ii) reduce the principal of or change the 
fixed maturity of any New Note or alter the provisions with respect to the 
redemption of the New Notes (other than provisions relating to the covenants 
described above under the caption "--Repurchase at the Option of Holders"), 
(iii) reduce the rate of or change the time for payment of interest on any 
New Note, (iv) waive a Default or Event of Default in the payment of 
principal of or premium and interest, if any, on the New Notes (except a 
rescission of acceleration of the New Notes by the Holders of at least a 
majority in aggregate principal amount of the New Notes and a waiver of the 
payment default that resulted from such acceleration), (v) make any New Note 
payable in money other than that stated in the New Notes, (vi) make any 
change in the provisions of the Indenture relating to waivers of past 
Defaults or the rights of Holders of New Notes to receive payments of 
principal of or premium or interest, if any, on the New Notes, (vii) waive a 
redemption payment with respect to any New Note (other than a payment 
required by one of the covenants described above under the caption 
"--Repurchase at the Option of Holders") or (viii) make any change in the 
foregoing amendment and waiver provisions. In addition, any amendment to the 
provisions of Article 10 of the Indenture (which relate to subordination) 
will require the consent of the Holders of at least 75% in aggregate 
principal amount of the New Notes then outstanding if such amendment would 
adversely affect the rights of Holders of the New Notes. 

   Notwithstanding the foregoing, without the consent of any Holder of New 
Notes, the Company and the Trustee may amend or supplement the Indenture or 
the New Notes to cure any ambiguity, defect or inconsistency, to provide for 
uncertificated New Notes in addition to or in place of certificated New 
Notes, to provide for the assumption of the Company's obligations to Holders 
of New Notes in the case of a 

                               69           
<PAGE>
merger or consolidation, to make any change that would provide any additional 
rights or benefits to the Holders of New Notes or that does not adversely 
affect the legal rights under the Indenture of any such Holder, or to comply 
with requirements of the Commission in order to effect or maintain the 
qualification of the Indenture under the Trust Indenture Act. 

CONCERNING THE TRUSTEE 

   The Indenture contains certain limitations on the rights of the Trustee, 
should it become a creditor of the Company, to obtain payment of claims in 
certain cases, or to realize on certain property received in respect of any 
such claim as security or otherwise. The Trustee will be permitted to engage 
in other transactions; however, if it acquires any conflicting interest it 
must eliminate such conflict within 90 days, apply to the Commission for 
permission to continue or resign. 

   The Holders of a majority in principal amount of the then outstanding New 
Notes will have the right to direct the time, method and place of conducting 
any proceeding for exercising any remedy available to the Trustee, subject to 
certain exceptions. The Indenture provides that in case an Event of Default 
shall occur (which shall not be cured), the Trustee will be required, in the 
exercise of its power, to use the degree of care of a prudent man in the 
conduct of his own affairs. Subject to such provisions, the Trustee will be 
under no obligation to exercise any of its rights or powers under the 
Indenture at the request of any Holder of New Notes, unless such Holder shall 
have offered to the Trustee security and indemnity satisfactory to it against 
any loss, liability or expense. 

BOOK-ENTRY, DELIVERY AND FORM 

   Except as set forth in the next paragraph, the New Notes to be resold as 
set forth herein will initially be issued in the form of one Global Note (the 
"Global Note"). The Global Note will be deposited on the date of the closing 
of the sale of the New Notes offered hereby (the "Closing Date") with, or on 
behalf of, The Depository Trust Company (the "Depositary") and registered in 
the name of Cede & Co., as nominee of the Depositary (such nominee being 
referred to herein as the "Global Note Holder"). 

   New Notes that are issued as described below under "--Certificated 
Securities" will be issued in the form of registered definitive certificates 
(the "Certificated Securities"). Upon the transfer of Certificated 
Securities, such Certificated Securities may, unless the Global Note has 
previously been exchanged for Certificated Securities, be exchanged for an 
interest in the Global Note representing the principal amount of New Notes 
being transferred. 

   The Depositary is a limited-purpose trust company that was created to hold 
securities for its participating organizations (collectively, the 
"Participants" or the "Depositary's Participants") and to facilitate the 
clearance and settlement of transactions in such securities between 
Participants through electronic book-entry changes in accounts of its 
Participants. The Depositary's Participants include securities brokers and 
dealers (including the Initial Purchasers), banks and trust companies, 
clearing corporations and certain other organizations. Access to the 
Depositary's system is also available to other entities such as banks, 
brokers, dealers and trust companies (collectively, the "Indirect 
Participants" or the "Depositary's Indirect Participants") that clear through 
or maintain a custodial relationship with a Participant, either directly or 
indirectly. Persons who are not Participants may beneficially own securities 
held by or on behalf of the Depositary only thorough the Depositary's 
Participants or the Depositary's Indirect Participants. 

   The Company expects that pursuant to procedures established by the 
Depositary (i) upon deposit of the Global Note, the Depositary will credit 
the accounts of Participants designated by the Initial Purchaser with 
portions of the principal amount of the Global Note and (ii) ownership of the 
New Notes evidenced by the Global Note will be shown on, and the transfer of 
ownership thereof will be effected only through, records maintained by the 
Depositary (with respect to the interests of the Depositary's Participants), 
the Depositary's Participants and the Depositary's Indirect Participants. 
Prospective purchasers are advised that the laws of some states require that 
certain persons take physical delivery in definitive form of securities that 
they own. Consequently, the ability to transfer New Notes evidenced by the 
Global Note will be limited to such extent. 

                               70           
<PAGE>
   So long as the Global Note Holder is the registered owner of any New 
Notes, the Global Note Holder will be considered the sole Holder under the 
Indenture of any New Notes evidenced by the Global Note. Beneficial owners of 
New Notes evidenced by the Global Note will not be considered the owners or 
Holders thereof under the Indenture for any purpose, including with respect 
to the giving of any directions, instructions or approvals to the Trustee 
thereunder. Neither the Company nor the Trustee will have any responsibility 
or liability for any aspect of the records of the Depositary or for 
maintaining, supervising or reviewing any records of the Depositary relating 
to the New Notes. 

   Payments in respect of the principal of and premium and interest, if any, 
on any New Notes registered in the name of the Global Note Holder on the 
applicable record date will be payable by the Trustee to or at the direction 
of the Global Note Holder in its capacity as the registered Holder under the 
Indenture. Under the terms of the Indenture, the Company and the Trustee may 
treat the persons in whose names New Notes, including the Global Note, are 
registered as the owners thereof for the purpose of receiving such payments. 
Consequently, neither the Company nor the Trustee has or will have any 
responsibility or liability for the payment of such amounts to beneficial 
owners of New Notes. The Company believes, however, that it is currently the 
policy of the Depositary to immediately credit the accounts of the relevant 
Participants with such payments, in amounts proportionate to their respective 
holdings of beneficial interests in the relevant security as shown on the 
records of the Depositary. Payments by the Depositary's Participants and the 
Depositary's Indirect Participants to the beneficial owners of New Notes will 
be governed by standing instructions and customary practice and will be the 
responsibility of the Depositary's Participants or the Depositary's Indirect 
Participants. 

CERTIFICATED SECURITIES 

   Subject to certain conditions, any person having a beneficial interest in 
the Global Note may, upon request to the Trustee, exchange such beneficial 
interest for New Notes in the form of Certificated Securities. Upon any such 
issuance, the Trustee is required to register such Certificated Securities in 
the name of, and cause the same to be delivered to, such person or persons 
(or the nominee of any thereof). In addition, if (i) the Company notifies the 
Trustee in writing that the Depositary is no longer willing or able to act as 
a depositary and the Company is unable to locate a qualified successor within 
90 days or (ii) the Company, at its option, notifies the Trustee in writing 
that it elects to cause the issuance of New Notes in the form of Certificated 
Securities under the Indenture, then, upon surrender by the Global Note 
Holder of its Global Note, New Notes in such form will be issued to each 
person that the Global Note Holder and the Depositary identify as being the 
beneficial owner of the related New Notes. 

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

SAME-DAY SETTLEMENT AND PAYMENT 

   The Indenture will require that payments in respect of the New Notes 
represented by the Global Note (including principal and premium and interest, 
if any) be made by wire transfer of immediately available funds to the 
accounts specified by the Global Note Holder. With respect to Certificated 
Securities, the Company will make all payments of principal, premium and 
interest, if any, by wire transfer of immediately available funds to the 
accounts specified by the Holders thereof or, if no such account is 
specified, by mailing a check to each such Holder's registered address. The 
New Notes represented by the Global Note are expected to be eligible to trade 
in the Depositary's Same-Day Funds Settlement System, and any permitted 
secondary market trading activity in such New Notes will, therefore, be 
required by the Depositary to be settled in immediately available funds. The 
Company expect that secondary trading in the Certificated Securities will 
also be settled in immediately available funds. 

REGISTRATION RIGHTS; LIQUIDATED DAMAGES 

   The Company and the Initial Purchasers entered into the Registration 
Rights Agreement dated as of February 27, 1997. Pursuant to the Registration 
Rights Agreement, the Company agreed to file with the 

                               71           
<PAGE>
Commission the Exchange Offer Registration Statement on the appropriate form 
under the Securities Act with respect to the New Notes. Upon the 
effectiveness of the Exchange Offer Registration Statement, the Company will 
offer to the Holders of Transfer Restricted Securities pursuant to the 
Exchange Offer who are able to make certain representations the opportunity 
to exchange their Transfer Restricted Securities for New Notes. If the 
Company does not meet its obligations under the Registration Rights 
Agreement, it may be required to pay to each Holder of Old Notes Liquidated 
Damages in an amount equal to 50 basis points per annum for each successive 
90-day period, or any portion thereof, during which such Registration Default 
continues, up to a maximum amount of 200 basis points per annum of the 
principal amount of the Old Notes. 

   Holders of New Notes are not entitled to any registration rights with 
respect to the New Notes. The Company agrees for a period of 270 days from 
the effective date of this Prospectus to make available a prospectus meeting 
the requirements of the Securities Act to any broker-dealer for use in 
connection with any resale of any New Notes. The Registration Statement of 
which this Prospectus is a part constitutes the registration statement for 
the Exchange Offer which is the subject of the Registration Rights Agreement. 
Upon the closing of the Exchange Offer, subject to certain limited 
exceptions, Holders of untendered Old Notes will not retain any rights under 
the Registration Rights Agreement. 

CERTAIN DEFINITIONS 

   Set forth below are certain defined terms used in the Indenture. Reference 
is made to the Indenture for a full disclosure of all such terms, as well as 
any other capitalized terms used herein for which no definition is provided. 

   "Acquired Debt" means, with respect to any specified Person, (i) 
Indebtedness of any other Person existing at the time such other Person is 
merged with or into or becomes a Restricted Subsidiary of such specified 
Person, including, without limitation, Indebtedness incurred in connection 
with, or in contemplation of, such other Person merging with or into or 
becoming a Subsidiary of such specified Person, and (ii) Indebtedness secured 
by a Lien encumbering any asset acquired by such specified Person. 

   "Affiliate" of any specified Person means any other Person directly or 
indirectly controlling or controlled by or under direct or indirect common 
control with such specified Person. For purposes of this definition, 
"control" (including, with correlative meanings, the terms "controlling," 
"controlled by" and "under common control with"), as used with respect to any 
Person, shall mean the possession, directly or indirectly, of the power to 
direct or cause the direction of the management or policies of such Person, 
whether through the ownership of voting securities, by agreement or 
otherwise; provided that beneficial ownership of 10% or more of the voting 
securities of a Person shall be deemed to be control. 

   "Asset Sale" means (i) the sale, lease, conveyance or other disposition of 
any assets (including, without limitation, by way of a sale and leaseback), 
other than sales of inventory in the ordinary course of business consistent 
with past practices (provided that the sale, lease, conveyance or other 
disposition of all or substantially all of the assets of the Company and its 
Restricted Subsidiaries taken as a whole will be governed by the provisions 
of the Indenture described above under the caption "--Repurchase at the 
Option of Holders--Change of Control" and/or the provisions described above 
under the caption "--Certain Covenants--Limitations on Merger, Consolidation 
or Sale of Assets" and not by the provisions of the Asset Sale covenant), and 
(ii) the issue or sale by the Company or any of its Restricted Subsidiaries 
of Equity Interests of any of the Company's Restricted Subsidiaries, whether 
in a single transaction or a series of related transactions (a) that have a 
fair market value in excess of $1.0 million or (b) for net proceeds in excess 
of $1.0 million. Notwithstanding the foregoing: (i) a transfer of assets by 
the Company to a Wholly Owned Restricted Subsidiary or by a Wholly Owned 
Restricted Subsidiary to the Company or to another Wholly Owned Restricted 
Subsidiary and (ii) a Restricted Payment that is permitted by the covenant 
described above under the caption "--Certain Covenants--Limitations on 
Restricted Payments" will not be deemed to be Asset Sales. The term "all or 
substantially all" as used in this definition has not been interpreted under 
New York law (which is the governing law of the Indenture) to represent a 
specific quantitative test. As a consequence, in the event the holders of the 
Notes elected to exercise their rights under the Indenture and the Company 
elected to contest such election, there could be no assurance as to how a 
court interpreting New York law would interpret the phrase. 

                               72           
<PAGE>
   "Bank Credit Facility" means (i) the New Credit Facility, (ii) each 
instrument pursuant to which the Obligations under the agreement described in 
clause (i) above are amended, deferred, extended, renewed, replaced, refunded 
or refinanced, in whole or in part, and (iii) each instrument now or 
hereafter evidencing, governing, guaranteeing or securing any Indebtedness 
under any agreements described in clause (i) or (ii) above, in each case, as 
modified, amended, restated or supplemented from time to time. 

   "Capital Lease Obligation" means, at the time any determination thereof is 
to be made, the amount of the liability in respect of a capital lease that 
would at such time be required to be capitalized on a balance sheet in 
accordance with GAAP. 

   "Capital Stock" means (i) in the case of a corporation, corporate stock, 
(ii) in the case of an association or business entity, any and all shares, 
interests, participations, rights or other equivalents (however designated) 
of corporate stock, (iii) in the case of a partnership, partnership interests 
(whether general or limited) and (iv) any other interest or participation 
that confers on a Person the right to receive a share of the profits and 
losses of, or distributions of assets of, the issuing Person. 

   "Cash Equivalents" means (i) United States dollars, (ii) securities issued 
or directly and fully guaranteed or insured by the United States government 
or any agency or instrumentality thereof having maturities of not more than 
six months from the date of acquisition, (iii) certificates of deposit and 
Eurodollar time deposits with maturities of six months or less from the date 
of acquisition, bankers' acceptances with maturities not exceeding six months 
and overnight bank deposits, in each case with any domestic commercial bank 
having capital and surplus in excess of $500 million and a Keefe Bank Watch 
Rating of "B" or better, (iv) repurchase obligations with a term of not more 
than seven days for underlying securities of the types described in clauses 
(ii) and (iii) above entered into with any financial institution meeting the 
qualifications specified in clause (iii) above and (v) commercial paper 
having the highest rating obtainable from Moody's Investors Service, Inc. or 
Standard & Poor's Ratings Group and in each case maturing within one year 
after the date of acquisition. 

   "Change of Control" means the occurrence of any of the following: (i) the 
sale, lease, transfer, conveyance or other disposition (other than by way of 
merger or consolidation), in one or a series of related transactions, of all 
or substantially all of the assets of the Company and its Restricted 
Subsidiaries, taken as a whole, to any "person" or "group" (as such terms are 
used in Section 13(d)(3) and Section 14(d)(2) of the Exchange Act) other than 
the Principals, (ii) the adoption of a plan relating to the liquidation or 
dissolution of the Company, (iii) the consummation of any transaction 
(including, without limitation, any merger or consolidation) the result of 
which is that any person or group (as defined above), other than the 
Principals, becomes the "beneficial owner" (as defined in Rule 13d-3 and Rule 
13d-5 under the Exchange Act), directly or indirectly, of more of the voting 
power of the voting stock of the Company than at that time is beneficially 
owned by the Principals; or (iv) the first day on which more than a majority 
of the members of the board of directors of the Company are not Continuing 
Directors. For purposes of this definition, any transfer of an equity 
interest of an entity that was formed for the purpose of acquiring voting 
stock of the Company will be deemed to be a transfer of such portion of such 
voting stock as corresponds to the portion of the equity of such entity that 
has been so transferred. 

   "Consolidated Cash Flow" means, with respect to any Person for any period, 
the Consolidated Net Income of such Person and its Restricted Subsidiaries 
for such period plus, without duplication, to the extent deducted in 
computing Consolidated Net Income, (i) an amount equal to any extraordinary 
loss plus any net loss realized in connection with an Asset Sale, (ii) 
provision for taxes based on income or profits of such Person and its 
Restricted Subsidiaries for such period, (iii) consolidated interest expense 
of such Person and its Restricted Subsidiaries for such period, whether paid 
or accrued and whether or not capitalized (including, without limitation, 
amortization of original issue discount, non-cash interest payments, the 
interest component of any deferred payment obligations, the interest 
component of all payments associated with Capital Lease Obligations, 
commissions, discounts and other fees and charges incurred in respect of 
letter of credit or bankers' acceptance financings, and net payments (if any) 
pursuant to Hedging Obligations) and (iv) depreciation and amortization 
(including amortization of goodwill and other intangibles but excluding 
amortization of prepaid cash expenses that were paid in a prior period) of 
such Person and its Restricted Subsidiaries for such period, in each case, on 
a 

                               73           
<PAGE>
consolidated basis and determined in accordance with GAAP. Notwithstanding 
the foregoing, the provision for taxes on the income or profits of, and the 
depreciation and amortization of, a Subsidiary of the referent Person shall 
be added to Consolidated Net Income to compute Consolidated Cash Flow only to 
the extent (and in same proportion) that the Net Income of such Subsidiary 
was included in calculating the Consolidated Net Income of such Person and 
only if a corresponding amount would be permitted at the date of 
determination to be dividended, directly or indirectly, to the Company by 
such Subsidiary without prior governmental approval (that has not been 
obtained), and without direct or indirect restriction pursuant to the terms 
of its charter and all agreements, instruments, judgments, decrees, orders, 
statutes, rules and governmental regulations applicable to that Subsidiary or 
its stockholders. 

   "Consolidated Net Income" means, with respect to any Person for any 
period, the aggregate of the Net Income of such Person and its Restricted 
Subsidiaries for such period, on a consolidated basis, determined in 
accordance with GAAP; provided that (i) the Net Income (but not loss) of any 
Person that is not a Subsidiary or that is accounted for by the equity method 
of accounting shall be included only to the extent of the amount of dividends 
or distributions paid in cash to the referent Person or a Wholly Owned 
Restricted Subsidiary thereof, (ii) the Net Income of any Restricted 
Subsidiary shall be excluded to the extent that the declaration or payment of 
dividends or similar distributions by that Restricted Subsidiary of such Net 
Income is not at the date of determination permitted without any prior 
governmental approval (that has not been obtained) or, directly or 
indirectly, by operation of the terms of its charter or any agreement, 
instrument, judgment, decree, order, statute, rule or governmental regulation 
applicable to that Restricted Subsidiary or its stockholders, (iii) the Net 
Income of any Person acquired in a pooling of interests transaction for any 
period prior to the date of such acquisition shall be excluded (iv) the 
cumulative effect of a change in accounting principles shall be excluded and 
(v) the Net Income of any Unrestricted Subsidiary shall be excluded, whether 
or not distributed to the Company or one of its Restricted Subsidiaries. 

   "Consolidated Net Worth" means, with respect to any Person as of any date, 
the sum of (i) the consolidated equity of the common equity holders of such 
Person and its Restricted Subsidiaries as of such date plus (ii) the 
respective amounts reported on such Person's balance sheet as of such date 
with respect to any series of preferred stock (other than Disqualified Stock) 
that by its terms is not entitled to the payment of dividends unless such 
dividends may be declared and paid only out of net earnings in respect of the 
year of such declaration and payment, but only to the extent of any cash 
received by such Person upon issuance of such preferred stock, less (a) all 
write-ups (other than write-ups resulting from foreign currency translations 
and write-ups of tangible assets of a going concern business made within 12 
months after the acquisition of such business) subsequent to the date of the 
Indenture in the book value of any asset owned by such Person or a 
consolidated Subsidiary of such Person, (b) all investments as of such date 
in unconsolidated Subsidiaries and in Persons that are not Subsidiaries 
(except, in each case, Permitted Investments), and (c) all unamortized debt 
discount and expense and unamortized deferred charges as of such date, all of 
the foregoing determined in accordance with GAAP. 

   "Continuing Directors" means, as of any date of determination, any member 
of the board of directors of the Company who (i) was a member of the board of 
directors on the date of the Indenture or (ii) was nominated for election to 
the board of directors with the approval of at least a majority of the 
Continuing Directors who were members of the board of directors at the time 
of such nomination or election. 

   "Default" means any event that is or with the passage of time or the 
giving of notice or both would be an Event of Default. 

   "Designated Senior Debt" of any Person means such Person's Obligations 
under the Bank Credit Facility and any other Senior Debt of such Person 
permitted to be incurred by such Person under the terms of the Indenture, the 
principal amount of which is $10.0 million or more and that has been 
designated by the board of directors of such Person as "Designated Senior 
Debt." 

   "Disqualified Stock" means any Capital Stock that, by its terms (or by the 
terms of any security into which it is convertible or for which it is 
exchangeable), or upon the happening of any event, matures or is mandatorily 
redeemable, pursuant to a sinking fund obligation or otherwise, or redeemable 
at the option of the Holder thereof, in whole or in part, on or prior to the 
date that is 91 days after the date on which the New Notes mature. 

                               74           
<PAGE>
   "Equity Interests" means Capital Stock and all warrants, options or other 
rights to acquire Capital Stock (but excluding any debt security that is 
convertible into, or exchangeable for, Capital Stock). 

   "Existing Indebtedness" means Indebtedness of the Company and its 
Subsidiaries in existence on the date of the Indenture, until such amounts 
are repaid. 

   "Fixed Charges" means, with respect to any Person for any period, the sum, 
without duplication, of (i) the consolidated interest expense of such Person 
and its Restricted Subsidiaries for such period, whether paid or accrued 
(including, without limitation, amortization of original issue discount, 
non-cash interest payments, the interest component of any deferred payment 
obligations, the interest component of all payments associated with Capital 
Lease Obligations, commissions, discounts and other fees and charges incurred 
in respect of letter of credit or bankers' acceptance financings, and net 
payments (if any) pursuant to Hedging Obligations) and (ii) the consolidated 
interest expense of such Person and its Restricted Subsidiaries that was 
capitalized during such period and (iii) any interest expense on Indebtedness 
of another Person that is Guaranteed by such Person or one of its Restricted 
Subsidiaries or secured by a Lien on assets of such Person or one of its 
Restricted Subsidiaries (whether or not such Guarantee or Lien is called 
upon) and (iv) the product of (a) all dividend payments on any series of 
preferred stock of such Person, other than dividend payments on preferred 
stock of the Company paid solely in additional shares of such preferred stock 
times (b) a fraction, the numerator of which is one and the denominator of 
which is one minus the then current combined federal, state and local 
statutory tax rate of such Person, expressed as a decimal, in each case, on a 
consolidated basis and in accordance with GAAP. 

   "Fixed Charge Coverage Ratio" means with respect to any Person for any 
period, the ratio of the Consolidated Cash Flow of such Person for such 
period to the Fixed Charges of such Person for such period. In the event that 
the Company or any of its Restricted Subsidiaries incurs, assumes, Guarantees 
or redeems any Indebtedness (other than revolving credit borrowings) or 
issues or redeems preferred stock subsequent to the commencement of the 
period for which the Fixed Charge Coverage Ratio is being calculated but 
prior to the date on which the event for which the calculation of the Fixed 
Charge Coverage Ratio is made (the "Calculation Date"), then the Fixed Charge 
Coverage Ratio shall be calculated giving pro forma effect to such 
incurrence, assumption, Guarantee or redemption of Indebtedness, or such 
issuance or redemption of preferred stock, as if the same had occurred at the 
beginning of the applicable four-quarter reference period. In addition, for 
purposes of making the computation referred to above, (i) acquisitions that 
have been made by the Company or any of its Restricted Subsidiaries, 
including through mergers or consolidations and including any related 
financing transactions, during the four-quarter reference period or 
subsequent to such reference period and on or prior to the Calculation Date 
shall be deemed to have occurred on the first day of the four-quarter 
reference period and Consolidated Cash Flow for such reference period shall 
be calculated without giving effect to clause (iii) of the proviso set forth 
in the definition of Consolidated Net Income, and (ii) the Consolidated Cash 
Flow attributable to discontinued operations (as determined in accordance 
with GAAP) and operations or businesses disposed of prior to the Calculation 
Date shall be excluded, and (iii) the Fixed Charges attributable to 
discontinued operations (as determined in accordance with GAAP) and 
operations or businesses disposed of prior to the Calculation Date shall be 
excluded, but only to the extent that the obligations giving rise to such 
Fixed Charges will not be obligations of the referent Person or any of its 
Restricted Subsidiaries following the Calculation Date. 

   "GAAP" means generally accepted accounting principles set forth in the 
opinions and pronouncements of the Accounting Principles Board of the 
American Institute of Certified Public Accountants and statements and 
pronouncements of the Financial Accounting Standards Board or in such other 
statements by such other entity as have been approved by a significant 
segment of the accounting profession, which are in effect on the date of the 
Indenture. 

   "Guarantee" means a guarantee (other than by endorsement of negotiable 
instruments for collection in the ordinary course of business), direct or 
indirect, in any manner (including, without limitation, letters of credit and 
reimbursement agreements in respect thereof), of all or any part of any 
Indebtedness. 

                               75           
<PAGE>
   "Guarantors" means any Subsidiary that executes a Subsidiary Guarantee in 
accordance with the provisions of the Indenture, and their respective 
successors and assigns. 

   "Hedging Obligations" means, with respect to any Person, the obligations 
of such Person under (i) interest and currency rate swap agreements, interest 
rate cap agreements and interest rate collar agreements and (ii) other 
agreements or arrangements designed to protect such Person against 
fluctuations in interest or currency exchange rates. 

   "Indebtedness" means, with respect to any Person, (i) any indebtedness of 
such Person, whether or not contingent, in respect of borrowed money or 
evidenced by bonds, notes, debentures or similar instruments or letters of 
credit (or reimbursement agreements in respect thereof) or bankers' 
acceptances or representing Capital Lease Obligations or the balance deferred 
and unpaid of the purchase price of any property or representing any Hedging 
Obligations, except any such balance that constitutes an accrued expense or 
trade payable, if and to the extent any of the foregoing indebtedness (other 
than letters of credit and Hedging Obligations) would appear as a liability 
upon a balance sheet of such Person prepared in accordance with GAAP, (ii) 
all indebtedness of others secured by a Lien on any asset of such Person 
(whether or not such indebtedness is assumed by such Person) in which case 
the amount of such Indebtedness shall be deemed to be the lesser of (a) the 
amount of such Indebtedness and (b) the fair market value of the asset that 
secures such Indebtedness, (iii) Disqualified Stock of such Person, (iv) 
preferred stock of any Restricted Subsidiary of such Person (other than 
Preferred Stock held by such Person or any of its Wholly Owned Restricted 
Subsidiaries) and (v) to the extent not otherwise included, the Guarantee by 
such Person of any indebtedness of any other Person. 

   "Investments" means, with respect to any Person, all investments by such 
Person in other Persons (including Affiliates) in the forms of direct or 
indirect loans (including guarantees of Indebtedness or other obligations), 
advances or capital contributions (excluding commission, travel and similar 
advances to officers and employees made in the ordinary course of business), 
purchases or other acquisitions for consideration of Indebtedness, Equity 
Interests or other securities, together with all items that are or would be 
classified as investments on a balance sheet prepared in accordance with 
GAAP; provided that an acquisition of assets, Equity Interests or other 
securities by the Company or any of its Restricted Subsidiaries for 
consideration consisting of common equity securities of the Company shall not 
be deemed to be an Investment. 

   "Lien" means, with respect to any asset, any mortgage, lien, pledge, 
charge, security interest or encumbrance of any kind in respect of such 
asset, whether or not filed, recorded or otherwise perfected under applicable 
law (including any conditional sale or other title retention agreement, any 
lease in the nature thereof, any option or other agreement to sell or give a 
security interest in and any filing of or agreement to give any financing 
statement under the Uniform Commercial Code (or equivalent statutes) of any 
jurisdiction). 

   "Make-Whole Premium" with respect to a New Note means an amount equal to 
the greater of (i) 104.750% of the outstanding principal amount of such New 
Note and (ii) the excess of (a) the present value of the remaining interest, 
premium and principal payments due on such New Note as if such New Note were 
redeemed on March 1, 2002, computed using a discount rate equal to the 
Treasury Rate plus 50 basis points, over (b) the outstanding principal amount 
of such New Note. 

   "Net Income" means, with respect to any Person for any period, the net 
income (loss) of such Person for such period, determined in accordance with 
GAAP and before any reduction in respect of preferred stock dividends, 
excluding, however, (i) any gain (but not loss), together with any related 
provision for taxes on such gain (but not loss), realized in connection with 
(a) any Asset Sale (including, without limitation, dispositions pursuant to 
sale and leaseback transactions) or (b) the disposition of any securities by 
such Person or any of its Restricted Subsidiaries or the extinguishment of 
any Indebtedness of such Person or any of its Restricted Subsidiaries and 
(ii) any extraordinary or nonrecurring gain (but not loss), together with any 
related provision for taxes on such extraordinary or nonrecurring gain (but 
not loss). 

   "Net Proceeds" means the aggregate cash proceeds received by the Company 
or any of its Restricted Subsidiaries in respect of any Asset Sale 
(including, without limitation, any cash received upon the sale 

                               76           
<PAGE>
or other disposition of any non-cash consideration received in any Asset 
Sale), net of the direct costs relating to such Asset Sale (including, 
without limitation, legal, accounting and investment banking fees, and sales 
commissions), any relocation expenses incurred as a result thereof, any taxes 
paid or payable by the Company or any of its Restricted Subsidiaries as a 
result thereof (after taking into account any available tax credits or 
deductions and any tax sharing arrangements), amounts required to be applied 
to the repayment of Indebtedness secured by a Lien on the asset or assets 
that were the subject of such Asset Sale and any reserve for adjustment in 
respect of the sale price of such asset or assets established in accordance 
with GAAP. 

   "Non-Recourse Debt" means Indebtedness (i) as to which neither the Company 
nor any of its Restricted Subsidiaries (a) provides credit support of any 
kind (including any undertaking, agreement or instrument that would 
constitute Indebtedness), (b) is directly or indirectly liable (as a 
guarantor or otherwise), or (c) constitutes the lender, (ii) no default with 
respect to which (including any rights that the holders thereof may have to 
take enforcement action against an Unrestricted Subsidiary) would permit 
(upon notice, lapse of time or both) any holder of any other Indebtedness 
(other than the New Notes being offered hereby) of the Company or any of its 
Restricted Subsidiaries to declare a default on such other Indebtedness or 
cause the payment thereof to be accelerated or payable prior to its stated 
maturity and (iii) as to which the lenders have been notified in writing that 
they will not have any recourse to the stock or assets of the Company or any 
of its Restricted Subsidiaries. 

   "Obligations" means any principal, interest, penalties, fees, 
indemnifications, reimbursements, damages and other liabilities payable under 
the documentation governing any Indebtedness. 

   "Permitted Investments" means (i) any Investment in the Company or in a 
Wholly Owned Restricted Subsidiary of the Company; (ii) any Investment in 
Cash Equivalents; (iii) any Investment by the Company or any of its 
Restricted Subsidiaries in a Person if, as a result of such Investment, (a) 
such Person becomes a Wholly Owned Restricted Subsidiary of the Company or 
(b) such Person is merged, consolidated or amalgamated with or into, or 
transfers or conveys substantially all of its assets to, or is liquidated 
into, the Company or a Wholly Owned Restricted Subsidiary of the Company; 
(iv) any Investment made as a result of the receipt of non-cash consideration 
from an Asset Sale that was made pursuant to and in compliance with the 
covenant described above under the caption "--Repurchase at the Option of 
Holders--Asset Sales;" and (v) a $2.6 million loan to CEG, as in effect on 
the date of the Indenture, as such loan may be amended or refinanced in a 
manner not adverse to the Company or the Holders of the New Notes. 

   "Permitted Liens" means (i) Liens securing Senior Debt of the Company and 
its Restricted Subsidiaries; (ii) Liens in favor of the Company or any of its 
Restricted Subsidiaries; (iii) Liens on property of a Person existing at the 
time such Person is merged into or consolidated with the Company or any of 
its Restricted Subsidiaries, provided that such Liens were in existence prior 
to the contemplation of such merger or consolidation and do not extend to any 
assets other than those of the Person merged into or consolidated with the 
Company or any such Restricted Subsidiary; (iv) Liens on property existing at 
the time of acquisition thereof by the Company or any of its Restricted 
Subsidiaries, provided that such Liens were in existence prior to the 
contemplation of such acquisition; (v) Liens to secure the performance of 
statutory obligations, surety or appeal bonds, performance bonds or other 
obligations of a like nature incurred in the ordinary course of business; 
(vi) Liens to secure Indebtedness permitted by clause (iv) (including Capital 
Lease Obligations) of the second paragraph of the covenant entitled 
"Incurrence of Indebtedness" covering only the assets acquired with such 
Indebtedness; (vii) Liens existing on the date of the Indenture excluding 
Liens on Indebtedness to be repaid with the proceeds of the issuance of the 
Old Notes; (viii) Liens for taxes, assessments or governmental charges or 
claims that are not yet delinquent or that are being contested in good faith 
by appropriate proceedings promptly instituted and diligently concluded, 
provided that any reserve or other appropriate provision as shall be required 
in conformity with GAAP shall have been made therefor; (ix) Liens incurred in 
the ordinary course of business of the Company or any of its Restricted 
Subsidiaries with respect to obligations that do not exceed $2.0 million at 
any one time outstanding and that (a) are not incurred in connection with the 
borrowing of money or the obtaining of advances or credit (other than trade 
credit in the ordinary course of business) and (b) do not in the aggregate 
materially detract from the value of the property or materially impair the 
use thereof in the operation of business by the Company or any such 
Restricted 

                               77           
<PAGE>
Subsidiary; (x) renewals or refundings of any Liens referred to in clauses 
(iii) through (ix) above provided that any such renewal or refunding does not 
extend to any assets or secure any Indebtedness not securing or secured by 
the Liens being renewed or refinanced; and (xi) Liens on assets of 
Unrestricted Subsidiaries that secure Non-Recourse Debt of Unrestricted 
Subsidiaries. 

   "Permitted Refinancing Debt" means any Indebtedness of the Company or any 
of its Restricted Subsidiaries issued in exchange for, or the net proceeds of 
which are used to extend, refinance, renew, replace, defease or refund other 
Indebtedness of the Company or any such Restricted Subsidiary; provided that: 
(i) the principal amount (or accreted value, if applicable) of such Permitted 
Refinancing Debt does not exceed the principal amount (or accreted value, if 
applicable) of the Indebtedness so extended, refinanced, renewed, replaced, 
defeased or refunded (plus the amount of reasonable expenses incurred in 
connection therewith); (ii) such Permitted Refinancing Debt has a final 
maturity date no earlier than the final maturity date of, and has a Weighted 
Average Life to Maturity equal to or greater than the Weighted Average Life 
to Maturity of, the Indebtedness being extended, refinanced, renewed, 
replaced, defeased or refunded; (iii) if the Indebtedness being extended, 
refinanced, renewed, replaced, defeased or refunded is subordinated in right 
of payment to the New Notes, such Permitted Refinancing Debt has a final 
maturity date no earlier than the final maturity date of, and is subordinated 
in right of payment to, the New Notes on terms at least as favorable to the 
Holders of New Notes as those contained in the documentation governing the 
Indebtedness being extended, refinanced, renewed, replaced, defeased or 
refunded; and (iv) such Indebtedness is incurred only by the Company or the 
Restricted Subsidiary that is the obligor on the Indebtedness being extended, 
refinanced, renewed, replaced, defeased or refunded. 

   "Principals" mean Dennis Mehiel, his lineal descendants and any trust, 
corporation, partnership, association, limited liability company or other 
entity in which Dennis Mehiel and/or his lineal descendants hold at least 80% 
of the total, combined outstanding voting power or similar controlling 
interest. 

   "Public Offering" means an underwritten public offering of common stock 
(other than Disqualified Stock) of the Company registered under Securities 
Act (other than a public offering registered on Form S-8 under the Securities 
Act) that results in net proceeds of at least $35 million to the Company. 

   "Restricted Investment" means an Investment other than a Permitted 
Investment. 

   "Restricted Subsidiary" of a Person means any Subsidiary of such Person 
that is not an Unrestricted Subsidiary. 

   "Senior Debt" of any Person means (i) any Indebtedness of such Person 
incurred under the Bank Credit Facility, (ii) Indebtedness of a Restricted 
Subsidiary formed for the sole purpose of engaging in accounts receivable 
financings and (iii) any other Indebtedness permitted to be incurred by such 
Person under the terms of the Indenture, unless the instrument under which 
such Indebtedness is incurred expressly provides that it is subordinated in 
right of payment to any Senior Debt of such Person. Notwithstanding anything 
to the contrary in the foregoing, Senior Debt will not include (a) any 
liability for federal, state, local or other taxes owed or owing by such 
Person, (b) any Indebtedness of such Person to any of its Subsidiaries or 
other Affiliates, (c) any trade payables or (d) any Indebtedness that is 
incurred in violation of the Indenture. 

   "Significant Subsidiary" means any Restricted Subsidiary that would be a 
"significant subsidiary" as defined in Article 1, Rule 1-02 of Regulation 
S-X, promulgated pursuant to the Act, as such Regulation is in effect on the 
date hereof. 

   "Subsidiary" means, with respect to any Person, (i) any corporation, 
association or other business entity of which more than 50% of the total 
voting power of shares of Capital Stock entitled (without regard to the 
occurrence of any contingency) to vote in the election of directors, managers 
or trustees thereof is at the time owned or controlled, directly or 
indirectly, by such Person or one or more of the other Subsidiaries of such 
Person (or a combination thereof) and (ii) any partnership (a) the sole 
general partner or the managing general partner of which is such Person or a 
Subsidiary of such Person or (b) the only general partners of which are such 
Person or of one or more Subsidiaries of such Person (or any combination 
thereof). 

                               78           
<PAGE>
   "Treasury Rate" means the yield to maturity at the time of the computation 
of United States Treasury securities with a constant maturity (as compiled by 
and published in the most recent Federal Reserve Statistical Release 
H.15(519)), which has become publicly available at least two business days 
prior to the date fixed for prepayment (or, if such Statistical Release is no 
longer published, any publicly available source of similar market data) most 
nearly equal to the then remaining average life of the series of the Notes 
for which a Make-Whole Premium is being calculated; provided, however, that 
if the average life of such note is not equal to the constant maturity of the 
United States Treasury security for which a weekly average yield is given, 
the Treasury Rate shall be obtained by linear interpolation (calculated to 
the nearest one-twelfth of a year) from the weekly average yields of United 
States Treasury securities for which such yields are given, except that if 
the average life of such Notes is less than one year, the weekly average 
yield on actually traded United States Treasury securities adjusted to a 
constant maturity of one year shall be used. 

   "Unrestricted Subsidiary" means any Subsidiary that is designated by the 
Board of Directors as an Unrestricted Subsidiary pursuant to a Board 
Resolution, but only to the extent that such Subsidiary (i) has no 
Indebtedness other than Non-Recourse Debt; (ii) is not party to any 
agreement, contract, arrangement or understanding with the Company or any of 
its Restricted Subsidiaries unless the terms of any such agreement, contract, 
arrangement or understanding are no less favorable to the Company or such 
Restricted Subsidiary than those that might be obtained at the time from 
Persons who are not Affiliates of the Company, (iii) is a Person with respect 
to which neither the Company nor any of its Restricted Subsidiaries has any 
direct or indirect obligation (a) to subscribe for additional Equity 
Interests or (b) to maintain or preserve such Person's financial condition or 
to cause such Person to achieve any specified levels of operating results, 
(iv) has not guaranteed or otherwise directly or indirectly provided credit 
support for any Indebtedness of the Company or any of its Restricted 
Subsidiaries and (v) has at least one member of its board of directors who is 
not a director or executive officer of the Company or any of its Restricted 
Subsidiaries and has at least one executive officer who is not a director or 
executive officer of the Company or any of its Restricted Subsidiaries. Any 
such designation by the Board of Directors shall be evidenced to the Trustee 
by filing with the Trustee a certified copy of the Board Resolution giving 
effect to such designation and an Officers' Certificate certifying that such 
designation complied with the foregoing conditions and was permitted by the 
covenant described above under the caption "Restricted Payments." If, at any 
time, any Unrestricted Subsidiary would fail to meet the foregoing 
requirements as an Unrestricted Subsidiary, it shall thereafter cease to be 
an Unrestricted Subsidiary for purposes of the Indenture and any Indebtedness 
of such Subsidiary shall be deemed to be incurred by a Restricted Subsidiary 
of the Company as of such date (and, if such Indebtedness is not permitted to 
be incurred as of such date under the covenant described under the caption 
"Incurrence of Indebtedness," the Company shall be in default of such 
covenant). The Board of Directors may at any time designate any Unrestricted 
Subsidiary to be a Restricted Subsidiary, provided that such designation 
shall be deemed to be an incurrence of Indebtedness by a Restricted 
Subsidiary of the Company of any outstanding Indebtedness of such 
Unrestricted Subsidiary and such designation shall only be permitted if (i) 
such Indebtedness is permitted under the covenant described under the caption 
"Incurrence of Indebtedness" and (ii) no Default or Event of Default would be 
in existence following such designation. 

   "Weighted Average Life to Maturity" means, when applied to any 
Indebtedness at any date, the number of years obtained by dividing (i) the 
sum of the products obtained by multiplying (a) the amount of each then 
remaining installment, sinking fund, serial maturity or other required 
payments of principal, including payment at final maturity, in respect 
thereof, by (b) the number of years (calculated to the nearest one-twelfth) 
that will elapse between such date and the making of such payment, by (ii) 
the then outstanding principal amount of such Indebtedness. 

   "Wholly Owned Restricted Subsidiary" of any Person means a Restricted 
Subsidiary of such Person all of the outstanding Capital Stock or other 
ownership interests of which (other than directors' qualifying shares) shall 
at the time be owned by such Person and one or more Wholly Owned Restricted 
Subsidiaries of such Person. 

                               79           
<PAGE>
                     DESCRIPTION OF CERTAIN INDEBTEDNESS 

NEW CREDIT FACILITY 

   General.  On February 27, 1997, the Company repaid the Term Loans and the 
Old Credit Facility from the net proceeds of the issuance of the Old Notes 
and entered into an amended and restated revolving credit and security 
agreement (the "New Credit Facility") with IBJS, as agent, which provided for 
a revolving credit facility in the amount of up to $50.0 million, subject to 
certain borrowing base limitations. Borrowings under the New Credit Facility 
will have a final maturity date of March 31, 2000 (the "Maturity Date"). As 
of April 27, 1997, there were no borrowings under the New Credit Facility. 

   Interest Rate. Borrowings under the New Credit Facility will bear 
interest, at the Company's election, at a rate per annum equal to (i) LIBOR 
plus 2.25% or (ii) an Alternate Base Rate (being the higher of the (a) Base 
Rate publicly announced by the Agent and (b) Federal Funds Rate in effect on 
such day plus 0.5%) plus 0.25%. 

   Prepayments. Prior to March 30, 1998, the Company will have the right, 
without penalty or premium, to permanently reduce borrowings under the New 
Credit Facility, in minimum amounts of $1.0 million, up to $3.0 million. If 
termination of the New Credit Facility occurs from March 31, 1997 to March 
30, 1998, the Company will pay 1.0% of the Maximum Loan Amount. 

   Covenants. The obligation of the Agent to advance funds is subject to 
certain conditions customary for facilities of similar size and nature. In 
addition, the Company is subject to certain affirmative and negative 
covenants customarily contained in agreements of this type, including, 
without limitation, covenants that restrict, subject to specified exceptions 
(i) mergers, consolidations, assets sales or changes in capital structure, 
(ii) creation or acquisition of subsidiaries, (iii) purchase or redemption of 
the Company's capital stock or declaration or payment of dividends or 
distributions on such capital stock, (iv) incurrence of additional 
indebtedness, (v) investment activities, (vi) granting or incurrence of liens 
to secure other indebtedness, (vii) prepayment or modification of the terms 
of subordinated indebtedness and (viii) engaging in transactions with 
affiliates. 

   In addition, the New Credit Facility requires the Company to satisfy 
certain financial covenants similar to those in the Indenture and the 
maintenance of an interest coverage ratio of not less than 1.75 to 1.0 for 
the first fiscal year following the issuance of the Old Notes and 2.0 to 1.0 
for each year thereafter. The New Credit Facility also provides for customary 
events of default. 

   Security. The New Credit Facility is secured by accounts receivable, 
inventory, certain general intangibles and the proceeds on the sale of 
accounts receivable and inventory. 

                               80           
<PAGE>
                         DESCRIPTION OF CAPITAL STOCK 

COMMON STOCK 

   The Company is authorized to issue an aggregate of 620,000 shares of 
common stock, par value $.01 per share, consisting of 400,000 shares of Class 
A Common Stock, 20,000 shares of Class B Common Stock and 200,000 shares of 
Class C Common Stock. There are currently 191,000 shares of Class A Common 
Stock (7,000 shares of which are redeemable (the "Redeemable Common Stock")), 
3,665.98 shares of Class B Common Stock, and no shares of Class C Common 
Stock issued and outstanding. The shares of Class A Common Stock are held by 
five stockholders of record and the shares of Class B Common Stock are held 
by one stockholder of record which also holds a warrant to purchase 9,176.08 
shares of Class B Common Stock. Each share of Class B Common Stock is 
convertible into a share of Class A Common Stock (i) at the option of any 
holder thereof, other than a "Non-Converting Holder" (as defined), or (ii) at 
the option of any Non-Converting Holder concurrently with a sale or other 
transfer of such shares of Class B Common Stock to any person other than a 
Non-Converting Holder. 

   Each share of Class A Common Stock is entitled to one vote per share on 
all matters to be voted upon by stockholders and does not have cumulative 
voting rights in the election of directors. The holders of Class B Common 
Stock and Class C Common Stock are not entitled to any vote whatsoever, 
except to the extent otherwise provided by law. 

   The holders of Common Stock are entitled, among other things, (i) to share 
ratably in dividends if, when and as declared by the Board of Directors out 
of funds legally available therefor, and (ii) in the event of liquidation, 
distribution or sale of assets, dissolution or winding-up of the Company, to 
share ratably in the distribution of assets legally available therefor. The 
holders of Common Stock have no preemptive rights to subscribe for additional 
shares of the Company. All currently outstanding shares of the Common Stock 
are fully paid and nonassessable. 

   The Company has an agreement with the holder of 7,000 shares of the Class 
A Common Stock whereby such stockholder can require the Company to repurchase 
such shares at the earlier of March 31, 2007 or the date of a merger or 
consolidation of the Company in which the Company is not the surviving 
corporation. The repurchase price is $3.0 million at March 31, 2007 
discounted back to the repurchase date at a rate of 3% per annum. The Company 
may also require the stockholder to redeem such shares after March 31, 2000 
at the redemption price stated above. 

PREFERRED STOCK 

   The Company is authorized to issue an aggregate of 101,000 shares of 
preferred stock, par value $.01 per share, consisting of 1,000 shares of 
Preferred Stock (the "Preferred") and 100,000 shares of Class B Preferred 
Stock (the "Class B Preferred"). There are no shares of Preferred or Class B 
Preferred issued and outstanding. 

   Preferred. The holders of Preferred are entitled to one vote per share on 
all matters to be voted upon by the stockholders, and the Preferred and the 
Common Stock vote together on all such matters as one class. The Preferred is 
not entitled to receive any dividends. 

   Shares of Preferred may be called for redemption, in whole or in part, at 
any time and from time to time, upon the order of the Board of Directors at a 
price per share equal to the Redemption Price (as defined below). In case 
less than all of the Preferred outstanding is to be redeemed, the shares to 
be redeemed shall be selected by lot or in such other equitable manner as the 
Board of Directors may determine. Written notice of an election by the 
Company for redemption of Preferred (the "Notice") will be mailed at least 30 
days prior to the redemption date. 

   The term "Redemption Price" means (i) $1,750 per share if the Notice is 
given on or before the fifth anniversary of the date of issuance of the 
Preferred (the "Date of Issuance"), (ii) $2,000 per share if the Notice is 
given between the fifth and sixth anniversary of the Date of Issuance, (iii) 
$2,250 per share if the Notice is given between the sixth and the seventh 
anniversary of the Date of Issuance, and (iv) $2,500 per share if the Notice 
is given after the seventh anniversary of the Date of Issuance. 

                               81           
<PAGE>
   If any shares of Preferred remain outstanding 30 days after the seventh 
anniversary of the Date of Issuance thereof, such shares of Preferred shall 
automatically be converted into shares of Class A Common Stock on the basis 
of one share of Class A Common Stock for each outstanding share of Preferred. 

   In the event of liquidation, dissolution or winding-up of the Company, 
holders of Preferred are entitled to be paid the applicable Redemption Price 
prior to the distribution of any assets to the holders of Class B Preferred 
or Common Stock. 

   The Company has no present plans to issue any shares of Preferred. 

   Class B Preferred. The Board of Directors is authorized to issue shares of 
Class B Preferred, from time to time, in one or more series, and to 
determine, among other things, with respect to each such series, (i) the 
dividend rate and conditions and the dividend preferences, if any; (ii) 
whether dividends would be cumulative; (iii) whether, and to what extent, the 
holders of such series would enjoy voting rights, if any, in addition to 
those prescribed by law; (iv) whether, and upon what terms, such series would 
be convertible into or exchangeable for shares of any other class of capital 
stock; (v) whether, and upon what terms, such series would be redeemable; 
(vi) whether or not a sinking fund or redemption or purchase account would be 
provided for such series and, if so, the terms and conditions thereof; and 
(vii) the preference, if any, to which such series would be entitled in the 
event of voluntary or involuntary liquidation, distribution or sale of 
assets, dissolution or winding up of the Company. 

   Issuance of Class B Preferred, while providing desirable flexibility in 
connection with possible acquisitions and other corporate purposes, could 
make it more difficult for a third party to acquire a majority of the 
outstanding voting stock. Accordingly, the issuance of Class B Preferred may 
be used as an "anti-takeover" device without further action on the part of 
the stockholders of the Company. The Company has no present plans to issue 
any shares of Class B Preferred. 

WARRANTS 

   In connection with the issuance of the Old Subordinated Notes, the Company 
issued 9,176.08 warrants to purchase Class B Common Stock. The warrants are 
exercisable at a price of $.01 per share, expire in May 2003 and are subject 
to standard anti-dilution protection. 

                             PLAN OF DISTRIBUTION 

   Based on interpretations by the staff of the Commission set forth in 
no-action letters issued to third parties, the Company believes that New 
Notes issued pursuant to the Exchange Offer to an Eligible Holder in exchange 
for Old Notes may be offered for resale, resold and otherwise transferred by 
such Eligible Holder (other than (i) a broker-dealer who purchased the Old 
Notes directly from the Company for resale pursuant to Rule 144A under the 
Securities Act or any other available exemption under the Securities Act, or 
(ii) a person that is an affiliate of the Company within the meaning of Rule 
405 under the Securities Act), without compliance with the registration and 
prospectus delivery provisions of the Securities Act, provided that the 
Eligible Holder is acquiring the New Notes in the ordinary course of business 
and is not participating, and has no arrangement or understanding with any 
person to participate, in a distribution of the New Notes. 

   Each broker-dealer that holds Old Notes which were acquired for its own 
account as a result of market-making activities or other trading activities 
(other than Old Notes acquired directly from the Company or an affiliate of 
the Company), may exchange the Old Notes for New Notes in the Exchange Offer. 
However, such broker-dealer may be deemed an "underwriter" within the meaning 
of the Securities Act and, therefore, must deliver a prospectus in connection 
with any resales of the New Notes received by such broker-dealer in the 
Exchange Offer. This prospectus delivery requirement may be satisfied by 
delivery of this Prospectus, as it may be amended or supplemented from time 
to time. The Company has agreed that it will provide sufficient copies of the 
latest version of the Prospectus to broker-dealers promptly upon request at 
any time during the 270 day period following the effective date of this 
Prospectus to facilitate such resales. 

                               82           
<PAGE>
   The Company will not receive any proceeds from any sale of the New Notes 
by broker-dealers. New Notes received by broker-dealers for their own 
accounts pursuant to the Exchange Offer may be sold from time to time in one 
or more transactions in the over-the-counter market, in negotiated 
transactions, through the writing of options on the New Notes or a 
combination of such methods of resale, at market prices at the time of 
resale, at prices related to such prevailing market prices or negotiated 
prices. Any such resales may be made directly to purchasers or to or through 
brokers or dealers who may receive compensation in the form of commissions or 
concessions from any such broker-dealer and/or the purchasers of any such New 
Notes. Any broker-dealer that resells New Notes that were received by it for 
its own account pursuant to the Exchange Offer and any broker or dealer that 
participates in a distribution of such New Notes may be deemed to be an 
"underwriter" within the meaning of the Securities Act and any profit on any 
such resale of New Notes and any commissions or concessions received by any 
such persons may be deemed to be underwriting compensation under the 
Securities Act. The Letter of Transmittal states that, by acknowledging that 
it will deliver and by delivering a prospectus, a broker-dealer will not be 
deemed to admit that it is an "underwriter" within the meaning of the 
Securities Act. 

   By acceptance of the Exchange Offer, each broker-dealer and Holder that 
receives New Notes pursuant to the Exchange Offer hereby agrees to notify the 
Company prior to using the Prospectus in connection with the sale or transfer 
of New Notes, and each broker-dealer and Holder agrees that upon receipt of 
any notice from the Company of the existence of any fact or the happening of 
any event that makes any statement of a material fact in the Prospectus, or 
any amendment or supplement hereto, or any document incorporated herein by 
reference untrue or requires the making of any additions or changes in the 
Prospectus (the "Notice"), such broker-dealer or Holder will forthwith 
discontinue the disposition of the New Notes until such broker-dealer or 
Holder (i) receives copies of a supplemental prospectus or (ii) is advised in 
writing by the Company that the use of the Prospectus may be resumed and has 
received copies of any additional or supplemental filings that are 
incorporated herein by reference. Upon the Company's request and at its 
expense, each Holder will deliver to the Company all copies, other than 
permanent file copies in such Holder's possession, of the Prospectus covering 
such New Notes that was current at the time of receipt of such Notice. 

                                LEGAL MATTERS 

   The legality of the New Notes being issued in connection with the Exchange 
Offer will be passed upon for the Company by Kramer, Levin, Naftalis & 
Frankel, New York, New York. 

                                   EXPERTS 

   The financial statements of the Company as of and for the years ended July 
30, 1995 and July 28, 1996 included 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 financial statements of the Company for the year ended July 31, 1994 
included in this Prospectus have been audited by BDO Seidman, 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 statements of operations and cash flows of Scott Foodservice Division 
of Scott Paper Company for the years ended December 31, 1994 and 1993 and the 
three months ended March 30, 1995 included 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 statements of operations and cash flows of Chesapeake Consumer 
Products Company for the year ended December 29, 1995 included 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. 

                               83           
<PAGE>
                       CHANGE IN CERTIFYING ACCOUNTANTS 

   In 1995, the Company changed its certifying accountants from BDO Seidman, 
LLP (the "Former Accountants") to Deloitte & Touche LLP. The Company's Board 
of Directors recommended and approved the appointment of Deloitte & Touche 
LLP as its certifying accountants. 

   During the year ended July 31, 1994 and the subsequent interim period 
preceding the hiring of Deloitte & Touche LLP, there were no disagreements 
with the Former Accountants on any matter of accounting principles or 
practices, financial statement disclosure, or auditing scope or procedure, 
which disagreements, if not resolved to the satisfaction of the Former 
Accountants, would have caused them to make reference to the subject matter 
of the disagreement in their report. The Former Accountants' report on the 
Company's financial statements for the year ended July 31, 1994 did not 
contain an adverse opinion or disclaimer of opinion, nor was it modified as 
to uncertainty, audit scope, or accounting principles. 

                               84           
<PAGE>
                            THE FONDA GROUP, INC. 

                        INDEX TO FINANCIAL STATEMENTS 

<TABLE>
<CAPTION>
<S>                                                                                        <C>
                                                                                           PAGE 
THE FONDA GROUP, INC.: 
 Independent Auditors' Report ..........................................................    F-2 
 Independent Auditors' Report ..........................................................    F-3 
 Balance Sheets as of July 30, 1995 and July 28, 1996 and (unaudited) April 27, 1997  ..    F-4 
 Statements of Operations for the Years Ended July 31, 1994, 
  July 30, 1995 and July 28, 1996 and (unaudited) the Nine Months Ended 
  April 28, 1996 and April 27, 1997 ....................................................    F-5 
 Statements of Cash Flows for the Years Ended July 31, 1994, 
  July 30, 1995 and July 28, 1996 and (unaudited) the Nine Months 
  April 28, 1996 and April 27, 1997 ....................................................    F-6 
 Notes to Financial Statements .........................................................    F-7 
SCOTT FOODSERVICE DIVISION OF SCOTT PAPER COMPANY ("HOFFMASTER"): 
 Independent Auditors' Report ..........................................................   F-18 
 Statements of Operations for the Years Ended December 31, 1994 and 1993 
  and the Three Months Ended March 30, 1995 ............................................   F-19 
 Statements of Cash Flows for the Years Ended December 31, 1994 and 1993 
  and the Three Months Ended March 30, 1995 ............................................   F-20 
 Notes to Financial Statements..........................................................   F-21 
CHESAPEAKE CONSUMER PRODUCTS COMPANY: 
 Independent Auditors' Report ..........................................................   F-23 
 Statement of Operations for the Year Ended December 29, 1995 ..........................   F-24 
 Statement of Cash Flows for the Year Ended December 29, 1995 ..........................   F-25 
 Notes to Financial Statements .........................................................   F-26 
</TABLE>

                               F-1           
<PAGE>
                         INDEPENDENT AUDITORS' REPORT 

Board of Directors 
The Fonda Group, Inc. 

   We have audited the accompanying balance sheets of The Fonda Group, Inc. 
as of July 28, 1996 and July 30, 1995 and the related statements of 
operations and cash flows for the years then ended. These financial 
statements are the responsibility of the Company's management. Our 
responsibility is to express an opinion on these financial statements based 
on our audits. 

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

   In our opinion, such financial statements present fairly, in all material 
respects, the financial position of The Fonda Group, Inc. as of July 28, 1996 
and July 30, 1995 and the results of its operations and its cash flows for 
the years then ended in conformity with generally accepted accounting 
principles. 

                                               DELOITTE & TOUCHE LLP 

Stamford, Connecticut 
October 25, 1996 
(June 16, 1997 as to Note 15) 

                               F-2           
<PAGE>
                         INDEPENDENT AUDITORS' REPORT 

Board of Directors 
The Fonda Group, Inc. 

   We have audited the accompanying statements of income and cash flows of 
The Fonda Group, Inc. for the year ended July 31, 1994. These financial 
statements are the responsibility of the Company's management. Our 
responsibility is to express an opinion on these financial statements based 
on our audit. 

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

   In our opinion, the financial statements referred to above present fairly, 
in all material respects, the results of operations and cash flows of The 
Fonda Group, Inc. for the year ended July 31, 1994 in conformity with 
generally accepted accounting principles. 

                                               BDO SEIDMAN, LLP 

Valhalla, New York 
January 19, 1995 

                               F-3           
<PAGE>
                            THE FONDA GROUP, INC. 
                                BALANCE SHEETS 
                      (IN THOUSANDS, EXCEPT SHARE DATA) 

<TABLE>
<CAPTION>
                                                    JULY 30,   JULY 28,   APRIL 27, 
                                                      1995       1996       1997 
                                                  ---------- ---------- ----------- 
                                                                         (UNAUDITED) 
<S>                                               <C>        <C>        <C>
                      ASSETS 
Current assets: 
 Cash.............................................  $   120    $  1,467   $ 24,134 
 Accounts receivable, less allowance for doubtful 
  accounts of $401, $549, and $683, respectively .   20,350      27,173     31,047 
 Due from affiliate...............................       --         994         -- 
 Inventories......................................   25,483      37,467     40,598 
 Deferred income taxes............................    2,255       5,435      7,445 
 Refundable income taxes..........................       --         822      2,143 
 Other current assets.............................      755       1,160        797 
                                                  ---------- ---------- ----------- 
  Total current assets............................   48,963      74,518    106,164 
Property, plant and equipment, net................   26,933      46,350     46,310 
Note receivable from affiliate....................       --          --      2,600 
Other assets, net.................................    3,829      15,300     17,294 
                                                  ---------- ---------- ----------- 
TOTAL ASSETS......................................  $79,725    $136,168   $172,368 
                                                  ========== ========== =========== 
</TABLE>

<TABLE>
<CAPTION>
<S>                                             <C>       <C>        <C>
      LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities: 
 Accounts payable...............................  $ 6,038   $ 14,671  $ 14,179 
 Accrued expenses...............................   10,532     14,893    16,016 
 Income taxes payable...........................    3,029         --        -- 
 Current maturities of long-term debt...........    1,285      6,023       454 
                                                --------- ---------- --------- 
  Total current liabilities.....................   20,884     35,587    30,649 
Long-term debt..................................   46,880     81,740   122,689 
Other liabilities...............................    2,641      2,345     2,145 
Deferred income taxes...........................       --      2,444     3,544 
                                                --------- ---------- --------- 
  Total liabilities.............................   70,405    122,116   159,027 
Redeemable common stock, $.01 par value, issued 
 and outstanding 7,000 shares ..................    2,115      2,179     2,229 
Stockholders' equity............................    7,205     11,873    11,112 
                                                --------- ---------- --------- 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY .....  $79,725   $136,168  $172,368 
                                                ========= ========== ========= 
</TABLE>

                      See notes to financial statements. 

                               F-4           
<PAGE>
                             THE FONDA GROUP, INC. 
                           STATEMENTS OF OPERATIONS 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                        YEARS ENDED               NINE MONTHS ENDED 
                             -------------------------------- ----------------------- 
                               JULY 31,   JULY 30,   JULY 28,   APRIL 28,   APRIL 27, 
                                 1994       1995       1996       1996        1997 
                             ---------- ---------- ---------- ----------- ----------- 
                                                                     (UNAUDITED) 
<S>                          <C>        <C>        <C>        <C>         <C>
Net sales....................  $61,839    $97,074    $204,903   $138,546    $189,227 
Cost of goods sold...........   51,643     76,252     161,304    110,202     149,165 
                             ---------- ---------- ---------- ----------- ----------- 
  Gross profit...............   10,196     20,822      43,599     28,344      40,062 
                             ---------- ---------- ---------- ----------- ----------- 
Operating expenses: 
 Selling ....................    5,757      8,576      17,181     11,974      14,862 
 General and administrative      2,239      4,992      12,554      9,317      13,604 
 Management fee..............      442        544          --         --          -- 
                             ---------- ---------- ---------- ----------- ----------- 
  Total operating expenses ..    8,438     14,112      29,735     21,291      28,466 
                             ---------- ---------- ---------- ----------- ----------- 
Income from operations.......    1,758      6,710      13,864      7,053      11,596 
Interest expense, net........    1,268      2,943       7,934      4,538       6,798 
                             ---------- ---------- ---------- ----------- ----------- 
Income before income taxes 
 and extraordinary expense ..      490      3,767       5,930      2,515       4,798 
Provision for income taxes ..      239      1,585       2,500      1,056       2,015 
                             ---------- ---------- ---------- ----------- ----------- 
Income before extraordinary 
 expense ....................      251      2,182       3,430      1,459       2,783 
Extraordinary expense, net ..       --         --          --         --       3,495 
                             ---------- ---------- ---------- ----------- ----------- 
Net income (loss)............  $   251    $ 2,182    $  3,430   $  1,459    $   (712) 
                             ========== ========== ========== =========== =========== 
</TABLE>

                      See notes to financial statements. 

                               F-5           
<PAGE>
                             THE FONDA GROUP, INC. 
                           STATEMENTS OF CASH FLOWS 
                                (IN THOUSANDS) 

<TABLE>
<CAPTION>
                                                 YEARS ENDED               NINE MONTHS ENDED 
                                      -------------------------------- ----------------------- 
                                        JULY 31,   JULY 30,   JULY 28,   APRIL 28,   APRIL 27, 
                                          1994       1995       1996       1996        1997 
                                      ---------- ---------- ---------- ----------- ----------- 
                                                                              (UNAUDITED) 
<S>                                   <C>        <C>        <C>        <C>         <C>
Operating activities: 
 Net income (loss)....................  $   251    $  2,182   $  3,430   $  1,459    $   (712) 
 Adjustments to reconcile net  income 
 (loss) to net cash provided  by 
 (used in) operating activities: 
   Depreciation and amortization .....    1,246       1,669      3,450      3,085       3,475 
   Amortization and write-off of 
    debt issuance costs...............       --         560      1,021        336       2,634 
   Elimination of unamortized debt 
    discount..........................       --          --         --         --       2,108 
   Provision (benefit) for doubtful 
    accounts..........................       25         184        148         96          99 
   Deferred income taxes..............      162      (1,690)       533       (988)       (910) 
   Interest capitalized on debt ......       --          --        165         --         408 
   Changes in assets and liabilities 
    (net of business acquisitions): 
    Accounts receivable...............     (970)     (6,543)     6,826      6,059      (3,973) 
    Inventories.......................    1,425      (6,648)      (299)    (2,049)     (3,131) 
    Due from affiliate................   (1,742)        464       (994)       (66)        994 
    Other current assets..............      107        (309)       (26)       263         160 
    Other assets......................     (414)     (1,200)    (1,244)    (2,303)        305 
    Accounts payable and accrued 
     expenses.........................       50       3,840      8,782     11,826         466 
    Income taxes payable 
     (refundable).....................       --       3,029     (3,644)    (2,042)     (1,320) 
    Other liabilities.................       --        (312)      (475)      (909)       (200) 
                                      ---------- ---------- ---------- ----------- ----------- 
   Net cash provided by 
    (used in) operating activities ...      140      (4,774)    17,673     14,767         403 
                                      ---------- ---------- ---------- ----------- ----------- 
Investing activities: 
 Capital expenditures.................   (1,272)     (1,608)    (1,314)      (978)     (3,469) 
 Payments for business acquisitions ..       --     (27,985)   (45,218)   (37,378)     (3,416) 
 Note receivable from affiliate ......       --          --         --         --      (2,600) 
                                      ---------- ---------- ---------- ----------- ----------- 
   Net cash used in investing 
    activities........................   (1,272)    (29,593)   (46,532)   (38,356)     (9,485) 
                                      ---------- ---------- ---------- ----------- ----------- 
Financing activities: 
 Net increase (decrease) in revolving 
  credit agreement....................       13      (7,225)    14,745     11,113     (32,842) 
 Proceeds from long-term debt.........    2,029      47,520     18,803     14,499     120,000 
 Repayments of long-term debt.........   (1,050)     (3,638)    (2,499)    (1,126)    (50,713) 
 Financing costs......................       --      (2,395)      (843)      (587)     (4,696) 
                                      ---------- ---------- ---------- ----------- ----------- 
   Net cash provided by    financing 
 activities...........................      992      34,262     30,206     23,899      31,749 
                                      ---------- ---------- ---------- ----------- ----------- 
Net increase (decrease) in cash ......     (140)       (105)     1,347        310      22,667 
Cash, beginning of period.............      365         225        120        120       1,467 
                                      ---------- ---------- ---------- ----------- ----------- 
Cash, end of period...................  $   225    $    120   $  1,467   $    430    $ 24,134 
                                      ========== ========== ========== =========== =========== 
Cash paid during the period for: 
 Interest.............................  $ 1,076    $  2,114   $  6,029   $  1,069    $  4,685 
 Income taxes.........................      247          --      5,611         --       1,630 
Businesses acquired: 
 Fair value of assets acquired .......             $ 37,777   $ 59,090   $ 42,821    $  3,416 
 Cash paid............................               27,985     45,218     37,378       3,416 
                                                 ---------- ---------- ----------- ----------- 
 Liabilities assumed (including notes 
  payable to sellers of $9,250 during 
  Fiscal 1996)........................             $  9,792   $ 13,872   $  5,443 
                                                 ========== ========== =========== 
</TABLE>

                      See notes to financial statements. 

                               F-6           
<PAGE>
                            THE FONDA GROUP, INC. 
                        NOTES TO FINANCIAL STATEMENTS 

1. BUSINESS DESCRIPTION AND ORGANIZATION 

   The Fonda Group, Inc. (the "Company") is a leading converter and marketer 
of a broad line of disposable paper food service products. Prior to March 30, 
1995, the Company was a wholly-owned subsidiary of Four M Corporation ("Four 
M"). On March 30, 1995, Four M distributed approximately 96% of the Company's 
common stock to Four M's sole stockholder with the remaining 4% distributed 
to American International Life Insurance Company of New York ("AIG"). 

2. SIGNIFICANT ACCOUNTING POLICIES 

   INVENTORIES -- Inventories are valued at the lower of cost (first-in, 
first-out method) or market. 

   PROPERTY, PLANT AND EQUIPMENT -- Property, plant and equipment are stated 
at cost or fair market value for business acquisitions. Depreciation is 
computed by use of the straight-line method over the estimated useful lives 
of the assets. 

   INCOME TAXES -- Deferred income taxes are provided on the differences 
between the basis of assets and liabilities for financial reporting and 
income tax purposes using presently enacted tax rates. 

   DEBT ISSUANCE COSTS -- Included in other assets are debt issuance costs of 
$2,395,000 and $843,000 incurred in connection with the business acquisitions 
during the years ended July 30, 1995 and July 28, 1996, respectively, which 
have been capitalized and are being amortized over the terms of the 
respective borrowing agreements. 

   REVERSE STOCK SPLIT -- On October 16, 1996, the Company effected a 1 for 
50 reverse split of its common stock. All references in the accompanying 
financial statements to the number of common shares have been retroactively 
restated to reflect the reverse stock split. 

   FISCAL YEAR -- The Company's fiscal year is the fifty-two or fifty-three 
week period which ends on the last Sunday in July. The 1994 fiscal year was 
the fifty-three week period ended July 31. The 1995 and 1996 fiscal years 
were fifty-two week periods ended July 30 and July 28, respectively. 

   RECLASSIFICATIONS -- Certain reclassifications were made to the prior 
years' financial statements to conform to the current year's presentation. 

   MANAGEMENT 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 the disclosure of contingent assets and liabilities at 
the date of the financial statements and the reported amounts of revenue and 
expenses during the reporting periods. Actual results could differ from those 
estimates. 

   INTERIM FINANCIAL STATEMENTS -- The accompanying balance sheet as of April 
27, 1997 and the statements of operations and cash flows for the nine months 
ended April 28, 1996 and April 27, 1997 are unaudited but, in the opinion of 
management, include all adjustments (consisting of normal, recurring 
adjustments) necessary for a fair presentation of results for these interim 
periods. Results for interim periods are not necessarily indicative of 
results for the entire year. 

   FAIR VALUE OF FINANCIAL INSTRUMENTS -- The carrying value of financial 
instruments including cash, accounts receivable and account payable 
approximate fair value because of the relatively short maturities of these 
instruments. The carrying value of long-term debt, including the current 
portion and subordinated debt, approximate fair value based upon market rates 
for similar instruments. 

3. BUSINESS ACQUISITIONS 

HOFFMASTER 

   Effective March 31, 1995, the Company acquired the net assets and business 
of the Scott Foodservice Division ("Hoffmaster") from Scott Paper Company 
("Scott") for $28 million, including acquisition costs. 

                               F-7           
<PAGE>
                            THE FONDA GROUP, INC. 
                  NOTES TO FINANCIAL STATEMENTS -- CONTINUED 

3. BUSINESS ACQUISITIONS--(CONTINUED) 

Hoffmaster produces colored and custom-printed napkins and placemats. The 
excess of the purchase price over the fair value of the net assets as of July 
28, 1996 was $800,000, based upon the Company's final evaluation of the fair 
value of the net assets acquired and has been recorded as goodwill. 

   In connection with the Company's acquisition of Hoffmaster, the Company 
brought a civil action against Scott alleging, among other things, breach of 
warranty, fraud and negligent misrepresentation for Scott's failure to 
disclose certain raw material pricing information. In September 1996, a jury 
awarded the Company compensatory damages of $3.3 million, punitive damages of 
$750,000 and pre-judgment interest of $436,123. Scott has appealed the award. 
The appeal is currently pending. There can be no assurance that such award 
will be upheld or that the Company will receive all or any portion of such 
judgment. No recognition of the jury award has been included in the 
accompanying financial statements. In the event that the Company does receive 
all or a portion of the jury award, such award will be recognized as current 
income. The Company estimates the failure of Scott to properly disclose the 
above-mentioned raw material pricing information adversely affected the 
post-acquisition results of Hoffmaster in an amount not less than $3.3 
million. 

MASPETH 

   Effective November 30, 1995, the Company acquired the net assets and 
business of Alfred Bleyer & Co., Inc. ("Maspeth") for $10 million, including 
acquisition costs. The purchase price consisted of cash and a promissory note 
for $2.25 million to the seller. See Note 8. Maspeth produces paper plates 
and cups. The excess of the fair value of the net assets over the purchase 
price was $122,000, based upon the Company's evaluation of the fair value of 
the net assets acquired and has been allocated to the long-term assets. 

CHESAPEAKE 

   Effective December 29, 1995, the Company acquired the Chesapeake Consumer 
Products Company ("Chesapeake") from Chesapeake Corporation for $29 million, 
including acquisition costs. Chesapeake produces design-intensive and 
solid-colored premium napkins, tablecovers and crepe paper. The excess of the 
purchase price over the fair value of the net assets acquired was $4.6 
million, based upon the Company's evaluation of the fair value of the net 
assets and has been recorded as goodwill. 

JAMES RIVER SPECIALTIES OPERATIONS DIVISION 

   Effective May 5, 1996, the Company acquired certain net assets and 
business of two divisions of the Specialties Operations Division (the 
"Division") of James River Paper Corporation ("James River") for $15 million 
(prior to a final purchase price adjustment, which was consummated on 
February 27, 1997, see Note 15), including acquisition costs. The purchase 
price consisted of cash and a promissory note for $7 million to the seller. 
See Note 8. The James River California facility produces tissue-based 
products. The Natural Dam facility produces specialty and deep-toned colored 
tissue paper. Natural Dam hosts a co-generation facility on its property 
which produces steam for internal use and which is expected to provide 
significant cost savings to the Company. The Company will receive all of its 
steam energy requirements at 50% of historical cost in 1997 and at no cost 
for the next 40 years thereafter, and the Company will receive land lease 
payments from the operator of the land occupied by the co-generation 
facility. The $10 million in benefits from the co-generation facility is 
included in long-term assets acquired and is being amortized based upon the 
Company's annual savings over the 42-year remaining life of the contract. The 
excess of the fair value of the net assets acquired (including $10 million in 
benefits from the co-generation facility) over the purchase price (prior to a 
final purchase price adjustment, which was consummated on February 27, 1997, 
see Note 15) was $5.5 million, based upon the Company's evaluation of the 
fair value of the net assets acquired and has been allocated to the long-term 
assets. The remaining net assets and business of the Division were acquired 
by Creative Expressions Group, Inc. ("CEG"), a company under common ownership 
with the Company, in a separate transaction. 

                               F-8           
<PAGE>
                            THE FONDA GROUP, INC. 
                  NOTES TO FINANCIAL STATEMENTS -- CONTINUED 

3. BUSINESS ACQUISITIONS--(CONTINUED) 

   The above acquisitions have been accounted for under the purchase method. 
Included in other assets is goodwill of $216,000 and $5,400,000 at July 30, 
1995 and July 28, 1996, respectively, from the Hoffmaster and Chesapeake 
acquisitions, which is being amortized over 20 years. Amortization expense 
was $3,000 and $223,000 during the years ended July 30, 1995 and July 28, 
1996, respectively. The Company periodically evaluates the recoverability of 
goodwill for each business acquisition by assessing whether the unamortized 
intangible asset can be recovered through cash flows. The results of 
operations of the business acquisitions have been included in the statements 
of income since the respective dates of the acquisitions. 

   The following summarized, unaudited pro forma results of operations for 
the years ended July 30, 1995 and July 28, 1996, assume the business 
acquisitions occurred as of the beginning of the respective years (in 
thousands). 

<TABLE>
<CAPTION>
                   YEARS ENDED 
             --------------------- 
               JULY 30,   JULY 28, 
                 1995       1996 
             ---------- ---------- 
<S>          <C>        <C>
Net sales....  $238,645   $262,459 
Net income ..  $  1,764   $  5,339 
</TABLE>

4. INVENTORIES 

   Inventories consist of the following (in thousands): 

<TABLE>
<CAPTION>
                  JULY 30,   JULY 28,   APRIL 27, 
                    1995       1996       1997 
                ---------- ---------- ----------- 
                                       (UNAUDITED) 
<S>             <C>        <C>        <C>
Raw materials ..  $16,124    $17,015     $16,817 
Work-in-process       188        339         415 
Finished goods .    8,270     19,126      22,087 
Other...........      901        987       1,279 
                ---------- ---------- ----------- 
                  $25,483    $37,467     $40,598 
                ========== ========== =========== 
</TABLE>

5.  PROPERTY, PLANT AND EQUIPMENT 

   Property, plant and equipment consists of the following (in thousands): 

<TABLE>
<CAPTION>
                                 LIVES IN   JULY 30,   JULY 28,   APRIL 27, 
                                  YEARS       1995       1996       1997 
                               ---------- ---------- ---------- ----------- 
                                                                 (UNAUDITED) 
<S>                            <C>        <C>        <C>        <C>
Land and buildings.............   20-40     $ 13,735   $ 17,675   $ 19,202 
Machinery and equipment........    3-12       24,553     42,492     39,726 
Leasehold improvements.........    5-10          732        950        951 
Construction in progress ......                  144        767      4,543 
                                          ---------- ---------- ----------- 
                                              39,164     61,884     64,422 
Less: accumulated depreciation.              (12,231)   (15,534)   (18,112) 
                                          ---------- ---------- ----------- 
                                            $ 26,933   $ 46,350   $ 46,310 
                                          ========== ========== =========== 
</TABLE>

   Property, plant and equipment includes property and equipment under 
capital lease as follows (in thousands): 

<TABLE>
<CAPTION>
                                 JULY 30,   JULY 28,   APRIL 27, 
                                   1995       1996       1997 
                               ---------- ---------- ----------- 
                                                      (UNAUDITED) 
<S>                            <C>        <C>        <C>
Building ......................   $2,217     $2,217     $2,217 
Equipment......................      350        350        350 
Less: accumulated depreciation.     (756)      (830)      (885) 
                               ---------- ---------- ----------- 
                                  $1,811     $1,737     $1,682 
                               ========== ========== =========== 
</TABLE>

   Depreciation expense was $1,246,000, $1,666,000 and $3,187,000 during the 
years ended July 31, 1994, July 30, 1995 and July 28, 1996, respectively. 

                               F-9           
<PAGE>
                            THE FONDA GROUP, INC. 
                  NOTES TO FINANCIAL STATEMENTS -- CONTINUED 

 6. CONCENTRATIONS OF CREDIT RISK 

   Financial instruments which potentially subject the Company to 
concentrations of credit risk consist principally of trade receivables. 
Concentrations of credit risk with respect to trade receivables are limited 
due to the large number of customers comprising the Company's customer base, 
and their dispersion across many different geographical regions. During the 
year ended July 28, 1996, the Company had sales to one customer representing 
approximately 11% of net sales. 

7. ACCRUED EXPENSES 

   Accrued expenses consist of the following (in thousands): 

<TABLE>
<CAPTION>
                       JULY 30,   JULY 28,   APRIL 27, 
                         1995       1996       1997 
                     ---------- ---------- ----------- 
                                            (UNAUDITED) 
<S>                  <C>        <C>        <C>
Accrued compensation.  $ 2,240    $ 4,367     $ 4,954 
Accrued promotion ...    1,963      2,310       2,359 
Other................    6,329      8,216       8,703 
                     ---------- ---------- ----------- 
                       $10,532    $14,893     $16,016 
                     ========== ========== =========== 
</TABLE>

8. LONG-TERM DEBT 

   Long-term debt consists of the following (in thousands): 

<TABLE>
<CAPTION>
                                                                JULY 30,   JULY 28,   APRIL 27, 
                                                                  1995       1996       1997 
                                                              ---------- ---------- ----------- 
                                                                                     (UNAUDITED) 
<S>                                                           <C>        <C>        <C>
Revolving credit agreement ...................................  $18,097    $32,842    $     -- 
9 1/2% Series A Senior Subordinated Notes due 2007 
 (see Note 15) ...............................................       --         --     120,000 
Subordinated notes payable....................................    8,827     13,796          -- 
Subordinated note payable to James River (see Note 3), plus 
 capitalized interest of $165,000 and $350,000, due May 2007, 
 bearing interest at 10% (see Note 15) .......................       --      7,165          -- 
Term loan payable to a bank, with interest payable monthly at 
 LIBOR plus 2.5%, principal payable in monthly installments 
 of $416,000 beginning on March 31, 1996 through March 31, 
 2000; collateralized by machinery and equipment and certain 
 real estate..................................................   15,100     25,236          -- 
Term loan payable to a bank, due March 31, 2000, with 
 interest payable monthly at 2.50% above the prime rate, 
 collaterized by machinery and equipment and certain real 
 estate.......................................................    3,500      4,500          -- 
Promissory note payable bearing interest at 11%, payable in 
 monthly installments of $6,250 plus interest through 
 December 31, 1996 with the principal balance of $606,250 due 
 on January 1, 1997...........................................      706        631          -- 
Promissory note payable bearing interest at 6%, payable in 
 monthly installments of $7,314 including interest through 
 January 1999.................................................      296        217         156 
Promissory note payable to Alfred Bleyer & Co., Inc. (see 
 Note 3) bearing interest at 9.75%, payable in quarterly 
 installments of $89,295 plus interest through November 2000 .       --      1,982       1,714 
Promissory note payable bearing interest at 11%, payable in 
 monthly installments of $6,899 including interest through 
 September 1996...............................................       90         --          -- 
Capital lease obligations.....................................    1,549      1,394       1,273 
                                                              ---------- ---------- ----------- 
                                                                 48,165     87,763     123,143 
Less amounts due within one year..............................    1,285      6,023         454 
                                                              ---------- ---------- ----------- 
                                                                $46,880    $81,740    $122,689 
                                                              ========== ========== =========== 
</TABLE>

                              F-10           
<PAGE>
                            THE FONDA GROUP, INC. 
                  NOTES TO FINANCIAL STATEMENTS -- CONTINUED 

8. LONG-TERM DEBT--(CONTINUED) 

   In connection with the business acquisitions, the Company obtained a 
revolving credit agreement with a bank. The revolving credit agreement is 
collateralized by the Company's eligible accounts receivable, inventories and 
certain real property. The maximum advance available based upon eligible 
accounts receivable and inventory at July 30, 1995 was $23,000,000. The 
revolving credit agreement was amended during 1996 to increase the maximum 
advance available to $27,000,000 as of November 30, 1995 and to $50,000,000 
as of December 29, 1995. The term of the agreement is through March 31, 2000 
at which time full payment of the amount outstanding is due. A facility fee 
is charged at a rate of .375% per annum on the amount by which the maximum 
advance amount exceeds such average daily balance. Interest is charged 
monthly at selected variable rates. At July 28, 1996, $4,842,000 and 
$28,000,000 of the total revolving credit outstanding was at the prime rate 
plus .25% and at LIBOR plus 2.25%, respectively. At July 28, 1996, the prime 
rate was 8.25% and LIBOR was 5.875%. 

   On May 24, 1995, the Company issued subordinated notes in the amount of 
$10,000,000 to The Equitable Life Assurance Society of the United States (the 
"Equitable"). The notes bear interest at 14% and are due May 24, 2002. In 
connection with the issuance of the subordinated notes, the Company granted 
warrants, which expire in May 2003, to the Equitable to purchase 9,176 shares 
of Class B common stock of the Company for $.01 per share. The fair value of 
the warrants ($1,200,000) at the date of issuance was recorded as paid-in 
capital with a corresponding reduction to the subordinated notes' balance. 
The discount on the subordinated notes is being amortized as additional 
interest expense over the term of the notes. Such amount was $127,000 and 
$163,000 during the years ended July 30, 1995 and July 28, 1996, 
respectively. On December 29, 1995, the Company issued additional 
subordinated notes in the amount of $6,000,000 to the Equitable. The 
subordinated notes bear interest at 14% and are due December 30, 2002. In 
connection with the issuance of the subordinated notes, the Company issued 
3,666 shares of Class B common stock to the Equitable. The fair value of the 
common stock ($1,300,000) at the date of issuance was recorded as common 
stock and paid-in capital with a corresponding reduction in the subordinated 
notes' balance. The discount on the subordinated notes is being amortized as 
additional interest expense over the term of the subordinated notes. Such 
amortization was $106,000 during the year ended July 28, 1996. 

   The revolving credit agreement and subordinated notes contain certain 
restrictive covenants with respect to, among others, (i) mergers and 
acquisitions, (ii) capital expenditures, (iii) dividends, and (iv) additional 
indebtedness. 

   Aggregate annual principal payments required under terms of the long-term 
debt agreements are as follows (in thousands): 

<TABLE>
<CAPTION>
  YEAR ENDING 
    JULY, 
    --------- 
    <S>       <C>
    1997...... $ 6,023 
    1998......   5,213 
    1999......   5,175 
    2000......  47,743 
    2001......     342 
    Thereafter  23,267 
              -------- 
               $87,763 
              ======== 
</TABLE>

                              F-11           
<PAGE>
                            THE FONDA GROUP, INC. 
                  NOTES TO FINANCIAL STATEMENTS -- CONTINUED 

 9. STOCKHOLDERS' EQUITY 

   Stockholders' equity consists of the following (in thousands, except share 
data): 

<TABLE>
<CAPTION>
                                                           JULY 30,     JULY 28,     APRIL 27, 
                                                             1995         1996         1997 
                                                        ------------ ------------ ------------- 
                                                                                    (UNAUDITED) 
<S>                                                     <C>          <C>          <C>
Preferred Stock, $.01 par value, 1,000 shares 
 authorized, no shares issued...........................    $   --      $    --       $    -- 
Preferred Stock Class B, $.01 par value, 
 100,000 shares authorized, no shares issued............        --           --            -- 
Common Stock Class A, $.01 par value, 
 400,000 shares authorized, 184,000 shares issued and 
 outstanding............................................         2            2             2 
Common Stock Class B, $.01 par value, 20,000 shares 
 authorized, 3,666 shares issued and outstanding .......        --           --            -- 
Common Stock Class C, $.01 par value, 200,000 shares 
 authorized, no shares issued...........................        --           --            -- 
Additional paid-in capital..............................     2,198        3,500         3,500 
Retained earnings.......................................     5,005        8,371         7,610 
                                                        ------------ ------------ ------------- 
                                                            $7,205      $11,873       $11,112 
                                                        ============ ============ ============= 
</TABLE>

   On May 8, 1995, the Company adopted an Amended and Restated Certificate of 
Incorporation authorizing the issuance of up to 1,000; 100,000; and 620,000 
shares of Preferred Stock, Preferred Stock Class B, and Common Stock Classes 
A, B, and C, respectively. Existing common stock outstanding at that date was 
reissued proportionately to the existing stockholders. During 1995 the 
Company redeemed the outstanding Preferred Stock for $39,000. Such repurchase 
was charged to additional paid-in capital. 

   In connection with the March 30, 1995 distribution of the Company's common 
stock by Four M, 7,000 shares of the Company's Class A Common Stock were 
distributed to AIG (the "AIG Shares") in partial satisfaction of a 
subordinated note dated January 8, 1990 made by Four M in favor of AIG in the 
original principal amount of $4 million. Concurrent with the distribution, 
the Company and AIG entered into the redemption agreement, whereby AIG can 
require the Company to repurchase all of the AIG Shares at the earlier of 
March 31, 2007 or the date of a merger or consolidation of the Company with 
another entity in which the Company is not the surviving corporation. The 
repurchase price is $3,000,000 at March 31, 2007 discounted back to the 
repurchase date at a rate of 3% per annum. The agreement also contains 
redemption rights whereby the Company can require AIG to redeem the AIG 
Shares after March 31, 2000 on the same terms specified above. 

   The AIG shares have been shown at the present value of their $3,000,000 
liquidation value on the accompanying balance sheets. The transfer of the 
present value of the liquidation value of the redeemable common stock and the 
accretion to liquidation value has been charged to retained earnings. 

   The changes in retained earnings consists of the following (in thousands): 

<TABLE>
<CAPTION>
                                                                                  
                                                                                 
                                                       YEARS ENDED                NINE     
                                                                                 MONTHS  
                                            --------------------------------     ENDED 
                                              JULY 31,   JULY 30,   JULY 28,    APRIL 27,  
                                                1994       1995       1996       1997
                                            ---------- ---------- ---------- ------------ 
                                                                              (UNAUDITED) 
<S>                                         <C>        <C>        <C>        <C>
Balance, beginning of period................   $4,687    $ 4,938     $5,005     $8,371 
 Net income (loss) .........................      251      2,182      3,430       (712) 
 Transfer of liquidation value of 
  redeemable common stock...................       --     (2,094)        --         -- 
 Accretion of redeemable common stock ......       --        (21)       (64)       (49) 
                                            ---------- ---------- ---------- ----------- 
Balance, end of period......................   $4,938    $ 5,005     $8,371     $7,610 
                                            ========== ========== ========== =========== 
</TABLE>

                              F-12           
<PAGE>
                            THE FONDA GROUP, INC. 
                  NOTES TO FINANCIAL STATEMENTS -- CONTINUED 

 9. STOCKHOLDERS' EQUITY--(CONTINUED) 

   Pursuant to the Asset Purchase Agreement, dated March 22, 1996 (the 
"Agreement"), among James River, CEG and the Company (see Note 3), CEG issued 
$8 million of preferred stock, subject to adjustment of the purchase price in 
accordance with the Agreement, to James River. If prior to the redemption of 
the CEG preferred stock, the Company were to effect an initial public 
offering, James River would have the option to exchange the CEG preferred 
stock for shares of common stock of the Company having an aggregate value 
equal to the redemption price of the CEG preferred stock. The price of the 
Company's common stock in the exchange would be the initial public offering 
price. If James River exercised this option, James River would deliver the 
CEG preferred stock to the Company in exchange for such shares of common 
stock; the Company would then hold the CEG preferred stock. The Agreement 
further provided that after effecting any exchange of CEG preferred stock for 
the Company's common stock, such common stock would be restricted from 
trading for a period of 24 months following the exchange (see Note 15). 

   Effective August 1, 1995, the Company adopted The Fonda Group, Inc. Stock 
Appreciation Unit Plan (the "Plan"). The Plan provides for the granting of up 
to 200,000 units to key executives of the Company. A grantee is entitled to 
the appreciation in a unit's value from the date of the grant to the date of 
its redemption. Unit value is based upon a formula consisting of net income 
and book value criteria. Grants vest over a five year period. Effective for 
the years ended July 30, 1995 and July 28, 1996, the Company granted 5,850 
and 9,500 stock appreciation rights, respectively, at a value of $176,000 and 
$341,000, respectively, on the dates of grant. During the year ended July 28, 
1996, the Company recorded compensation expense of $100,000. 

10. INCOME TAXES 

   The provision (benefit) for income taxes consists of the following (in 
thousands): 

<TABLE>
<CAPTION>
                       YEARS ENDED 
            -------------------------------- 
              JULY 31,   JULY 30,   JULY 28, 
                1994       1995       1996 
            ---------- ---------- ---------- 
<S>         <C>        <C>        <C>
Current: 
  Federal  .    $ 48     $ 2,577     $1,526 
  State  ...      29         698        441 
            ---------- ---------- ---------- 
                  77       3,275      1,967 
            ---------- ---------- ---------- 
Deferred: 
  Federal  .     128      (1,381)       423 
  State  ...      34        (309)       110 
            ---------- ---------- ---------- 
                 162      (1,690)       533 
            ---------- ---------- ---------- 
                $239     $ 1,585     $2,500 
            ========== ========== ========== 
</TABLE>

                              F-13           
<PAGE>
                            THE FONDA GROUP, INC. 
                  NOTES TO FINANCIAL STATEMENTS -- CONTINUED 

 10. INCOME TAXES--(CONTINUED) 

   Deferred income taxes reflect the tax effects of temporary differences 
between the carrying amounts of assets and liabilities for financial 
reporting and income tax purposes. Deferred tax assets (liabilities) result 
from temporary differences as follows (in thousands): 

<TABLE>
<CAPTION>
                                                            JULY 30,   JULY 28, 
                                                              1995       1996 
                                                          ---------- ---------- 
<S>                                                       <C>        <C>
Deferred tax assets: 
  Capitalized inventory costs  ...........................  $   523    $   881 
  Allowance for doubtful accounts receivable  ............      164        180 
  Accruals for health insurance and other employee 
  benefits  ..............................................      583      1,824 
  Inventory and sales related reserves  ..................      748        662 
  Pension reserve  .......................................      678      1,158 
  Other  .................................................      819      1,495 
                                                          ---------- ---------- 
                                                              3,515      6,200 
Deferred tax liabilities: 
  Depreciation  ..........................................   (1,010)    (3,209) 
                                                          ---------- ---------- 
                                                            $ 2,505    $ 2,991 
                                                          ========== ========== 
</TABLE>

   A reconciliation of the income tax provision to the amount computed using 
the Federal statutory rate is as follows (in thousands): 

<TABLE>
<CAPTION>
                                                         YEAR ENDED 
                                             -------------------------------- 
                                               JULY 31,   JULY 30,   JULY 28, 
                                                 1994       1995       1996 
                                             ---------- ---------- ---------- 
<S>                                          <C>        <C>        <C>
Income tax at statutory rate ................    $167      $1,281     $2,076 
State income taxes (net of Federal benefit)        58         232        365 
Other .......................................      14          72         59 
                                             ---------- ---------- ---------- 
                                                 $239      $1,585     $2,500 
                                             ========== ========== ========== 
</TABLE>

11. LEASES 

   The Company leases facilities and equipment under operating leases. Future 
minimum payments under noncancellable operating leases with remaining terms 
of one year or more are (in thousands): 

<TABLE>
<CAPTION>
  YEAR ENDING 
    JULY, 
    --------- 
    <S>       <C>
    1997...... $ 2,099 
    1998......   1,209 
    1999......     925 
    2000......     861 
    2001......     825 
    Thereafter   4,513 
              -------- 
               $10,432 
              ======== 
</TABLE>

   Rent expense was $1,114,000, $1,150,000 and $1,775,000 during the years 
ended July 31, 1994, July 30, 1995 and July 28, 1996, respectively. 

                              F-14           
<PAGE>
                            THE FONDA GROUP, INC. 
                  NOTES TO FINANCIAL STATEMENTS -- CONTINUED 

 12. RELATED PARTY TRANSACTIONS 

   The Company subleased a portion of a building in Jacksonville, Florida 
from Four M prior to January 1, 1995. Effective January 1, 1995, the Company 
leases the entire building from its majority stockholder. Annual payments 
under the lease are approximately $167,000 plus annual increases based on 
changes in the consumer price index, through December 31, 2014. A portion of 
the premises is subleased to Four M. Net rent expense was $167,000, $108,000 
and $115,000 during the years ended July 31, 1994, July 30, 1995 and July 28, 
1996, respectively. 

   Included in net sales for the year ended July 28, 1996 is $1,944,000 of 
sales to CEG. 

   During the period that the Company was owned by Four M, the Company was 
charged a management fee by Four M for certain general and administrative 
services. Management fees were $442,000 and $544,000 during the years ended 
July 31, 1994 and July 30, 1995, respectively. These fees were based on the 
following: (i) the time allocated by certain Four M corporate personnel to 
Company matters and (ii) a pro rata amount for various expenses such as 
insurance, directors' fees, and other miscellaneous expenses. At any point in 
time there were seven to ten Four M individuals who performed various 
functions on behalf of the Company, each allocating between 25% and 75% of 
their time to the Company. The Company believes that the allocation methods 
used for Four M's charges are reasonable and include all expenses that Four M 
incurred on the Company's behalf. 

13. EMPLOYEE BENEFIT PLANS 

   RETIREMENT SAVINGS PLAN -- The Company provides two 401(k) savings and 
investment plans for the benefit of certain employees. Employee contributions 
are matched at the discretion of the Company. Contributions to these plans 
were $0, $41,000 and $380,000 during the years ended July 31, 1994, July 30, 
1995 and July 28, 1996, respectively. 

   PENSION PLANS -- The Company makes contributions, at a defined rate per 
hour worked, to pension plans for its union employees. Contributions to these 
plans were $326,000, $862,000 and $1,309,000 during the years ended July 31, 
1994, July 30, 1995 and July 28, 1996, respectively. 

   The Company provides its eligible employees with retirement and disability 
income benefits under insured defined benefit pension plans. Plans are 
maintained for union and non-union employees. Pension costs are based upon 
the actuarially determined normal costs plus interest on and amortization of 
the unfunded liabilities. The Company's policy is to fund annually the 
minimum contributions required by applicable regulations. 

   The net pension cost is computed as follows for the years ended July 30, 
1995 and July 28, 1996 (in thousands): 

<TABLE>
<CAPTION>
                                    1995                            1996 
                      ------------------------------- ------------------------------- 
                        ASSETS EXCEED    ACCUMULATED    ASSETS EXCEED    ACCUMULATED 
                         ACCUMULATED   BENEFITS EXCEED   ACCUMULATED   BENEFITS EXCEED 
                          BENEFITS         ASSETS         BENEFITS         ASSETS 
<S>                   <C>             <C>             <C>             <C>
Service cost .........      $188            $ 81            $ 464           $ 267
Interest cost.........       119              85              264             191   
Return on Plan 
 Assets...............       (54)            (69)            (129)           (184) 
                      --------------- --------------- --------------- --------------- 
Net pension cost......      $253            $ 97            $ 599           $ 274 
                      =============== =============== =============== =============== 
</TABLE>

                              F-15           
<PAGE>
                            THE FONDA GROUP, INC. 
                  NOTES TO FINANCIAL STATEMENTS -- CONTINUED 

13. EMPLOYEE BENEFIT PLANS--(CONTINUED) 

   The funded status of the plans at July 30, 1995 and July 28, 1996 is as 
follows (in thousands): 

<TABLE>
<CAPTION>
                                           1995                            1996 
                             ------------------------------- ------------------------------- 
                               ASSETS EXCEED    ACCUMULATED    ASSETS EXCEED    ACCUMULATED 
                                ACCUMULATED   BENEFITS EXCEED   ACCUMULATED   BENEFITS EXCEED 
                                 BENEFITS         ASSETS         BENEFITS         ASSETS 
<S>                          <C>             <C>             <C>             <C>
Accomulated benefit obligation:
 Vested......................     $  935          $2,102          $1,307          $2,964  

 Non-Vested..................         24               6              35              33 
                             --------------- --------------- --------------- --------------- 
Total........................     $  959          $2,108          $1,342          $2,997 
                             =============== =============== =============== =============== 
Projected benefit 
 obligation..................     $3,047          $2,108          $4,011          $2,997 
Plan assets at fair value, 
 primarily common stocks and 
 government obligations......      1,178           1,468           1,523           1,916 
                             --------------- --------------- --------------- --------------- 
Projected benefit obligation 
 in excess of plan assets ...     $1,869          $  640          $2,488          $1,081 
                             =============== =============== =============== =============== 
</TABLE>

   The actuarial present values of benefits shown above as accumulated 
benefit obligation and projected benefit obligation were determined using a 
discount rate of 8% for pre-retirement and post-retirement benefits and an 
assumed rate of increase in compensation levels of 6%. The expected rate of 
return is assumed to be 8%. 

14. COMMITMENTS 

   In connection with the Hoffmaster business acquisition (see Note 3), the 
Company assumed an annual commitment to purchase 15,500, 10,500, and 10,500 
tons of tissue paper in 1997, 1998 and 1999, respectively. This commitment is 
in excess of the Company's projected requirements. The price per ton will be 
based on market rates, less applicable rebates. As such, the Company has 
recorded a reserve of $3,890,000 as part of purchase accounting. $313,000 and 
$2,077,000 of this reserve was utilized during the years ended July 30, 1995 
and July 28, 1996, respectively. 

   The Company also has commitments to purchase paperboard inventory from 
three major vendors. The total annual commitment is for the purchase of 
49,200 tons of inventory through April 2001. The price per ton will be based 
on market rates, less applicable rebates. 

15. SUBSEQUENT EVENTS 

   The Asset Purchase Agreement, dated March 22, 1996, among James River, CEG 
and the Company provided for a purchase price adjustment based upon a closing 
date balance sheet. After negotiation, on February 27, 1997, the Company and 
James River consummated a settlement which has been accounted for as a 
reduction of the purchase price to $13.1 million. As part of this settlement, 
the James River note was reduced to $2.2 million. In addition, on February 
27, 1997, the Company loaned to its affiliate, CEG, $2.6 million for five 
years at an interest rate of 10% to enable it to extinguish its outstanding 
debt and preferred stock with James River. 

   On February 27, 1997, the Company issued $120 million aggregate principal 
amount of 9 1/2% Senior Subordinated Notes due 2007 (the "Notes"). Interest 
is payable semi-annually in arrears on March 1 and September 1 of each year 
beginning September 1, 1997. Proceeds from the issuance of the Notes were 
primarily used to retire existing indebtedness of the Company. The Company 
incurred extraordinary 

                              F-16           
<PAGE>
                            THE FONDA GROUP, INC. 
                  NOTES TO FINANCIAL STATEMENTS -- CONTINUED 

expenses in connection with the repayment of debt consisting of the write-off 
of unamortized debt issuance costs related to the debt being repaid, 
elimination of the unamortized discount on debt being repaid, and prepayment 
penalties on early retirement of debt totalling approximately $6.0 million. 
The after-tax effect of this extraordinary item was $3.5 million (net income 
taxes of $2.5 million). 

   On June 2, 1997, the Company completed the acquisition of all of the 
outstanding capital stock of Heartland Mfg. Corp., a privately owned 
manufacturer of paper plates, for a purchase price of $12.7 million. 

   On June 16, 1997, the Company completed the acquisition of certain assets 
of Tenneco, Inc. relating to the manufacture of placements and other 
disposable tabletop products for a purchase price of $7.0 million, subject to 
working capital adjustment. 

                              F-17           
<PAGE>
                         INDEPENDENT AUDITORS' REPORT 

Board of Directors 
The Fonda Group, Inc. 

   We have audited the accompanying statements of operations and cash flows 
of Scott Foodservice Division of Scott Paper Company ("Hoffmaster") (see Note 
1) for the years ended December 31, 1994 and 1993 and for the three months 
ended March 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 results of operations and cash flows of Hoffmaster for the 
years ended December 31, 1994 and 1993 and for the three months ended March 
30, 1995 in conformity with generally accepted accounting principles. 

                                            DELOITTE & TOUCHE LLP 

Milwaukee, Wisconsin 
June 4, 1997 

                              F-18           
<PAGE>
                                  HOFFMASTER 
                           STATEMENTS OF OPERATIONS 

<TABLE>
<CAPTION>
                                                   THREE MONTHS ENDED         YEARS ENDED 
                                                     MARCH 30, 1995          DECEMBER 31, 
                                                  ------------------ --------------------------- 
                                                                          1994          1993 
                                                                     ------------- ------------- 
<S>                                               <C>                <C>           <C>
Net sales.........................................    $13,363,000      $62,896,000   $63,386,000 
Cost of goods sold ...............................     10,270,000       44,175,000    46,793,000 
                                                  ------------------ ------------- ------------- 
  Gross profit....................................      3,093,000       18,721,000    16,593,000 
                                                  ------------------ ------------- ------------- 
Operating expenses: 
 Selling..........................................      2,284,000       10,633,000    10,674,000 
 General and administrative.......................      1,058,000        5,205,000     5,606,000 
                                                  ------------------ ------------- ------------- 
  Total operating expenses........................      3,342,000       15,838,000    16,280,000 
                                                  ------------------ ------------- ------------- 
(Loss) income from operations.....................    $  (249,000)     $ 2,883,000   $   313,000 
                                                  ================== ============= ============= 
Pro Forma Disclosure of Net (Loss) Income: 
Loss (income) before income tax (benefit) 
 expense..........................................    $  (249,000)     $ 2,883,000   $   313,000 
Pro forma income tax (benefit) expense............       (100,000)       1,153,000       125,000 
                                                  ------------------ ------------- ------------- 
Net (loss) income ................................    $  (149,000)     $ 1,730,000   $   188,000 
                                                  ================== ============= ============= 
</TABLE>

                      See notes to financial statements. 

                              F-19           
<PAGE>
                                  HOFFMASTER 
                           STATEMENTS OF CASH FLOWS 

<TABLE>
<CAPTION>
                                               THREE MONTHS ENDED         YEARS ENDED 
                                                 MARCH 30, 1995          DECEMBER 31, 
                                              ------------------ --------------------------- 
                                                                      1994          1993 
                                                                 ------------- ------------- 
<S>                                           <C>                <C>           <C>
Operating activities: 
 (Loss) income from operations................    $  (249,000)     $ 2,883,000   $   313,000 
 Adjustments to reconcile (loss) income from 
  operations to net cash provided by (used 
 in)  operating activities: 
   Loss on disposal of assets.................             --           11,000       700,000 
   Depreciation ..............................        271,000        1,085,000     1,218,000 
   Changes in assets and liabilities: 
    Accounts receivable.......................     (2,973,000)        (104,000)    1,778,000 
    Inventories...............................       (592,000)       1,623,000       (74,000) 
    Other current assets......................         (1,000)          (2,000)      124,000 
    Accounts payable and accrued expenses ....        871,000          202,000       810,000 
    Other liabilities.........................       (693,000)         195,000      (302,000) 
                                              ------------------ ------------- ------------- 
    Net cash provided by (used in) operating 
     activities...............................     (3,366,000)       5,893,000     4,567,000 
                                              ------------------ ------------- ------------- 
Investing activities: 
 Capital expenditures.........................             --          (45,000)     (270,000) 
                                              ------------------ ------------- ------------- 
Financing activities: 
 Net advances (payments) from Parent .........      3,366,000       (6,166,000)   (4,009,000) 
                                              ------------------ ------------- ------------- 
Net increase (decrease) in cash...............              0         (268,000)      268,000 
Cash, beginning of period.....................              0          268,000             0 
                                              ------------------ ------------- ------------- 
Cash, end of period...........................    $         0      $         0   $   268,000 
                                              ================== ============= ============= 
</TABLE>

                      See notes to financial statements. 

                              F-20           
<PAGE>
                                  HOFFMASTER 
                        NOTES TO FINANCIAL STATEMENTS 

1. BUSINESS DESCRIPTION AND ORGANIZATION 

   Hoffmaster (the "Company") is a manufacturer of a wide range of specialty 
tabletop products for the food service market. The Company was a division of 
Scott Paper Company (the "Parent") until March 30, 1995 (see Note 6). 

   The accompanying financial statements have been prepared from the separate 
records maintained by the Company and may not necessarily be indicative of 
the conditions that would have existed if the Company had been operated as an 
unaffiliated entity. 

2. SIGNIFICANT ACCOUNTING POLICIES 

   DEPRECIATION -- Depreciation is computed by use of the straight-line 
method over the estimated useful lives of the assets. 

   PRO FORMA INCOME TAXES -- As a division of the Parent, the Company was not 
allocated a portion of the Parent's provision for income taxes. Pro forma 
income taxes are provided in accordance with Statement of Financial 
Accounting Standards No. 109 "Accounting for Income Taxes" using currently 
enacted statutory rates to estimate the tax effects. 

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

2. LEASES 

   The Company leases equipment under operating leases. Future minimum 
payments under noncancellable operating leases with remaining terms of one 
year or more are: 

<TABLE>
<CAPTION>
 YEAR ENDING 
DECEMBER, 
- ------------- 
<S>           <C>
1995..........  $385,000 
1996..........   277,000 
1997..........   175,000 
              ---------- 
                $837,000 
              ========== 
</TABLE>

   Rent expense was $83,000, $251,000 and $347,000 for the three months ended 
March 30, 1995 and for the years ended December 31, 1994 and 1993, 
respectively. 

                              F-21           
<PAGE>
 3. RELATED PARTY TRANSACTIONS 

   The Parent charges the Company fees for certain corporate services. These 
charges are recorded within operating expenses as follows: 

<TABLE>
<CAPTION>
                             THREE MONTHS ENDED YEARS ENDED DECEMBER 31, 
                               MARCH 30, 1995       1994         1993 
                                                  --------     --------
<S>                         <C>                <C>          <C>
Net sales...................     $   (1,000)     $   (9,000)  $ (563,000) 
Cost of sales...............             --          64,000      278,000 
Selling: 
 Field Sales payroll........        757,000       3,254,000    3,837,000 
 Marketing..................             --           5,000      187,000 
 Other......................        236,000       1,615,000    1,027,000 
General and administrative: 
 Distribution...............          2,000           1,000        5,000 
 Administration.............        280,000       1,643,000    2,034,000 
                            ------------------ ------------ ------------ 
                                 $1,274,000      $6,573,000   $6,805,000 
                            ================== ============ ============ 
</TABLE>

   All charges, with the exception of administration charges, are direct 
charges allocated by the Parent based upon a specific identification method. 
Administration charges primarily represent information system charges 
allocated by the Parent based upon usage time and employee benefits that are 
allocated based on salary and headcount. The Company believes that the 
allocation methods for Parent charges are reasonable and include all the 
expenses that the Parent incurred on the Company's behalf. 

   In addition, the Company purchased raw materials, at cost, from an 
affiliate of $97,000, $458,000 and $969,000 in for the three months ended 
March 30, 1995 and for the years ended December 31, 1994 and 1993, 
respectively. 

4. EMPLOYEE BENEFIT PLANS 

   RETIREMENT SAVINGS PLAN -- The Company provides a 401(k) savings and 
investment plan for the benefit of certain employees. Employee contributions 
are matched at the discretion of the Company. Contributions to these plans 
were $34,000, $210,000 and $169,000 for the three months ended March 30, 1995 
and for the years ended December 31, 1994 and 1993, respectively. 

   PENSION PLANS -- The Company makes contributions, at a defined rate per 
hour worked, to pension plans for its union employees. Contributions to these 
plans were $322,000, $1,504,000 and $1,367,000 for the three months ended 
March 30, 1995 and for the years ended December 31, 1994 and 1993, 
respectively. 

5. COMMITMENTS 

   The Company has a commitment to purchase specified quantities of raw 
materials in excess of the Company's projected requirements through 1999. 
Such commitment was assumed as part of the acquisition of the Company (see 
Note 6). 

6. SUBSEQUENT EVENTS 

   On March 31, 1995, the Company was acquired by The Fonda Group, Inc. 

                              F-22           
<PAGE>
                         INDEPENDENT AUDITORS' REPORT 

Board of Directors 
The Fonda Group, Inc. 

   We have audited the accompanying statements of operations and cash flows 
of Chesapeake Consumer Products Company (see Note 1) for the year ended 
December 29, 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 audit. 

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

   In our opinion, such financial statements present fairly, in all material 
respects, the results of operations and cash flows of Chesapeake Consumer 
Products Company for the year ended December 29, 1995 in conformity with 
generally accepted accounting principles. 

                                          DELOITTE & TOUCHE LLP 

Milwaukee, Wisconsin 
January 17, 1997 

                              F-23           
<PAGE>
                     CHESAPEAKE CONSUMER PRODUCTS COMPANY 
                           STATEMENT OF OPERATIONS 

<TABLE>
<CAPTION>
                                   YEAR ENDED 
                                  DECEMBER 29, 
                                      1995 
                                -------------- 
<S>                             <C>
Net sales ......................  $48,418,000 
Cost of goods sold .............   38,553,000 
                                -------------- 
 Gross profit ..................    9,865,000 
                                -------------- 
Operating expenses: 
 Selling .......................    7,057,000 
 General and administrative  ...    2,089,000 
 Management fee ................      373,000 
                                -------------- 
 Total operating expenses  .....    9,519,000 
                                -------------- 
Income from operations .........      346,000 
INTEREST--PARENT: 
 Income ........................     (151,000) 
 Expense .......................    1,998,000 
                                -------------- 
Loss before income tax benefit     (1,501,000) 
Income tax benefit .............      515,000 
                                -------------- 
Net loss .......................  $  (986,000) 
                                ============== 
</TABLE>

                      See notes to financial statements. 

                              F-24           
<PAGE>
                     CHESAPEAKE CONSUMER PRODUCTS COMPANY 
                           STATEMENT OF CASH FLOWS 

<TABLE>
<CAPTION>
                                                                                   YEAR ENDED 
                                                                                  DECEMBER 29, 
                                                                                      1995 
                                                                                -------------- 
<S>                                                                             <C>
Operating activities: 
 Net loss ......................................................................  $  (986,000) 
 Adjustments to reconcile net loss to net cash provided by operating 
 activities: 
     Depreciation ..............................................................    1,362,000 
     Gain on disposal of assets ................................................       (4,000) 
     Provision for doubtful accounts ...........................................       38,000 
     Deferred income taxes .....................................................      187,000 
     Changes in assets and liabilities: 
       Accounts receivable .....................................................      599,000 
       Inventories .............................................................     (669,000) 
       Due from Parent .........................................................     (632,000) 
       Other current assets ....................................................      135,000 
       Accounts payable ........................................................      309,000 
       Accrued payroll and related taxes .......................................     (172,000) 
       Other accrued expenses ..................................................     (193,000) 
       Other liabilities .......................................................       52,000 
                                                                                -------------- 
        Net cash provided by operating activities ..............................       26,000 
                                                                                -------------- 
Investing activities: 
 Capital expenditures ..........................................................   (2,053,000) 
 Proceeds from disposal of assets ..............................................       21,000 
                                                                                -------------- 
         Net cash used in investing activities .................................   (2,032,000) 
                                                                                -------------- 
Financing activities-- 
 Net advances from Parent ......................................................    2,000,000 
                                                                                -------------- 
Net decrease in cash ...........................................................       (6,000) 
Cash, beginning of year ........................................................       69,000 
                                                                                -------------- 
Cash, end of year ..............................................................  $    63,000 
                                                                                ============== 
</TABLE>

                      See notes to financial statements. 

                              F-25           
<PAGE>
                     CHESAPEAKE CONSUMER PRODUCTS COMPANY 
                        NOTES TO FINANCIAL STATEMENTS 

1. BUSINESS DESCRIPTION AND ORGANIZATION 

   Chesapeake Consumer Products Company (the "Company") is a manufacturer, 
distributor and decorative marketer of specialty disposable table top 
products, primarily for the North American institutional and retail markets. 
The Company was a wholly-owned subsidiary of Chesapeake Corporation (the 
"Parent") until December 30, 1995 (see Note 8). 

   The accompanying financial statements have been prepared from the separate 
records maintained by the Company and are not necessarily indicative of the 
conditions that would have existed if the Company had been operated as an 
unaffiliated entity. 

2. SIGNIFICANT ACCOUNTING POLICIES 

   DEPRECIATION -- Depreciation is computed by use of the straight-line 
method over the estimated useful lives of the assets. 

   INCOME TAXES -- Deferred income taxes are provided on the differences 
between the basis of assets and liabilities for financial reporting and 
income tax purposes using presently enacted tax rates. The operating results 
of the Company are included in the consolidated federal income tax return of 
the Parent. In accordance with a tax sharing arrangement between the Company 
and the Parent, the Company's allocated current federal income tax benefit is 
determined on a stand alone basis. The Company files separate state income 
tax returns. 

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

   FISCAL YEAR -The 1995 fiscal year is a fifty-two week period ended 
December 29. The 1995 fiscal year ended on December 29 due to the acquisition 
of the Company (see Note 8). 

3. CONCENTRATION OF CREDIT RISK 

   Sales to one customer amounted to 11.3% of net sales. 

4. INCOME TAXES 

   The Company's operations are included in the consolidated federal tax 
filings of the Parent. Therefore, the Company's provision for income taxes is 
based on an allocation from the Parent. The provision (benefit) for income 
taxes is as follows: 

<TABLE>
<CAPTION>
<S>                <C>
 Current: 
  Federal .........  $(697,000) 
  State ...........     (5,000) 
                   ------------ 
                      (702,000) 
Deferred--Federal .    187,000 
                   ------------ 
                     $(515,000) 
                   ============ 
</TABLE>

                              F-26           
<PAGE>
 5. LEASES 

   The Company leases certain facilities and equipment under operating 
leases. Future minimum payments under noncancellable operating leases with 
remaining terms of one year or more are: 

<TABLE>
<CAPTION>
 YEAR ENDING 
DECEMBER, 
- ------------- 
<S>           <C>
  1996 .......  $215,000 
  1997 .......   143,000 
  1998 .......     4,000 
              ---------- 
                $362,000 
              ========== 
</TABLE>

   Rent expense was $280,000. 

6. RELATED PARTY TRANSACTIONS 

   The Parent charges the Company fees for certain corporate services. These 
charges are recorded within operating expenses as follows: 

<TABLE>
<CAPTION>
<S>                                                            <C>
Management fee................................................. $  373,000 
Employee benefits .............................................    183,000 
Employer share of health, dental and other employee insurances     175,000 
General and other insurances ..................................    112,000 
Workers compensation insurance ................................    112,000 
Legal, audit and bank fees ....................................     76,000 
Contributions .................................................     30,000 
Other .........................................................     23,000 
                                                               ----------- 
                                                                $1,084,000 
                                                               =========== 
</TABLE>

   Management fees were charged by the Parent to the Company based on a 
percentage of sales of the Company. Employee benefits and related insurance 
costs were charged by the Parent based upon premiums and claims experience 
and general insurance (primarily business interruption) was allocated based 
on a percentage of sales. The Company believes that the allocation methods 
used for Parent charges are reasonable and include all the expenses that the 
Parent incurred on the Company's behalf. 

   In addition, the Company purchased inventory, at cost plus 23%, from an 
affiliate in the amount of $945,000 in 1995. Inventory purchased consisted 
primarily of goods produced by the affiliate for sale by the Company. The 
Company also sold inventory to this affiliate, at cost, in the amount of 
$118,000 in 1995. This inventory consisted primarily of raw materials used by 
the affiliate to produce a portion of those goods that are purchased by the 
Company. 

   The Parent provides all of the Company's cash requirements, and cash 
receipts are transferred to the Parent. The Parent paid the Company $151,000 
in interest in 1995 on the intercompany balance due from Parent. 

7. EMPLOYEE BENEFIT PLANS 

   RETIREMENT SAVINGS PLAN -- The Parent provides a 401(k) savings and 
investment plan for the benefit of certain employees of the Company. Employee 
contributions are matched at the discretion of the Parent. Contributions to 
these plans were $53,000 in 1995. 

   PENSION PLANS -- The Parent provides a defined benefit plan for the union 
employees of the Company. Benefits are calculated as stipulated in the union 
contract and vest after five years of service. Contributions to the plan are 
made by the Parent. Hourly pension expense was $102,000 in 1995. 

                              F-27           
<PAGE>
    In addition, the Parent provides a defined benefit plan for the salaried 
employees of the Company. Benefits are determined based on an employee's 
average earnings and years of service as stipulated in the Plan. 
Contributions to the plan are made by the Parent. Salaried pension expense 
was $0 in 1995. 

   OTHER PLANS -- The Parent provides a stock purchase plan for its employees 
and matches employee contributions to the plan at a percentage rate specified 
in the plan. Contributions to the stock purchase plan were $6,000 in 1995. 

   The Parent sponsors a plan which includes Company employees and provides 
post-retirement benefits to certain former employees of the Company. The 
amount of the accrued post-retirement benefit, as allocated to the Company by 
the Parent, was $144,000 in 1995. 

   For all of the above plans and benefits, contributions were made by the 
Parent and allocated to the Company and are included in the amounts disclosed 
in Note 6. 

   The Company provides incentive and gain sharing programs for its 
employees. Contributions to these plans was $212,000 in 1995. 

8. SUBSEQUENT EVENT 

   Effective December 29, 1995, all of the common stock of the Company was 
purchased by The Fonda Group, Inc. 

                              F-28           
<PAGE>
   NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY 
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS, AND, IF GIVEN 
OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS 
HAVING BEEN AUTHORIZED. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL 
OR THE SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN THE 
SECURITIES TO WHICH IT RELATES OR ANY OFFER TO SELL OR THE SOLICITATION OF AN 
OFFER TO BUY SUCH SECURITIES IN ANY CIRCUMSTANCES IN WHICH SUCH OFFER OR 
SOLICITATION IS UNLAWFUL. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY 
SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION 
THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE COMPANY SINCE THE DATE 
HEREOF OR THAT ANY INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY TIME 
SUBSEQUENT TO ITS DATE. 

                              TABLE OF CONTENTS 

<TABLE>
<CAPTION>
                                            PAGE 
                                         -------- 
<S>                                      <C>
Available Information ...................     2 
Prospectus Summary ......................     3 
Risk Factors ............................    14 
Use of Proceeds .........................    19 
The Exchange Offer ......................    20 
The Company .............................    28 
Capitalization ..........................    30 
Selected Historical Financial Data  .....    31 
Unaudited Pro Forma Condensed Financial 
 Data ...................................    33 
Management's Discussion and Analysis 
 of Financial Condition and Results 
 of Operations ..........................    38 
Business ................................    43 
Management ..............................    53 
Principal Stockholders ..................    56 
Certain Relationships and Related 
 Transactions ...........................    57 
Description of New Notes ................    57 
Description of Certain Indebtedness  ....    80 
Description of Capital Stock ............    81 
Plan of Distribution ....................    82 
Legal Matters ...........................    83 
Experts .................................    83 
Change in Certifying Accountants  .......    84 
Index to Financial Statements ...........   F-1 
</TABLE>

                            THE FONDA GROUP, INC. 

                            OFFER TO EXCHANGE ITS 
                            9 1/2% SERIES B SENIOR 
                         SUBORDINATED NOTES DUE 2007 
                          WHICH HAVE BEEN REGISTERED 
                           UNDER THE SECURITIES ACT 
                            FOR ANY AND ALL OF ITS 
                                 OUTSTANDING 
                            9 1/2% SERIES A SENIOR 
                         SUBORDINATED NOTES DUE 2007 

                                  PROSPECTUS 



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission