MCMS INC
10-K, 1998-11-09
ELECTRONIC COMPONENTS, NEC
Previous: MERRIMAC SERIES, PRE 14A, 1998-11-09
Next: CENTRAL AMERICAN EQUITIES INC, 10SB12G/A, 1998-11-09



                                
        UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                

                            Form 10-K


      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934
                                
           For the Fiscal Year Ended September 3, 1998
                                
                Commission File Number: 333-50981
                                
                                
                           MCMS, Inc.
     (Exact name of registrant as specified in its charter)
                                
                              Idaho
                  (State or other jurisdiction
                of incorporation or organization)
                                
                           82-0480109
                        (I.R.S. Employer
                       Identification No.)
                                
             16399 Franklin Road, Nampa, Idaho 83687
  (Address, including Zip Code, of principal executive offices)
                                
                         (208) 898-2600
      (Registrant's telephone number, including area code)
                                
   Securities registered pursuant to Section 12(g) of the Act:
                              None
                                
  Indicate by check mark whether the registrant (1) has filed all
reports  required  to be filed by Section  13  or  15(d)  of  the
Securities  Exchange Act of 1934 during the preceding 12  months,
and (2) has been subject to such filing requirements for the past
90 days.  Yes X    No

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

   The aggregate market value of the registrant's voting and non-
voting  common stock held by non-affiliates of the registrant  as
of September 3, 1998 was approximately $12 million.

     The number of shares outstanding of each of the issuer's
classes of common stock on September 3, 1998 was as follows:

Class A Common Stock:     3,261,177
Class B Common Stock:       863,823
Class C Common Stock:       874,999

<PAGE>

PART I
______

ITEM 1.     BUSINESS

      The  following  discussion contains trend  information  and
other  forward-looking statements that involve a number of  risks
and  uncertainties. The actual results of MCMS, Inc.  ("MCMS  or
the  Company")  could differ materially from  MCMS's  historical
results  of operations and those discussed in the forward-looking
statements.  Factors that could cause actual  results  to  differ
materially are included, but are not limited to, those identified
in  "Item  7.  Management's Discussion and Analysis of  Financial
Condition and Results of Operations-Certain Factors."

     MCMS is a leading electronics manufacturing services ("EMS")
provider serving original equipment manufacturers ("OEMs") in the
networking,  telecommunications,  computer  systems   and   other
rapidly  growing sectors of the electronics industry. The Company
offers a broad range of capabilities and manufacturing management
services,  including product design and prototype  manufacturing;
materials procurement and inventory management; the manufacturing
and testing of printed circuit board assemblies ("PCBAs"), memory
modules   and   systems;   quality   assurance;   and   end-order
fulfillment.   By   delivering  this   comprehensive   range   of
manufacturing  and  customer  service  capabilities  through  its
strategically located facilities in the United States,  Asia  and
Europe,  the  Company enables its OEM customers  to  focus  their
capital  and  resources on their core competencies  of  research,
product development, marketing and sales.
     
     The  Company's principal operations were established in 1984
as  the  Memory  Applications Group of  Micron  Technology,  Inc.
("MTI").  The  Company  began providing electronic  manufacturing
services  to  external customers in 1989, was incorporated  as  a
wholly owned subsidiary of MTI in 1992 and became a wholly  owned
subsidiary  of  Micron  Electronics, Inc.  ("MEI"),  which  is  a
majority owned subsidiary of MTI, in 1995.
     
       On   February   26,  1998,  the  Company   consummated   a
recapitalization (the "Recapitalization") pursuant to an  Amended
and  Restated Recapitalization Agreement dated as of February  1,
1998  (as amended, the "Recapitalization Agreement") by and among
MEI, MEI California, Inc. ("MEIC"), a wholly owned subsidiary  of
MEI,  Cornerstone  Equity Investors IV, L.P. ("Cornerstone")  and
the  Company.   Pursuant  to  the Recapitalization,  the  Company
redeemed  from MEIC 90% of the then outstanding common  stock  of
the  Company.    In  order  to finance the Recapitalization,  the
Company: (i) issued $145.0 million in aggregate principal  amount
of  9 3/4% Senior Subordinated Notes due 2008, (ii) issued  $30.0
million  in aggregate principal amount of Floating Interest  Rate
Subordinated  Term  Securities due  2008,  (iii)  issued  250,000
shares  of  redeemable preferred stock ($25.0 million liquidation
preference),  and (iv) received an equity contribution  of  $61.2
million in cash from Cornerstone and other investors (v) and used
$3.3 million of its own cash.  The Company used these proceeds to
purchase 90% of the then outstanding common stock of the  Company
from  MEIC  for $249.2 million, fund $15.0 million in transaction
related  fees and expenses,  and repay $0.3 million  of  existing
indebtedness.   MEIC  retained  a  10%  equity  interest  in  the
Company.

Manufacturing Services and Capabilities

     The  Company provides a comprehensive array of manufacturing
services which require the Company and its OEM customers to  make
a   substantial  investment  of  time  and  resources  in   their
relationships. The Company becomes an integral partner with  OEMs
who are evolving toward a new paradigm of "virtual" manufacturing
in  which  the  OEMs maintain no internal production capabilities
and  rely  solely on EMS providers for a comprehensive  array  of
manufacturing services. The Company believes that this  trend  in
which  OEMs  outsource increasing levels of  their  manufacturing
requirements  to EMS providers should continue, as  OEMs  realize
the  benefits of focusing on their core competencies of  research
and   development,  and  sales  and  marketing.   The   Company's
manufacturing services, which are provided on both a turnkey  and
consignment basis, include:
     
Pre-production Services
     
     The   Company's   pre-production  electronics  manufacturing
services  include  product development and materials  procurement
and inventory management.
     
     -    Product Development.  The Company's product development
group interacts frequently with OEM customers early in the design
process to optimize product design and product manufacturability.
For  each  project,  MCMS creates a design strategy  based  on  a
particular  customer's requirements, product  attributes,  design
guidelines  and previous experience with similar products.  After
design, the Company often provides quick-turn prototype assembly.
By participating in product design and prototype development, the
Company   reduces  an  OEM's  manufacturing  costs,   accelerates
time-to-volume  production and ensures that new  designs  can  be
properly tested at a reasonable cost.

                                2

<PAGE>

     -     Materials  Procurement and Inventory  Management.  The
Company  provides a broad range of materials management  services
and  works  in  partnership with key component manufacturers  and
distributors through procurement and the deployment  of  programs
such  as schedule sharing, electronic data interface and Internet
links.   In  addition,  the  Company has  consignment  and  other
just-in-time  inventory programs in place with a  number  of  its
suppliers  pursuant  to which such suppliers consign  or  deliver
materials  and  components to the Company  for  purchase  by  the
Company as and if necessary to meet manufacturing requirements.
     
Manufacturing and Test Services
     
     The   majority  of  the  printed  circuit  board  assemblies
("PCBA")  manufactured by MCMS utilize surface  mount  technology
("SMT")  interconnection technology or a combination of  SMT  and
pin-through-hole interconnection technologies. In  addition,  the
Company has expertise in such advanced technologies as flip  chip
assembly, ball grid array ("BGA") and micro BGA. The Company also
offers   a   comprehensive  range  of  test  services,  including
automated  in-circuit  and x-ray testing of  PCBAs,  as  well  as
functional  and  environmental stress testing of both  PCBAs  and
system level assemblies. MCMS, in conjunction with its customers,
either   fabricates  or  procures  test  hardware  and   develops
application-specific test software.  The Company  employs,  where
practicable,   a   standard   manufacturing   platform   at   all
manufacturing facilities. This standardization allows the Company
to deliver consistent product quality on a worldwide basis to its
OEM customers.
     
Memory Module Assembly
     
     The Company is a leading provider of memory modules which it
primarily  supplies to MTI, the largest manufacturer  of  dynamic
random  access  memory  ("DRAM")  in  the  United  States.   MCMS
manufactures  standard and custom memory modules  for  MTI  on  a
consignment basis and for other customers on a turnkey basis.  As
a  former subsidiary of MTI, the Company has its roots in  memory
module production, and has used this expertise to gain access  to
new  customers. Once the Company has been selected as a  provider
of   memory  modules  to  an  OEM,  MCMS  seeks  to  expand   the
relationship to include a broader set of services.
     
System Level Assembly
     
     System  level  assembly is the connection  of  two  or  more
sub-assemblies  (such  as PCBAs) into a finished  enclosure.  The
Company  specializes  in the system level  assembly  of  Internet
Protocol  switches  and Internet servers.  The  Company's  system
level assembly operations are staffed with personnel from various
functional areas including engineering, manufacturing management,
testing and training.
     
End-Order Fulfillment
     
     The Company's relationship with several of its OEM customers
extends  beyond  manufacturing  to  encompass  the  shipment   of
products directly to the OEM's customers. Prior to shipment,  the
Company performs all quality and testing functions to ensure that
the   products   conform   to   the   customer's   standards   of
functionality,  performance  and  durability.  In  addition,  the
Company  possesses the flexibility, manufacturing  expertise  and
information  systems necessary to custom configure assemblies  to
meet the customer's unique requirements.
     
Sales and Marketing

Manufacturing Services and Customer Profile

      The  Company  provides a broad range of  services  for  the
manufacture  of  custom  PCBAs,  memory  modules,  and   systems,
including  design, product engineering, procurement and  material
management,  assembly, test engineering, quality  assurance,  and
just-in-time delivery or end-order fulfillment.  MCMS focuses  on
marketing  its  services  to OEMs in the high-growth  networking,
telecommunications, and computer system industries that generally
require custom board and system level design, assembly, and  test
and short manufacturing lead times at competitive pricing.

                                3

<PAGE>

      The  Company generally targets customers who: (i) focus  on
the   high-end   of  their  respective  markets;   (ii)   possess
significant   volume  growth  opportunities;  (iii)   offer   the
possibility of multiple project or product prospects for MCMS and
(iv) are interested in a long-term, strategic partnership.

      In fiscal 1998, the Company provided manufacturing services
for 29 active customers. As is typical for an EMS provider, a few
of   the   Company's  major  customers  represent  a  significant
percentage  of  its net sales. During fiscal 1997 and  1998,  the
Company  had two customers that comprised more than  10%  of  the
Company's   net  sales.  The  Company's  two  largest   customers
represented  32.4% and 20.1%, respectively, of the Company's  net
sales  in fiscal 1997 and 39.2% and 24.1%, respectively,  of  the
Company's  net sales in fiscal 1998.  No other customer accounted
for  more  than  10% of the Company's net sales in  fiscal  1998.
Decreases  in  sales to or margins with these or  any  other  key
customers  could have a material adverse effect on the  Company's
business,  financial  condition and results  of  operations.  See
"Management's Discussion and Analysis of Financial Condition  and
Results  of  Operations--Certain Factors--Customer Concentration;
Dependence on Certain Industries."  The Company operates  in  one
industry  segment,  electronic manufacturing  services,  and  has
presence  in  three geographic regions, North America,  Asia  and
Europe.  Sales shipped to customers outside of the  U.S.  totaled
approximately  $54.2 million, $20.8 million and $43.4 million, or
approximately 15%, 7% and 13% of total net sales, in fiscal 1996,
1997   and   1998,  respectively.   The  Company  had  no   sales
attributable  to  foreign operations for fiscal 1996.  In  fiscal
1997  and  1998,  net  sales attributable to  foreign  operations
totaled  $6.0 million and $24.5 million or 2% and 7.3%  of  total
net  sales, respectively.  Sales of these foreign operations  are
primarily denominated in United States dollars with sales for the
Company's  Belgian  operation principally in Belgian  and  French
Francs.

Backlog

       The  Company's  backlog  as  of  September  3,  1998   was
approximately $72.4 million. Backlog consists of purchase  orders
believed  to be firm and that are expected to be filled typically
within  one to three months. Because of variations in the  timing
of  orders, quantities ordered, delivery intervals, customer  and
product mix and delivery schedules, the Company's backlog  as  of
any particular date may not be representative of actual sales for
any  subsequent  period.   In addition, customer  orders  can  be
canceled  and volume levels can be changed or delayed. From  time
to  time,  some of the Company's customers have terminated  their
manufacturing arrangements with the Company, and other  customers
have  reduced  or delayed the volume of design and  manufacturing
services  performed  by  the  Company.  Program  or  relationship
termination and the replacement of canceled, delayed  or  reduced
contracts with new business cannot be assured.  Termination of  a
manufacturing relationship or changes, reductions  or  delays  in
orders  could  have a material adverse effect  on  the  Company's
business,  financial  condition and results  of  operations.  See
"Management's Discussion and Analysis of Financial Condition  and
Results  of  Operations  --  Certain Factors  --  Variability  of
Results of Operation."

Sales and Marketing Organization

      The  Company  markets  its contract manufacturing  services
through   a   direct   sales  force  as   well   as   independent
manufacturers'  sales representatives throughout the  world.  The
Company  believes that this combination provides a cost-effective
means for the Company to market its services, as compensation  to
its  representatives is commission-based. The Company's marketing
and  sales  organization  consists of 4  marketing  employees,  5
regional  sales managers and 29 program managers. Regional  sales
managers   have   primary  responsibility  for  identifying   and
developing  new customer accounts. Regional sales  managers  also
manage  the Company's independent sales representatives in  their
respective  territories, working closely with representatives  to
define effective account development strategies.

      The  Company's  ability  to  consistently  meet  or  exceed
customers'  expectations  has been its most  effective  marketing
tool.   Consequently, the program manager plays a critical  role.
Once  a  new account is brought in, a program manager is assigned
to each customer and is responsible for the day to day management
and  the progress of existing programs. The program manager  also
uses his or her daily interface with the customer to identify and
pursue  additional  revenue  opportunities  within  the  existing
customer base.

Engineering

     The Company concentrates its engineering efforts principally
on developing manufacturing process technologies to meet specific
customer  needs.  The Company also conducts a limited  amount  of
research and development in response to general technology trends
in  the  EMS  market,  realizing these developments  will  likely
become  specific  customer requirements  in  the  future.  As  of
September  3,  1998, the Company had approximately 225  employees
engaged  in  PCBA design, process, product and test  engineering,
and product and equipment technical support.

                                4

<PAGE>

Intellectual Property

      As  of  September 3, 1998, the Company held 17 patents  and
37 patent applications on file with the U.S. Patent and Trademark
Office.   Though the Company considers these patents  and  patent
applications  important  to its business,  no  patent  or  patent
application is material to the operation of the business.

Competition

      The  EMS  industry  is  intensely  competitive  and  highly
fragmented.  Competition consists of numerous regional,  national
and  international  participants  as  well  as,  indirectly,  the
manufacturing operations of a large number of OEMs who  elect  to
perform  their  manufacturing internally rather than  through  an
outside EMS firm. The Company competes directly with a number  of
EMS  firms,  including  Celestica  International  Holdings  Inc.,
Flextronics  International,  Ltd.,  Jabil  Circuits,  Inc.,   SCI
Systems,  Inc., Sanmina Corporation, and  Solectron  Corporation.
To  be  competitive,  the  Company must  provide  technologically
advanced  manufacturing services, high quality products, flexible
production  schedules and reliable delivery of finished  products
on  a  timely and price competitive basis. Many of the  Company's
competitors  have  more geographically diversified  manufacturing
facilities, international procurement capabilities, research  and
development  capabilities and sales and marketing resources  than
the  Company.   In addition, the Company may be at a  competitive
disadvantage because some of the Company's competitors  are  less
financially leveraged, resulting in, among other things,  greater
operational  and financial flexibility for such competitors.  See
"Management's Discussion and Analysis of Financial Condition  and
Results of Operations-Certain Factors-Competition."

Environmental

       The   Company's  operations  are  subject  to   regulatory
requirements  and  potential liabilities  arising  under  certain
federal,   state,  local  and  foreign  environmental  laws   and
regulations  governing, among other things, air emissions,  waste
water  discharge,  waste  storage, treatment  and  disposal,  and
remediation of releases of hazardous materials. In the course  of
its  operations, MCMS handles limited amounts of  materials  that
are  considered  hazardous  under  applicable  law.  The  Company
believes that it is in substantial compliance with all applicable
environmental  requirements, including without limitation,  those
governing  the  handling, storage and disposal of such  materials
and  is  aware  of  no outstanding legal proceedings  against  it
arising under such laws.

Legal Proceedings

      From time to time, the Company is involved in various legal
proceedings  arising in the ordinary course of its business.  The
Company  does not expect that these matters will have a  material
adverse effect on the Company's business, financial condition and
results of operations.

                                5

<PAGE>

Employees

      As  of  September 3, 1998, the Company had 1,578  full-time
employees.  Except  for  employees at  its  Colfontaine,  Belgium
facility,  none of the Company's employees are represented  by  a
labor union or any collective bargaining agreement. The Company's
Belgian operations are subject to labor union agreements covering
managerial,  supervisory  and  production  employees   that   set
standards for, among other things, the maximum number of  working
hours  and  compensation levels. The Company  believes  that  its
employee relations are satisfactory.

ITEM 2.     PROPERTIES

      The Company currently operates manufacturing facilities  in
Nampa,  Idaho,  Durham,  North Carolina,  Penang,  Malaysia,  and
Colfontaine, Belgium, and has an international procurement office
in  Singapore.  With  the exception of the  Colfontaine,  Belgium
facility,  which  is  currently  in  the  process  of  ISO   9001
certification, each of these manufacturing facilities is ISO 9001
certified.  All of the Company's manufacturing facilities employ,
where practicable, standard hardware platforms.

     The following table sets forth certain information regarding
the Company's manufacturing facilities as of September 3, 1998:

                                Approx.      Owned/
     Location                   Sq. Ft.      Leased
     ________                   _______     _______              

     Nampa, Idaho               216,000       Owned
                                           
     Durham, North Carolina     110,000      Leased
                                           
     Penang, Malaysia            20,000      Leased
                                           
     Colfontaine, Belgium        85,000       Owned
                                _______                
                      
         Total                  431,000        
                               ========


ITEM 3.     LEGAL PROCEEDINGS

     Not applicable.

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

     No matters were submitted to a vote of security holders,
through the solicitation of proxies or otherwise, during the
fourth quarter covered by this report.

PART II
- -------

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

     There is no established public trading market for any class
of the Company's common equity.
     
     As  of September 30, 1998, there were 7 holders of record of
the registrant's Class A Common Stock, 2 holders of record of the
registrants Class B Common Stock and 7 holders of record for  the
registrants Class C Common Stock.
     
     The Company has never declared or paid any cash dividends on
any  class  of its common equity.  Except as the Company  may  be
otherwise  required to pay dividends on its outstanding preferred
stock,  the Company currently intends to retain its earnings  for
reinvestment  in  its business and does not currently  anticipate
paying  any cash dividends on any class of common equity  in  the
foreseeable  future.   Notwithstanding the foregoing,  under  the
Company's  Certificate  of Incorporation,  the  Company  may  not
declare  or pay dividends on its common equity unless  and  until
the Company has declared and paid full preferential dividends  on
any  then  outstanding  12  1/2%  Series  B  Senior  Exchangeable
Preferred Stock ("Redeemable Preferred Stock"), Series A Preferred
Stock, Series B Preferred Stock  and  Series  C  Preferred Stock.
Moreover, the Company's  existing credit facility, as well as the
indenture  governing  its  outstanding  Series  B  9 3/4%  Senior
Subordinated  Notes due 2008  and Series B Floating Interest Rate
Subordinated Term Securities due 2008, restrict the Company  from
declaring  or  paying  cash  dividends  on its outstanding common
equity.

                                6

<PAGE>

     In    February    1998,   the   Company   consummated    the
Recapitalization and, in connection therewith, the Company issued
(i) 2,761,177 shares of Class A Common Stock, (ii) 863,823 shares
of  Class B Common Stock, (iii) 874,999 shares of Class C  Common
Stock,  (iv)  2,761,177 shares of Series A Preferred  Stock,  (v)
863,823  shares  of Series B Preferred Stock,  and  (vi)  874,999
shares  of  Series  C Preferred Stock, to Cornerstone  and  other
investors  in exchange for $61.2 million in cash.  In  connection
with the Recapitalization, the Company also issued 500,000 shares
of  Class A Common Stock and 500,000 shares of Series A Preferred
Stock  to MEIC in partial payment for all of the then outstanding
shares  of  the Company's capital stock then held by  MEIC.   The
Company  believes that the foregoing issuances of  capital  stock
were   exempt  from  the  registration  and  prospectus  delivery
requirements  of the Securities Act under Section  4(2)  thereof,
and  the rules and regulations promulgated by the Securities  and
Exchange Commission thereunder, insofar as the offer and sale  of
such securities did not involve a public offering.
     
     In  addition  to  the  foregoing,  in  connection  with  the
Recapitalization, the  Company  also issued  250,000 shares of 12
1/2% Senior Exchangeable Preferred Stock (the  "Senior  Preferred
Stock")  to BT Alex Brown, as the initial purchaser, in  exchange
for $24,000,000 in cash.  The Company believes that this issuance
of  capital stock was exempt from the registration and prospectus
delivery  requirements of the Securities Act under  Section  4(2)
thereof,  and  the  rules  and  regulations  promulgated  by  the
Securities  and  Exchange Commission thereunder, insofar  as  the
offer  and  sale  of  such securities did not  involve  a  public
offering.  Following the issuance of such securities to  BT  Alex
Brown,  the Company effected an exchange offer, registered  under
the  Securities Act, pursuant to which the Senior Preferred Stock
was exchanged for Series B 12 1/2% Redeemable Preferred Stock with
substantially  the  same  terms  and  conditions  as  the  Senior
Preferred Stock.
     
     The Company used the proceeds from the issuance and sale  of
the  equity securities described above to Cornerstone  and  other
investors  to fund a portion of the purchase price for shares  of
the Company's capital stock acquired from MEIC in connection with
the Recapitalization.
     
     During fiscal 1998, MCMS also granted options under its 1998
Stock Option Plan (the "Option Plan") to employees of the Company
to  purchase  an aggregate of 1,240,000 shares of  the  Company's
Common  Stock  at  an  exercise price of $2.27  per  share.   The
Company  believes that the foregoing stock option grants did  not
require  registration under the Securities Act, nor an  exemption
from  the  registration  requirements thereof,  insofar  as  such
grants did not involve the "offer" or "sale" of securities within
the meaning of Section 2(3) of the Securities Act.

                                7

<PAGE>

ITEM 6.     SELECTED FINANCIAL DATA

     The  following selected historical financial information  of
MCMS  has been derived from the historical consolidated financial
statements   and   should  be  read  in  conjunction   with   the
consolidated financial statements and the notes included therein.

<TABLE>
     
                                                            Five Year Selected Financial Highlights
                                                         (Dollars in thousands, except per share data)
<CAPTION>
                                                                                                      
                                          September 1,     August 31,     August 29,     August 28,     September 3,
Fiscal year ended                             1994            1995           1996           1997            1998
                                          ____________    ____________   ____________   ____________   _____________

Statement of Operations Data:                                                                         
 <S>                                          <C>            <C>            <C>            <C>             <C>
 Net sales                                    $117,313       $188,782       $374,116       $292,379        $ 333,920
 Cost of goods sold                            104,857        169,758        341,110        258,982          303,251
                                              --------       --------       --------       --------         --------
 Gross profit                                   12,456         19,024         33,006         33,397           30,669
 Selling, general and                                                                                               
   Administrative expenses                       5,129          6,464          9,303         12,560           15,798
                                               --------       --------       --------       --------         --------
 Income from operations                          7,327         12,560         23,703         20,837           14,871
 Other expense (income):                                                                                            
 Interest expense (income), net                   (163)          (613)          (482)          (380)           9,212
 Transaction expenses                                -              -              -              -            8,398
                                              --------       --------       --------       --------         --------
 
 Income (loss) before taxes                      7,490         13,173         24,185         21,217           (2,739)
 Income tax provision (benefit)                  2,869          5,142          9,190          8,465             (930)
                                              ________       ________       ________       ________         ________
 
 Net income (loss)                            $  4,621       $  8,031       $ 14,995       $ 12,752        $  (1,809)
                                              ========       ========       ========       ========         ======== 
 Net income (loss) per share -  
   basic and diluted (4) (5)                  $  4,621       $  8,031       $ 14,995       $ 12,752        $   (1.36)
                                              ========       ========       ========       ========         ========
                                            
Balance Sheet Data (End of  Period):                                                                                
 Cash and cash equivalents                    $    693       $ 15,000       $ 16,290       $ 13,636        $   7,542
 Working capital, excluding                                                                                  
    cash and cash equivalents                   13,999         25,218         10,065         15,454           21,929
 Total assets                                   43,515         93,823        113,245        124,862          145,052
 Total debt                                      7,660          6,671              -          1,049          185,157
 Redeemable preferred  stock                         -              -              -              -           25,675
 Shareholders' equity  (deficit)(1)             18,843         50,493         65,881         78,191         (113,051)
                                                                                                                    
Statement of Cash Flow Data:                                                                                        
 Cash provided by (used in)                                                                                         
    Operating activities                        (2,016)         2,124         33,620         20,723            1,353
 Cash used in investing activities              (4,837)        (9,931)       (25,643)       (23,969)         (19,742)
 Cash provided by (used in)                                                                           
    financing activities                         2,368         22,114         (6,687)           592           12,508
Other Financial Data:                                                                                               
 EBITDA (2)                                   $  9,763       $ 16,029       $ 29,128       $ 29,656        $  27,263
 Depreciation and amortization (3)               2,436          3,469          5,425          8,819           12,392
 Total capital expenditures                      5,180         10,116         31,229         24,120           20,164
                                                                                                                    
(1) As of September 1, 1994 and August 31, 1995, shareholders' equity amounts represent division equity.
                                                                                                      
(2) "EBITDA" is defined herein as income before income taxes, depreciation, amortization, transaction expenses and
net interest expense.  EBITDA is presented because the Company believes it is frequently used by investors in the
evaluation of companies.  However, EBITDA should not be used as an alternative to GAAP measurements such as net
income as a measure of results of operations or to cash flows as a measure of liquidity in accordance with generally
accepted accounting principles.

(3) In fiscal 1998 depreciation and amortization amount excludes $526,000 of deferred loan amortization that was
expensed as interest.

(4) The weighted average number of shares used to calculated net income (loss) per share was 1,000 shares in fiscal
1994, 1995, 1996 and 1997 and 2,534,183 shares in fiscal 1998.

(5) Net income (loss) per share reflects a loss of  0.72 per share plus the effect of 0.64 loss per share related to
dividend payments in kind on Redeemable Preferred Stock on June 1, 1998 and September 1, 1998. See - "Item 14:
Exhibits, Financial Statement Schedule and Reports on Form 8-K--Exhibit 11".
</TABLE>

                                8

<PAGE>

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

      Many of the statements in this Management's Discussion  and
Analysis  of  Financial Condition and Results of  Operations  are
forward-looking in nature and, accordingly, whether they prove to
be  accurate  is  subject  to many risks and  uncertainties.  The
actual  results  that the Company achieves may differ  materially
from  any  forward  -  looking statements  in  this  Management's
Discussion  and  Analysis of Financial Condition and  Results  of
Operations. See "Certain Factors."

     MCMS is a leading electronics manufacturing services ("EMS")
provider serving original equipment manufacturers ("OEMs") in the
networking,  telecommunications,  computer  systems   and   other
rapidly  growing sectors of the electronics industry. The Company
offers a broad range of capabilities and manufacturing management
services,  including product design and prototype  manufacturing;
materials  procurement and inventory management; the  manufacture
and testing of printed circuit board assemblies ("PCBAs"), memory
modules   and   systems;   quality   assurance;   and   end-order
fulfillment.

    On   February   26,   1998,   the   Company   consummated   a
recapitalization (the "Recapitalization") pursuant to an  Amended
and  Restated Recapitalization Agreement dated as of February  1,
1998  (as amended, the "Recapitalization Agreement") by and among
MEI, MEI California, Inc. ("MEIC"), a wholly owned subsidiary  of
MEI,  Cornerstone  Equity Investors IV, L.P. ("Cornerstone")  and
the  Company.   Pursuant  to  the Recapitalization,  the  Company
redeemed  from MEIC 90% of the then outstanding common  stock  of
the  Company.    In  order  to finance the Recapitalization,  the
Company: (i) issued $145.0 million in aggregate principal  amount
of  9  _%  Senior Subordinated Notes due 2008, (ii) issued  $30.0
million  in aggregate principal amount of Floating Interest  Rate
Subordinated  Term  Securities due  2008,  (iii)  issued  250,000
shares  of  redeemable preferred stock ($25.0 million liquidation
preference),  (iv)  received  an  equity  contribution  of  $61.2
million  in  cash from Cornerstone and other investors,  and  (v)
used  $3.3  million  of  its own cash.  The  Company  used  these
proceeds to purchase 90% of the then outstanding common stock  of
the  Company from MEIC for $249.2 million, fund $15.0 million  in
transaction related fees and expenses, and repay $0.3 million  of
existing  indebtedness.  MEIC retained a 10% equity  interest  in
the Company.

      MCMS provides manufacturing services on both a turnkey  and
consignment  basis.  Under  a consignment  arrangement,  the  OEM
procures  the  components  and  the  Company  assembles  them  in
exchange  for  a  process fee. Under a turnkey  arrangement,  the
Company  assumes  responsibility  for  both  the  procurement  of
components  and  their assembly. Turnkey manufacturing  generates
higher  net  sales  than  consignment manufacturing  due  to  the
generation  of  revenue  from materials  as  well  as  labor  and
manufacturing  overhead, but also results in lower gross  margins
than  consignment  manufacturing because  the  Company  generally
realizes lower gross margins on materials-based revenue  than  on
manufacturing-based revenue. The Company also  provides  services
on  a partial consignment basis, whereby the OEM procures certain
materials  and  the  Company procures  the  remaining  materials.
Consignment  revenues  (excluding partial  consignment  revenues)
accounted for 6.4% of the Company's fiscal 1998 net sales.

      In  fiscal  1998, approximately 13.0% of the Company's  net
sales  were  shipped to customers outside of the U.S.  with  less
than  1.0%  direct  into  the Southeast Asian  market,  which  is
currently   experiencing  unfavorable   currency   and   economic
conditions.  Certain  of  the  Company's  major  customers   sell
products  into the Southeast Asian market, although  the  Company
estimates, based on conversations with its customers,  that  less
than  10% of its sales in fiscal 1998 were directly or indirectly
into  the  Southeast Asian market. These and other factors  which
affect the industries or the markets that the Company serves, and
which  affect any of the Company's major customers in particular,
could have a material adverse effect on the Company's results  of
operations.  See "Certain Factors-International Operations."

                                9


<PAGE>

<TABLE>
Results of Operations
<CAPTION>
                                                 August 29,      August 28,     September 3,
Fiscal year ended                                   1996            1997            1998
- --------------------------------------------------------------------------------------------- 

<S>                                                <C>             <C>             <C>
Net sales                                          100.0%          100.0%          100.1%
Costs of sales                                      91.2            88.6            90.8 
                                                   ------          ------          ------
Gross margin                                         8.8            11.4             9.2
Selling, general and administrative expenses         2.5             4.3             4.7
                                                   ------          ------          ------
Income from operations                               6.3             7.1             4.5
Other expense (income):                                                                 
Interest expense (income), net                      (0.1)           (0.1)            2.8
Transaction expenses                                   -               -             2.5
                                                   ------          ------          ------
Income (loss) before taxes                           6.4             7.2            (0.8)
Income tax provision (benefit)                       2.4             2.8            (0.3)
                                                   ------          ------          ------
Net income (loss)                                    4.0%            4.4%           (0.5)%
                                                   ======          ======          =======
Depreciation and amortization                        1.5%            3.0%            3.7%
                                                   ======          ======          =======

(1) In fiscal 1998 depreciation and amortization amount excludes $526,000 of deferred loan
    amortization that was expensed as interest.

</TABLE>

Fiscal 1998 Compared to Fiscal 1997

       Net  Sales.   Net  sales  for  fiscal  1998  increased  by
$41.5  million,  or 14.2%, to $333.9 million from $292.4  million
for  fiscal  1997.  The  increase  in  net  sales  was  primarily
attributable  to  an increase in the number of PCBAs  and  system
assemblies   shipped   to  customers  in   the   networking   and
telecommunication industries and, to a lesser extent, an increase
in  sales of consigned memory modules. The increase in unit  PCBA
sales  was partially offset by lower prices and a decline in  the
sales derived from turnkey memory modules.  The Company's ability
to  meet  demand  for increased shipments was the  result  of  an
expansion  of  manufacturing capacity at its Nampa facilities  as
well  as continued ramp-up of the Malaysian facility which  began
operations in the second quarter of fiscal 1997.

      In  fiscal 1997 and 1998, net sales attributable to foreign
operations totaled $6.0 million and $24.5 million or 2% and  7.3%
of  total  net  sales, respectively.  Foreign net sales  in  1998
reflect  $10.3  million  from  the  Company's  Belgian  operation
acquired in November 1997.

      Gross  Profit.  Gross profit for fiscal 1998  decreased  by
$2.7  million, or 8.2%, to $30.7 million from $33.4  million  for
fiscal  1997. Gross margin for fiscal 1998 decreased to  9.2%  of
net sales from 11.4% in fiscal 1997. The decrease in gross margin
was  principally attributable to lower gross margins realized  on
the  Company's PCBA sales and custom modules as well as a  higher
percentage of sales in fiscal 1998 derived from PCBAs.  The lower
margins   on  PCBAs  was  primarily  due  to  lower  prices   and
inefficiencies related to new product introductions.  To a lesser
extent, start-up costs in the Company's Belgian operation  had  a
negative  impact on gross margin.   The Company anticipates  that
the Belgian operation will continue to have a negative impact  on
margins in  fiscal 1999.

      Selling,  General and Administrative Expenses.     Selling,
general  and  administrative expenses ("SG&A")  for  fiscal  1998
increased  by  $3.2  million, or 25.8%,  to  $15.8  million  from
$12.6  million for fiscal 1997. As a percentage of net sales  for
fiscal  1998,   SG&A increased to 4.7% from 4.3%.  This  increase
for  fiscal 1998 was the result of additional headcount in senior
management, finance and administration, sales and marketing,  and
information  technology, additional SG&A  in  the  Malaysian  and
Belgian  operations  and duplicative costs  associated  with  the
transition  service charges from MTI and MEI which were  incurred
as  part  of  the Recapitalization.  This increase  in  SG&A  was
partially offset by a change in estimate related to allowance for
doubtful accounts of  $0.8 million.

       Transaction   Expenses.       In   connection   with   the
Recapitalization,  the Company incurred transaction  expenses  of
$8.4  million. Transaction expenses included $2.7 million in fees
under a transaction agreement, $2.2 million in banking fees, $1.4
million  to  terminate employment contracts of certain executives
with MEI; $0.7 million to buyout certain MTI and MEI options held
by  certain  executives; and $1.4 million   in  accounting  fees,
legal fees and other transaction costs.

     Interest   Expense.   Interest  expense  for   fiscal   1998
increased  by $9.6 million to $9.2 million from $0.4  million  in
interest  income for fiscal 1997.  The interest expense increased
due to the  addition  of  $175 million  in  long-term  debt which
was incurred in conjunction with the Recapitalizaton.

     Provision (Benefit) for Income Taxes.   Income taxes for the
year  ended September 3, 1998 decreased by $9.4 million to ($0.9)
million  from  $8.5 million for the year ended August  28,  1997.
The  Company's  effective income tax rate for 1998  decreased  to
33.9% from 39.9% for the comparable period in 1997 principally as
a  result  of  certain  transaction expenses  for  which  no  tax
deduction  is  allowed,  offset in part  by  certain  changes  in
estimates   for   accrued  liabilities  as  a   result   of   the
Recapitalization Agreement and reduction in taxes due to  foreign
operations.   During  fiscal  1998, the  Company's  international
subsidiaries  generated  $1.2 million  of  income  on  which  the
Company provided no income taxes.

                                10

<PAGE>

      Net Income.   For the reasons stated above, net income  for
fiscal  1998  decreased by $14.6 million, or  114.2%,  to  ($1.8)
million,  compared  to  $12.8 million  for  fiscal  1997.   As  a
percentage of net sales, net income for the fiscal 1998 decreased
to (0.5%) from 4.4% for fiscal 1997.

Fiscal 1997 Compared to Fiscal 1996

      Net  Sales.  Net sales for fiscal 1997 decreased  by  $81.7
million,  or  21.8%,  to $292.4 million from $374.1  million  for
fiscal  1996.   This  decline was primarily attributable  to  the
substantial  decline in the price of DRAM, which  resulted  in  a
$155.2  million  decrease  in turnkey memory  module  net  sales,
despite an increase in volume. In addition, $16.5 million of  the
net  sales  decline  was  attributable to  a  price  decrease  in
consignment memory modules. These decreases were partially offset
by an increase of $93.5 million in net sales primarily related to
increased   shipments  from  complex  PCBA   and   system   level
manufacturing.

      Gross  Profit.  Gross profit for fiscal 1997  increased  by
$0.4  million,  or 1.2% to $33.4 million from $33.0  million  for
fiscal 1996. Gross profit increased slightly despite a decline in
net sales as a result of increased unit volumes of complex PCBAs,
partially  offset by declines related to turnkey memory  modules.
Gross margin for fiscal 1997 increased to 11.4% of net sales from
8.8%  in fiscal 1996 primarily as a result of the reduced revenue
base  from  the DRAM price decline and shift in revenues  towards
consignment  and  partial consignment sales. In  addition,  gross
margins  improved  as a result of increased  utilization  at  the
Durham and Nampa facilities for fiscal 1997.

      Selling,  General  and Administrative Expenses.   SG&A  for
fiscal 1997 increased by $3.3 million, or 35.0%, to $12.6 million
from  $9.3 million in fiscal 1996. As a percentage of net  sales,
SG&A increased to 4.3% for fiscal 1997 from 2.5% for fiscal 1996.
This increase was principally attributable to increased headcount
in  senior management, finance and administration, and sales  and
marketing, and information technology, as well as start-up  costs
associated with the Malaysian facility. The increase in SG&A as a
percentage  of  net sales was primarily attributable  to  factors
noted above as well as the decreased absorption of fixed costs.

      Provision  for Income Taxes.  Income taxes for fiscal  1997
decreased  by  $0.7 million, or 7.9%, to $8.5 million  from  $9.2
million for fiscal 1996. The Company's effective income tax  rate
for  fiscal  1997 increased to 39.9% from 38.0% for fiscal  1996.
For  fiscal  1997,  the Company is included in the  U.S.  federal
income tax return of MEI. Income tax expenses for all years  were
computed as if the Company were a separate taxpayer. The increase
in  effective tax rate is principally due to operating losses  of
the Malaysian facility for which related deferred tax assets were
fully reserved.

      Net  Income.  For the reasons stated above, net income  for
fiscal  1997  decreased  by  $2.2 million,  or  15.0%,  to  $12.8
million,  compared  to  $15.0  million  for  fiscal  1996.  As  a
percentage of net sales, net income for fiscal 1997 increased  to
4.4% from 4.0% for fiscal 1996.

Liquidity and Capital Resources

      During fiscal 1998, the Company's cash and cash equivalents
decreased  by  $6.1  million.   Net cash  provided  by  operating
activities  was $1.4 million, net of  $8.4 million of transaction
expenses and $9.2 million of interest expense.  Net cash used  by
investing  activities was $19.8 million and net cash provided  by
financing  activities  was  $12.3  million.   Net  cash  used  by
investing  activities during the fiscal year ended  September  3,
1998  was  primarily  attributable to  capital  expenditures  for
additional  manufacturing capacity in the U.S.,  the  acquisition
and   improvement   of  the  company's  Belgian   operation   and
implementation of the Baan Enterprise Resource Planning   ("ERP")
system.  Net cash generated from financing activities principally
resulted from net borrowings under the Company's existing  credit
facilities.

       Receivables,  inventory,  accounts  payable,  and  accrued
expenses  on  a net basis increased by $6.5 million during  1998.
The  average  collection period for accounts receivable  and  the
average inventory turns were 40.4 days and 11.1 turns compared to
43.5   days   and  11.4  turns  during  fiscal  1998  and   1997,
respectively. The average collection period and average inventory
turn  level vary as a function of sales volume, sales volatility,
product  mix, payment terms with customers and suppliers and  the
mix of consigned and turnkey business.

                                11

<PAGE>

      Capital expenditures during fiscal 1998 were $20.1 million,
including, $8.5 million for additional manufacturing capacity  in
the U.S., $6.2 million for the acquisition and improvement of the
Company's   Belgian  operation  and  $5.4  million   toward   the
implementation  of the Baan ERP system.  The Company  anticipates
spending  an additional $4.6 in fiscal 1999 to complete  the  ERP
system   implementation.    See   "Certain   Factors   --   "Baan
Implementation" and "Year 2000 Compliance." "

      In  conjunction  with  the  Recapitalization,  the  Company
entered  into  a  revolving  credit facility  ("Revolving  Credit
Facility")  with Bankers Trust Company, as agent, which  provides
for  borrowings  of  up  to $40.0 million  for  working  capital,
capital expenditures and other general corporate purposes. As  of
September  3,  1998, the Company had drawn $9.5  million  on  the
Revolving Credit Facility.  As of September 3, 1998, the  Company
was  in  compliance with the covenants under the Revolving Credit
Facility, as amended May 20, 1998  for periods through August 31,
1999.

     The Company's principal sources of future liquidity are cash
flows   from  operating  activities  and  borrowings  under   the
Revolving  Credit Facility. The Company is highly  leveraged  and
believes  that these sources should provide sufficient  liquidity
and  capital  resources to meet its current and  future  interest
payments,  working capital and  capital expenditures obligations.
No  assurance can be given, however, that this will be the  case.
Depending  upon rate of growth and profitability and the  ability
of  the  Company  to  manage  its  working  capital  effectively,
including  its inventory turns and accounts receivable collection
period,  the  Company  may  require  additional  equity  or  debt
financing  to  meet  its interest payments  and  working  capital
requirements  or  capital  equipment  needs.  There  can  be   no
assurance  that  additional  financing  will  be  available  when
required or, if available, will be on terms satisfactory  to  the
Company.  The Company's future operating performance and  ability
to  service  or  refinance  the Notes and  to  repay,  extend  or
refinance the Revolving Credit Facility will be subject to future
economic conditions and to financial, business and other factors,
many  of  which  are beyond the Company's control.  See  "Certain
Factors--   High  Level  of  Indebtedness;  Ability  to   Service
Indebtedness and Satisfy Preferred Stock Dividend Requirements."

Certain Factors

High  Level of Indebtedness; Ability to Service Indebtedness  and
Satisfy Preferred Stock Dividend Requirements

      The Company is highly leveraged. At September 3, 1998,  the
Company  had  approximately $185.2 million of total  indebtedness
outstanding  (exclusive of unused commitments  of  $30.5  million
under  the  Revolving Credit Facility), Series B 12 1/2%   Senior
Preferred  Stock  (the "Redeemable Preferred Stock")  outstanding
with  an  aggregate liquidation preference of $26.6 million,  and
convertible   preferred  stock  outstanding  with  an   aggregate
liquidation  preference  of  approximately  $56.7  million.   The
Company  may incur additional indebtedness from time to  time  to
provide for working capital or capital expenditures or for  other
purposes,  subject  to  certain  restrictions  in  the  (i)   the
Revolving   Credit  Facility  (ii)  Indenture  (the  "Indenture")
governing the Series B 9 3/4% Senior Subordinated Notes due  2008
and  the  Series  B  Floating  Interest  Rate  Subordinated  Term
Securities  due  2008  (collectively,  the  "Notes"),  (iii)  the
Certificate  of Designation relating to the Redeemable  Preferred
Stock  (the "Certificate of Designation") and (iv) the  Indenture
governing  the 12 1/2%  Subordinated  Exchange  Debentures   (the
"Exchange  Debentures") due 2010 issuable  in  exchange  for  the
Redeemable Preferred Stock (the "Exchange Indenture").

     The level of the Company's indebtedness could have important
consequences  to  the Company and the holders  of  the  Company's
securities, including, but not limited to, the following:  (i)  a
substantial  portion of the Company's cash flow  from  operations
must  be dedicated to debt service and will not be available  for
other  purposes; (ii) the Company's ability to obtain  additional
financing  in  the future, as needed, may be limited;  (iii)  the
Company's  leveraged  position and  covenants  contained  in  the
Indenture, the Certificate of Designation, the Exchange Indenture
and  the Revolving Credit Facility may limit its ability to  grow
and   make  capital  improvements  and  acquisitions;  (iv)   the
Company's  level of indebtedness may make it more  vulnerable  to
economic  downturns; and (v) the Company may be at a  competitive
disadvantage because some of the Company's competitors  are  less
financially  leveraged,  resulting  in  greater  operational  and
financial flexibility for such competitors.

      The ability of the Company to pay cash dividends on, and to
satisfy  the redemption obligations in respect of, the Redeemable
Preferred  Stock  and to satisfy its debt obligations,  including
the  Notes, will be primarily dependent upon the future financial
and  operating  performance of the Company. Such  performance  is
dependent  upon  financial, business and other  general  economic
factors, many of which are beyond the control of the Company.  If
the  Company is unable to generate sufficient cash flow  to  meet
its  debt  service  obligations  or  provide  adequate  long-term
liquidity, it will have to pursue one or more alternatives,  such
as  reducing or delaying capital expenditures, refinancing  debt,
selling  assets  or  raising equity  capital.  There  can  be  no
assurance  that  such  alternatives  could  be  accomplished   on
satisfactory terms, if at all, or in a timely manner.

                                12

<PAGE>

Restrictions  Imposed  by  Terms of Indebtedness  and  Redeemable
Preferred Stock

      The Indenture, the Certificate of Designation, the Exchange
Indenture  and  the  Revolving Credit  Facility  contain  certain
covenants that restrict, among other things, the ability  of  the
Company  and  its subsidiaries to incur additional  indebtedness,
consummate  certain assets sales and purchases,  issue  preferred
stock,   incur  liens,  pay  dividends  or  make  certain   other
restricted   payments,  enter  into  certain  transactions   with
affiliates, merge or consolidate with any other person  or  sell,
assign,  transfer, lease, convey or otherwise dispose of  all  or
substantially  all  of  the  assets  of  the  Company   and   its
subsidiaries,  none  of which impaired the Company's  ability  to
conduct  business  in  fiscal 1998. A  breach  of  any  of  these
covenants  could  result in a default under the Revolving  Credit
Facility,  the  Indenture and the Exchange  Indenture  and  would
violate  certain  provisions of the Certificate  of  Designation.
The  Revolving  Credit  Facility also  requires  the  Company  to
maintain  specified  financial  ratios  and  to  satisfy  certain
financial  condition tests. The ability of the  Company  to  meet
those  financial  ratios  and financial condition  tests  can  be
affected  by  events  beyond its control, and  there  can  be  no
assurance that the Company will meet those ratios and tests.

      In  the  event  the Company does not meet such  tests,  the
availability of capital from bank borrowings, including  but  not
limited  to the ability to access the Revolving Credit  Facility,
could  be  adversely affected. The inability to borrow under  the
Revolving Credit Facility could have a material adverse effect on
the  Company's  business,  financial  condition  and  results  of
operations.

      Upon  an  event  of  default  under  the  Revolving  Credit
Facility,  the Indenture or the Exchange Indenture,  the  lenders
thereunder   could  elect  to  declare  all  amounts  outstanding
thereunder, together with accrued interest, to be immediately due
and payable. In the case of the Revolving Credit Facility, if the
Company   were  unable  to  repay  those  amounts,  the   lenders
thereunder could proceed against the collateral granted  to  them
to  secure  that indebtedness.  Such collateral is  comprised  of
substantially  all of the tangible and intangible assets  of  the
Company, including the capital stock of its subsidiaries (limited
to  no  more  than  65%  of  the capital  stock  of  its  foreign
subsidiaries).

      On  May  20,  1998, the Company and its lenders  under  the
Revolving  Credit  Facility amended certain  financial  covenants
under the Revolving Credit Facility through August 31, 1999.   As
of  September  3, 1998, the Company was in compliance  with  such
financial covenants, as amended.

Customer Concentration; Dependence on Certain Industries

      At  any  given  time,  certain customers  may  account  for
significant portions of the Company's net sales. For fiscal 1998,
approximately  76% of net sales were derived from networking  and
telecommunications customers. For fiscal 1998, the Company's  ten
largest customers accounted for approximately 88.0% of net sales.
The Company's top two customers accounted for approximately 39.2%
and  24.1% of net sales for fiscal 1998. In addition, the Company
has  another  major  customer that operates under  a  consignment
manufacturing model and, while sales are less than 10%  of  total
revenue,  the  customer makes an important  contribution  to  the
Company's overall financial performance. Decreases in sales to or
margins  with  these  or  any other key customers  could  have  a
material  adverse  effect  on the Company's  business,  financial
condition and results of operations.

      The Company expects to continue to depend upon a relatively
small number of customers for a significant percentage of its net
sales.  There  can  be no assurance that the Company's  principal
customers  will continue to purchase services at current  levels,
if  at  all. The percentage of the Company's sales to such  major
customers   may  fluctuate  from  period-to-period.   Significant
reductions  in sales to any of the Company's major  customers  as
well  as  period-to-period fluctuations in sales and  changes  in
product  mix  ordered  by such customers could  have  a  material
adverse effect on the Company's business, financial condition and
results of operations.

      In  addition,  the Company is dependent upon the  continued
growth,  viability and financial stability of its OEM  customers,
which  are in turn substantially dependent on the growth  of  the
networking,  telecommunications,  computer  systems   and   other
industries.  These industries are subject to rapid  technological
change,  product obsolescence and price competition. In addition,
many  of the Company's customers in these industries are affected
by  general economic conditions. Recent currency devaluations and
economic slowdowns in various Asian economies may have an adverse
effect  on  the results of operations of certain of the Company's
OEM customers, and in turn, their orders from the Company.  These
and   other   competitive  factors  affecting   the   networking,
telecommunications and computer system industries in general, and

                                13
<PAGE>

the  Company's OEM customers in particular, could have a material
adverse effect on the Company's business, financial condition and
results  of operations. Moreover, any further volatility  in  the
market  for  DRAM components caused by, among other  things,  the
turmoil  in  the  Asian economies, could have a material  adverse
effect  on  MTI, which has historically been one of the Company's
major   customers,  and  consequently  the  Company's   business,
financial  condition and results of operations. See "Management's
Discussion  and  Analysis of Financial Condition and  Results  of
Operations--Results of Operations."

Variability of Results of Operations

      The  Company's results of operations may be affected  by  a
number   of   factors   including  economic   conditions,   price
competition;  the  level  of volume and the  timing  of  customer
orders,  product  mix,  management  of  manufacturing  processes,
materials  procurement  and  inventory  management,  fixed  asset
utilization,   foreign  currency  fluctuations,  the   level   of
experience  in  manufacturing  a  particular  product,   customer
product  delivery  requirements,  availability  and  pricing   of
components, availability of experienced labor, the integration of
acquired  businesses, start-up costs associated with  adding  new
geographical  locations,  research  and  development  costs,  and
failure   to  introduce,  or  lack  of  market  acceptance,   new
processes, services, technologies and products. In addition,  the
level  of  net sales and gross margin can greatly shift based  on
whether certain projects are contracted on a turnkey basis  where
the  Company purchases materials, versus on a consignment  basis,
where   materials   are   provided  by  the   customer   (turnkey
manufacturing tends to result in higher net sales and lower gross
margins  than consignment manufacturing).  An adverse  change  in
one or more of these factors could have a material adverse effect
on  the  Company's business, financial condition and  results  of
operations.

   In addition, customer orders can be canceled and volume levels
can  be  changed  or  delayed. From time to  time,  some  of  the
Company's   customers   have   terminated   their   manufacturing
arrangements  with the Company, and other customers have  reduced
or  delayed  the  volume  of  design and  manufacturing  services
performed by the Company.  Resolving customer obligations due  to
program  or  relationship  termination  and  the  replacement  of
canceled,  delayed or reduced contracts with new business  cannot
be  assured.  Termination  of  a  manufacturing  relationship  or
changes,  reductions or delays in orders could  have  a  material
adverse effect on the Company's business, financial condition and
results of operations.

Management of Growth

      The  Company opened a new manufacturing facility in Penang,
Malaysia  in  October 1996 and completed the  acquisition  of  an
Alcatel  Bell N.V. facility and related assets in November  1997.
Expansion  has  caused, and is expected to cause, strain  on  the
Company's  infrastructure, including its  managerial,  technical,
financial,  information systems and other  resources.  To  manage
further  growth,  the Company must continue to enhance  financial
and  operational  controls, develop or hire additional  executive
officers  and  other qualified personnel. Continued  growth  will
also  require increased investments to add manufacturing capacity
and  to  enhance  management information  systems.  See  "Certain
Factors--Baan Implementation." There can be no assurance that the
Company  will  be  able to scale its internal infrastructure  and
other  resources to effectively manage growth and the failure  to
do  so  could  have  a material adverse effect on  the  Company's
business, financial condition and results of operations.

     The markets served by the Company are characterized by short
product  life cycles and rapid technology changes.  The Company's
ability  to  successfully  support new product  introductions  is
critical  to  the Company's customers.  New product introductions
have  caused,  and  are expected to continue  to  cause,  certain
inefficiencies and strain on the Company's resources.   Any  such
inefficiencies  could  have  a material  adverse  effect  on  the
Company's   business,   financial  condition   and   results   of
operations.

   New  operations,  whether  foreign or  domestic,  can  require
significant start-up costs and capital expenditures. In the event
that   the   Company  continues  to  expand   its   domestic   or
international  operations, there can be  no  assurance  that  the
Company  will  be  successful in generating  revenue  to  recover
start-up  and operating costs.  See "Management's Discussion  and
Analysis  of  Financial  Condition and  Results  of  Operations--
Results of Operations."

Baan Implementation

     In fiscal 1997, the Company finalized selection of a company-
wide  enterprise  resource planning software solution  to,  among
other  things, accommodate the future growth and requirements  of
the   Company   and,   in  October  1997,   the   Company   began
implementation of ERP software provided by Baan U.S.A., Inc. (the
"Baan ERP System").  The Company based its selection criteria  on
a  number  of items it deemed critical, and included among  other
things,  multi-site and foreign currency capabilities, 7x24  hour

                                14

<PAGE>

system  availability, enhanced customer communications, end-order
fulfillment  and  other mix mode manufacturing support  and  year
2000  compliance. The Company intends to implement  the  software
beginning  in late 1998 with completion scheduled in 1999.  There
can  be  no  assurance that the Company will be successfully  and
timely  in  its  implementation efforts and  any  delay  of  such
implementation  could  have  a material  adverse  affect  on  the
Company's   business,   financial  condition   and   results   of
operations.

Year 2000 Compliance

     State of Readiness

     The Year 2000 presents issues because many computer hardware
and  software systems use only the last two digits to refer to  a
calendar  year. Consequently, these systems may fail  to  process
dates  correctly after December 31, 1999, which may cause  system
failures.   In  October  1997, the Company  established  a  cross
functional  team chartered with the specific task  of  evaluating
all  of the Company's  software, equipment and processes for Year
2000  compliance.   This  team  determined   that  a  substantial
portion  of  the  Company's systems,  including its  company-wide
enterprise  resource  planning  ("ERP") system,  were  not   Year
2000  compliant  and  therefore   developed  a  plan  to  resolve
this issue  which includes, among  other things, implementing the
Baan ERP system.  The Baan ERP system is being implemented across
all  of  the  Company's  sites  beginning late 1998 with targeted
completion scheduled in 1999.  In addition,  the Company retained
the services of an outside consulting firm to review and validate
the Company's  evaluation  and  implementation plan.  The Company
believes that the Baan ERP system will make all "mission critical"
company information systems compliant.

     As  part  of  the Company's Year 2000 compliance evaluation,
the Company has contacted key suppliers and significant customers
to  determine the extent to which the Company is exposed to those
third  parties'  failure  to remedy their  Year  2000  compliance
issues.    To date, approximately 12% of the suppliers  contacted
have  responded, and, of those responding, approximately 20% have
stated  to  the  Company that they are Year 2000 compliant.   The
Company  will  continue to contact key suppliers and  significant
customers  as  part of its Year 2000 compliance  evaluation.   In
addition, the Company intends to conduct audits and/or testing of
certain  suppliers for Year 2000 compliance.  Although there  can
be  no  assurance, the Company anticipates that its actions  will
reduce risks to the Company which might arise from the failure of
such suppliers to adequately address Year 2000 issues.
     
     Costs

     The total costs, whether capitalized or expensed, associated
with implementation and system modification is anticipated to  be
approximately $10 million, excluding internal programming time on
existing  systems. The total amount spent in fiscal 1998  related
to this project was $5.8 million with anticipated expenditures of
$4.6  million  in  fiscal 1999.  This amount includes  the  costs
associated  with  new systems  that will be Year  2000  compliant
even  though  such  compliance was not  the  primary  reason  for
installation.
     
     Contingency Plan

     The Company does not currently have in place any contingency
plans  if  Year  2000  issues are not  resolved  in  time  or  go
undetected.
     
     Risks Associated with the Company's  Year 2000 Issues
     
     The  Company  presently believes that by modifying  existing
software  and  converting to new software, such as the  Baan  ERP
system,   the   Year  2000  problem  will  not  pose  significant
operational  problems  for  the  Company's  information  systems.
However, if such modifications and conversions are not timely  or
not  properly implemented, the Year 2000 problem could affect the
ability  of  the  Company,  among other  things,  to  manufacture
product,  procure and manage materials, and administer  functions
and  processes, which could have a material adverse effect on the
Company's   business,   financial  condition   and   results   of
operations.   Additionally, failure of third party suppliers   to
become Year 2000 compliant on a timely basis could create a  need
for  the  Company  to change suppliers and otherwise  impair  the
sourcing of components, raw materials or services to the Company,
or  the functionality of such components or raw materials, any of
which  could  have  a material adverse effect  on  the  Company's
business, financial condition and results of operations.

   In  addition, the Company's Year 2000 compliance efforts  have
caused significant strain on the Company's information technology
resources  and,  as  a  result,  could  cause  the  deferral   or

                                15

<PAGE>

cancellation of other important Company projects.  There  can  be
no assurance that the delay or cancellation of such projects will
not  have  a  material adverse affect on the Company's  business,
financial  condition  and  results  of  operations.   Also,   see
Customer Concentration; Dependence on Certain Industries.

Competition

     The electronics manufacturing services industry is intensely
competitive  and  subject to rapid change, and includes  numerous
regional, national and international companies, a number of which
have achieved substantial market share. The Company believes that
the  primary  competitive  factors in its  targeted  markets  are
manufacturing  technology,  product quality,  responsiveness  and
flexibility,  consistency  of  performance,  range  of   services
provided,   the  location  of  facilities  and   price.   To   be
competitive,  the  Company must provide technologically  advanced
manufacturing   services,   high   quality   products,   flexible
production  schedules and reliable delivery of finished  products
on  a timely and price competitive basis. Failure to satisfy  any
of  the  foregoing  requirements could materially  and  adversely
affect  the Company's competitive position. The Company  competes
directly   with  a  number  of  EMS  firms,  including  Celestica
International  Holdings  Inc., Flextronics  International,  Ltd.,
Jabil Circuits, Inc., SCI Systems, Inc., Sanmina Corporation, and
Solectron   Corporation.   The  Company   also   faces   indirect
competition  from  the captive manufacturing  operations  of  its
current and prospective customers, which continually evaluate the
merits of manufacturing products internally rather than using the
services of EMS providers. Many of the Company's competitors have
more   geographically   diversified   manufacturing   facilities,
international procurement capabilities, research and  development
and  capital  and  marketing  resources  than  the  Company.   In
addition,  the  Company  may  be at  a  competitive  disadvantage
because  some  of the Company's competitors are less  financially
leveraged,  resulting in, among other things, greater operational
and  financial  flexibility for such competitors.   See  "Certain
Factors--High   Level  of  Indebtedness;   Ability   to   Service
Indebtedness  and Satisfy Preferred Stock Dividend Requirements."
In  recent  years, the EMS industry has attracted  new  entrants,
including large OEMs with excess manufacturing capacity, and many
existing   participants   have   substantially   expanded   their
manufacturing capacity by expanding their facilities through both
internal  expansion and acquisitions. In the event of a  decrease
in overall demand for EMS services, this increased capacity could
result  in  substantial pricing pressures,  which  could  have  a
material  adverse  effect  on the Company's  business,  financial
condition and results of operations.

Capital Requirements

     The Company believes that, in order to achieve its long-term
expansion  objectives  and maintain and enhance  its  competitive
position, it will need significant financial resources  over  the
next   several   years   for   capital  expenditures,   including
investments   in   manufacturing  capabilities  and    management
information  systems,  working  capital  and  debt  service.  The
Company   has   added  significant  manufacturing  capacity   and
increased  capital  expenditures since 1995. In  April  1995,  it
opened  its Durham, North Carolina facility. In October 1996,  it
opened  its first international facility in Penang, Malaysia  and
moved from its former Boise, Idaho facility to a new facility  in
Nampa,  Idaho. In November 1997, it purchased its first  European
facility  in  Colfontaine,  Belgium  from  Alcatel.  The  Company
anticipates  that  its  capital  expenditures  will  continue  to
increase  as  the  Company expands its  facilities  in  Asia  and
Europe,  invests in necessary equipment to continue  new  product
production,  and  continues to invest  in  new  technologies  and
equipment to increase the performance and the cost efficiency  of
its  manufacturing operations. The precise amount and  timing  of
the  Company's future funding needs cannot be determined at  this
time  and  will  depend upon a number of factors,  including  the
demand for the Company's services and the Company's management of
its  working  capital.  The Company may not  be  able  to  obtain
additional  financing  on acceptable terms  or  at  all.  If  the
Company  is  unable  to obtain sufficient capital,  it  could  be
required  to  reduce  or  delay  its  capital  expenditures   and
facilities expansion, which could materially adversely affect the
Company's   business,   financial  condition   and   results   of
operations.   See  "Management's  Discussion  and   Analysis   of
Financial  Condition  and  Results of  Operations--Liquidity  and
Capital Resources."

International Operations

  The Company currently offers EMS capabilities in North America,
Asia  and Europe. Management believes that the percentage of  the
Company's revenue derived from international sales will  increase
in  the  future  as  international OEMs  increasingly  adopt  the
outsourcing  model as a manufacturing solution. In  fiscal  1998,
net  sales  attributable  to  foreign  operations  totaled  $24.5
million  or 7.3% of total net sales.  The Company may be affected
by  economic and political conditions in each of the countries in
which  it  operates  and certain other risks  of  doing  business
abroad, including fluctuations in the value of currencies, import
duties,  changes  to  import  and export  regulations  (including
quotas), possible restrictions on the transfer of funds, employee
turnover,  labor  or civil unrest, long payment  cycles,  greater
difficulty  in collecting accounts receivable, the burdens,  cost
and  risk of compliance with a variety of foreign laws,  and,  in
certain  parts of the world, political and economic  instability.

                                16

<PAGE>

In  addition, the attractiveness of the Company's services to its
United  States  customers  is affected  by  United  States  trade
policies,  such  as  "most  favored  nation"  status  and   trade
preferences, which are reviewed periodically by the United States
government. Changes in policies by the United States  or  foreign
governments  could  result  in, for  example,  increased  duties,
higher   taxation,  currency  conversion  limitations,  hostility
toward United States-owned operations, limitations on imports  or
exports,  or  the  expropriation of private enterprises,  any  of
which  could  have  a material adverse effect  on  the  Company's
business,  financial  condition or  results  of  operations.  The
Company's   Belgian  operations  are  subject  to   labor   union
agreements   covering  managerial,  supervisory  and   production
employees,  which  set  standards for, among  other  things,  the
maximum  number of working hours and minimum compensation levels.
In  addition,  economic considerations may make it difficult  for
the  Company to compete effectively compared to other lower  cost
European  locations.   The  Company's  Malaysian  operations  and
assets are subject to significant political, economic, legal  and
other uncertainties customary for businesses located in Southeast
Asia.

      The Company's international operations are based in Belgium
and   Malaysia.  The  functional  currencies  of  the   Company's
international operations are the Belgian Franc and the  Malaysian
Ringgit.  The  Company's financial performance may  be  adversely
impacted  by  changes in exchange rates between these  currencies
and  the  U.S. dollar. Fixed assets for the Belgian and Malaysian
operations  are denominated in each entity's functional  currency
and  translation gains or losses will occur as the exchange  rate
between  the  local  functional  currency  and  the  U.S.  dollar
fluctuates  on  each balance sheet reporting date. The  Company's
investments  in  fixed assets as of September 3, 1998  were  $6.6
million  (10.7% of total fixed assets) and $2.5 million (4.0%  of
total  fixed  assets) in Belgium and Malaysia, respectively.  The
Company's cumulative translation losses as of September 3,  1998,
were  $0.0 million and $2.3 million for the Belgian and Malaysian
operations,  respectively. The Company's investments  in  Belgium
and   Malaysia  are  long-term  in  nature  and,  therefore,  the
translations  adjustments are shown as a  separate  component  of
shareholders' equity and do not effect the Company's net  income.
An  additional risk is that certain working capital accounts such
as  accounts  receivable and accounts payable are denominated  in
currencies other than the functional currency and may  give  rise
to  exchange gains or losses upon settlement or at the end of any
financial reporting period.  Sales in currencies other  than  the
functional   currency  were  approximately  2.6%  and   4.2%   of
consolidated  sales for the fiscal year ended September  3,  1998
for Belgium and Malaysia, respectively. The Company's transaction
gains  for  the  fiscal year ended September 3,  1998  were  $0.2
million   and   $0.0  million  for  the  Belgian  and   Malaysian
operations,   respectively.  The  exchange  rate    between   the
Malaysian  Ringgit  and U.S. dollar has been  extremely  volatile
over  the last year.  In September 1998, the Malaysian government
imposed  currency  control measures which,  among  other  things,
fixed the exchange rate between the United States dollar and  the
Malaysian Ringgit. The Company attempts to minimize the impact of
exchange rate volatility by entering into U.S. dollar denominated
transactions whenever possible for purchases of raw materials and
capital equipment and by keeping minimal cash balances of foreign
currencies.   Direct labor, manufacturing overhead, and  selling,
general  and administrative costs of the international operations
are  also denominated in the local currencies. Transaction losses
are  reflected  in  the Company's net income. As  exchange  rates
fluctuate,  the  Company will continue to experience  translation
and transaction adjustments related to its investments in Belgium
and  Malaysia which could have a material and adverse  effect  on
the  Company's  business,  financial  condition  and  results  of
operations.

Dependence on Key Personnel

      The  Company's continued success depends to a large  extent
upon  the  efforts and abilities of key managerial and  technical
employees.  The  Company's business will  also  depend  upon  its
ability  to  continue to attract and retain qualified  employees.
Although  the  Company  has  been successful  in  attracting  and
retaining  key managerial and technical employees  to  date,  the
loss  of services of certain key employees, in particular any  of
its  three  executive  officers,  or  the  Company's  failure  to
continue to attract and retain other key managerial and technical
employees  could have a material adverse effect on the  Company's
business, financial condition and results of operations.

Environmental Regulations

      The  Company is subject to a variety of environmental  laws
and  regulations  governing, among other things,  air  emissions,
waste water discharge, waste storage, treatment and disposal, and
remediation of releases of hazardous materials. While the Company
believes  that  it is currently in material compliance  with  all
such  environmental  requirements, any  failure  to  comply  with
present  and  future requirements could have a  material  adverse
effect  on  the  Company's  business,  financial  conditions  and
results  of  operations.  Such  requirements  could  require  the
Company to acquire costly equipment or to incur other significant
expenses to comply with environmental regulations. The imposition
of  additional or more stringent environmental requirements,  the
results  of  future  testing at the Company's  facilities,  or  a
determination  that  the Company is potentially  responsible  for
remediation  at  other  sites where problems  are  not  presently
known,   could  result  in  expenditures  in  excess  of  amounts
currently estimated to be required for such matters.

                                17

<PAGE>

Concentration of Ownership

      Upon consummation of the Recapitalization, Cornerstone  and
certain  other  investors beneficially  owned  in  the  aggregate
approximately 90.0% of the outstanding capital stock (other  than
the  Redeemable  Preferred Stock) of the Company.  As  a  result,
although  no  single investor has more than 49.0% of  the  voting
power  of the Company's outstanding securities or the ability  to
appoint a majority of the directors, the aggregate votes of these
investors  could determine the composition of a majority  of  the
board  of directors and, therefore, influence the management  and
policies of the Company.

Effect of Recently Issued Accounting Standards

      In  June  1997,  the Financial Accounting  Standards  Board
("FASB")  issued  Statements  of  Financial  Accounting  Standard
("SFAS") No. 130, "Reporting Comprehensive Income." SFAS No.  130
establishes  standards  for  the  presentation  of  comprehensive
income   in  the  financial  statements.   Comprehensive   income
includes  income and loss components which are otherwise recorded
directly   to  shareholders'  equity  under  generally   accepted
accounting principles. The adoption of SFAS No. 130 is  effective
for  the  Company  in  fiscal 1999.  As this Statement  addresses
reporting  and presentation issues only, there will be no  impact
on earnings from its adoption.

      In  June  1997, the FASB issued SFAS No. 131,  "Disclosures
about  Segments of an Enterprise and Related Information."   SFAS
No.  131 requires publicly held companies to report financial and
other  information about key revenue-producing  segments  of  the
entity for which such information is available and is utilized by
the  chief operating decision-maker.  Specific information to  be
reported for individual segments includes profit or loss, certain
revenue and expense items and total assets.  A reconciliation  of
segment  financial  information  to  amounts  reported   in   the
financial  statements is also to be provided.  SFAS  No.  131  is
effective  for  the Company in fiscal 1999 and the  form  of  the
presentation in the Company's financial statements  has  not  yet
been determined.


ITEM 7A.   QUANTITATIVE  AND  QUALITATIVE  DISCLOSURES  ABOUT
           MARKET RISK

      The  Company  has $145 million in fixed rate debt  and  $30
million  in  variable rate debt. The Company's Series B  Floating
Interest  Rate Subordinated Term Securities ("FIRSTS")  due  2008
and   Revolving  Credit  Facility  are  floating  interest   rate
borrowings and are subject to periodic adjustments.  As  interest
rates  fluctuate  the  Company  may experience  interest  expense
increases  that  may  materially impact financial  results.   For
example,   if interest rates were to increase or decrease  by  1%
the result would be an annual increase or decrease of $300,000 to
interest  expense, with respect to the FIRSTS, on  the  Company's
statement of operations.

     The Company uses the U.S. dollar as its functional currency,
except  for its operations in Belgium and Malaysia.  The  Company
has  evaluated  the  potential  costs  and  benefits  of  hedging
potential  adverse  changes in the exchange  rates  between  U.S.
dollar,  Belgian  Franc  and Malaysian Ringgit.   Currently,  the
Company  does  not  enter into derivative  financial  instruments
because  a  substantial portion of the Company's sales  in  these
foreign   operations  are  in  U.S  dollar.    The   assets   and
liabilities of the these two operations are translated into  U.S.
dollars  at an exchange rates in effect at the period  end  date.
Income  and  expense  items are translated  at  the  year-to-date
average rate.  Aggregate transaction gains or losses included  in
net income have not been material.

                                18

<PAGE>

ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


Index to Consolidated Financial Statements


                                                                       Page
                                                                       ----
Consolidated Financial Statements:                                             
  Report of Independent Accountants                                     20
                                                                               
  Consolidated Balance Sheets as of August 28, 1997 and                 22
    September 3, 1998                                                   
                                                                               
  Consolidated Statements of Operations for the Fiscal Years            23
    Ended August 29, 1996, August 28, 1997 and September 3, 1998

  Consolidated Statements of Shareholders' Equity for the Fiscal        24
    Years Ended August 29, 1996, August 28, 1997 and
    September 3, 1998
                                                                               
  Consolidated Statements of Cash Flows for the Fiscal Years            27
    Ended August 29, 1996, August 28, 1997 and September 3, 1998   
                                                                               
  Notes to Consolidated Financial Statements                            28
                                                                               
  Independent Auditors' Report                                          40
                                                                               
Financial Statement Schedule:                                                  
  Schedule II - Valuation and Qualifying Accounts for the Fiscal        41
    Years Ended August 19, 1996, August 28, 1997 and
    September 3, 1998


                                19

<PAGE>

                REPORT OF INDEPENDENT ACCOUNTANTS

The Shareholders and Board of Directors
MCMS, Inc.

      We have audited the accompanying consolidated balance sheet
of  MCMS, Inc. and subsidiaries as of September 3, 1998, and  the
related  consolidated  statements  of  operations,  shareholders'
equity and cash flows for the year then ended. These consolidated
financial  statements  are the responsibility  of  the  Company's
management. Our responsibility is to express an opinion on  these
consolidated financial statements based on our 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  consolidated  financial  statements
referred  to above present fairly, in all material respects,  the
financial position of MCMS, Inc. and subsidiaries as of September
3, 1998, and the results of their operations and their cash flows
for  the  year  then ended in conformity with generally  accepted
accounting principles.




                                   KPMG Peat marwick  LLP



Denver, Colorado
October 2, 1998

                                20

<PAGE>                     
                                
                REPORT OF INDEPENDENT ACCOUNTANTS

The Shareholder and Board of Directors
Micron Custom Manufacturing Services, Inc.

      We have audited the accompanying consolidated balance sheet
of  Micron  Custom Manufacturing Services, Inc. as of August  28,
1997,  and  the  related consolidated statements  of  operations,
shareholder's equity and cash flows for each of the two years  in
the  period ended August 28, 1997, which financial statements are
included  in  the accompanying index.  We have also  audited  the
financial statement schedule listed in the accompanying index for
each  of the two years in the period ended August 28, 1997. These
financial  statements and financial statement  schedule  are  the
responsibility of the Company's management. Our responsibility is
to express an opinion on these financial statements and financial
statement schedule based on our audits.

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

      In  our  opinion,  the  consolidated  financial  statements
referred  to above present fairly, in all material respects,  the
consolidated  financial position of Micron  Custom  Manufacturing
Services,  Inc.  as  of August 28, 1997, and  their  consolidated
results of operations and cash flows for each of the two years in
the  period  ended August 28, 1997 in conformity  with  generally
accepted accounting principles.  In addition, in our opinion, the
financial  statement schedule referred to above, when  considered
in  relation to the basic financial statements  taken as a whole,
presents  fairly,  in  all  material  respects,  the  information
required to be included therein.




                                   Coopers & Lybrand L.L.P.



Boise, Idaho
October 29, 1997


                                21

<PAGE>

<TABLE>
                                          MCMS, INC.
                                 CONSOLIDATED BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

<CAPTION>
                                                                     August 28,      September 3,
As of                                                                   1997            1998
- ------------------------------------------------------------------------------------------------
<S>                                                                     <C>         <C>
ASSETS
Current Assets                                                                       
Cash and cash equivalents                                               $ 13,636    $   7,542
Trade accounts receivable, net of allowances for doubtful accounts                            
 of $881 and $97                                                          33,715       34,231
Receivable from affiliates                                                 4,247        2,096
Inventories                                                               17,786       29,816
Deferred income taxes                                                      1,600        1,255
Other current assets                                                          63          356
                                                                        --------     --------
          Total current assets                                            71,047       75,296
Property, plant and equipment, net                                        53,484       62,106
Other assets                                                                 331        7,650
                                                                        --------     --------
          Total assets                                                  $124,862    $ 145,052
                                                                        ========     ======== 

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Current Liabilities                                                                  
Current portion of long-term debt                                       $  1,049    $     420
Accounts payable and accrued expenses                                     34,930       44,433
Payable to affiliates                                                      5,978          775
Interest payable                                                               -          197
                                                                        --------     --------
Total current liabilities                                                 41,957       45,825
Notes payable, net of current portion                                          -      184,737
Deferred income taxes                                                      4,208        1,286
Other liabilities                                                            506          580
                                                                        --------     --------
          Total liabilities                                               46,671      232,428
                                                                                              
Redeemable preferred stock, no par value, 750,000 shares                                      
authorized; 266,313 shares issued and outstanding; mandatory                             
redemption value of $26.6 million                                              -       25,675
                                                                         --------     --------
                                                                                              
Commitments and contingencies                                                  -            -

Common stock, par value $0.10 per share, authorized 100,000 shares;                           
 1,000 issued and outstanding as of  August 28, 1997                           -            -
Series A convertible preferred stock, par value $0.001 per share,                             
 6,000,000 shares authorized; 3,261,177 shares issued and
 outstanding as of  September 3, 1998 aggregate liquidation
 preference of $36,949,135                                                     -            3
Series B convertible preferred stock, par value $0.001 per share,
 6,000,000 shares authorized; 863,823 shares issued and outstanding
 as of  September 3, 1998, aggregate liquidation preference of                             
 $9,787,115                                                                    -            1
Series C convertible preferred stock, par value $0.001 per share,
 1,000,000 shares authorized; 874,999 shares issued and outstanding
 as of  September 3, 1998, aggregate liquidation preference of 
 $9,913,739                                                                    -            1
Class A common stock, par value $0.001 per share, 30,000,000 shares                           
 authorized; 3,261,177 shares issued and outstanding as of
 September 3, 1998                                                             -            3
Class B common stock, par value $0.001 per share, 12,000,000 
 shares authorized; 863,823 shares issued and outstanding as of
 September, 1998                                                               -            1
Class C common stock, par value $0.001 per share, 2,000,000 shares 
 authorized; 874,999 shares issued and outstanding as of September 
 3, 1998                                                                       -            1
Additional paid-in capital                                                35,813       63,318
Foreign currency translation adjustment                                     (630)      (2,270)
Retained earnings (deficit)                                               43,008     (174,109)
                                                                        --------    ---------
          Total shareholders' equity (deficit)                            78,191     (113,051)
                                                                        --------    ---------
          Total liabilities and shareholders' equity (deficit)          $124,862    $ 145,052
                                                                        ========    =========


See accompanying notes to consolidated financial statements.

</TABLE>

                                22

<PAGE>

<TABLE>
                                       MCMS, INC.
                          CONSOLIDATED STATEMENTS OF OPERATIONS
                   (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
<CAPTION>
                                                                                   
                                                 August 29,    August 28,      September 3,
Fiscal year ended                                   1996          1997             1998
- -------------------------------------------------------------------------------------------

<S>                                              <C>           <C>            <C>
Net sales                                        $   374,116   $   292,379    $   333,920
Cost of goods sold                                   341,110       258,982        303,251
                                                 -----------   -----------    -----------
Gross profit                                          33,006        33,397         30,669
                                                                                         
Selling, general and administrative expenses           9,303        12,560         15,798
                                                 -----------   -----------    -----------

Income from operations                                23,703        20,837         14,871
                                                                            
Other expense (income):                                                     
Interest expense (income), net                          (482)         (380)         9,212
Transaction expenses                                       -             -          8,398
                                                 -----------   -----------    -----------

Income (loss) before taxes                            24,185        21,217         (2,739)
                                                                                         
Income tax provision (benefit)                         9,190         8,465           (930)
                                                 -----------   -----------    -----------

Net income (loss)                                $    14,995   $    12,752    $    (1,809)
                                                 ===========   ===========    ===========

Net income (loss) per share  - basic and      
diluted                                          $    14,995   $    12,752    $     (1.36)
                                                 ===========   ===========    ===========

Weighted average common shares outstanding - 
basic and diluted                                      1,000         1,000      2,534,183
                                                 ===========   ===========    ===========

See accompanying notes to consolidated financial statements.

</TABLE>

                                23

<PAGE>

<TABLE>
                                             MCMS, INC.
                      CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
                                       (DOLLARS IN THOUSANDS)

<CAPTION>
                                                                    
                                                             PREFERRED STOCK
                                     -----------------------------------------------------------------
                                          SERIES A               SERIES B              SERIES C
                                        ($0.001 PAR)           ($0.001 PAR)          ($0.001 PAR)
                                     -------------------------------- --------------------------------
                                      Shares      Amount      Shares    Amount    Shares      Amount  
                                     --------    --------    --------  -------   --------    ---------

<S>                                  <C>          <C>        <C>        <C>       <C>        <C>
Balance as of August 31,                                                                             
  1995                                       -          -          -          -         -           -
Tax effect of stock plans                    -          -          -          -         -           -
Net income                                   -          -
                                     --------    --------    --------   -------  --------    --------
Balance as of August 29,                                                                             
  1996                                       -          -          -          -         -           -
Capital contribution                         -          -          -          -         -           -
Net income                                   -          -          -          -         -           -
Translation loss                             -          -          -          -         -           -
                                     --------    --------    --------   -------  --------    --------

Balance as of August 28,                                                                             
  1997                                       -          -          -          -         -           -
Capital contribution                         -          -          -          -         -           -
Redemption of common stock                                                                           
  and recapitalization                 500,000    $     1          -          -         -           -
Issuance of  Series A and B                                                                          
  and C preferred stock              2,761,177          2    863,823    $     1   874,999    $      1
Issuance of Class A and B                                                                            
  and C common stock                         -          -          -          -         -           -
Net income                                   -          -          -          -         -           -
Translation loss                             -          -          -          -         -           -
Preferred stock dividends                    -          -          -          -         -           -
                                     --------    --------    --------   -------  --------    --------

Balance as of September 3,                                                                           
  1998                               3,261,177    $     3    863,823    $     1   874,999    $      1
                                     =========    =======    ========   =======   =======    ========


See accompanying notes to consolidated financial statements.

</TABLE>

                                24

<PAGE>

<TABLE>
                                                            MCMS, INC.
                                    CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
                                                      (DOLLARS IN THOUSANDS)
<CAPTION>
                                                                                             
                                                                           COMMON STOCK
                                  -------------------------------------------------------------------------------------------
                                                               CLASS A                  CLASS B                 CLASS C
                                     ($0.001 PAR)            ($0.001 PAR)            ($0.001 PAR)             ($0.001 PAR)
                                  -----------------      ------------------       ------------------       ------------------
                                  Shares     Amount      Shares      Amount       Shares      Amount       Shares      Amount
                                  -------    ------      -------     ------       -------     ------       -------     ------
<S>                                <C>        <C>      <C>          <C>         <C>          <C>          <C>          <C>
Balance as of August 31,          
  1995                              1,000        -             -        -             -           -             -           -
Tax effect of stock plans               -        -             -        -             -           -             -           -
Net income                              -        -             -        -             -           -             -           -
                                  -------    ------      -------     ------       -------     ------       -------     ------
Balance as of August 29,
  1996                              1,000        -             -        -             -           -             -           -
Capital contribution                    -        -             -        -             -           -             -           -
Net income                              -        -             -        -             -           -             -           -
Translation loss                        -        -             -        -             -           -             -           -
                                  -------    ------      -------     ------       -------     ------       -------     ------
Balance as of August 28,                                                                                                  
  1997                              1,000        -             -        -             -           -             -           -
Capital contribution                    -        -             -        -             -           -             -           -
Redemption of common stock                                                                                                        
  and recapitalization             (1,000)       -       500,000    $   1             -           -             -           -
Issuance of  Series A and B                                                                                                       
  and C preferred stock                 -        -             -        -             -           -             -           -
Issuance of Class A and B                                                                                                         
  and C common stock                    -        -     2,761,177        2       863,823      $    1       874,999      $    1
Net income                              -        -             -        -             -           -             -           -
Translation loss                        -        -             -        -             -           -             -           -
Preferred stock dividends               -        -             -        -             -           -             -           -
                                  -------    ------    ---------    ------      -------      ------       -------      ------
Balance as of September 3,                                                                                                        
  1998                                  -        -     3,261,177    $   3       863,823      $    1       874,999      $    1
                                  =======    ======    =========    ======      =======      ======       =======      ======




See accompanying notes to consolidated financial statements.

</TABLE>

                                25

<PAGE>

<TABLE>

                                            MCMS, INC.
                    CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
                                      (DOLLARS IN THOUSANDS)

<CAPTION>
                                                        FOREIGN                            TOTAL
                                       ADDITIONAL       CURRENCY         RETAINED      SHAREHOLDERS'
                                        PAID-IN       TRANSLATION        EARNINGS         EQUITY
                                        CAPITAL        ADJUSTMENT        (DEFICIT)       (DEFICIT)
                                       -----------    ------------      -----------    -------------
<S>                                     <C>             <C>             <C>             <C>
Balance as of August 31,                                                                          
  1995                                  $   35,232              -       $  15,261       $   50,493
Tax effect of stock plans                      393              -               -              393
Net income                                       -              -          14,995           14,995
                                        ----------      ---------       ---------       -----------
Balance as of August 29,                                                                          
  1996                                      35,625              -          30,256           65,881
Capital contribution                           188              -               -              188
Net income                                       -              -          12,752           12,752
Translation loss                                 -      $    (630)              -             (630)
                                        ----------      ---------       ---------       -----------
Balance as of August 28,                                                                          
  1997                                      35,813           (630)         43,008           78,191
Capital contribution                         1,786              -               -            1,786
Redemption of common stock                                                                 
  and recapitalization                     (33,841)             -        (215,308)        (249,147)
Issuance of  Series A and B                                                          
  and C preferred stock                     50,996              -               -           51,000
Issuance of Class A and B                                                                         
  and C common stock                        10,196              -               -           10,200
Net income (loss)                                -              -          (1,809)          (1,809)
Translation loss                                 -         (1,640)              -           (1,640)
Preferred stock dividends                   (1,632)             -               -           (1,632)
                                        ----------      ---------       ---------       -----------
Balance as of September 3,                                                                        
  1998                                  $   63,318      $  (2,270)      $(174,109)      $ (113,051)
                                        ==========      ==========      ==========      ===========



See accompanying notes to consolidated financial statements.

</TABLE>

                                26


<PAGE>

<TABLE>

                                                           MCMS, INC.
                                             CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                         (IN THOUSANDS)

<CAPTION>

                                                                                August 29,       August 28,        September 3,
Fiscal year ended                                                                  1996             1997                1998
________________________________________________________________________________________________________________________________
<S>                                                                             <C>              <C>               <C>
Net income (loss)                                                               $  14,995        $   12,752        $   (1,809)
Adjustments to reconcile net income (loss) to net cash provided by                                                              
 operating activities:                                                                                                          
Depreciation and amortization                                                       5,425             8,819            12,918
Gain on sale of property, plant and equipment                                          98               (72)              (90)
Write-off of deferred loan costs                                                        -                 -               206
Changes in operating assets and liabilities:                                                                                    
  Receivables, net                                                                  6,003            (5,498)              419
  Inventories                                                                         279             3,881           (12,301)
  Other assets                                                                         22                 -              (855)
  Accounts payable and accrued expenses                                             7,356            (2,173)            5,372
  Deferred income taxes                                                              (536)            2,886            (2,577)
  Other liabilities                                                                   (22)              128                80
                                                                                 ---------         ---------       -----------
Net cash provided by operating activities                                          33,620            20,723             1,363
                                                                                 ---------         ---------       -----------
CASH FLOWS FROM INVESTING ACTIVITIES
Expenditures for property, plant and equipment                                    (31,229)          (24,120)          (20,111)
Proceeds from sales of property, plant and equipment                                5,597               151               359
Other                                                                                 (11)                -                 -
                                                                                 ---------         ---------       -----------
Net cash used by investing activities                                             (25,643)          (23,969)          (19,752)
                                                                                 ---------         ---------       -----------
CASH FLOWS FROM FINANCING ACTIVITIES
Capital contributions                                                                   -                 -             1,786
Repurchase of common stock and recapitalization                                         -                 -          (249,147)
Proceeds from issuance of common stock                                                  -                 -            10,200
Proceeds from issuance of convertible preferred stock                                   -                 -            51,000
Proceeds from issuance of redeemable preferred stock                                    -                 -            24,000
Proceeds from borrowings                                                                -            12,300           186,500
Repayments of debt                                                                 (6,687)          (11,487)           (3,964)
Payment of deferred debt issuance costs                                                 -                 -            (7,867)
Other                                                                                   -              (221)                -
                                                                                 ---------         ---------       -----------
Net cash provided by (used for) financing activities                               (6,687)              592            12,508
                                                                                 ---------         ---------       -----------
Effect of exchange rate changes on cash and cash equivalents                            -                 -              (213)
                                                                                 ---------         ---------       -----------
Net increase (decrease) in cash and cash equivalents                                1,290            (2,654)           (6,094)
                                                                                                                                
Cash and cash equivalents at beginning of period                                   15,000            16,290            13,636
                                                                                ----------       -----------       -----------
Cash and cash equivalents at end of period                                      $  16,290        $   13,636        $    7,542
                                                                                ==========       ===========       ==========
SUPPLEMENTAL DISCLOSURES                                                                                                        
Income taxes paid                                                               $   9,293        $    9,962        $      792
Interest paid, net of amounts capitalized                                             360                21             9,023
Noncash investing activities:                                                                                                   
Foreign currency translation adjustment                                                 -               630             1,640
Contracts payable and notes payable incurred for capitalized software                   -                 -             1,659




See accompanying notes to consolidated financial statements.

</TABLE>

                                27

<PAGE>

                           MCMS, INC.
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Tabular dollar amounts in thousands, except share and per share amounts)

Note 1.  Significant Accounting Policies

      Business:   MCMS, Inc. (the "Company"), is  an  electronics
manufacturing  services  provider  serving  OEMs.   The   Company
provides  product  design and prototype manufacturing;  materials
procurement and inventory management; the manufacture and testing
of  PCBAs,  memory  modules and systems; quality  assurance;  and
end-order fulfillment. The Company markets and sells products and
manufacturing   services   primarily   to   original    equipment
manufacturers   in   diverse  electronic   industries   including
computers,  peripherals,  networking and telecommunications.  The
Company  operates two sites in the United States and one site  in
Asia  and  acquired  a site in Colfontaine, Belgium  in  November
1997.

       On   February   26,   1998   the   Company   completed   a
Recapitalization.  Prior to the closing of the  Recapitalization,
the Company was a wholly owned subsidiary of MEI California, Inc.
("MEIC"),  a wholly owned subsidiary of Micron Electronics,  Inc.
("MEI").   Under   the   terms  of  the  amended   and   restated
Recapitalization  Agreement,  certain  unrelated  investors  (the
"Investors") acquired an equity interest in the Company. In order
to  complete  the  Recapitalization,  the  Company  arranged  for
additional   financing  in  the  form  of  notes  and  redeemable
preferred  stock  totaling $200.0 million. The Company  used  the
proceeds  from the Investors' equity investment and the  issuance
of  notes  and redeemable preferred stock to redeem a portion  of
MEIC's  outstanding  equity  interest  for  approximately  $249.2
million.  Subsequent to the Recapitalization, MEIC  holds  a  10%
equity   interest  in  the  Company.  In  connection   with   the
Recapitalization,  the  Company's name was  changed  from  Micron
Custom Manufacturing Services, Inc. to MCMS, Inc.

     Basis of presentation:  The financial statements include the
accounts  of  the  Company and its subsidiaries. All  significant
intercompany accounts and transactions have been eliminated.  The
Company's fiscal year is the 52 or 53 week period ending  on  the
Thursday  closest  to  August 31.  As of September  3,  1998  the
Company was 10% owned by MEIC which is indirectly majority  owned
by Micron Technology, Inc. ("MTI").

      Use  of estimates:  The preparation of financial statements
in  conformity  with  generally  accepted  accounting  principles
requires management to make estimates and assumptions that affect
the  amounts  reported  in  the financial  statements.  Although,
actual  results  could  differ from those  estimates,  management
believes its estimates are reasonable.

       Revenue  recognition:   Revenue  from  product  sales   to
customers is generally recognized upon shipment. A provision  for
estimated sales returns under warranty is recorded in the  period
in which the sales are recognized.

      Earnings  per share:  Basic earnings per share is  computed
using  the  weighted average number of common shares outstanding.
Diluted earnings per share is computed using the weighted average
number  of common and common stock equivalent shares outstanding.
Common  equivalent  shares result from the  assumed  exercise  of
outstanding stock options and affect earnings per share when they
have  a dilutive effect.  For the fiscal year ended September  3,
1998,  the inclusion of 3.3 million , 0.9 million and 0.9 million
common shares issuable upon conversion of the Series A, Series  B
and  Series C Preferred Convertible Stock are not included in the
calculation  of  diluted earnings per share  because  the  effect
would be antidilutive.

      Stock  options: The Company has adopted the disclosure-only
provisions    of   SFAS   123,   "Accounting   for    Stock-Based
Compensation."  The  Company continues  to  measure  compensation
expense for its stock-based employee compensation plans using the
intrinsic value method prescribed by APB No. 25, "Accounting  for
Stock Issued to Employees."

      Cash  Equivalents:  The Company considers all highly liquid
debt instruments with original maturities of three months or less
to be cash equivalents.

      Financial instruments:  Prior to the Recapitalization,  the
Company   invested  its  excess  cash  in  an   investment   pool
administered  by MEI. The investment pool included highly  liquid
short-term  investments with original maturities of three  months
or less and readily convertible to cash.

                                28

<PAGE>


                           MCMS, INC.
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Tabular dollar amounts in thousands, except share and per share amounts)

      Since  the  Recapitalization, the Company has  invested  it
excess  cash  in  overnight repurchase agreements  consisting  of
treasuries and government agency securities.

      Financial instruments that potentially subject the  Company
to  concentration of credit risk consist principally of cash  and
cash  equivalents and trade accounts receivable. A  concentration
of  credit  risk may exist with respect to trade receivables,  as
many of the Company's customers are affiliated with the computer,
peripheral,  networking  and telecommunications  industries.  The
Company performs ongoing credit evaluations on its customers  and
generally does not require collateral. Historically, the  Company
has  not  experienced significant losses related  to  receivables
from   individual  customers  or  groups  of  customers  in   any
particular industry or geographic area.

     The amounts reported as cash equivalents, receivables, other
assets  and  accounts payable and accrued expenses and  debt  are
considered  by  the  Company to be reasonable  approximations  of
their  fair  values,  based  on market information  available  to
management  as of September 3, 1998. The use of different  market
assumptions  and estimation methodologies could have  a  material
effect  on  the  estimated fair value amounts. The reported  fair
values  do not take into consideration potential taxes  or  other
expenses that would be incurred in an actual settlement.

     Inventories:  Inventories are stated at the lower of average
cost or market.

       Property,  plant  and  equipment:   Property,  plant   and
equipment are stated at cost. Depreciation is computed using  the
straight-line method over the estimated useful lives of 5  to  30
years for buildings and 2 to 5 years for software and equipment.

      Accounting  for  Long-lived Assets:   The  Company  reviews
property and equipment for impairment whenever events or  changes
in  circumstances indicate that the carrying amount of  an  asset
may not be recoverable.  Recoverability of property and equipment
is  measured by comparison of its carrying amount to  future  net
cash  flows the property and equipment are expected to  generate.
If  such assets are considered to be impaired, the impairment  to
be  recognized  is measured by the amount by which  the  carrying
amount  of  the  property and equipment exceeds its  fair  market
value.   To  date,  the Company has made no  adjustments  to  the
carrying value of its long-lived assets.

     Debt Issuance Costs:  Costs incurred in connection with the
issuance of new debt instruments are deferred and included in
other assets.  Such costs are amortized over the term of the
related debt obligation.

     Income  Taxes:   The  Company uses the asset  and  liability
method  of  accounting  for income taxes.  Under  the  asset  and
liability  method,  deferred  tax  assets  and  liabilities   are
recognized   for   the   future  consequences   attributable   to
differences between the financial statement carrying  amounts  of
existing  assets and liabilities and their respective tax  bases.
When  necessary, a valuation allowance is recorded to reduce  tax
assets to an amount whose realization is more likely than not.

      Foreign  currency translation:  The functional currency  of
the   Company's  international  subsidiaries  are  the  Malaysian
Ringgit  and  the  Belgian  Franc. Financial  statements  of  the
international subsidiaries are translated into U.S.  dollars  for
consolidated  financial  reporting using  the  exchange  rate  in
effect at each balance sheet date for assets and liabilities. The
resulting  translation  adjustments are recorded  as  a  separate
component  of  shareholders' equity  and,  accordingly,  have  no
effect  on  income.  Revenues, expenses,  gains  and  losses  are
translated  using  a  weighted average  exchange  rate  for  each
period.  Transaction  gains  and  losses  are  included  in   the
determination  of consolidated net income. For  the  fiscal  year
ended August 28, 1997 and September 3, 1998, the Company incurred
net  transaction  gains  of $159,000 and $151,000,  respectively.
There were no transaction gains or losses in 1996.

      Recently  issued accounting standards:  In June  1997,  the
Financial  Accounting Standards Board ("FASB") issued  Statements
of  Financial  Accounting Standard ("SFAS") No.  130,  "Reporting
Comprehensive Income." SFAS No. 130 establishes standards for the
presentation of comprehensive income in the financial statements.
Comprehensive  income includes income and loss  components  which
are  otherwise  recorded directly to shareholders'  equity  under
generally  accepted accounting principles. The adoption  of  SFAS
No.  130  is effective for the Company in fiscal 1999.   As  this
SFAS addresses reporting and presentation issues only, there will
be no impact on earnings from its adoption.

                                29

<PAGE>

                           MCMS, INC.
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  - CONTINUED
(Tabular dollar amounts in thousands, except share and per share amounts)

      In  June  1997, the FASB issued SFAS No. 131,  "Disclosures
about  Segments of an Enterprise and Related Information."   SFAS
No.  131 requires publicly held companies to report financial and
other  information about key revenue-producing  segments  of  the
entity for which such information is available and is utilized by
the  chief operating decision-maker.  Specific information to  be
reported for individual segments includes profit or loss, certain
revenue and expense items and total assets.  A reconciliation  of
segment  financial  information  to  amounts  reported   in   the
financial  statements is also to be provided.  SFAS  No.  131  is
effective  for  the Company in fiscal 1999 and the  form  of  the
presentation in the Company's financial statements  has  not  yet
been determined.

Note 2.  Inventories
                                                August 28,     September 3,
                                                   1997            1998
                                                ----------     ------------
     Raw materials ......................       $  11,885      $  18,126
     Work in progress ...................           4,043         11,020
     Finished goods .....................           1,858            670
                                                ---------      ---------
                                                $  17,786      $  29,816
                                                =========      =========
Note 3.  Property, Plant and Equipment
                                                August 28,     September 3,
                                                   1997            1998
                                                ----------     ------------
     Land ...............................       $     751      $   1,320
     Buildings ..........................          24,577         29,490
     Equipment and software .............          48,609         57,820
     Construction in progress ...........              62          4,556
                                                ---------      ---------
                                                   73,999         93,186
     Less accumulated depreciation
       and amortization .................         (20,515)       (31,080)
                                                ---------      ---------
                                                $  53,484      $  62,106
                                                =========      =========
Note 4.  Other Assets
                                                 August 28,     September 3,
                                                    1997            1998
                                                ----------     ------------
     Deferred financing costs ...........       $     215      $   7,554
     Equipment deposits .................              50              -
     Deferred patent costs ..............              66             96
                                                ---------      ---------
                                                $     331      $   7,650
                                                =========      =========

Note 5.  Accounts Payable and Accrued Expenses
                                                August 28,     September 3,
                                                   1997            1998
                                                ----------     ------------
     Trade accounts payable .............       $  29,248      $  39,152
     Short-term equipment contracts .....           1,307            543
     Salaries, wages, and benefits ......           3,521          3,619
     Other ..............................             854          1,119
                                                ---------      ---------
                                                $  34,930      $  44,433
                                                =========      =========

                                30

<PAGE>

                           MCMS, INC.
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  - CONTINUED
(Tabular dollar amounts in thousands, except share and per share amounts)

Note 6.  Debt
<TABLE>
<CAPTION>
                                                                                                 August 28,      September 3,
                                                                                                   1997              1998
                                                                                                ------------     -------------
<S>                                                                                             <C>              <C>
Revolving loan, monthly installments through May 3, 1998, interest rate
  7.70% at August 28, 1997 ................................................................     $      833       $        -
Revolving loan, maturities at the Company's option  to February 26, 2003,  interest due                                    
  quarterly,  interest rates  ranging from 8.38% to 10.75% (8.38% at September 3, 1998)....              -            9,500
Note payable, matures on August 15, 1998, interest due at maturity,                                                        
  Weighted average interest rate equal to interest earned on the Company's                                                 
  Cash investments (5.84% and  5.24% at August 28, 1997 and                                                                
  September  3, 1998, respectively) .......................................................            216              212
Senior subordinated notes (the "Fixed Rate Notes"), unsecured, interest due                                                
  Semiannually, matures on March 1, 2008, interest rate of 9.75% ..........................              -          145,000
Floating interest rate subordinated term securities, (the "Floating Rate                                                   
  Notes"), unsecured, interest due semiannually, matures on March 1, 2008,                                                 
  Variable interest rate equal to LIBOR plus 4.63%  ( 10.22% at September 3, 1998).........              -           30,000
Note payable, quarterly installments through October 1, 2000,                                                              
  Interest rate of 3.51% ..................................................................              -              445
                                                                                                -----------      -----------
Total debt ................................................................................          1,049          185,157
Less current portion ......................................................................         (1,049)            (420)
                                                                                                -----------      -----------
        
                                                                                                $        -       $  184,737
                                                                                                ===========      ===========

</TABLE>
        Maturities of debt as of September 3, 1998 are as
        follows:
                                                   
        Fiscal year                                      
        ------------
        1999 .........................                   $  420
        2000 .........................                      189
        2001 .........................                       48
        2002 .........................                        -
        2003 and thereafter ..........                  184,500
                                                       --------
                                                       $185,157
                                                       ========

                The  Fixed  Rate  Notes  are  redeemable  at  the
Company's option, in whole any time or in part from time to time,
on  and after March 1, 2003, upon not less than 30 nor more  than
60  days  notice.  The  redemption rate, if redeemed  during  the
twelve  month  period  commencing on March  1,  dec  reases  from
104.875% in 2003 to 100.000% in 2006 and thereafter (expressed as
percentages  of the principal amount thereof). At  any  time,  or
from time to time, on or prior to March 1, 2001, the Company  may
use  the net cash proceeds of one or more Public Equity Offerings
to  redeem  the Fixed Rate Notes at a redemption price  equal  to
109.750%  of the principal amount thereof if certain restrictions
regarding  principal amount and additional fixed rate  notes  are
met.

      The  Floating  Rate Notes are redeemable, at the  Company's
option,  in whole at any time or in part from time to time,  upon
not  less  than  30 nor more than 60 days notice. The  redemption
price,  if redeemed during the twelve month period commencing  on
March  1,  decreases  from  105% in 1998  to  100%  in  2003  and
thereafter  (expressed  as percentages of  the  principal  amount
thereof).

      Among other restrictions, the Notes described above contain
covenants  relating  to  limitation on incurrence  of  additional
indebtedness,  limitation on restricted payments,  limitation  on
asset sales and limitation on dividends.

   On  February 26, 1998, the Company entered into a  $40,000,000
Revolving Credit Facility (the "Revolving Facility") with various
lending  institutions. Amounts outstanding bear interest  at  the
lesser  of the applicable Eurodollar Rate plus 2.75% or the  Base
Rate  plus 1.75%, as defined in the Revolving Facility (8.38%  as
of  September  3,  1998).  The  Company  is  required  to  pay  a
commitment  fee  of 0.5% per annum based upon the average  unused
portion.  Borrowings under the Revolving Facility accrue interest
at   rates  adjusted  periodically  depending  on  the  Company's
financial performance as measured each fiscal quarter and

                                31

<PAGE>


                            MCMS, INC.
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  - CONTINUED
(Tabular dollar amounts in thousands, except share and per share amounts)

market  interest rates.  As of September 3, 1998, $9,500,000  was
outstanding under the Revolving Facility.  The Revolving Facility
matures  on  February  26,  2003 and contains  various  covenants
including  minimum  levels of EBITDA, minimum interest  coverage,
maximum leverage ratios, restrictions on capital expenditures and
additional  indebtedness as well as restrictions  on  payment  of
dividends.  The Revolving Facility contains customary  events  of
default. In the event any default or breach of covenant under the
Revolving Facility occurs, the default could result in events  of
default for the Notes and Redeemable Preferred Stock.

     On April 15, 1997, the Company entered into a Revolving Loan
Agreement  (the  "Agreement") with a financial  institution  that
provides for borrowings up to $15,000,000. Under the terms of the
Agreement, the amount available to borrow decreases by $1,000,000
annually. The interest rate on the borrowed funds is based on the
30  day commercial paper rate plus 2.15% (7.70% as of August  28,
1997).  The  Agreement  expires in May 2007  and  borrowings  are
collaterized  by  the Company's real property located  in  Nampa,
Idaho.  Under  the Agreement, the Company is subject  to  certain
financial  ratios  and  covenants including  limitations  on  the
amount  of  dividends.  As  of  August  28,  1997,  $833,000  was
outstanding  under  the  Agreement.  In  conjunction   with   the
Recapitalization  Agreement  the  then  outstanding  balance   of
$333,000  was  paid  off  and  the  Agreement  was  cancelled  on
February 26, 1998.

      On  March  17, 1997, the Company entered into an  unsecured
Revolving  Credit Facility with MEI that provides for  borrowings
up  to  $20,000,000, based upon the Company's net  worth.  As  of
August  28,  1997  the  Company was  eligible  to  borrow  up  to
$17,000,000  pursuant  to the agreement  but  had  no  borrowings
outstanding.  The interest rate on borrowed funds is  based  upon
the  90  day  LIBOR  rate  plus 1.00%. In  conjunction  with  the
Recapitalization Agreement the above agreement was  cancelled  on
February 26, 1998.

     Interest income is net of $233,000 and  $65,000, of interest
expense  in  fiscal years ended August 29, 1996  and  August  28,
1997, respectively. Interest expense is net of interest income of
$549,000   in   the   fiscal  year  ended  September   3,   1998.
Construction  period interest of $18,000, $228,000,  and  $34,000
was   capitalized  in  fiscal  years  ended   August  29,   1996,
August 28, 1997 and September 3, 1998,  respectively.

Note 7.  Redeemable Preferred Stock

       The  Redeemable  Preferred  Stock  is  redeemable  at  the
Company's  option, in whole or in part, at any time on  or  after
March 1, 2003. The redemption rate, if redeemed during the twelve
month  period  commencing on March 1, decreases from  106.25%  in
2003  to 100.00% in 2006 and thereafter (expressed in percentages
of the liquidation preference thereof). At any time, or from time
to time, prior to March 1, 2001, the Company may use the net cash
proceeds  of  one or more Public Equity Offerings to  redeem  the
preferred  stock  at a redemption price of 112.50%  of  the  then
effective   liquidation   preference   thereof   plus,    without
duplication,  an  amount  equal to  all  accumulated  and  unpaid
dividends to the redemption date including an amount equal to the
prorated  dividend for the period from the dividend payment  date
immediately prior to the redemption date to the redemption date.

      The Redeemable Preferred Stock will be subject to mandatory
redemption in whole on March 1, 2010 at a price equal to 100%  of
the  liquidation  preference thereof  plus  all  accumulated  and
unpaid  dividends  to  the  date of redemption.   The  Redeemable
Preferred   Stock  is  recorded  at  its  liquidation  preference
discounted for issuance costs of $1,000,000.  The preferred stock
discount is being accreted by charging additional paid-in capital
over the twelve-year term of the Redeemable Preferred Stock.

       The   Redeemable  Preferred  Stock,  subject  to   certain
restrictions, is exchangeable for the Exchange Debentures at  the
option  of the Company on any dividend payment date on  or  after
the  issue  date. The Redeemable Preferred Stock has  liquidation
preferences over Common Stock and has a liquidation value of $100
per  share  plus cumulative unpaid dividends thereon.  Redeemable
Preferred  Stockholders  are entitled to  a  cumulative  12  1/2%
annual  dividend based upon the liquidation preference per  share
of  Redeemable Preferred Stock, payable quarterly.   On  June  1,
1998  and  September  1, 1998, the Company elected  to  pay  such
dividends in kind.

      Accrued  dividends  on the Redeemable Preferred  Stock  are
payable  upon certain defined events which include: any voluntary
or  involuntary  liquidation, dissolution or winding  up  of  the
Company.   At the Company's option, dividends may be paid  either
in cash or by the issuance of additional shares

                                32


<PAGE>

                           MCMS, INC.
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  - CONTINUED
(Tabular dollar amounts in thousands, except share and per share amounts)

of Redeemable Preferred Stock with a liquidation preference equal
to   the  amount  of  such  dividends  through  March  1,   2003,
thereafter, dividends will be payable in cash.  All dividends are
cumulative, whether  or not earned  or declared, on a daily basis
from  February 26,  1998  and  compound  on  a  quarterly  basis.
Dividends on  the  Redeemable Preferred Stock are accrued monthly
to  the  liquidation preference  amount  by charges to additional
paid-in capital for  dividends  expected to be  paid  by  issuing
additional  shares  of Redeemable Preferred  Stock.   The holders
of  Redeemable  Preferred  Stock  are not entitled to vote on any
matter required or permitted to be voted upon by the shareholders
of the Company.

Note 8.  Shareholders' Equity

      Each  share  of Series A, Series B, and Series C  preferred
stock  (hereinafter called the "Convertible Preferred Stock")  is
convertible into one share of Class A, Class B and Class C common
stock (hereinafter  called  the  "Common  Stock"),  respectively.
Holders of Series  A preferred stock and Class A common stock are
entitled  to  one  vote  per share. Holders of Series B preferred
stock and Class B common stock do  not  have  any  voting rights.
Holders  of  Series  C preferred  stock  and Class C common stock
are  entitled  to two votes  per share. The holders of all voting
series of Convertible Preferred Stock and classes of Common Stock
will vote as a single class on all matters.

       Holders  of  Convertible  Preferred  Stock  will  be  paid
dividends, when and if declared by the Company, on each share  of
Convertible  Preferred Stock on the liquidation value  per  share
plus all declared and unpaid dividends.  Such dividends shall not
be  cumulative.   Holders  of Convertible  Preferred  Stock  will
participate together with the shares of Common Stock as  if  such
shares  of  Convertible Preferred Stock had been  converted  into
shares of Common Stock in all dividends paid with respect to  the
Common Stock.

      Upon  any voluntary or involuntary liquidation, dissolution
or  winding  up of the Company, holders of Convertible  Preferred
Stock  will  be  entitled to be paid, out of the  assets  of  the
Company  available for distribution to shareholders after payment
of  amounts  owed  with  respect  to  any  stock  senior  to  the
Convertible  Preferred Stock (including the Redeemable  Preferred
Stock),  the  liquidation  preference per  share  of  Convertible
Preferred  Stock, plus, without duplication, an  amount  in  cash
equal  to  all declared and unpaid dividends thereon  before  any
distribution   is  made  on  the  Common  Stock.  The   aggregate
liquidation  preference  of the Convertible  Preferred  Stock  is
approximately $56.7 million.

Note 9.  Transaction Expenses

      Transaction  expenses associated with the  Recapitalization
Agreement are comprised of the following items:

        Transaction agreement fee ...............      $2,710
        Bank  fees ..............................       2,150
        Termination agreements ..................       1,400
        MEI/MTI stock option buyback ............         698
        Other ...................................       1,440
                                                       ------
                                                       $8,398
                                                       ======
Note 10.  Stock Purchase and Incentive Plans

      MEI's  1995 Stock Option Plan provided for the granting  of
incentive and nonstatutory stock options to eligible employees of
both  MEI  and  the  Company. As of August 28, 1997,  there  were
5,000,000  shares  of  MEI's common stock reserved  for  issuance
under  the  plan. MEI's Board of Directors had approved reserving
an  additional  5,000,000 shares of common stock  for  the  plan,
subject to shareholder approval. Exercise prices of the incentive
and  nonstatutory stock options had generally been 100% and  85%,
respectively, of the fair market value of MEI's stock on the date
of  grant.  Options were granted subject to terms and  conditions
determined  by  MEI's  Board  of Directors,  and  generally  were
exercisable  in  increments of 20% for each  year  of  employment
beginning  one year from date of grant and generally  expire  six
years from date of grant.

      MEI's  1995  Employee Stock Purchase Plan allowed  eligible
employees of both MEI and the Company to purchase shares  of  MEI
common stock through payroll deductions. The shares could be

                                33


<PAGE>

                           MCMS, INC.
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  - CONTINUED
(Tabular dollar amounts in thousands, except share and per share amounts)

purchased  for 85% of the lower of the  beginning or  ending  fair
market  value  of  each  six  month  offering  period   and   were
restricted from  resale for a period of one year from the date  of
purchase.  Purchases were limited to 20% of an employee's eligible
compensation. A total of 2,500,000 shares of MEI common stock were
reserved  for  issuance  under the plan,  of  which  approximately
271,000 shares  had been issued  to employees of both  MEI and the
Company as of August 28, 1997.


      As a result of the Recapitalization Agreement, employees of
the  Company no longer participate in the MEI stock option  plan.
In  accordance with the MEI option plan, employees  had  30  days
from the date of Recapitalization to exercise any vested options.
The  Company  elected to pay employees who maintained  continuous
employment   with   the  Company  for  six   months   after   the
Recapitalization  date  $2.00 per  option  for  any  options  not
exercised  30 days subsequent to the Recapitalization  in  return
for  cancellation  of  those options.   In  September  1998,  the
Company  paid  $471,000  related to  the  cancellation  of  these
options.

      Option  activity for the Company's portion of MEI's  option
plan is summarized as follows:

<TABLE>
<CAPTION>
                                                    Weighted                   Weighted
                                    August 29,      Average     August 28,     Average
Fiscal year ended                      1996          Price         1997         Price
- -----------------                   ----------      --------    ----------     --------
<S>                                 <C>              <C>       <C>             <C>
Outstanding at beginning of year..    126,000        $18.71      379,000       $14.14
Granted ..........................    259,000         11.97      316,000        20.60
Exercised ........................          -            --       (8,000)       14.36
Terminated or canceled ...........     (6,000)        16.21      (20,000)       18.18
                                    ----------                 ----------
Outstanding at end  of year ......    379,000        $14.14      667,000       $17.08
                                    ==========       ======    ==========      ======
Exercisable at the end of year ...     25,000        $18.71       90,000       $15.22
                                    ==========       ======    ==========      ======
Options available for future
  Grants to employees of both                                              
  MEI and the Company ...........   3,141,000                  1,416,000
                                    =========                  ==========
</TABLE>

      The  fair  value of options at date of grant was  estimated
using  the  Black-Scholes options pricing model. The  assumptions
and  resulting  fair values at date of grant for options  granted
during the fiscal years ended August 29, 1996 and August 28, 1997
follow:

<TABLE>
<CAPTION>
                                                                                Employee Stock
                                              Stock Option Plan Shares       Purchase Plan Shares
                                              __________________________    _________________________
Fiscal year ended                              August 29,     August 28,    August 29,     August 28,
                                                  1996           1997          1996           1997
                                               ----------     ----------    ----------     ----------
<S>                                            <C>            <C>           <C>            <C>
Assumptions:
  Expected life .........................      3.5 years      3.5 years     0.5 years      0.5 years
  Risk-free interest rate................           5.9%           6.2%          5.1%           5.0%
  Expected volatility ...................          70.0%          70.0%         70.0%          70.0%
  Dividend yield ........................           0.0%           0.0%          0.0%           0.0%
                                                                                                    
Weighted average fair values:                                                                       
  Exercise price equal to market price ..          $6.33         $11.00           ---            ---
  Exercise price less than market price..           6.50          11.78         $3.67          $5.37

</TABLE>

      In order to provide financial incentives for certain of the
Company's  or  its  subsidiaries'  senior  executives  and  other
employees, the Company's board of directors has adopted the  1998
Stock  Option Plan (the "Option Plan") pursuant to which it  will
be  able  to grant options to purchase Class A Common  to  senior
executives   and   other  employees  of  the  Company   and   its
subsidiaries. Under the Plan, the Company will also  be  able  to
grant  options  to  purchase  Class A  Common  to  the  Company's
Consultants.  The  Plan provides for option  grants  representing
2,500,000  shares  of   Common Stock.  Under  each  option  grant
contemplated  under the Plan for certain executive officers,  50%
of  the options will vest over four years from the date of  grant
and  the  other  50%  will vest if certain financial  performance
targets are met (or at the end of seven years if such targets are
not  met  and  if the grantee has remained continuously  employed
with  the  Company).  Under  each  option  grant  for  other  key
employees, all options will vest over four years from the date of
grant.  As of

                                34

<PAGE>

                           MCMS, INC.
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  - CONTINUED
(Tabular dollar amounts in thousands, except share and per share amounts)

September  3,  1998,   the  Company's   had   1,060,000   options
outstanding under the Plan.   Upon an employee's termination with
the Company, all  of the employee's unvested options will expire,
the exercise period of all  the employee's vested options will be
reduced  to  a  period  ending  no  later than 30 days after such
employee's termination,  and  if such termination occurs prior to
an initial public offering of the Company's  Class  A Common, the
Company shall  have the right to repurchase the Class A Common of
the Company held by the employee.

      The  following table summarizes information about the  MCMS
stock  options activity under the Option Plan as of September  3,
1998.

                         Options Outstanding
_______________________________________________________________________
                                                             
                                                             
Fiscal year ended                                             Weighted
- -----------------                            September 3,     Average     
                                                1998           Price    
                                             ------------     ---------
Outstanding at February 26, 1998 .....                -             -
Granted ..............................        1,240,000         $2.27
Exercised ............................                -             -
Terminated or canceled ...............         (180,000)         2.27
                                              ----------
Outstanding at end  of year ..........        1,060,000         $2.27
                                              ==========        ======
Exercisable at the end of year .......                -             
                                              ==========
Options available for future
  Grants to employees of the Company..        1,440,000
                                              ==========

      The fair value of options outstanding at date of grant  was
estimated  using  the Black-Scholes options pricing  model.   The
weighted  average remaining life of the outstanding  options  was
4.2  years and all outstanding options have an exercise price  of
$2.27  per  share.  The assumptions and resulting fair values  at
date  of grant for options granted during the fiscal years  ended
September 3, 1998 follow:

Fiscal year ended                              September 3,
- -----------------                                  1998
Assumptions:                                
  Expected life .........................        4.5 years
  Risk-free interest rate................            6.20%
  Expected volatility ...................             0.0%
  Dividend yield ........................             0.0%
                                                          
Weighted average fair values:                             
  Exercise price equal to market price ..           $0.50


      Stock  based  compensation costs would have reduced  pretax
income by $326,000, $1,399,000, and $85,000 in fiscal 1996,  1997
and   1998,   respectively  ($202,000,  $841,000   and   $52,000,
respectively, net of taxes), and pro forma net income (loss)  per
share  would  have  been $14,793, $11,911 and ($1.39)  in  fiscal
1996,  1997  and 1998, respectively, if the fair  values  of  all
options granted to the Company's employees had been recognized as
a  compensation expense on a straight-line basis over the vesting
period of the grants.  The pro forma effect on net income for the
fiscal  years ended August 29, 1996 and August 28,  1997  is  not
representative  of the pro forma effect on net income  in  future
years  because  it  does  not take into consideration  pro  forma
compensation expense related to grants prior to the  fiscal  year
ended August 29, 1996.  In addition, the pro forma effect on  net
income  for  the  fiscal year ended September 3,  1998  does  not
include option grants in prior years due to their termination.

                                35

<PAGE>

                           MCMS, INC.
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  - CONTINUED
(Tabular dollar amounts in thousands, except share and per share amounts)

Note 11.  Employee Savings Plan

       Prior   to   the  Recapitalization,  MEI  had   a   401(k)
profit-sharing plan (the "RAM Plan") in which eligible  employees
of  the Company could participate. Under the RAM Plan, which  was
administered by MTI, employees could contribute from 2% to 16% of
eligible  pay  to  various  savings alternatives.  The  RAM  Plan
provided  for an annual match by the Company of the first  $1,500
of   eligible   employee  contributions,   and   for   additional
contributions   by  the  Company  based  upon   MEI's   financial
performance.   In connection with the Recapitalization  Agreement
the  RAM  plan was  modified to become a multi-employer plan  and
employees of the Company continued to participate in the RAM plan
until July 1, 1998.

      On  July  1,  1998  the Company established  a  new  401(k)
profit-sharing  plan (the "401k Plan") and the  account  balances
for  all eligible employees were transferred to this plan.  Under
the  401k  Plan,  employees may contribute  from  2%  to  16%  of
eligible  pay  to  various savings alternatives.  The  401k  Plan
provides  for an annual match by the Company of the first  $1,500
of   eligible   employee  contributions,   and   for   additional
contributions  by the Company based upon the Company's  financial
performance.  The Company's expense pursuant to these  plans  was
approximately  $744,000, $621,000, and $1,333,000 in  the  fiscal
years  ended  August 29, 1996, August 28, 1997 and  September  3,
1998, respectively.

Note 12.  Transactions with Affiliates

     Transactions with MEI and MTI are as follows:

<TABLE>
<CAPTION>
                                                               Fiscal Year Ended
                                                 _________________________________________
                                                 August 29,    August 28,     September 3,
                                                    1996          1997            1998
                                                 ----------    ----------     ------------
<S>                                               <C>           <C>             <C>
Net sales ...................................     $42,003       $25,864         $27,454
Inventory purchases .........................      66,568        28,076           8,518
Administrative services expenses ............       1,181         1,938           1,432
Property, plant and equipment purchases .....         543         1,493             972
Property, plant and equipment sales .........          69           886             264
Construction management services ............         437           118               -
Rental income ...............................           -           400             357

</TABLE>

      As  part  of  the Recapitalization Agreement,  the  Company
entered  into  a Transition Service Agreement with both  MEI  and
MTI.  Pursuant to the Transition Services Agreement, MTI and  MEI
agreed  to  provide  a  variety of services  (including  payroll,
financial accounting and benefits, among others)  for a period of
six  months  after February 26, 1998, except that MTI  agreed  to
provide  the  Company  with services in connection  with  certain
proprietary  MTI  software for a period  of  12  months.   As  of
September   3,  1998,  substantially  all  services  under   this
agreement have been terminated although the Company still has the
right  to  request certain services as necessary through February
1999.

      An  income  tax  payable to an affiliate of  $2,557,000  at
August  29,  1996  is  included in accounts payable  and  accrued
expenses.

Note 13.  Commitments

      As  of  September 3, 1998, the Company had  commitments  of
$3,888,000 for equipment purchases.

     The Company's facilities in North Carolina and Malaysia, and
certain  other property and equipment, are leased under operating
lease agreements with non-cancelable terms expiring through 2003,
with  renewals  thereafter at the option of the Company.   Future
minimum lease payments total approximately $2,580,000 and are  as
follows:  $1,065,000  in fiscal 1999, $762,000  in  fiscal  2000,
$503,000 in fiscal 2001, $130,000 in fiscal 2002 and $120,000  in
fiscal 2003.

      Rental  expense was approximately $661,000,  $667,000,  and
$863,000  in the fiscal years ended August 29, 1996,  August  28,
1997, and September 3, 1998, respectively.

                                36

<PAGE>

                           MCMS, INC.
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  - CONTINUED
(Tabular dollar amounts in thousands, except share and per share amounts)

Note 14.  Income Taxes

      Prior to the Recapitalization, the Company was included  in
the  consolidated U.S. federal income tax return of  its  parent.
The  provision (benefit) for income taxes is computed as  if  the
Company   were   a   separate  taxpayer.    Subsequent   to   the
Recapitalization,   the  Company  became   a   separate   taxable
corporation. Components of income tax expense are:

                                             Fiscal Year Ended
                                   ________________________________________
                                   August 29,    August 28,    September 3,
                                      1996          1997           1998
                                   ----------    ----------    ------------
Current:                                                            
  U.S. federal ...................   $8,236        $4,357        $ 2,109
  State ..........................    1,490         1,222           (460)
                                     -------       -------       --------
                                      9,726         5,579          1,648
                                     -------       -------       --------
Deferred:
  U.S. federal ...................     (312)        2,703         (2,469)
  State ..........................     (224)          183           (109)
                                     -------       -------       --------
                                       (536)        2,886         (2,578)
                                     -------       -------       --------
Income tax provision (benefit) ..    $9,190        $8,465        $  (930)
                                     =======       =======       ========

     The current portion of the income tax provision reflects the
agreed upon determination of income taxes  owed  to the Company's
parent for  the period  ended  February 26, 1998 during which the
Company  was  a   member  of  the  parent's  consolidated  group,
calculated as described above.

      The  tax benefit associated with nonstatutory stock options
and  disqualifying  dispositions by employees  of  shares  issued
under  MTI's Plans reduced taxes payable by  $393,000, $0 and  $0
in  fiscal  years  ended August 29, 1996,  August  28,  1997  and
September 3, 1998, respectively.  Such benefits were credited  to
capital.  Income taxes paid to the Parent during the fiscal years
ended August 29, 1996, August 28, 1997 and September 3, 1998 were
$9,293,000, $9,530,000 and $756,000, respectively.

     A reconciliation between the income tax provision and income
tax computed using the federal statutory rate follows:

<TABLE>
<CAPTION>
                                                             Fiscal Year Ended
                                                   ________________________________________
                                                   August 29,    August 28,    September 3,
                                                      1996          1997           1998
                                                   ----------    ----------    ------------
<S>                                                  <C>           <C>          <C>
U.S. federal income tax at statutory rate ......     $8,465        $7,426       $   (959)
State taxes, net of federal benefit ............        934           733            (53)
Nondeductible transaction costs ................          -             -          1,791
Rate adjustment - foreign operations ...........          -             -           (435)
Other ..........................................       (209)          306         (1,274)
                                                     --------      -------      ---------
                                                     $9,190        $8,465       $   (930)
                                                     ========      =======      =========
</TABLE>
      As  a part of the Recapitalization, the Company revised its
estimated  accrual for prior period's tax matters and recorded  a
decrease  in  such  estimated accrued taxes of $1,208,000.   This
adjustment  is reflected in the reconciliation shown above  under
Other.

                                37


<PAGE>


                           MCMS, INC.
     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS  - CONTINUED
(Tabular dollar amounts in thousands, except share and per share amounts)
                                
     Deferred  income  taxes  reflect the  estimated  future  tax
effect of temporary differences between the amounts of assets and
liabilities for financial reporting purposes and such amounts  as
measured by tax laws and regulations.  Deferred income tax assets
totaled   $2,653,000  and  $5,863,000,  and  liabilities  totaled
$5,261,000  and $5,894,000, at August 28, 1997 and  September  3,
1998.   The components of deferred tax assets  (liabilities)  are
as follows:

<TABLE>
<CAPTION>
                                                   August 28,    September 3,
As of                                                 1997           1998
                                                   ----------    ------------
<S>                                                 <C>          <C>
Current deferred tax asset:                                          
  Allowance on receivables ......................   $   404      $    30
  Inventory reserves and allowances .............       800          647
  State taxes ...................................        80            -
  Accrued compensation ..........................       324          373
  Other .........................................        (8)         205
                                                    --------     --------
                                                      1,600        1,255
                                                    --------     --------
Noncurrent deferred tax liability:
  Property, plant and equipment  ................    (2,920)      (4,354)
  Net Operating Loss Carryover ..................         -        3,794
  Accrued compensation ..........................       194          260
  Investment tax credits ........................       243          103
  Other .........................................    (1,725)      (1,089)
                                                    --------     --------
                                                     (4,208)      (1,286)
                                                    --------     --------
 Total net deferred tax liability ...............   $(2,608)     $   (31)
                                                    ========     ========

</TABLE>

      The Company intends to reinvest the unremitted earnings  of
its   non-U.S.   subsidiaries  and  postpone   their   remittance
indefinitely.   Accordingly, no provision for U.S.  income  taxes
was  required  on  such  earnings during the  three  years  ended
September  3,  1998.   The  cumulative  amount  of  undistributed
earnings  of  foreign  subsidiaries as of September  3,  1998  is
approximately $1,207,000.

       As  of  September  3, 1998, the Company  has  foreign  tax
credit,  Idaho investment tax credit and U.S. net operating  loss
carryovers  of  approximately $29,000, $159,000  and  $9,720,000,
respectively.   The  foreign  tax credit,  Idaho  investment  tax
credit  and  U.S. net operating loss carryovers are available  to
offset  regular taxable income through the years 2003,  2005  and
2018,  respectively.   Management believes that it is more likely
than not that the Company will generate sufficient taxable income
to ensure realization of these tax benefits.

Note 15.  Concentration

      The  Company  operates in one industry segment,  electronic
manufacturing  services,  and has presence  in  three  geographic
regions,  North  America,  Asia  and  Europe.  Sales  shipped  to
customers  outside  of  the  U.S.  totaled  approximately   $54.2
million, $20.8 million and $43.4 million or approximately 15%, 7%
and  13%  of  total  net sales, in fiscal 1996,  1997  and  1998,
respectively.    In  fiscal 1996, three of the Company's  largest
customers comprised more than 10% of the Company's net sales  and
accounted for 29.5%, 13.4% and 12.9% of net sales.  During fiscal
1997  and  1998,  the Company had two customers, which  comprised
more  than  10%  of the Company's net sales.  The  Company's  two
largest  customers represented 32.4% and 20.1%, respectively,  of
the  Company's  net sales in fiscal 1997, and  39.2%  and  24.1%,
respectively, of the Company's net sales in fiscal 1998.

                                38

<PAGE>
<TABLE>

Note 16.  Unaudited Quarterly Financial Information
(In thousands except per share amounts)

<CAPTION>
                                      First        Second        Third         Fourth
1998                                  Quarter      Quarter       Quarter       Quarter
________________________________      ________     ________      _________     _________
<S>                                   <C>          <C>           <C>           <C>
Net sales                             $ 71,001     $ 74,680      $ 88,565      $ 99,674
Cost of goods sold                      60,909       67,182        82,689        92,471
                                      ---------    ---------     ---------     ---------
Gross profit                            10,092        7,498         5,876         7,203
Selling, general and                                                                   
  administrative expenses                3,122        3,805         4,405         4,466
                                      ---------    ---------     ---------     ---------
Income from operations                   6,970        3,693         1,471         2,737
Other expense (income):                                                                
Interest expense (income),net             (135)        (194)        4,418         5,123
Transaction expense                          -        8,312           142           (56)
                                      ---------    ---------     ---------     ---------
Income (loss) before taxes               7,105       (4,425)       (3,089)       (2,330)
Income tax provision (benefit)           2,629         (562)       (1,052)       (1,945)
                                      ---------    ---------     ---------     ---------
Net income                            $  4,476     $ (3,863)     $ (2,037)     $   (385)
                                      =========    =========     =========     =========
Net income (loss) per share -
basic and diluted                     $  4,476     $ (3,863)     $  (0.57)     $  (0.24)
                                      =========    =========     =========     =========

<CAPTION>
                                      First        Second        Third         Fourth
1997                                  Quarter      Quarter       Quarter       Quarter
________________________________      ________     ________      _________    __________
<S>                                   <C>          <C>           <C>           <C>
Net sales                             $ 51,980     $ 72,137      $ 83,837      $ 84,425
Cost of goods sold                      45,401       62,735        76,425        74,421
                                      ---------    ---------     ---------     ---------
Gross profit                             6,579        9,402         7,412        10,004
Selling, general and                                                                   
  Administrative expenses                2,577        3,364         3,334         3,285
                                      ---------    ---------     ---------     ---------
Income from operations                   4,002        6,038         4,078         6,719
Other expense (income):                                                                
Interest expense (income),net             (169)        ( 91)            2          (122)
                                      ---------    ---------     ---------     ---------
Income before taxes                      4,171        6,129         4,076         6,841
Income tax provision                     1,702        2,541         1,712         2,510
                                      ---------    ---------     ---------     ---------
Net income                            $  2,469     $  3,588      $  2,364      $  4,331
                                      =========    =========     =========     =========
Net income (loss) per share -
basic and diluted                     $  2,469     $  3,588      $  2,364      $  4,331
                                      =========    =========     =========     =========
</TABLE>

                                39

<PAGE>

                  INDEPENDENT AUDITORS' REPORT

The Shareholders and Board of Directors
MCMS, Inc.

       Under  date  of  October  2,  1998,  we  reported  on  the
consolidated balance sheet of MCMS, Inc. and subsidiaries  as  of
September  3,  1998,  and the related statements  of  operations,
shareholders'  equity  and cash flows for the  year  then  ended,
which  are  included in the Company's Annual Report on Form  10-K
for  the  year  1998.   In  connection with  our  audits  of  the
aforementioned   consolidated  financial  statements,   we   also
audited the related accompanying consolidated financial statement
schedule  for  the year ended September 3, 1998.  This  financial
schedule is the responsibility of the Company's management.   Our
responsibility  is  to  express  an  opinion  on  this  financial
statement schedule based upon our audit.

      In  our  opinion, such financial statement  schedule,  when
considered  in  relation  to  the  basic  consolidated  financial
statements  taken as a whole, presents fairly,  in  all  material
respects, the information set forth therein.




                                   KPMG Peat Marwick  LLP



Denver, Colorado
October 2, 1998

                                40

<PAGE>

Schedule II

<TABLE>

MCMS. Inc                                                                     
Valuation and Qualifying Accounts
(in thousands)                                                                     

<CAPTION>
                                    Balance at                                      Balance at
                                   Beginning of                                      End of
Description                           Period       Additions(a)    Deductions(b>      Period
________________________________________________________________________________________________
<S>                                    <C>            <C>             <C>             <C>
Allowance for trade receivables                                                          
  Year ended August 29, 1996           $755           $ 227           $  (8)          $974
  Year ended August 28, 1997            974             (93)              -            881
  Year ended September 3, 1998          881            (766)            (18)            97
- --------------------------------                                                                                         
Notes:                                                                                   
(a) Amounts charged to expense.                                                          
(b) Bad debt write-offs and charges to allowances.

</TABLE>

                                41

<PAGE>


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

       In  connection  with  the  Recapitalization,  the  Company
replaced Coopers & Lybrand L.L.P. ("Coopers & Lybrand") with KPMG
Peat  Marwick  LLP  as  its independent public  accountants.  The
decision  to  change accountants was approved  by  the  Company's
board  of  directors. Coopers & Lybrand's report on the Company's
consolidated  financial  statements for the  fiscal  years  ended
August  29,  1996 and August 28, 1997 did not contain an  adverse
opinion  or  disclaimer  of opinion,  nor  was  it  qualified  or
modified as to uncertainty, audit scope or accounting principles.
During  the  fiscal years ended August 29, 1996  and  August  28,
1997, the Company had no disagreements with Coopers & Lybrand  on
any  matter  of  accounting principles  or  practices,  financial
statement  disclosure,  or auditing scope  or  procedures,  which
disagreements, if not resolved to the satisfaction of  Coopers  &
Lybrand, would have caused Coopers & Lybrand to make reference to
the subject matter of the disagreements in its report.

PART III

ITEM 10:     DIRECTORS AND EXECUTIVE OFFICERS OF REGISTRANT

      The  following table sets forth the names, ages and a brief
account of each person who is a director or executive officer  of
the Company as of September 3, 1998:

<TABLE>
<CAPTION>

       Name               Age                    Position
      -------             -----             ------------------
<S>                        <C>   <C>
Robert F. Subia .....      36    President, Chief Executive Officer and Director
Chris J. Anton ......      36    Vice President, Finance and Chief Financial Officer
Jess Asla ...........      36    Vice President, Operations
R. Stephen Cheheyl...      52    Director
Finis F. Conner .....      55    Director
John A. Downer ......      40    Director
C. Nicholas Keating..      56    Director
Michael E. Najjar ...      31    Director
Mark Rossi ..........      42    Director
____________________________________________________________________________________

</TABLE>

Robert  F.  Subia  joined MTI in 1986 in the  Production  Control
department.  He served as a Regional Sales Manager for  MTI  from
1989 until February 1993. In February 1993, Mr. Subia joined MCMS
as  Director  of Sales and held this position until August  1994,
when  he  was  appointed Vice President, Sales.  In  April  1995,
Mr.  Subia  was  appointed Chairman of the  Board  of  Directors,
President  and Chief Executive Officer of MCMS. Mr. Subia  served
as  a  member of the Board of Directors of MEI from October  1995
until  February 1998.  Mr. Subia holds a Bachelor of  Science  in
Business Administration with an emphasis in Marketing from  Boise
State University.

Chris  J.  Anton joined MCMS in July 1996 from Futura Corporation
where  he  was  Chief Financial Officer and now  serves  as  Vice
President,  Finance and Chief Financial Officer of  the  Company.
Prior  to  joining  MCMS, Mr. Anton also held  the  positions  of
President and General Manager of Image National, Inc.,  and  Vice
President of Engineering and New Product Development at  Morrison
Knudsen  Corporation. Mr. Anton's background also  includes  five
years of industry experience in financial and technical positions
with  Hewlett  Packard  Company and MTI.  Mr.  Anton  received  a
Bachelor  of  Science degree in Chemistry from the University  of
Idaho  and  an  M.B.A.  from the Columbia  University  School  of
Business.

Jess  Asla  joined  MTI  in June 1984 in  the  Quality  Assurance
Department. He worked as a Process Engineer for MTI in the  clean
room  assembly area for two years. He later served as the Process
Engineer  Manager for MTI's Memory Applications Group  from  1988
until  July  1994  when he was named Director of Engineering  for
MCMS.  In  April  1995,  Mr. Asla was appointed  Vice  President,
Operations  and a member of the Board of Directors of  MCMS.  Mr.
Asla  served as a member of the Board of Directors of MCMS  until
February   1998.   Mr.  Asla  holds  a  Bachelor  of   Mechanical
Engineering from the University of Notre Dame.

R. Stephen Cheheyl became a Director of the Company in connection
with the Recapitalization. Mr. Cheheyl served until December 1995
as  an  Executive  Vice  President, Business  Operations  of  Bay
Networks,  Inc.  ("Bay Networks"), when Bay Networks  was  formed
through   the   merger   of   Wellfleet   Communications,    Inc.
("Wellfleet")  and Synoptics Communications, Inc.  From  December
1990 to October 1994, Mr. Cheheyl served as Senior Vice President
of  Finance and Administration of Wellfleet. He also serves as  a
director  of Auspex Systems, Inc.,  Infinium Software,  Inc.  and
Sapient Corporation.  Mr. Cheheyl received an A.B. from Dartmouth
College and an M.B.A. from Northwestern University.

                                42

<PAGE>

Finis  F.  Conner became a Director of the Company in  connection
with the Recapitalization. Until 1996, Mr. Conner was Chairman of
the Board and Chief Executive Officer of Conner Peripherals, Inc.
which  he  founded  in  1986. A leading manufacturer  of  3  1/2"
Winchester  disk  drives  used  in  personal  computers,   Conner
Peripherals  was merged with Seagate Technology, Inc. ("Seagate")
in  February  1996. Mr. Conner was a co-founder of  Seagate,  and
served  as  its Vice-Chairman from 1979 to 1985. Mr.  Conner  has
been Chairman of the Board of Golf Media, Inc., a company engaged
in  the  design of Internet web sites for the promotion  of  golf
products,  and,  since  February 1996,  Mr.  Conner  has  been  a
principal   of  the  Conner  Group,  an  independent   consulting
organization.  Mr. Conner is also a director of  BoxHill  Systems
Corporation and Adams Golf, LTD.  Mr. Connor received  a  B.S  in
Business Management from San Jose State University.

John  A.  Downer became a Director of the Company  in  connection
with  the  Recapitalization. Since December 1996, Mr. Downer  has
served  as  a  Managing  Director of Cornerstone.  From  1989  to
December  1996,  Mr.  Downer  was a partner  of  various  venture
capital  funds  managed  by  Prudential  Equity  Investors,  Inc.
("Prudential").  Mr.  Downer  is also  a  director  of  StorMedia
Incorporated  and  International  Manufacturing  Services,   Inc.
Mr.  Downer  received  an  A.B., M.B.A.  and  J.D.  from  Harvard
University.

C.   Nicholas  Keating  became  a  Director  of  the  Company  in
connection  with the Recapitalization. Mr. Keating  has  been  an
independent business advisor since 1993 to a number of  companies
principally  in  the  networking,  software,  semiconductor   and
imaging  industries.  From 1987 to 1993,  Mr.  Keating  was  Vice
President   of  Network  Equipment  Technologies,   a   wide-area
networking company. Mr. Keating currently serves on the Boards of
Directors  of E-Net Corporation, an enterprise software  supplier
to  the  financial services industry, and LIC Energy, a  European
simulation  systems company serving the oil and gas  transmission
market.  Mr.  Keating  holds a B.A. and  an  M.A.  from  American
University and was a former Fulbright Scholar.

Michael  E. Najjar became a Director of the Company in connection
with  the  Recapitalization. Mr. Najjar has served as a  Managing
Director  of Cornerstone since February 1997. From 1996 to  1997,
Mr. Najjar was a partner at Advanta Partners LP, a private equity
firm.  Prior to 1996, Mr. Najjar worked in the Corporate  Finance
Department   of   Donaldson,   Lufkin   &   Jenrette   Securities
Corporation.  Mr. Najjar received a B.A. from Cornell  University
and  an  M.B.A.  from  The Wharton School at  The  University  of
Pennsylvania.

Mark  Rossi  became a director of the Company in connection  with
the  Recapitalization. Mr. Rossi has served as a Senior  Managing
Director  of Cornerstone since December 1996. From 1984 to  1996,
Mr.  Rossi was a partner of various venture capital funds managed
by  Prudential.  Mr.  Rossi  is  also  a  director  of  StorMedia
Incorporated,   Maxwell   Technology,  Inc.   and   International
Manufacturing  Services, Inc. Mr. Rossi holds a B.A.  from  Saint
Vincent College and an M.B.A. from Northwestern University.

                                43

<PAGE>

ITEM 11:     EXECUTIVE COMPENSATION

                The following table sets forth information on the
compensation  of  the  Chief  Executive  Officer  and  the  other
executive  officers of the Company for fiscal 1998 (collectively,
the "Named Executive Officers").

<TABLE>

                                             Summary Compensation Table
<CAPTION>
                                                                                      Long-term
                                             Annual Compensation                    Compensation
                                 _____________________________________________    ___________________
                                                                                     Securities
                                                                Other Annual         Underlying             All Other
Name                               Salary       Bonus (1)     Compensation (2)    Options/SARs (#)(3)    Compensation (4)
- -----                              ------       ---------     ----------------    -------------------    ----------------
<S>                              <C>           <C>               <C>                   <C>                 <C>
Robert F. Subia                  $ 245,051     $1,226,686        $36,107               250,000             $4,700
  President and Chief                                                                                        
  Executive Officer
                                                                                                             
Chris J. Anton                     130,616         37,506          5,250               145,000              3,408
  Vice President, Finance and                                                                         
  Chief Financial Officer
                                                                                                    
Jess Asla                          169,805        533,397         17,752               170,000              4,700
  Vice President Operations                                                                             
                                                                                                          
John P. McCarvel (5)               155,539        155,810         13,500               145,000              4,250
  Vice President, Strategic                                                                             
  Business Development                                                                                   
                                                                                            
(1) In connection with the Recapitalization, each of Robert F. Subia and Jess Asla entered into an agreement with MEI
(together, the "Termination   Agreements"), effective as of the closing date of the Recapitalization, terminating his
employment relationship with MEI. Pursuant to the Termination Agreements, Messrs. Subia and Asla received lump-sum
payments of $1,026,223 and $373,320, respectively.
(2) Represents amounts paid to Named Executive Officers for accrued vacation time.
(3) Represents options issued pursuant to the MCMS 1998 Option Plan.
(4) Represents amounts paid on behalf of each of the Named Executive Officers under  MCMS's defined contribution plan.
(5) Mr. McCarvel's employment with the Company ceased effective as of August 28, 1998.

</TABLE>

       The following table sets forth certain information
regarding the options granted to the Named Executive Officers
during fiscal 1998 pursuant to MCMS's 1998 Stock Option Plan (the
"Option Plan").

<TABLE>
              Option/SAR Grants in Last Fiscal Year
                            MCMS Plan

<CAPTION>
                                           Individual Grants                          
                      __________________________________________________________         Potential Realizable
                                                                                           Value at Assumed
                        Number of       % of Total                                       Annual Rates of Stock
                       Securities      Options/SAR's                                      Price Appreciation
                       Underlying       Granted to        Exercise or                       For Option Term
                      Options/SARs     Employees in        Base Price     Expiration    ______________________
Name                 Granted (#)(1)   Fiscal Year(2)       ($/Sh)            Date         5% ($)      10% ($)
- -----------------------------------   --------------      ------------    ----------     --------    ---------
<S>                     <C>               <C>                <C>          <C>            <C>         <C>
Robert F. Subia ...     250,000           20.2%              2.27         5/14/08        356,898     904,449
                                                                                                      
Chris J. Anton ...      145,000           11.7               2.27         5/14/08        207,000     524,580
                                                                                                      
Jess Asla ........      170,000           13.7               2.27         5/14/08        242,690     615,025
                                                                                                      
John P. McCarvel..      145,000           11.7               2.27         5/14/08        207,000     524,580
___________________

(1)  Under the Option Plan  50% of the options will vest over four years from the vesting commencement date and
50% will vest if certain financial performance targets are met (or at the end of seven years if such targets
are not met and if the grantee has remained continuously employed with the Company).
(2)  Mr. McCarvel's employment with the Company ceased effective August 28, 1998.  In accordance with the
Option Plan, the 145,000 options granted to Mr. McCarvel expired and were forfeited.  After giving effect to
such forfeiture, Messrs. Subia, Asla, and Anton percentages of total options granted to employees of the
Company would be 22.8%, 15.5% and 13.2%, respectively.

</TABLE>

      In  connection  with  the Recapitalization,  Messrs.  Subia
and Asla were entitled to exercise vested options to purchase MTI
common  stock  (the "MTI Options") issued pursuant to  the  MTI's
stock  option  plan  within  30  days  of  the  closing  of   the
Recapitalization.  Messrs. Subia and  Asla  exercised  8,174  and
17,204  MTI  Options, respectively (with a value of $210,502  and
$456,231,  respectively), within such 30-day period, representing

                                44

<PAGE>

the  vested  MTI  Options held by Messrs.  Subia  and  Asla.  All
unvested  MTI  Options  held  by  Messrs.  Subia  and  Asla  were
purchased  by MEI on or about the 31st day after the  closing  of
the  Recapitalization  (the  "Purchase  Date")  at  an  aggregate
purchase  price  of $28,410 for each of Messrs. Subia  and  Asla,
representing the difference between (a) $25.00 multiplied by  the
number of unvested MTI Options held by each and (b) the aggregate
exercise  price  for  all such unvested MTI  Options.  The  Named
Executive  Officers  also  held,  as  of  the  closing   of   the
Recapitalization, certain options to purchase  MEI  common  stock
(the  "MEI  Options") issued pursuant to the MEI's  stock  option
plan.   In  connection  with  the  Recapitalization,  the   Named
Executive  Officers were entitled to exercise vested MEI  Options
within   30   days   of  the  closing  of  the  Recapitalization.
Messrs. Subia, Anton and McCarvel exercised 7,203, 500 and  2,000
MEI  Options,  respectively (with a value  of  $3,675,  $369  and
$8,364,  respectively),  within such 30-day  period.  Vested  MEI
options not exercised within such 30-day period were cancelled in
their  entirety.   Unvested  MEI  Options  were  purchased   from
Messrs. Subia and Asla by MEI following the Recapitalization  for
$200,000 and $70,000, respectively.

Employment Agreements

     In connection with the Recapitalization, the Company entered
into  employment  agreements with each  of  its  Named  Executive
Officers  (the  "Employment  Agreements").  The  terms   of   the
Employment Agreements provide that (i) Robert F. Subia will serve
as the President and Chief Executive Officer; (ii) Chris J. Anton
will  serve  as  Vice  President,  Finance  and  Chief  Financial
Officer;   (iii)   Jess  Asla  will  serve  as  Vice   President,
Operations;  and  (iv)  John  P.  McCarvel  will  serve  as  Vice
President, Strategic Business Development, all for a period  that
will  end  on  the  third  anniversary  of  the  closing  of  the
Recapitalization  (the "Employment Period");  provided  that  the
Employment  Period will automatically terminate  upon  the  Named
Executive   Officer's  resignation  (including  if  the   Company
Constructively  Terminates  (as  defined)  the  Named   Executive
Officers), death or permanent disability or incapacity,  or  upon
termination  by  the Company, with or without  cause.  Under  the
Employment   Agreements,  the  Named  Executive  Officers   will:
(i)  receive  an  annual base salary (as  set  by  the  Board  or
compensation committee thereof but subject to a minimum  amount);
(ii)  be eligible to participate in all of the Company's employee
benefit  programs  for which senior executive  employees  of  the
Company  and  its subsidiaries are generally eligible,  including
the  Option Plan, with any awards under such plans to be  set  by
the  Board  or  compensation committee; and  (iii)  will  receive
certain  other  employee  benefits.  Under  the  terms   of   the
Employment Agreements, the base salaries for Messrs. Subia, Asla,
Anton and McCarvel are $250,000, $175,000, $150,000 and $150,000,
respectively.

      If  the  Employment  Period is terminated  by  the  Company
without   Cause   (as  defined)  or  the  Company  Constructively
Terminates (as defined), the Named Executive Officer,  the  Named
Executive Officer is entitled to receive his base salary plus all
employee  benefits which the Named Executive Officer is receiving
on  the termination date for 18 months following such termination
in  the  case  of  Robert F. Subia, and 12 months following  such
termination  for  the  other  Named Executive  Officers.  If  the
Employment  Period terminates upon the Named Executive  Officer's
death  or  permanent disability, the Named Executive Officer  (or
his  spouse or other beneficiary) will be entitled to receive his
base  salary  for  12 months following such termination.  If  the
Employment  Period terminates upon the Named Executive  Officer's
resignation  or incapacity, or is terminated by the  Company  for
Cause, the Executive Officer will be entitled to receive his base
salary  through  the  date of termination. Under  the  Employment
Agreements,  the  Named  Executive Officers  will  agree  not  to
(i)  compete  with the Company during the period in which  he  is
employed by the Company and for 18 months thereafter in the  case
of  Robert F. Subia, and 12 months thereafter for the other Named
Executive  Officers (the "Noncompete Period"); (ii) disclose  any
confidential   information  unless  and  to   the   extent   such
information becomes generally known to and available for  use  by
the  public  other  than  as  a result  of  the  Named  Executive
Officer's  acts or omissions; (iii) solicit or hire any  employee
of  the  Company or its subsidiary during the Noncompete  Period;
and  (iv)  induce  or  attempt to induce any customer,  supplier,
licensee, licensor, franchisee or other business relation of  the
Company  or  any  subsidiary to cease  doing  business  with  the
Company  or  its  subsidiaries during the Noncompete  Period.  In
addition, the Named Executive Officers will agree to disclose  to
the Company any and all Work Product and to acknowledge that such
Work Product (as defined) will be the property of the Company and
its subsidiaries.

      In connection with Mr. McCarvel's termination of employment
with  the Company, the Company entered into a severance agreement
and  release requiring, among other things, for a period  of  six
months  following  his employment termination, that  the  Company
continue  to pay wages to Mr. McCarvel and that Mr. McCarvel  not
compete  with  the  Company or solicit or hire employees  of  the
Company.   The  scope  of  Mr. McCarvel's  non-compete  and  non-
solicitation obligations to the Company is consistent with  those
set  forth  in Mr. McCarvel's employment agreement.  In addition,
on  September  22, 1998 the Company repurchased 3,676  shares  of
Series A Preferred Stock and 3,676 shares of Class A Common Stock
for $50,000 from Mr. McCarvel.

                                45

<PAGE>

      In connection with the Recapitalization, each of Robert  F.
Subia and Jess Asla entered into an agreement with MEI (together,
the  "Termination Agreements"), effective as of the closing  date
of  the Recapitalization, terminating his employment relationship
with  MEI. Pursuant to the Termination Agreements, Messrs.  Subia
and  Asla  received lump-sum payments of $1,026,223 and $373,320,
respectively.  In consideration for such payments, Messrs.  Subia
and  Asla (i) forfeited all of their unvested options to purchase
MEI  stock which were granted under the MEI's stock option  plan,
(ii)  released  MEI  from  any future claims  relating  to  their
employment  with  MEI,  (iii)  agreed  to  comply  with   certain
non-disclosure  obligations,  (iv)  agreed  to  comply  with  the
noncompetition    and   nonsolicitation   provisions    of    the
Recapitalization Agreement and (v) agreed that in the  event  his
employment  with the Company is terminated, he will comply  until
December  21,  1999  with the noncompetition and  nonsolicitation
obligations set forth in the Termination Agreements.

Stock Option Plan

      In order to provide financial incentives for certain of the
Company's  or  its  subsidiaries'  senior  executives  and  other
employees, the Company's board of directors has adopted the  1998
Stock  Option  Plan pursuant to which it will be  able  to  grant
options to purchase Class A Common Stock to senior executives and
other  employees of the Company and its subsidiaries.  Under  the
Plan,  the Company will also be able to grant options to purchase
Class  A  Common  Stock  to the Company's Consultants.  The  Plan
provides  for option grants representing 2,500,000 Common  Stock.
With  respect  to  options granted to certain executive  officers
under the Plan, 50% of the options will vest over four years from
the  vesting  commencement date and the other 50%  will  vest  if
certain financial performance targets are met (or at the  end  of
seven  years  if such targets are not met and if the grantee  has
remained continuously employed with the Company). Options granted
to  other  key employees  vest over four years from the  date  of
grant.   As  of  September  3, 1998, the  Company  had  1,060,000
options   outstanding  under  the  Plan.   Upon   an   employee's
termination  with  the  Company, all of the  employee's  unvested
options  will  expire, the exercise period of all the  employee's
vested  options will be reduced to a period ending no later  than
30   days   after  such  employee's  termination,  and  if   such
termination  occurs prior to an initial public  offering  of  the
Company's Class A Common Stock, the Company shall have the  right
to repurchase the Class A Common Stock of the Company held by the
employee as the result of exercised vested options.

                                46


<PAGE>

ITEM 12:     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                      MANAGEMENT

The  following table sets forth certain information, as of  September
3,  1998  regarding  the beneficial ownership of  (i)  capital  stock
(other  than  Redeemable Preferred Stock) held by each person  (other
than  directors and executive officers of the Company) known  to  the
Company  to own more than 5% of the outstanding capital stock  (other
than  the  Redeemable Preferred Stock) of the Company,  (ii)  capital
stock held by each director and executive officer of the Company  and
(iii) capital stock held by all directors and executive officers as a
group. To the knowledge of the Company, each of such stockholders has
sole  voting  and  investment power as to  the  shares  shown  unless
otherwise noted.

<TABLE>
<CAPTION>                                                        Shares of Common Stock Beneficially Owned (1)
                                                    ____________________________________________________________________________
                                                    Class A        Percent of     Class B     Percent of   Class C    Percent of
              Name                                  Common          Class A        Common      Class B     Common      Class C
             -------                                --------       ---------     ----------   ---------   ----------   ---------
<S>                                                <C>                <C>          <C>           <C>        <C>          <C>    
Cornerstone Equity Investors IV, L.P.              2,450,000          75.1%        123,529       14.3%            -         -  
  c/o Cornerstone Equity Investors L.L.C.
  717 Fifth Avenue (Suite 1100)
  New York, New York   10022
                                                                                                                  
August Capital                                             -             -               -          -       424,632      48.5%
  2480 Sand Hill Road, Suite 101
  Menlo Park, California  94025
                                                                                                                      
BT Investment Partners                               245,000           7.5         740,294       85.7             -         -
  130 Liberty Street                                                                                                        
  New York, New York 10006                                                                                                  
                                                                                                                            
MEI California, Inc. (2)                             500,000          15.3               -          -             -         -
  c/o Micron Electronics, Inc.                                                                                              
  900 East Karcher Road                                                                                                     
  Nampa, Idaho  83687                                                                                                       
                                                                                                                            
Oak Investment Funds (3)                                   -             -               -          -       424,632      48.5
  c/o Oak Investment Partners                                                                                               
  525 University Avenue, Suite 1300                                                                                         
  Palo Alto, California  94301                                                                                              
                                                                                                                            
Executive Officers and Directors                                                                                            
                                                                                                                            
Robert F. Subia                                       14,706             *               -          -             -         -
                                                                                                                           
Chris J. Anton                                         7,353             *               -          -             -         -
                                                                                                                            
Jess Asla                                             11,030             *               -          -             -         -

R. Stephen Cheheyl                                         -                             -          -         7,353         *
                                                                                                                            
Finis F. Conner                                            -                             -          -        14,706       1.7
                                                                                                                            
John A. Downer (4)                                 2,450,000          75.1         123,529       14.3             -         -
                                                                                                                            
C. Nicholas Keating                                        -                             -          -         3,676         *
                                                                                                                            
Michael E. Najjar (4)                              2,450,000          75.1         123,529       14.3             -         -
                                                                                                                            
Mark Rossi (4)                                     2,450,000          75.1         123,529       14.3             -         -
                                                                                                                            
Directors and executive officers as a group (4)    2,483,089          76.9         123,529       14.3        25,735       2.9
- ----------------------------------------------- 

(1)  Calculated pursuant to Rule 13d-3(d) under the Exchange Act.  The Class A Common Stock entitles the holder to one vote
     per share and the Class C Common Stock entitles the holder to two votes per share.  The Class B Common Stock is nonvoting.
     The Series A Preferred Stock and the Series C Preferred Stock entitle the holder to the number of votes per share they
     would be entitled to if converted into Common Stock.  The Series B Preferred Stock is nonvoting.

(2)  MEIC is a wholly owned subsidiary of MEI, and MEI is a majority owned subsidiary of MTI.  Accordingly, MEI and MTI may
     be deemed to beneficially own shares owned by MEIC.

(3)  Amounts shown reflect the aggregate number of shares of capital stock of the Company held by Oak Investment Partners VII,
     Limited Partnership, Oak VII Affiliate Fund, Limited Partnership and Norman Nie.

(4)  Messrs. Downer and Najjar are each Managing Directors and Mr. Rossi is a Senior Managing Director of CEI, the sole general
     partner of Cornerstone.  Accordingly, Messrs. Downer, Najjar and Rossi may be deemed to beneficially own shares owned by
     Cornerstone.  Each such person disclaims beneficial ownership of any such shares in which he does not have a pecuniary 
     interest.

</TABLE>

<TABLE>
<CAPTION>



                                                    Series A     Percent of    Series B     Percent of    Series C      Percent of
         Name                                       Preferred    Series A      Preferred    Series B      Preferred     Series C
       ----------                                   ---------    ----------    ---------    ----------    ---------     ----------
<S>                                                 <C>           <C>           <C>          <C>           <C>              <C>
Cornerstone Equity Investors IV, L.P.               2,450,000     75.1%         123,529      14.3%               -             -
  c/o Cornerstone Equity Investors L.L.C.
  717 Fifth Avenue (Suite 1100)
  New York, New York   10022

August Capital                                              -        -                -         -          424,632          48.5%
  2480 Sand Hill Road, Suite 101
  Menlo Park, California  94025

BT Investment Partners                                245,000      7.5          740,294      85.7                -             -
  130 Liberty Street
  New York, New York 10006

MEI California, Inc. (2)                              500,000     15.3                -         -                -             -
  c/o Micron Electronics, Inc.
  900 East Karcher Road
  Nampa, Idaho  83687

Oak Investment Funds (3)                                    -        -                -         -          424,632          48.5
  c/o Oak Investment Partners
  525 University Avenue, Suite 1300
  Palo Alto, California  94301

Executive Officers and Directors

Robert F. Subia                                        14,706        *                -         -                -             -

Chris J. Anton                                          7,353        *                -         -                -             -

Jess Asla                                              11,030        *

R. Stephen Cheheyl                                          -        -                -         -            7,353             *

Finis F. Conner                                             -        -                -         -           14,706           1.7

John A. Downer (4)                                  2,450,000     75.1          123,529      14.3                -             -

C. Nicholas Keating                                         -        -                -         -            3,676             *

Michael E. Najjar (4)                               2,450,000     75.1          123,529      14.3                -             -

Mark Rossi (4)                                      2,450,000     75.1          123,529      14.3                -             -

Directors and executive officers as a group (4)     2,483,089     76.9          123,529      14.3           25,735           2.9
- -----------------------------------------------
(1)  Calculated pursuant to Rule 13d-3(d) under the Exchange Act.  The Class A Common Stock entitles the holder to one vote
     per share and the Class C Common Stock entitles the holder to two votes per share.  The Class B Common Stock is nonvoting.
     The Series A Preferred Stock and the Series C Preferred Stock entitle the holder to the number of votes per share they
     would be entitled to if converted into Common Stock.  The Series B Preferred Stock is nonvoting.

(2)  MEIC is a wholly owned subsidiary of MEI, and MEI is a majority owned subsidiary of MTI.  Accordingly, MEI and MTI may
     be deemed to beneficially own shares owned by MEIC.

(3)  Amounts shown reflect the aggregate number of shares of capital stock of the Company held by Oak Investment Partners VII,
     Limited Partnership, Oak VII Affiliate Fund, Limited Partnership and Norman Nie.

(4)  Messrs. Downer and Najjar are each Managing Directors and Mr. Rossi is a Senior Managing Director of CEI, the sole general
     partner of Cornerstone.  Accordingly, Messrs. Downer, Najjar and Rossi may be deemed to beneficially own shares owned by
     Cornerstone.  Each such person disclaims beneficial ownership of any such shares in which he does not have a pecuniary 
     interest.


</TABLE>

                                47

<PAGE>

ITEM 13:     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Recapitalization Agreement

     The Recapitalization Agreement contains customary provisions
for  such  agreements, including representations  and  warranties
with  respect  to the condition and operations of  the  business,
covenants  with respect to the conduct of the business  prior  to
the  closing  date  of the Recapitalization and  various  closing
conditions,  including  the execution of a transitional  services
agreement,   registration  rights  agreement   and   stockholders
agreement,   the  obtaining  of  financing,  the  expiration   or
termination  of  the  waiting period under the  Hart-Scott-Rodino
Antitrust Improvements Act of 1976, as amended, and the continued
accuracy of the representations and warranties.

      Pursuant  to the Recapitalization Agreement, MEI  and  MEIC
agreed  to  indemnify  Cornerstone against any  and  all  damages
resulting  from  any misrepresentation or breach of  warranty  of
MEI,  MEIC  or  the  Company contained  in  the  Recapitalization
Agreement,  a  claim for which is made (in most cases)  no  later
than one year after the closing date of the Recapitalization. The
indemnification   obligations  of  MEI   and   MEIC   under   the
Recapitalization  Agreement  are  generally  subject  to  a  $1.0
million  minimum  aggregate threshold amount and  limited  to  an
aggregate payment of no more than $13.6 million.

      In  addition, MEI and MEIC have agreed for a period of  two
years  after  the  closing  date of the Recapitalization  not  to
compete with the Company in the business of design, assembly  and
testing of (i) complex PCBAs for third-party electronics OEMs, or
(ii) system level assembly when acting solely and strictly in the
capacity  of  a  subcontractor  of an  OEM.  Notwithstanding  the
foregoing,  MEI's  advanced engineering group is  not  prohibited
from conducting activities consistent with the activities that it
conducted  on  or prior to December 21, 1997. MEI and  MEIC  have
also  agreed for a period of two years after the closing date  of
the  Recapitalization not to solicit the employment of  employees
of  the  Company.  Similarly, except as to  certain  agreed  upon
individuals, the Company has agreed not to solicit the employment
of employees of MEI for the same two-year period.

Memory Module Agreement

      MTI  has  entered  into  an  agreement  with  the  Company,
effective as of the closing of the Recapitalization, to  purchase
from the Company for a period of two years after the closing date
of  the  Recapitalization at least 50% of its  industry  standard
memory  module  requirements of up to 1,200,000 Equivalent  Units
per  week. In addition, MTI has agreed for a period of  one  year
from the closing date of the Recapitalization not to engage in  a
business  the  primary purpose of which is  to  provide  contract
manufacturing services for the assembly of custom printed circuit
assemblies for OEMs or third parties without the written  consent
of the Company. In exchange, the Company has agreed to charge MTI
the  lesser  of  (i)  the lowest price it charges  to  its  other
customers for equivalent products under similar circumstances, or
(ii)  the  average  price  quoted  by  other  manufacturers   for
equivalent   products   under  similar   circumstances.   It   is
contemplated  that MTI will provide nonbinding forecasts  of  the
upcoming  requirements for a 13 week rolling  period.  Under  the
terms of the Memory Module Agreement, MTI will consign sufficient
raw  materials  to  the Company to support  MTI's  memory  module
requirements. This consignment relationship should  insulate  the
Company  from fluctuations in the pricing of such raw  materials,
including DRAM. The Memory Module Agreement automatically  renews
for  successive one-year periods after the initial two-year  term
unless  either party provides written notice of its intention  to
terminate  the  contract. The Memory Module  Agreement  does  not
require  MTI  to  purchase memory modules  exclusively  from  the
Company.

Patent and Invention Disclosure Assignment and License Agreement

      In connection with the Recapitalization Agreement, MCMS and
MEI entered into a Patent and Invention Disclosure Assignment and
License  Agreement  (the  "Patent Agreement").  Pursuant  to  the
Patent   Agreement,   MEI   assigned  certain   patents,   patent
applications  and  invention disclosures to MCMS,  and  MCMS  has
granted   MEI  and  its  affiliates  a  non-exclusive,   paid-up,
worldwide  license  to  practice the inventions  covered  by  the
patents, patent applications and invention disclosures, including
the right to make, have made, use, offer for sale, sell and lease
products  that would otherwise infringe the patents.  The  Patent
Agreement is perpetual but may be terminated by either  party  on
90  days  written  notice in the event  the  other  party  is  in
material breach and does not cure the breach within such  90  day
period.

Know-How License Agreement

      In connection with the Recapitalization Agreement, MCMS and
MEI entered into an agreement (the "Know-How Agreement") pursuant
to  which MEI granted to MCMS a non-exclusive, paid-up, worldwide
license  to  use in its business any trade secrets  and  know-how

                                48

<PAGE>

conceived by MCMS prior to the closing or utilized by MCMS as  of
the  closing which relate to its business. The Know-How Agreement
will  be  perpetual but may be terminated by either party  on  90
days  written notice in the event the other party is in  material
breach and does not cure the breach within such 90 day period.

Forbearance Agreement

      In connection with the Recapitalization Agreement, MCMS and
MTI  entered  into  an  agreement (the  "Forbearance  Agreement")
pursuant to which MTI agreed to forbear from taking any action or
instituting any claim or other legal proceeding against  MCMS  or
its  subsidiaries  with respect to their use  of  any  MTI  trade
secrets, know-how or technology that was developed in conjunction
with,  with  the input of or at the request of MTI and  which  is
used  by  MCMS as of the closing in the conduct of its  business.
The   Forebearance  Agreement  does  not  apply  to  (i)  certain
semiconductor manufacturing, processing and packaging  technology
(ii) the testing or assembly of semiconductor components for sale
by  MCMS of such components other than as part of a memory module
and  (iii)  technology  developed by MCMS at  MTI's  request  and
expense  for  use  in association with the design,  assembly  and
testing  of  products manufactured by MCMS for MTI  MCMS  is  not
obligated under the forbearance agreement to make any payments to
MTI.  The  Forebearance Agreement shall remain  in  effect  until
terminated by both MTI and MCMS.

Management Services Agreement

     In connection with the Recapitalization, the Company entered
into  a Management Services Agreement with CEI pursuant to  which
CEI   agreed   to  provide:  (i)  general  management   services;
(ii) assistance with the identification, negotiation and analysis
of  acquisitions  and  dispositions; (iii)  assistance  with  the
negotiation   and   analysis  of  financial   alternatives;   and
(iv)  other  services  agreed upon by the  Company  and  CEI.  In
exchange  for  such  services, CEI will receive:  (i)  an  annual
management   fee  of  $250,000,  plus  reasonable   out-of-pocket
expenses (payable quarterly); (ii) a transaction fee in an amount
equal  to  1.0% of the aggregate transaction value in  connection
with  the  consummation of any material acquisition, divestiture,
financing   or  refinancing  by  the  Company  or  any   of   its
subsidiaries; and (iii) a one-time transaction fee of  $2,710,000
upon  the  consummation of the Recapitalization.  The  Management
Services Agreement has an initial term of five years, subject  to
automatic one-year extensions unless the Company or CEI  provides
written notice of termination.

Transition Services Agreement

     In connection with the Recapitalization, the Company entered
into the Transition Services Agreement with MTI and MEI. Pursuant
to  the  Transition  Services Agreement, MTI and  MEI  agreed  to
provide  a  variety  of  services (including  payroll,  financial
accounting and benefits, among others) at prices set forth in the
Transition  Services Agreement for a period of six  months  after
the  Closing Date, except that MTI agreed to provide the  Company
with services in connection with certain proprietary MTI software
for  a  period of 12 months. Pursuant to the Transition  Services
Agreement,  the Company has agreed to provide certain  accounting
and  software support services to MEI at prices set forth in  the
Transition  Services Agreement for a period of six  months  after
the  Closing  Date.  In connection with the  Transition  Services
Agreement,  MTI  and  MEI  have each granted  MCMS  a  perpetual,
royalty-free license to use certain of their proprietary software
and  customized  software applications in the  operation  of  the
Company's  business.  As of September 3, 1998, substantially  all
services  under this agreement have been terminated although  the
Company  still  has  the  right to request  certain  services  as
necessary  through February 1999.

Stockholders Agreement

      Upon  the consummation of the Recapitalization, the Company
and all of its stockholders (other than holders of the Redeemable
Preferred  Stock), including Cornerstone and MEIC  (collectively,
the  "Stockholders") entered into a stockholders  agreement  (the
"Stockholders    Agreement").   The    Stockholders    Agreement:
(i)  requires that each of the parties thereto vote  all  of  its
voting securities of the Company and take all other necessary  or
desirable actions to cause the size of the Board of Directors  of
the Company to be established at seven members and to cause three
designees  of Cornerstone to be elected to the Board of Directors
of  the Company; (ii) grants the Company and Cornerstone a  right
of  first  refusal on any proposed transfer of shares of  capital
stock  of  the  Company  held  by  MEIC  and  any  of  the  other
Stockholders; (iii) grants tag-along rights on certain  transfers
of  shares  of  capital stock of the Company; (iv)  requires  the
Stockholders  to  consent  to  a  sale  of  the  Company  to   an
independent  third  party if such sale  is  approved  by  certain
holders of the then outstanding shares of voting common stock  of
the  Company; and (v) except in certain instances, prohibits MEIC
from  transferring  any shares of capital stock  of  the  Company
until  the second anniversary of the date of the consummation  of
the  Recapitalization. Certain of the foregoing provisions of the
Stockholders Agreement will terminate upon the consummation of an
initial  Public  Offering,  a Qualified  Public  Offering  or  an
Approved Sale.

                                49

<PAGE>

Investor Registration Rights Agreement

      Upon  the consummation of the Recapitalization, the Company
and  all of its stockholders (other than holders of the Preferred
Stock),   including  Cornerstone  and  MEIC,   entered   into   a
registration rights agreement (the "Investor Registration  Rights
Agreement").  Under the Investor Registration  Rights  Agreement,
the holders of a majority of the Cornerstone Investor Registrable
Securities  or BT Investment Partners, Inc. and/or its affiliates
have  the  right, subject to certain conditions, to  require  the
Company to register any or all of their shares of Common Stock of
the Company under the Securities Act at the Company's expense. In
addition,  all holders of Registrable Securities are entitled  to
request  the  inclusion  of any shares of  Common  Stock  of  the
Company subject to the Investor Registration Rights Agreement  in
any  registration statement at the Company's expense whenever the
Company  proposes to register any of its common stock  under  the
Securities  Act.  In connection with all such registrations,  the
Company agreed to indemnify all holders of Registrable Securities
against  certain  liabilities, including  liabilities  under  the
Securities Act.

Office Lease

      In  connection with the Recapitalization Agreement, MEI and
the  Company amended the lease, dated as of November 1, 1996 (the
"Office Lease"), to provide MEI the right to occupy approximately
32,000  square  feet of the Premises (as defined  in  the  Office
Lease)  at  the  Nampa, Idaho facility until December  31,  1998,
unless  MEI terminates the lease prior to such time by  providing
30  days  written notice to the Company. During the term  of  the
lease, MEI shall pay rent to the Company for the Premises  in  an
amount  of  $40,000  per  month. Following  the  closing  of  the
Recapitalization, MEI vacated approximately 3,625 square feet  of
the  Premises,  and,  on  April 17, 1998,  the  Company  received
written   notice   from   MEI  of  MEI's  intention   to   vacate
approximately  26,000  square feet  of  the  Premises,  effective
May  18,  1998. In addition, upon 60 days written notice to  MEI,
the  Company  shall  be  entitled to occupy approximately  24,000
square  feet  of  space currently leased  by  MEI  at  the  Shilo
Property  (as  defined in the Office Lease)  at  a  cost  to  the
Company which is no greater than that currently paid by MEI.   As
of August  1998, MEI had vacated the premise in its entirety.

Power Substation Agreement

      Pursuant to the Recapitalization Agreement, MEI has granted
the  Company the ability to draw power from the power  substation
located  on  MEI's real property in Nampa, Idaho. In  furtherance
thereof, MEI, the Company and Idaho Power Company ("Idaho Power")
have  executed  an agreement (the "Power Substation  Agreement"),
whereby  Idaho  Power will install the necessary  Interconnecting
Facilities  (as  defined  in the Power Substation  Agreement)  to
allow  the Company, for its own account, to be connected  to  the
existing   power  substation  located  on  MEI's  property.   The
Company's cost for installing the Interconnecting Facilities will
be in accordance with Rule H (Idaho Power's tariff governing line
installations).  In  August 1998, the Interconnecting  Facilities
were  successfully  installed  at  a  cost  to  the  Company   of
approximately  $300,000.  This one-time fee  was  paid  to  Idaho
Power for acquiring 6,000 kW of capacity in the power substation,
and Idaho Power, in turn, will pay such amount to MEI. Except for
such  one  time fee, the Company anticipates that its  costs  for
electrical  power  will be approximately the same  as  they  were
prior to the Recapitalization.

Transactions with MEI and MTI

     In  the  normal course of business, the Company  sells PCBAs
and  memory  modules  to,  and  purchases  memory components  and
property,  plant and  equipment from,  MEI and MTI.  Net sales in
fiscal 1998  were  $27.5 million  primarily  relating  to  memory
module  manufacturing services for MTI.  In addition, the Company
purchased memory  components for $8.5 million and property, plant
and equipment in the amount  $1.0 million  principally related to
module handlers and personal computers.

                                50

<PAGE>

PART IV

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

(a)  The following are filed as a part of this report:

    Financial statements and financial  statement schedules -  See "Item 8.
Financial Statements and Supplementary Data."

 Exhibit            Description

  2.1    Recapitalization  Agreement, dated as  of  December  21,
          1997, by and among MCMS, Inc., Micron Electronics, Inc.
          and Cornerstone Equity Investors IV, L.P. (1)
  
  2.2    Amended  and Restated Recapitalization Agreement,  dated
          as of February 1, 1998, by and among MCMS, Inc., Micron
          Electronics, Inc., MEI California, Inc. and Cornerstone
          Equity Investors IV, L.P. (1)
  
  2.3    First    Amendment   to   the   Amended   and   Restated
          Recapitalization Agreement, dated as  of  February  26,
          1998,  by  and  among  MCMS, Inc., Micron  Electronics,
          Inc.,  MEI  California,  Inc.  and  Cornerstone  Equity
          Investors IV, L.P. (1)
  
  3.1    Articles  of  Amendment  to  the  Amended  and  Restated
          Articles of Incorporation of MCMS, Inc. and Amended and
          Restated Articles of Incorporation of MCMS, Inc. (3)
  
  3.2    Amended and Restated By-laws of MCMS, Inc. (1)
  
  3.3    Amendment One to Amended and Restated By-laws of  MCMS, Inc. (4)
  
  4.1    Indenture,  dated  as  of  February  26,  1998,  by  and
          between  MCMS, Inc. and United States Trust Company  of
          New  York, as trustee, paying agent and registrar, with
          respect  to 9 3/4% Senior Subordinated Notes  due  2008
          and   the  Floating  Interest  Rate  Subordinated  Term
          Securities due 2008. (1)
  
  4.2    Exchange  Indenture, dated as of February 26,  1998,  by
          and  between MCMS, Inc. and United States Trust Company
          of  New  York,  as  paying agent  and  registrar,  with
          respect to the 12 1/2% Subordinated Exchange Debentures
          due 2010. (1)
  
  4.3    Certificate  of  Designation, dated as of  February  26,
          1998,  with  respect to the 12 1/2% Senior Exchangeable
          Preferred   Stock   and  12  1/2%   Series   B   Senior
          Exchangeable Preferred Stock. (1)
  
  4.4    First  Supplemental Indenture, dated  as  of  April  23,
          1998  by and between MCMS, Inc. and United States Trust
          Company of New York, as trustee, with respect to 9 3/4%
          Senior  Subordinated Notes due 2008  and  the  Floating
          Interest  Rate Subordinated Term Securities  due  2008.(2)
  
  10.1   Management Services Agreement, dated as of February  26,
          1998,  by and between MCMS, Inc. and Cornerstone Equity
          Investors, LLC. (1)
  
  10.2   Purchase  Agreement, dated February  19,  1998,  by  and
          between MCMS, Inc. and BT Alex. Brown Incorporated. (1)
  
  10.3   Registration Rights Agreement, dated as of February  26,
          1998,  by  and  between MCMS, Inc. and BT  Alex.  Brown
          Incorporated. (1)
  
  10.4   Credit  Agreement, dated as of February 26, 1998,  among
          MCMS,  Inc., Bankers Trust Company, as agent,  and  the
          other institutions named therein. (1)
  
  10.4(a)First  Amendment,  dated as of May 20, 1998,  to  Credit
          Agreement,  dated as of February 26,  1998,  among  the
          Company,  Bankers  Trust Company, as agent,  and  other
          institutions named therein. (4)

                                51

<PAGE>

  10.5   Pledge Agreement, dated as of February 26, 1998, by  and
          between  MCMS,  Inc.,  and Bankers  Trust  Company,  as
          collateral agent. (1)
  
  10.6   Security  Agreement,  dated as  of  February  26,  1998,
          among  MCMS, Inc., certain subsidiaries of  MCMS,  Inc.
          and Bankers Trust Company, as collateral agent. (1)
  
  10.7   Employment Agreement, dated as of February 26, 1998,  by
          and between MCMS, Inc. and Robert F. Subia. (1)
  
  10.8   Employment Agreement, dated as of February 26, 1998,  by
          and between MCMS, Inc. and Chris Anton. (1)
  
  10.9   Employment Agreement, dated as of February 26, 1998,  by
          and between MCMS, Inc. and Jess Asla. (1)
  
  10.11  Shareholders Agreement, dated as of February  26,  1998,
          by  and  among MCMS, Inc., Cornerstone Equity Investors
          IV,   L.P.,  MEI  California,  Inc.,  Randolph   Street
          Partners II, BT Investment Partners, Inc. and the other
          investors named therein. (1)
  
  10.12  Registration Rights Agreement, dated as of February  26,
          1998,  by  and  among  MCMS, Inc.,  Cornerstone  Equity
          Investors  IV,  L.P.,  MEI California,  Inc.,  Randolph
          Street  Partners II, BT Investment Partners,  Inc.  and
          the other investors named therein. (1)
  
  10.13  MCMS  Agreement, dated as of December 21, 1997,  by  and
          between MCMS, Inc. and Micron Technology, Inc. (1)
  
  10.14  Transition Services Agreement, dated as of February  26,
          1998, by and among MCMS, Inc., Micron Electronics, Inc.
          and Micron Technology, Inc. (1)
  
  10.15  Interim    Agreement   to   Provide   Electric   Service
          Agreement, dated as of February 26, 1998, by and  among
          MCMS,  Inc., Micron Electronics, Inc. and Idaho  Power. (1)
  
  10.17  Tenancy  Agreement, dated as of October 1, 1996, by  and
          between  MCMS, Sdn. Bhd. and R.S. Roadstar Electronics,
          Sdn. Bhd., as amended.
  
  10.18  Lease,  dated as of December 1994, by and between  MCMS,
          Inc.  and  Tri-Center  South  Limited  Partnership,  as
          amended. (1)
  
  10.19  Frame Manufacturing Agreement, dated as of November  18,
          1997, by and between Alcatel Bell N.V. and MCMS Belgium
          S.A. (1)
  
  10.20  Stock Option Plan. (2)
  
  10.21  Form of Indemnification Agreement. (1)
  
  10.22  Patent  and Invention Disclosure Assignment and  License
          Agreement,  dated  as  of February  26,  1998,  by  and
          between Micron Electronics, Inc. and MCMS, Inc. (3)
  
  10.23  Know-How  License  Agreement, dated as of  February  26,
          1998, by and between Micron Electronics, Inc. and MCMS,
          Inc. (2)
  
  10.24  Forbearance  Agreement, dated as of February  26,  1998,
          by  and between Micron Electronics, Inc. and MCMS, Inc. (2)
  
  11     MCMS , Inc. Basic and Diluted Earnings per Share
  
  16     Letter re Change in Certifying Accountant. (3)
  
  21     Subsidiaries of MCMS, Inc.
  
  27     Financial Data Schedule.
- -------------------------------------------------

(1) Incorporated by reference to Registration  Statement  on
    Form S-4 (Registration No. 333-50981) dated April 24, 1998.

                                52

<PAGE>

(2) Incorporated by reference to Amendment No. 1 to Registration
    Statement of Form S-4 (Registration No. 333-50981) dated June 11, 1998.
       
(3) Incorporated by reference to Amendment No. 2 to Registration Statement
    of Form S-4 (Registration No. 333-50981) dated June 23, 1998.

(4) Incorporated by reference to Quarterly report on Form 10-Q for the
    fiscal quarter ended May 28, 1998.

(b):  Reports on Form 8-K:

       During  the  fourth quarter of Fiscal 1998, no reports  on
       Form 8-K were filed

                                53

<PAGE>

SIGNATURES

      Pursuant to the requirements of Section 13 or 15(d) of  the
Securities  Act  of  1933, the Registrant has  duly  caused  this
Registration  Statement  to  be  signed  on  its  behalf  by  the
undersigned,  thereunto duly authorized, in the  City  of  Nampa,
State of Idaho, on November 4, 1998.


                              MCMS, Inc.


                              By: /s/  Chris J. Anton
                              (Chris J. Anton, Vice President,
                               Finance and Chief Financial Officer)

      Pursuant to the requirements of the Securities Act of 1934,
this  report  has been signed below by the following  persons  on
behalf  of the Registrant and in the capacities and on the  dates
indicated.

        Name               Title                              Date

/s/   Robert F. Subia   President, Chief Executive       November 4, 1998
                        Officer and Director
                        (Principal Executive Officer)

/s/   Chris J. Anton    Vice President, Finance          November 4, 1998
                        and Chief Financial Officer
                        (Principal Financial Officer
                        and Accounting Officer)

/s/   Jess Asla         Vice President, Operations       November 4, 1998
                                                                 
/s/   R. Stephen Cheheyl         Director                November 4, 1998

/s/   Finis F. Conner            Director                November 4, 1998

/s/   John A. Downer             Director                November 4, 1998

/s/   C. Nicholas Keating        Director                November 4, 1998

/s/   Michael E. Najjar          Director                November 4, 1998

/s/   Mark Rossi                 Director                November 4, 1998


                                54



Exhibit 10.17

                        TENANCY AGREEMENT

     THIS AGREEMENT is made 1st day of October 1996, between R.S.
ROADSTAR  ELECTRONICS  (M)SDN.BHD.,(Company  No.    )  a  company
incorporated in Malaysia and having its registered office at  No.
37,  10400 Anson Road, Penang (hereinafter called "the Landlord")
of  the  one  part  and M.C.M.S. SDN.BHD., (Company  No.399136-M)
(formerly  known as Courageous Expedition Sdn. Bhd.,)  a  company
incorporated in Malaysia and having its registered office at  4th
Floor, Room 4-01), Wisma Penang Garden, Jalan Sultan Ahmad  Shah,
10050 Penang (hereinafter called "the Tenant") of the other part.

      WHEREAS  the Landlord is the registered proprietor  of  all
that piece of land and hereditament held under Plots 12 & 13 Free
Trade  Zone,  Phase  4,  Bayan Lepas, Penang  together  with  the
factory  building erected thereon (hereinafter called  "the  said
premises").

      AND  WHEREAS  the Landlord is desirous of letting  and  the
Tenant is desirous of taking the whole of the said premises  upon
the  rental  and  subject to the terms and conditions   contained
herein.

     NOW IT IS HEREBY AGREED as follows :

1.    In  consideration  of  the rent, covenants  and  conditions
hereinafter reserved and contained and on the part of the  Tenant
to  be  paid,  observed and performed, the Landlord  hereby  lets
unto  the  Tenant the said premises, TO HOLD the  same  unto  the
Tenant  for  a term of one {1) year commencing from  1st  day  of
October  1996  to 30th day of September 1997 (hereinafter  called
"the   term  herein  created")  subject  to  the  covenants   and
conditions hereinafter contained and the Tenant paying  unto  the
Landlord:

   i)   the  monthly rent of Ringgit Malaysia Thirty Six Thousand
        (RM36,000/-)  per month for the term herein created (i.e.
        from 1st October 1996 to 30th September 1997).

   ii)  the monthly  rentals shall be paid monthly in advance. The
        first rental shall be paid on the 1st October 1996 and all
        subsequent monthly rentals shall be paid on or  before the
        1st day of each and every succeeding calendar month.

     Notwithstanding,  for  all purposes  under  this  Agreement,
   rentals   paid  within  seven  (7)  of  being  due  shall   be
   considered to be paid in a timely manner.

   iii)      on  or  before  the execution of this Agreement  the
        Tenant  shall pay the Landlord a deposit in the  calm  of
        R;naait Malavsia Thirty Six Thousand (RM36,000.00)  being
        equlvalen-c   to   able  rental   for   one   (1)   month
        (hereinafter called "said Deposit") as security  for  the
        due   performance  and  observations  of  the  terms  and
        conditions herein by the Tenant. This said deposit  shall
        be  increased upon any subsequent increase of rental  and
        shall  be  applied in the manner as stated  in  Clause  2
        hereof.

2.   The said Deposit shall be applied as follows :

     (a)   If  at any time during the term herein created or  any
        extension or renewal thereof, any of the reserved rent or
        any other obligations shall be  overdue, the Landlord may
        in  its  absolute  discretion appropriate  and  apply any
        portion  of  the  said Deposit to the payment of any such
        overdue rent reserved or other sums due to the Landlord.

     (b)Subject  to  paragraph-2 (a) above, in the event  of  the
        failure of the Tenant to perform any other conditions  of
        this  Agreement, the Landlord may appropriate so much  of
        the  said  deposit as may be necessary to compensate  the
        Landlord due to a breach on part of the Tenant. Any  such
        apportionment by the Landlord of the deposit or any  part
        thereof  hereunder  shall not be  deemed  and  shall  not
        operate to waive the Tenant's breach or default.

                                55


<PAGE>

     (b)  Should the Deposit or any portion thereof be appropriated by
        the Landlord as aforesaid then the Tenant shall upon demand by
        the Landlord within seven (7) days from the date thereof pay to
        the Landlord the amount of the sum so appropriated and it is
        hereby agreed that the said Deposit shall not without the prior
        consent in writing of the Landlord be deemed to be treated as
        payment of rent and on the expiration or sooner termination of
        the term hereby created and upon the Tenant vacating the said
        premises the Landlord shall return the said Deposit to the Tenant
        forthwith free of interest cost or compensation less such sum or
        sums as may then be owing to the Landlord or in respect of any
        such sums for payment of water and electricity, telephone and the
        likes to the Appropriate Authority.

3.   The Tenant hereby covenants with the Landlord as follows:

     (a) To pay the said rents at the times and in the manner aforesaid;

     (b)  To pay the said Deposit in accordance with Clause 1 (iii);

     (c)  To pay the deposits and all charges for: the supply of water
        and electricity, telephone, trade refuse and other utilities in
        respect of the said premises during the term herein created and
        to keep the Landlord indemnified for any loss expenses or damage
        arising from any defaults or breach thereof, or non-payment;

     (d)  Not to assign underlet or part with the possession Of the
        said premises or any part thereof during the term herein created
        without the prior written consent of the Landlord whose consent
        shall not be unreasonably withheld;

     (e)  Not to carry out any alterations, renovations or to carry
        out any extension to the said premises except as approved by the
        Landlord and subject to any necessary planning permission being
        granted by the relevant Authorities;

     (f)   The  Tenant's fixtures and fittings (if any) shall  be
        specified in the Schedule to be annexed hereto and shall be
        removed by the Tenant at its expense and costs and the Tenant
        shall restore the said premises to its original state and
        condition less ordinary wear and tear as at the commencement of
        the term herein created upon the expiration or other sooner
        termination of this Agreement, PROVIDED however, that the
        Landlord shall deal with the fixtures and fittings as the
        Landlord shall deem fit without being liable to the Tenant in the
        event the Tenant does not remove the Tenant's fixtures and
        fittings within thirty (30) days from the date of termination of
        this Agreement;

     (g)  To maintain and keep the said premises including but not
        limited to the walls, floors, toilets, sanitary pipes, electrical
        wiring and other installations in tenantable repair and condition
        throughout the term herein created;

     (h)  Not to do or permit or suffer to be done anything whereby
        the said premises may be damaged, and any damage done or caused
        by the Tenant, its agent, employee, or licensee shall be made
        good by the Tenant at the expense of the Tenant;

     (i)  Not to store or bring upon the said premises any articles of
        a combustible or dangerous nature;

     (j)  Not to use the said premises for any unlawful or immoral
        purposes;

     (k)  To apply for all the necessary approvals and licences from
        all the relevant authorities and in all respects to comply with
        all the legal provisions, either Federal or local, in regard to
        the tenancy of the said premises and the carrying of the trade or
        business for the time being carried out upon the said premises;

                                56

<PAGE>

     (l)  Not to do or permit to be done anything which will or may
        infringe any laws by-laws or regulations made by the Government
        or any other competent authority in respect of or affecting the
        said premises and the business being carried out by the Tenant
        upon the said premises and to indemnify the Landlord against all
        claims, actions and demands in respect thereof;

     (m)  To permit the Landlord and its authorized agents at all
        reasonable times in the day but with three (3) days prior notice
        to enter upon and examine the condition of the said premises;

     (n)  To use the said premises for the purpose of the Tenant's
        electronics business or and for purposes ancillary thereto and
        not to use the said premises or suffer or permit the same to be
        used for any other purpose whatsoever except with previous
        written consent of the Landlord which consent shall not be
        unreasonably withheld;

     (o)  Upon the expiration or sooner termination of the term herein
        created to deliver up peaceably the possession of the said
        premises to the Landlord or its authorized agent or to any person
        lawfully herein contained;

     (p)  Not to use the said premises or suffer or permit the same to
        be used for any offensive noisy or dangerous trade business
        performance or occupation or for any purpose or in any manner
        which may be a nuisance to the Landlord or the owners of of
        occupiers of neighbouring or adjacent premises. On written notice
        being served on the said premises by the Landlord or by its
        surveyor requiring the Tenant to abate any nuisance caused by
        vibration noise or offensive smell or by any undue emission of
        smoke vapour or dust, with all reasonable despatch after the
        service of such notice, to abate such nuisance accordingly;

     (q)  To take such measures as may be necessary to ensure that any
        effluent discharged into the drains or sewers which belongs to or
        are used for the said premises will not be corrosive or in anyway
        harmful or cause any destruction or deposit therein and to comply
        with all the regulations of the Department of Environment;

     (r)  Not to do or permit or suffer to be done anything whereof
        the Policy of Insurance on the said premises or any adjoining or
        neighbouring premises against damage by fire or tempest may
        become void or voidable or whereof the rates of premium thereon
        may be increased and to repay to the Landlord all sums paid by
        way of increased premiums and all expenses incurred by them in or
        about the renewal of such policy or policies rendered necesssary
        by a breach of this contract and all such payments shall be made
        immediately on demand.

4.   The Landlord hereby covenants with the Tenant as follows:

     (a)  To pay the quit rent and assessment payable to the local
        authority in respect of the said premises;

     (b)  To permit the Tenant if it punctually pays the rent hereby
        reserved and observes the stipulations and covenants on its part
        herein  contained to enjoy the said premises without  any
        disturbances by the Landlord or any person lawfully claiming
        under or in trust for the Landlord.

     (c)  To insure the said Premises (but not the contents thereof)
        against loss or Damage oy rlre or cempesc and to cause all money
        received by virtue of such insurance to be laid out forthwith in
        rebuilding and reinstating the said premises and to make up any
        deficiency out of their own way provided that the Landlord's
        obligations under this covenant still cease if the insurance
        shall be rendered void by reason of any act or default of the
        Tenant. In case the said premises or any part thereof shall at
        any time be unfit for substantial occupation or use and the
        policy or policies effect-cd by the Landlord shall not have been
        invalidated or payment of policy moneys refused in consequence of

                                57

<PAGE>

        some act or default of the tenant, the rents hereby reserved or a
        just and fair proportion thereof according to the nature and
        extent of the actual damage done (and as reasonably certified by
        the Landlord's surveyor) shall be suspended as from the happening
        of the said fire or tempest until the said premises shall be
        again rendered fit for occupation and use but the tenancy shall
        in no way be invalidated.

5.   PROVIDED ALWAYS AND IT IS HEREBY AGREED as follows:

     (a)  If the rent hereby reserved or any part thereof shall be in
        arrears and unpaid for (7) days after becoming due and payable
        (whether formally demanded or not) or if any of the covenants
        stipulations or agreement on the part of the Tenant herein
        contained shall not be observed or performed and the Tenant has
        failed to cure such non-observance or non-performance within
        fifteen (15) days after receiving notice thereof or if the Tenant
        or  its successors shall permit or suffer any distress of
        attachment of execution to be levied on the said premises then
        and in any of the said cases it shall be lawful for the Landlord
        at any time thereafter to re-enter upon the said premises or any
        part thereof and thereupon this tenancy  shall absolutely
        determine but without prejudice to  the  Landlord's  right of
        action in  respect of any antecedent breach of the Tenant's
        covenants herein contained.

     (b)  Except as otherwise provided herein the Tenant agrees to
        occupy use and keep the said premises at the risk of the Tenant
        and hereby releases to the full extent permitted by law the
        Landlord and its servants and agents from all claims summonses
        actions proceedings and demands which may be brought levied
        or made against it and from all liability which may arise in
        respect of any person of whatsoever nature or kind in or near
        the said premises,  in all cases arising out of the Tenant's
        wrongful acts or breach of this Agreement.

     (c)  The Landlord will at the written request of the Tenant made
        two calendar months before the expiration of the term herein
        created and if there shall not at the time of such request be any
        existing breach or non observance of any of the covenants on the
        part of the Tenant to be performed and herein contained, at the
        expense of the Tenant, to grant to him a tenancy of the said
        premises for a further term of one (1) year from the expiration
        of the term herein created containing the like covenants and
        provisions as are herein contained (except this covenant for
        renewal) and at a rent to be mutually agreed (but which rental
        rate shall in no case exceed a 5% increase over the rental under
        this Agreement).

     (d)   Any notice required to be given hereunder shall be  in
        writing and shall be sufficiently served on the Tenant by sending
        the same by registered post addressed to the Tenant at the said
        premises and for the Landlord by sending the same by registered
        post addressed to the Landlord at its address stated herein and
        shall be deemed to have been received by the addressee in the
        ordinary course of post.

     (e)  The parties shall bear equally the Solicitor's fees with
        regard to this Agreement but the Stamp duty shall be borne by the
        Tenant.

     (f)  This Tenancy Agreement shall be binding upon the successors
        in title and all assigns of the parties hereto respectively.

     (g)  Time  wherever mentioned shall be the essence of this Agreement.

6.   In this Agreement where the context so admits;

     (a)  the expression "the Landlord" and "the Tenant" include the
        respective successors and assigns of the Landlord and the Tenant
        and where two or more persons are included in either expression
        this Agreement shall bind such persons jointly and/or severally.

     (b)   words importing and masculine gender only include  the
        feminine and neuter gender.


                                58

<PAGE>

     (c)  words importing the singular number only include the plural
        number and vice versa.

     (d)  words applicable to natural persons include any company or
        corporation.

     IN  WITNESS  WHEREOF the parties hereto  have  hereunto  set
     their hands on the day and year first above written.



     Signed by                     )
     for and on behalf of          )
     R. S. ROADSTAR ELECTRONICS    )    /s/   Leong Kiu Kwong
     (M) SDN. BHD., (Co. No.  )    )
     in the presence of :          )

     /s/ Lim Kah Cheng

     Signed by                     )
     for and on behalf of          )    /s/   Michael Ng Kweng Chong
     M.C.M.S SDN. BHD.,(Co. No.  ) )
     in the presence of :          )

     /s/ Molly Gunn

                                59

<PAGE>
              Micron Custom Manufacturlng Services
                   M.C.M.S. SDN BHD (399136-M)
         (formerly known as Courages Expedition Sdn Bhd)




                                   July 31, 1997


R.S. Roadstar Electronics Sdn. Bhd.
No. 37, 104000 Anson Road
Penang, Malaysia

Attn:     Mr. KK Leong

Re:  Tenancy Agreement, dated October 1, 1996, between R.S.
     Roadstar Electronics Sdn. Bhd. and M.C.M.S. Sdn. Bhd. (the
     "Tenancy Agreement")

Dear Mr. Leong:

     I write this letter on behalf of M.C.M.S. Sdn. Bhd. (the
"Company") to exercise the Company's option set forth in Section
5(c) of the Tenancy Agreement to extend the term of the Company's
tenancy for an additional one year term. Such additional one year
term shall be governed by the covenants and provisions set forth
in the Tenancy Agreement (other than Section 5(c)); provided,
however, that, notwithstanding anything to the contrary in the
Tenancy Agreement, the Company shall have the right to terminate
its tenancy at any time during such additional one year term for
convenience and without penalty upon providing (90) days prior
written notice to R.S. Roadstar Electronics Sdn. Bhd.

     Please acknowledge your receipt and acceptance of this
letter by signing below on the space provided.

                                   Very truly yours,



                                   /s/ Ron Gines
                                   Managing Director


Acknowledged and agreed to by:

R.S. Roadstar Electronics Sdn. Bhd.

Name:     /s/  Leong Kiu KwongTitle
_________________________________________________________________
       Plot 12 & 13 Phase 4, FIZ Bayan Lepas 11900 Penang.
             Tel # 604-644-9642  Fax # 604-644-9640


                                60

<PAGE>

              Micron Custom Manufacturlng Services
                   M.C.M.S. SDN BHD (399136-M)
         (formerly known as Courages Expedition Sdn Bhd)




                                   September 7,  1998


R.S. Roadstar Electronics Sdn. Bhd.
No. 37, 104000 Anson Road
Penang, Malaysia

Attn: Mr. KK Leong

Re:  Tenancy Agreement dated October 1, 1996, between R.S.
     Roadstar Electronics Sdn. Bhd. and M.C.M.S. Sdn. Bhd. (as
     amended by letter agreement dated July 31, 1997, the
     "Tenancy Agreement")

Dear Mr. Leong:

     I write this letter on behalf of M.C.M.S. Sdn. Bhd. (the
"Company") to request to extend the term of the Company's tenancy
under the Tenancy Agreement for an additional one year term.
Such additional one year term shall be governed by the covenants
and provisions set forth in the Tenancy Agreement (rather than
Section 5(c)):  provided, however, that, notwithstanding anything
to the contrary in the Tenancy Agreement, the Company shall have
the right to terminate its tenancy at any time during such
additional one year term for covenience and without penalty upon
providing ninety (90) days prior written notice to R.S. Roadstar
Electronics Sdn. Bhd.  The monthly rent during the additional one
year term, to commence October 1, 1998, shall be RM34,000
(Ringgit thirty four thousand only).

     Please acknowledge your receipt and acceptance of this
letter by signing below on the space provided.

                                   Very truly yours,



                                   /s/ Ron Gines
                                   Managing Director

Acknowledged and agreed to by"
R.S. Roadstar Electronics Sdn. Bhd.


Name:  /s/ Leong Kiu Kwong
Title:



_________________________________________________________________
       Plot 12 & 13 Phase 4, FIZ Bayan Lepas 11900 Penang.
             Tel # 604-644-9642  Fax # 604-644-9640


                                61



Exhibit 11

<TABLE>
                                        MCMS, Inc.
                                    Earnings Per Share
                    (In thousands, except share and per share amounts)

<CAPTION>
                                              August  29,     August 28,     September 3,
Fiscal Year Ended                                 1996           1997            1998
                                               -----------    -----------    ------------
<S>                                            <C>            <C>            <C>
Net income (loss)                              $    14,995    $    12,752    $    (1,809)
Dividends on redeemable preferred                                            
  stock accumulated but not paid                         -              -            (18)
Redeemable preferred stock                                                   
  dividends declared                                     -              -         (1,632)
                                               ------------   ------------   ------------
Net income (loss) available to common                                     
shareholders                                   $    14,995    $    12,752    $    (3,459)
                                               ============   ============   ============
Shares used to compute net income                                    
  Per share:
                                                                            
Weighted average common shares                                                  
  Outstanding - basic and diluted                    1,000          1,000      2,534,183
                                               ============   ============   ============
Net income (loss) per share - basic                                            
  And diluted                                  $    14,995    $    12,752    $     (1.36)
                                               ============   ============   ============

</TABLE>

                                62



Exhibit 21

SUBSIDIARIES OF MCMS, INC.

Name                               Jurisdiction of Incorporation
- ----------------------------       -------------------------------
MCMS International, Inc.                British Virgin Islands
MCMS Sdn. Bhd.                          Malaysia
MCMS Belgium S.P.R.L.                   Belgium
MCMS Netherlands B.V.                   Netherlands
MCMS Asia Pacific Pte. Ltd.             Singapore
MCMS Customer Services, Inc.            Idaho


                                63



<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                                        <C>
<PERIOD-TYPE>                              YEAR
<FISCAL-YEAR-END>                          SEP-03-1998
<PERIOD-END>                               SEP-03-1998
<CASH>                                           7,542
<SECURITIES>                                         0
<RECEIVABLES>                                   36,424
<ALLOWANCES>                                        97
<INVENTORY>                                     29,816
<CURRENT-ASSETS>                                75,296
<PP&E>                                          93,186
<DEPRECIATION>                                  31,080
<TOTAL-ASSETS>                                 145,052
<CURRENT-LIABILITIES>                           45,825
<BONDS>                                              0
                           25,675
                                          5
<COMMON>                                             5
<OTHER-SE>                                   (113,061)
<TOTAL-LIABILITY-AND-EQUITY>                   145,052
<SALES>                                        333,920
<TOTAL-REVENUES>                               333,920
<CGS>                                          303,251
<TOTAL-COSTS>                                  303,251
<OTHER-EXPENSES>                                24,196
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               9,212
<INCOME-PRETAX>                                (2,739)
<INCOME-TAX>                                     (930)
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (1,809)
<EPS-PRIMARY>                                   (1.36)
<EPS-DILUTED>                                        0
        

</TABLE>


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