CONGOLEUM CORP
10-Q, 1996-08-06
PLASTICS PRODUCTS, NEC
Previous: CONAGRA INC /DE/, PRER14A, 1996-08-06
Next: FIDELITY CONGRESS STREET FUND, N-30D, 1996-08-06





                 SECURITIES AND EXCHANGE COMMISSION
                       Washington, DC  20549
                     __________________________

                             FORM 10-Q

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

     For the quarterly period ended June 30, 1996

                                 or

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

     For the transition period from ________ to _________

                   Commission File Number 1-13612

                       CONGOLEUM CORPORATION
       (Exact name of Registrant as specified in Its Charter)

DELAWARE                                                  02-0398678
(State or other jurisdiction of    (IRS Employer Identification No.)
 incorporation or organization)

                       3705 Quakerbridge Road
                           P.O. Box 3127
                    Mercerville, NJ  08619-0127
    (Address of Principal Executive Offices, including Zip Code)
                 Telephone number:  (609) 584-3000
        (Registrant's telephone number, including area code)

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

      Indicate  the number of shares outstanding of each  of  the
issuer's  classes  of common stock, as of the latest  practicable
date.

        Class                                 Outstanding at August 1, 1996
- ---------------------                         -----------------------------
 Class A Common Stock                                    4,645,500
 Class B Common Stock                                    5,350,000


                              Page 1 of 72 
                       Index To Exhibits At Page 13
<PAGE>

                         Congoleum Corporation  
                               Index

                                                                Page
PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements:

          Balance Sheets as of June 30, 1996
          (unaudited) and December 31, 1995                       3

          Statements of Operations for the three and six months
          ended June 30, 1996 and 1995 (unaudited)                4

          Statements of Cash Flows for the six months
          ended June 30, 1996 and 1995 (unaudited)                5

          Notes to Unaudited Condensed Financial Statements       6


Item 2.   Management's  Discussion  and  Analysis  of  Financial
                Condition and Results of Operations               8


PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings                                      10

Item 2.   Changes in Securities                                  10

Item 3.   Defaults Upon Senior Securities                        10

Item 4.   Submission of Matters to a Vote of Security Holders    10

Item 5.   Other Information                                      10

Item 6.   Exhibits and Reports on Form 8-K                       11


Signatures                                                       12

Exhibit Index                                                    13

                                   2  
<PAGE>

PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements
<TABLE>
                        CONGOLEUM CORPORATION
                            BALANCE SHEETS
<CAPTION>
                                                    June 30,    December 31,
                                                      1996         1995
                                                       (Unaudited)
                                                        (Dollars in thousands)
<S>                                                 <C>          <C>
ASSETS
Current assets:
  Cash and cash equivalents                          $  10,538    $  40,103
  Short-term investments                                27,500           --
  Accounts and notes receivable, net                    22,027       16,755
  Inventories                                           54,038       48,018
  Prepaid expenses and other current assets                680          918
  Deferred income taxes                                  4,210        4,210
                                                     ---------    ---------
    Total current assets                               118,993      110,004
Property, plant and equipment, net                      74,715       74,208
Goodwill, net                                           12,899       13,115
Deferred income taxes                                    2,873        2,873
Other noncurrent assets                                  6,345        6,642
                                                     ---------    ---------
    Total assets                                     $ 215,825    $ 206,842
                                                     =========    =========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                   $  19,157    $  21,397
  Accrued expenses                                      35,751       29,634
  Accrued income taxes                                   1,650          346
  Deferred income taxes                                  2,072        2,072
                                                     ---------    ---------
    Total current liabilities                           58,630       53,449
Long-term debt                                          90,000       90,000
Other liabilities                                       17,646       17,601
Noncurrent pension liability                            12,575       12,575
Accrued postretirement benefit obligation               10,615       10,615
                                                     ---------    ---------
     Total liabilities                                 189,466      184,240
                                                     ---------    ---------     
STOCKHOLDERS' EQUITY                                                       
Preferred stock, par value $0.01; 1,000,000 shares                          
authorized; none issued or outstanding                      --           --
Class A common stock, par value $0.01; 20,000,000                             
shares authorized, 4,650,000 shares issued;4,645,500                        
and 4,650,000 outstanding as of June 30, 1996 and                              
December 31, 1995                                           47           47
Class B common stock, par value $0.01; 5,350,000                              
shares authorized, issued and outstanding as of                        
June 30, 1996 and December 31, 1995                         53           53
Additional paid-in capital                              55,172       55,172
Retained deficit                                       (27,852)     (31,658)
Minimum pension liability adjustment                    (1,012)      (1,012)
Common stock held in treasury, at cost; 4,500                            
shares at June 30, 1996 and none at December 31, 1995      (49)          --
                                                     ---------    ---------
      Total stockholders' equity                        26,359       22,602
                                                     ---------    ---------
    Total liabilities and stockholders' equity       $ 215,825    $ 206,842
                                                     =========    =========

             The accompanying notes are an integral part
                of the condensed financial statements.
</TABLE>
                                   3
<PAGE>
                        CONGOLEUM CORPORATION
                       STATEMENTS OF OPERATIONS
                             (Unaudited)

<TABLE>
<CAPTION>
                                    Three Months Ended     Six Months Ended
                                          June 30,             June 30,
                                    ------------------     ---------------- 
                                     1996         1995     1996       1995
                                             (In thousands, except
                                                     per share amounts)   
<S>                                <C>        <C>        <C>        <C> 
Net sales                           $  74,380  $  68,703  $ 128,498  $ 131,924
Cost of sales                          48,851     47,537     88,621     90,465
Selling, general and administrative                                    
 expenses                              16,114     13,396     30,787     28,258
                                    ---------  ---------  ---------  ---------  
    Income from operations              9,415      7,770      9,090     13,201
Other income (expense):                                                 
  Interest income                         356        282        689        662
  Interest expense                     (2,044)    (2,044)    (4,082)    (4,092)
  Other income                            308        526        664      1,106
  Other expense                           (19)       (68)       (70)      (149)
                                    ---------  ---------  ---------  --------- 
Income before income taxes              8,016      6,466      6,291     10,728
                                    ---------  ---------  ---------  ---------
Provision for income taxes              3,166      2,645      2,485      4,388
                                    ---------  ---------  ---------  ---------
Net income                          $   4,850  $   3,821  $   3,806  $   6,340
                                    =========  =========  =========  =========

Primary earnings per common share   $     .48  $     .38  $     .38  $     .63
                                    =========  =========  =========  =========

Weighted average number of common
 shares and equivalent shares 
  outstanding                          10,000     10,046     10,000     10,045
                                    =========  =========  =========  =========  

            The accompanying notes are an integral part
              of the condensed financial statements.
</TABLE>
                                   4 
<PAGE>
<TABLE>
                        CONGOLEUM CORPORATION
                       STATEMENTS OF CASH FLOWS
                             (Unaudited)
<CAPTION>
                                                          Six Months Ended
                                                              June 30,
                                                        ---------------------
                                                          1996          1995
                                                            (In thousands)
<S>                                                     <C>         <C>
Cash flows from operating activities:
 Net income                                              $   3,806   $  6,340
 Adjustments to reconcile net income to net cash                             
  provided (used) by operating activities:                                  
   Depreciation and amortization                             4,362      4,260
   Provision for doubtful accounts                             300        183
   Loss on disposition of assets                                --          6
   Changes in certain assets and liabilities:                               
     Accounts and notes receivable                          (5,572)    (7,854)
     Inventories                                            (6,020)    (9,616)
     Prepaid expenses and other assets                         238        439  
     Accounts payable                                       (2,240)    (3,929)  
     Accrued expenses                                        7,421      3,830
     Other liabilities                                          45        138   
                                                         ---------   --------
      Net cash provided (used) by operating activities       2,340     (6,203)
                                                         ---------   --------
Cash flows provided (used) by investing activities:                       
 Capital expenditures                                       (4,356)    (2,948)
 Purchase of short-term investments                        (27,500)   (12,500)
 Maturities of short-term investments                           --     24,000
                                                         ---------   --------
      Net cash provided (used) by investing activities     (31,856)     8,552
                                                         ---------   --------
Cash flows from financing activities:                                   
 Payment of equity offering costs                               --       (870)
 Proceeds from equity offering                                  --     56,219
 Purchase of class B shares                                     --    (60,450)
 Purchase of treasury stock                                    (49)        --
                                                         ---------   --------  
      Net cash used by financing activities                    (49)    (5,101)
                                                         ---------   --------
Net decrease in cash and cash equivalents                  (29,565)    (2,752)
Cash and cash equivalents:
      Beginning of period                                   40,103     14,818
                                                         ---------   --------
      End  of period                                     $  10,538   $ 12,066
                                                         =========   ========

            The accompanying notes are an integral part 
              of the condensed financial statements.
</TABLE>
                                   5
<PAGE>

                       CONGOLEUM CORPORATION
         NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

          (Dollars in thousands, except per share amounts)

1.   BASIS OF PRESENTATION
- --------------------------
      The  condensed  financial statements have  been  prepared  in
accordance  with  generally  accepted  accounting  principles   for
interim financial information and with Rule 10-01 of Regulation  S-
X.   Accordingly,  they do not include all of the  information  and
footnotes required by generally accepted accounting principles  for
complete  financial statements.  In the opinion of management,  all
adjustments   (consisting  of  normal  and  recurring  adjustments)
considered  necessary for a fair presentation have  been  included.
The  results of operations for the six months ended June  30,  1996
are not necessarily indicative of the results to be expected for  a
full year.  These condensed financial statements should be read  in
conjunction  with the Company's audited financial statements  which
appear  in  the  Company's Annual Report to  Stockholders  for  the
period ended December 31, 1995.


2.   INVENTORIES
- ----------------
      A  summary of the major classifications of inventories is  as
follows:

<TABLE>
<CAPTION>
                                                  June 30,       December 31,
                                                    1996            1995
                                                  --------       -----------
<S>                                              <C>             <C> 
          Finished goods                          $  40,441       $  34,122
          Work-in-process                             4,655           4,298
          Raw materials and supplies                  8,942           9,598
                                                  ---------       ---------
                                                  $  54,038       $  48,018
                                                  =========       =========
</TABLE>

       If  the  FIFO  (first-in,  first-out)  method  of  inventory
accounting had been used, inventories would have been approximately
$1,166  lower  and $226 higher than reported at June 30,  1996  and
December 31, 1995, respectively.

                                   6

3.   EARNINGS PER SHARE
- -----------------------
     Earnings per share is calculated by dividing net income by the
weighted average number of shares of common stock outstanding.  For 
1996, common stock equivalents have not been included in the weighted
average number of shares of common stock outstanding since the effect  
would be antidilutive.  For 1995, common stock equivalents have  been
included in the  weighted  average  number of  shares of common stock 
outstanding and amounted to approximately 46,000 and 45,000 shares for  
the three and six months ended June 30, 1995, respectively.

4.   COMMITMENTS AND CONTINGENCIES
- ----------------------------------
      Certain legal and administrative claims are pending  or  have
been  asserted against the Company, which are considered incidental
to  its business.  Among these claims, the Company is a named party
in  several  actions  associated  with  waste  disposal  sites  and
asbestos-related   claims.    These   actions   include    possible
obligations to remove or mitigate the effects on the environment of
wastes deposited at various sites, including Superfund sites.   The
amount  of  such future cost is indeterminable due to such  unknown
factors  as the magnitude of clean-up costs, the timing and  extent
of  the remedial actions that may be required, the determination of
the   Company's  liability  in  proportion  to  other   potentially
responsible  parties,  and  the  extent  to  which  costs  may   be
recoverable from insurance.  The contingencies also include  claims
for personal injury and/or property damage.

      The Company records a liability for environmental remediation
and  asbestos-related claim costs when a clean-up program or  claim
payment becomes probable and the costs can be reasonably estimated.
As  assessments  and  clean-ups  progress,  these  liabilities  are
adjusted  based upon progress in determining the timing and  extent
of  remedial actions and the related costs and damages.  The extent
and  amounts  of  the liabilities can change substantially  due  to
factors  such as the nature or extent of contamination, changes  in
remedial  requirements  and technological  improvements.  Estimated
insurance recoveries related to these liabilities are reflected  in
other non-current assets.

      Although  the  outcome  of  these  matters  could  result  in
significant expenses or judgments, management does not believe that
their  disposition  will  have a material  adverse  effect  on  the
financial position or results of operations of the Company.

                                   7
<PAGE>

Item 2.  MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
           AND RESULTS OF OPERATIONS 

Results of Operations
- ---------------------
Three and six  months ended June 30, 1996 as compared to three  and
 six months ended June 30, 1995.

     Net sales for the second quarter of 1996 were $74.4 million as
compared  to  $68.7  million  for the second quarter  of  1995,  an
increase  of  $5.7 million or 8.3%.  Year-to-date  net  sales  were
$128.5  million, a decrease of $3.4 million or 2.6% from the  first
six  months  of 1995.  Second quarter sales of nearly  all  product
categories  increased  over  year earlier  levels,  with  the  most
significant increase in sales to the manufactured housing segment.

     Gross profit for the second quarter of 1996 was $25.5 million, 
up $4.4 million from $21.2 million in the  second quarter  of 1995,
reflecting improved gross profit margins and the increase in sales.
Gross  profit as a percent of sales in the  second quarter of  1996
was  34.3%, compared to 30.8% in the second quarter of 1995.   This
improvement  in  gross margin is the result of  more  moderate  raw
material  costs  coupled with improved productivity.   Year-to-date
gross  profit was $39.9 million (31.0% of sales), down  from  $41.5
million (31.4% of sales) in the first six months of 1995.

      Selling, general, and administrative costs increased by  $2.7
million  or  20.3% to $16.1 million in the second quarter  of  1996
from $13.4 million in the second quarter of 1995.  As a percent  of
sales,  selling, general, and administrative costs were  21.7%  for
the  second  quarter of 1996 and 19.5% for the  second  quarter  of
1995.    Increased   expenses  for  product  promotions,   expanded
distribution, new product development, coupled with a charge for  a
headcount  reduction in the second quarter of 1996, were the  major
reasons  for  the  increase.   Year-to-date  selling,  general  and
administrative  expense of $30.8 million (24.0% of  sales)  remains
above prior period costs of $28.3 million (21.4% of sales).

     Income from operations for the second quarter of 1996 was $9.4
million  (12.7% of net sales), compared to $7.8 million  (11.3%  of
net sales)  for  the second quarter of 1995, an  increase  of  $1.6
million, or 21.2%.  The increase resulted from the higher sales and
improved  gross profit margins, partly offset by increased selling,
general, and administrative costs.  Income from operations for  the
six  months ended June 30, 1996 totaled $9.1 million, $4.1  million
lower than the same period in 1995.

      Net  income for the second quarter of 1996 was $4.8  million,
compared  to  $3.8  million  for the second  quarter  of  1995,  an
increase  of  $1.0  million,  reflecting  the  higher  income  from
operations.  For the six months ended June 30, 1996, net income was
$3.8  million, $2.5 million lower than net income in the first half
of 1995.

Liquidity and Capital Resources
- -------------------------------
     Cash and cash equivalents, including short-term investments at
June  30, 1996 were $38.0 million, a decrease of $2.1 million  from
December  31,  1995.  Working capital at June 30,  1996  was  $60.4
million,  up  from $56.6 million one year earlier.   The  ratio  of
current assets to current liabilities at June 30, 1996 was 2.0, and
the  ratio of debt to total capital was .42.  Net cash provided  by

                                   8
<PAGE>

operations  during  the six months ended June  30,  1996  was  $2.3
million and capital expenditures totaled $4.4 million.

      Capital  expenditures  are expected to  increase  during  the
remainder of the year, with total year capital spending anticipated
to be approximately $14 to $15 million.

      The  Company  has  recorded what  it  believes  are  adequate
provisions  for  environmental remediation and  product-related  li
abilities,   including   provisions  for  testing   for   potential
remediation of conditions at its own facilities.  While the Company
believes its estimate of the future amount of these liabilities  is
reasonable,  that  such amounts will not have  a  material  adverse
impact   on  the   Company's  financial   position  or  results  of 
operations, and that they will be paid over a period of five to ten
years,   the  timing  and  amount  of  such  payments  may   differ
significantly from the Company's assumptions.  Although the  effect
of  future government regulation could have a significant effect on
the  Company's  costs,  the Company is not  aware  of  any  pending
legislation  which  could have a material  adverse  effect  on  its
results  of  operations or financial position.   There  can  be  no
assurances that such costs could be passed along to its customers.

      The  Company's principal sources of liquidity  are  net  cash
provided  by operating activities and borrowings under its  Amended
and  Restated Financing Agreement.  The Company believes that these
sources will be adequate to fund working capital requirements, debt
service  payments  and  planned capital  expenditures  through  the
foreseeable future.

                                   9 
<PAGE>

PART II.  OTHER INFORMATION

   Item 1.   Legal Proceedings:  None

   Item 2.   Changes in Securities:  None

   Item 3.   Defaults Upon Senior Securities:  None

   Item 4.   Submission of Matters to a Vote of Security Holders:

             At the Annual Meeting of Stockholders held  on
   May  6,  1996  the  following  actions  were  taken:

   Eight  nominees  were  elected  as  directors  as  follows:

           Name            Class    Votes For         Votes Withheld
   ---------------------   -----   ------------       --------------
   Cyril C. Baldwin, Jr.     C      14,636,087            206,891  
   David N. Hurwitz          B      14,634,787            208,191
   John N. Irwin III         C      14,636,393            206,585
   Mark N. Kaplan            B      14,623,787            219,191
   Richard G. Marcus         B      14,623,893            219,085
   Roger S. Marcus           C      14,623,008            219,970
   William M. Marcus         A      14,623,839            219,139
   C. Barnwell Straut        A      14,588,793            254,185

   An amendment to the Company's  Certificate of  Incorporation to 
   provide  for  the  classification of  the  Board  of  Directors  
   into  three  separate  classes  was  approved.   The  Board  of 
   Directors has been divided into  three  classes with each class 
   of directors  to serve  a three-year staggered term, except for  
   the initial  year  of the classified Board of  Directors during 
   which  the nominees for  designation as  Class A directors were 
   elected  for a one-year term,  the  nominees for designation as 
   Class  B  directors  were  elected for a two-year term, and the 
   nominees for designation as Class C directors were  elected for  
   a three-year  term,  each  such  term to expire  at the  Annual  
   Meeting  of  Stockholders  of the  Company held in the relevant 
   year upon the due election and qualification  of the director's  
   successor  unless sooner terminated by the death or resignation 
   of the director.

        Votes For         Votes Against          Votes Withheld
       -----------       ---------------        ----------------
        12,190,208          1,886,765                766,006     

   Item 5.   Other Information:  None

                                   10               
<PAGE>

   Item 6.   Exhibits and Reports on Form 8-K:

                    (a)  Exhibits:  3.1      Amended Certificate of
                                              Incorporation
                                    3.2      Amended and Restated
                                              Bylaws
                                   11        Computation  of  Per
                                              Share Earnings

                    (b)  Reports on Form 8-K:     None
          
                                   11
<PAGE>

                       CONGOLEUM CORPORATION
                             SIGNATURE


Pursuant  to  the  requirements of the Securities Exchange  Act  of
1934,  the  Registrant has duly caused this report to be signed  on
its behalf by the undersigned thereunto duly authorized.

                                          CONGOLEUM CORPORATION
                                               (Registrant)


Date: August 6, 1996                      By:/s/ Howard N. Feist III
                                          --------------------------    
                                                (signature)

                                          Howard N. Feist III
                                          Sr. Vice President - Finance
                                         (Principal Financial & Accounting
                                           Officer)


                                   12
<PAGE>

                                                                   
                           EXHIBIT INDEX

                                                               Sequentially
                                                                 Numbered
Exhibit                                                Number      Page
- -------                                                ------   ----------
Amended Certificate of Incorporation                    3.1      14 To 48

Amended and Restated Bylaws                             3.2      48 To 70

Computation of Per Share Earnings                      11        71 To 72

                                   13
<PAGE>

                                                      EXHIBIT 3.1

                  CERTIFICATE OF INCORPORATION
                               OF
                          RESILCO, INC.


     FIRST:  The name of the Corporation is Resilco, Inc.
(hereinafter called the "Corporation").

     SECOND:  The address of the registered office of the
Corporation in the State of Delaware is 1209 Orange Street, in
the City of Wilmington, County of New Castle.  The name of its
registered agent at that address is The Corporation Trust
Company.

     THIRD:  The purpose of the Corporation is to engage in any
lawful act or activity for which a corporation may be organized
under the General Corporation Law of the State of Delaware as set
forth in Title 8 of the Delaware Code (the "GCL").

     FOURTH:  The total number of shares of stock which the
Corporation shall have authority to issue is 1000 shares of
Common Stock, each having a par value of one penny ($.01).

     FIFTH:  The name and mailing address of the Sole
Incorporator is as follows:

          Name                       Mailing Address
          ----                       ---------------
          Catherine Davis            P.O. Box 636
                                     Wilmington, Delaware 19899

     SIXTH:  The following provisions are inserted for the
management of the business and the conduct of the affairs of the
Corporation, and for further definition, limitation and
regulation of the powers of the Corporation and of its directors
and stockholders:

                                    1
<PAGE>

     (1)  The business and affairs of the Corporation shall be
managed by or under the direction of the Board of Directors.

     (2)  The directors shall have concurrent power with the
stockholders to make, alter, amend, change, add to or repeal the
By-Laws of the Corporation.

     (3)  The number of directors of the Corporation shall be as
from time to time fixed by, or in the manner provided in, the By-
Laws of the Corporation.  Election of directors need not be by
written ballot unless the By-Laws so provide.

     (4)  In addition to the powers and authority hereinbefore or
by statute expressly conferred upon them, the directors are
hereby empowered to exercise all such powers and do all such acts
and things as may be exercised or done by the Corporation,
subject, nevertheless, to the provisions of the GCL, this
Certificate of Incorporation, and any By-Laws adopted by the
stockholders; provided, however, that no By-Laws hereafter
adopted by the stockholders shall invalidate any prior act of the
directors which would have been valid if such By-Laws had not
been adopted.

     SEVENTH:  Meetings of stockholders may be held within or
without the State of Delaware, as the By-Laws may provide.  The
books of the Corporation may be kept (subject to any provision
contained in the GCL) outside the State of Delaware at such place
or places as may be designated from time to time by the Board of
Directors or in the By-Laws of the Corporation.

     EIGHTH:  Whenever a compromise or arrangement is proposed
between this Corporation and its creditors or any class of them
and/or between this Corporation and its stockholders or any class
of them, any court of equitable jurisdiction within the State of
Delaware may, on the application in a summary way of this
corporation or of any creditor or stockholder thereof or on the
application of any receiver or receivers appointed for this
Corporation under the provisions of Section 291 of the GCL or on
the application of trustees in dissolution or of any receiver or
receivers appointed for this Corporation under the provisions of
Section 279 of the GCL, order a meeting of the creditors or class

                                    2
<PAGE>

of creditors, and/or of the stockholders or class of stockholders
of this Corporation, as the case may be, to be summoned in such
manner as the said court directs.  If a majority in number
representing three-fourths in value of the creditors or class of
creditors, and/or of the stockholders or class of stockholders of
this Corporation, as the case may be, agree to any compromise or
arrangement and to any reorganization of this Corporation as a
consequence of such compromise or arrangement, the said
compromise or arrangement and the said reorganization shall, if
sanctioned by the Court to which the said application has been
made, be binding on all the creditors or class of creditors
and/or on all the stockholders or class of stockholders, of this
Corporation, as the case may be, and also on this Corporation.

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

     I, THE UNDERSIGNED, being the Sole Incorporator hereinbefore
named, for the purpose of forming a corporation pursuant to the
GCL, do make this Certificate, hereby declaring and certifying
that this is my act and deed and the facts herein stated are
true, and accordingly have hereunto set my hand this 31st day of
March, 1986.



                                        /s/Catherine Davis
                                        ------------------
                                        Catherine Davis
                                        Sole Incorporator

                                    3
<PAGE>

                    CERTIFICATE OF AMENDMENT
                               OF
                  CERTIFICATE OF INCORPORATION


     RESILCO, INC., a corporation organized and existing under
and by virtue of the General Corporation Law of the State of
Delaware, (the "Corporation")

DOES HEREBY CERTIFY:

     FIRST:  That the Amendment to the Certificate of
Incorporation of the Corporation to be effected hereby is as
follows:

          Article FIRST of the Certificate of Incorporation
     of the Corporation is deleted and the following Article is
     inserted in its place:

          "FIRST:  The name of the Corporation is
     CONGOLEUM CORPORATION (hereinafter the "Corporation").

     SECOND:  That the Board of Director of RESILCO, INC., by the
unanimous written consent of its members in accordance with the
provisions of section 141(f) of the General Corporation Law of
the State of Delaware, duly adopted resolutions setting forth
said amendment, declaring its advisability, and directing that it
be submitted for consideration by the stockholders of the
Corporation.

     THIRD:  That thereafter said amendment was approved by
written consent of the stockholders of the Corporation in
accordance with the provisions of section 228 of the General
Corporation Law of the State of Delaware.

                                    4
<PAGE>

     FOURTH:  That said amendment was duly adopted in accordance
with the provisions of section 242 of the General Corporation Law
of the State of Delaware.

     IN WITNESS WHEREOF, RESILCO, INC. has caused this
certificate to be signed by Terry L. Morton, its Vice President,
and attested by J. Robert O'Brien, its Secretary, this 28th day
of April, 1986.

                         RESILCO, INC.



                         By  /s/  Terry Morton
                           -------------------
                              Vice President


ATTEST:


/s/ J. Robert O'Brien
- ---------------------
Secretary

                                    5
<PAGE>

                    CERTIFICATE OF AMENDMENT
                               OF
                 CERTIFICATE OF INCORPORATION OF
                      CONGOLEUM CORPORATION


     Pursuant to Sections 228 and 242 of the Delaware General
Corporation Law, Congoleum Corporation, formerly known as
Resilco, Inc. (hereinafter referred to as the "Corporation"), a
corporation organized and existing under and by virtue of the
Delaware General Corporation Law, does hereby certify:

     FIRST:  That the Certificate of Incorporation of the
Corporation is hereby amended as follows:

     1.   The Certificate of Incorporation of the Corporation is
hereby amended by adding the following Article TENTH:

               "TENTH:  No director of the Corporation shall have
          any personal liability to the Corporation or to the
          Corporation's stockholders for monetary damages for any
          breach of his or her fiduciary duty as a director:
          provided, that the foregoing shall not eliminate or
          limit the liability of any such director (i) for any
          breach of such director's duty of loyalty to the
          Corporation or to the Corporation's stockholders, (ii)
          for acts or omissions not in good faith or which
          involve intentional misconduct or a knowing violation
          of law, (iii) under Section 174 of the GCL, (iv) for
          any transaction from which the director derived an
          improper personal benefit, or (v) for any act or
          omission which shall have occurred prior to the date as
          of which the Amendment to this Certificate providing
          for the addition of this Article TENTH to this
          Certificate shall have become effective."
          
     SECOND:  That the board of directors of the Corporation duly
adopted a resolution setting forth the proposed amendment to the
Certificate of Incorporation of the Corporation set forth above
in Article FIRST, declaring said amendment to be advisable.

                                    6
<PAGE>

     THIRD:  That, in lieu of a meeting and vote of stockholders,
the requisite number of stockholders have given written consent
to said amendment in accordance with the provisions of Section
228 of the General Corporation Law of the State of Delaware and
written consent has been filed with the Corporation.

     FOURTH:  That said amendment was duly adopted in accordance
with the provisions of Section 242 of the General Corporation Law
of the State of Delaware.

     FIFTH:  That the capital of the Corporation shall not be
reduced under or by reason of said amendment.

     IN WITNESS WHEREOF, Congoleum Corporation has caused its
corporate seal to be hereunto affixed and this Certificate to be
signed by Terry L. Morton, its Vice President, and Patrick P.
Oliver, its Assistant Secretary, this 14th day of August, 1986.


                              By: /s/  Terry L. Morton
                                 ---------------------

ATTEST:


By  /s/  Patrick P. Oliver
  ------------------------

                                    7
<PAGE>

                      CERTIFICATE OF MERGER
                               OF
               RESILIENT ACQUISITION INCORPORATED
                              INTO
                      CONGOLEUM CORPORATION

            ----------------------------------------    
             Pursuant to Section 251 of the General
            Corporation Law of the State of Delaware
            ----------------------------------------

Congoleum Corporation, a Delaware corporation, hereby certifies
as follows:

     FIRST:  The names of the constituent corporations are
Resilient Acquisition Incorporated and Congoleum Corporation.
Each constituent corporation is incorporated under the laws of
the State of Delaware.

     SECOND:  An Agreement and Plan of Merger (the "Merger
Agreement") has been approved, adopted, certified, executed and
acknowledged by each constituent corporation in accordance with
Section 251(c) of the General Corporation Law of the State of
Delaware.

     THIRD:  The name of the surviving corporation is "Congoleum
Corporation" (the "Surviving Corporation").

     FOURTH:  The Certificate of Incorporation of Congoleum
Corporation shall be the Certificate of Incorporation of the
Surviving Corporation; provided, however, that such Certificate
of Incorporation shall be amended in its entirety to read as set
forth in Exhibit A attached hereto.

     FIFTH:  An executed copy of the Merger Agreement is on file
at the principal place of business of the Surviving Corporation,
195 Belgrove Drive, Kearny, New Jersey 07032, and a copy of the
Merger Agreement will be furnished by the Surviving Corporation,
on request and without cost, to any stockholder of either
constituent corporation.

                                    8
<PAGE>

     IN WITNESS WHEREOF, Congoleum Corporation has caused this
Certificate of Merger to be executed in its corporate name by
Terry L. Morton, its Vice President, and attested to by Patrick
P. Oliver, its Assistant Secretary, on this 18th day of August,
1986.

                              CONGOLEUM CORPORATION

                              By /s/  Terry L. Morton
                                 --------------------
                                   Terry L. Morton
                                   Vice President

ATTEST:

By /s/  Patrick P. Oliver
   ----------------------
   Patrick P. Oliver
   Assistant Secretary

                                    9
<PAGE>

                                                        EXHIBIT A
                  CERTIFICATE OF INCORPORATION
                               OF
                      CONGOLEUM CORPORATION

     FIRST:  The name of the corporation is CONGOLEUM CORPORATION
(hereinafter called the "Corporation").

     SECOND:  The registered office of the Corporation is to be
located at 229 South State Street, in the City of Dover, County
of Kent, State of Delaware.  The name of its registered agent at
such address is United States Corporation Company.

     THIRD:  The purpose of the Corporation is to engage in any
lawful act or activity, without limitation, for which
corporations may be organized under the General Corporation Law
of Delaware.

     FOURTH:  The total number of shares of all classes of stock
which the Corporation is authorized to issue is One Thousand
(1,000) shares, consisting entirely of Common Stock, of the par
value of One Dollar ($1.00) per share.

     FIFTH:  The election of directors need not be by written
ballot unless the by-laws so provide.

     SIXTH:  The Board of Directors of the Corporation is
authorized and empowered from time to time in its discretion to
make, alter, amend or repeal by-laws of the Corporation, except
as such power may be restricted or limited by the General
Corporation Law of the State of Delaware.

                                   10
<PAGE>

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

                                   11
<PAGE>

     EIGHTH:  The Corporation reserves the right to amend, alter,
change or repeal any provision contained in this Certificate of
Incorporation in the manner now or hereafter described by law,
and all rights and powers conferred herein on stockholders,
directors and officers are subject to this reserved power.
                                   12
<PAGE>

                    CERTIFICATE OF AMENDMENT
                               OF
                  CERTIFICATE OF INCORPORATION
                               OF
                      CONGOLEUM CORPORATION

            -----------------------------------------           
            Adopted in accordance with the provisions
            of Section 242 of the General Corporation
                  Law of the State of Delaware
            -----------------------------------------

     WE, James F. Higgins, Senior Vice President and Nancy J.
Esh, Assistant Secretary, of CONGOLEUM CORPORATION, a Corporation
existing under the laws of the State of Delaware, do hereby
certify as follows:

     FIRST:  That the name of the Corporation (hereinafter called
the "Corporation") is CONGOLEUM CORPORATION.

     SECOND:  That the Certificate of Incorporation of the
Corporation has been amended as follows:

     By inserting a new Article EIGHTH to read as follows:

     EIGHTH:  No director of the Corporation shall be liable to
the Corporation or its stockholders for monetary damages for
breach of fiduciary duty as a director, except for liability (i)
for any breach of the director's duty of loyalty to the
Corporation or its stockholders, (ii) for acts or omissions not
in good faith or which involve intentional misconduct or a
knowing violation of law, (iii) under Section 174 of the Delaware

                                   13
<PAGE>

General Corporation Law, or (iv) for any transaction from which
the director derived an improper personal benefit and by changing
the Article thereof number "EIGHTH" to read as Article "NINTH".

     THIRD:  That such amendment has been duly adopted in
accordance with the provisions of the General Corporation Law of
the State of Delaware by the unanimous written consent of all of
the stockholders entitled to vote in accordance with the
provisions of Section 228 of the General Corporation Law of the
State of Delaware.

     IN WITNESS WHEREOF, we have signed this certificate this
28th day of January, 1988.

                              CONGOLEUM CORPORATION



                              By: /s/  James F. Higgins
                                 -------------------------------
                                   James F. Higgins, Senior
                                   Vice President


ATTEST:


By: /s/  Nancy J. Esh
   -------------------------
   Nancy J. Esh, Secretary

                                   14
<PAGE>

                    CERTIFICATE OF AMENDMENT
                               OF
                  CERTIFICATE OF INCORPORATION
                               OF
                      CONGOLEUM CORPORATION
                                
     Pursuant to Section 242 of the General Corporation Law
                    of the State of Delaware
     ------------------------------------------------------

     CONGOLEUM CORPORATION, a corporation organized and existing
under the laws of the State of  Delaware (the "Corporation"),
pursuant to the provisions of the General Corporation Law of the
State of Delaware, DOES HEREBY CERTIFY as follows:

     FIRST:  The name of the Corporation is Congoleum
Corporation.

     SECOND:  The Certificate of Incorporation of the Corporation
is hereby amended by deleting Article FOURTH thereof and
substituting therefor the following:

               "FOURTH:  The total number of shares of capital
          stock which the Corporation shall have authority to
          issue is Twenty-One Thousand (21,000) shares,
          consisting of two classes of capital stock:
          
               (i)  Eleven Thousand (11,000) shares of common
          stock, par value One Dollar ($1.00) per share; and
          
               (ii) Ten Thousand (10,000) shares of preferred
          stock, par value One Dollar ($1.00) per share, which
          shares shall have such voting rights, designations,
          preferences and relative participating, optional or
          other rights, qualifications, limitations or
          restrictions as may be determined and set forth in a
          resolution or resolutions adopted from time to time by
          the Board of Directors of the Corporation, which
          resolution or resolutions shall be executed,
          acknowledged, filed and recorded and shall become
          effective in accordance with Section 103 of the General
          Corporation Law of the State of Delaware."

                                   15
<PAGE>

     THIRD:  That the amendment to the Certificate set forth in
this Certificate of Amendment has been duly adopted in accordance
with Section 242 of the General Corporation Law of the State of
Delaware by the adoption by unanimous written consent of all the
members of the Board of Directors of the Corporation of a
resolution approving such amendment and by the approval of such
amendment by written consent of the sole stockholder of the
Corporation.

     IN WITNESS WHEREOF, the Corporation has caused its corporate
seal to be hereunto affixed and this Certificate of Amendment to
be signed by Edwin R. Cowherd, its Executive Vice President, and
by Howard N. Feist, its Secretary, on behalf of the Corporation
as of April 16, 1991.

                              CONGOLEUM CORPORATION


                              By: /s/ Edwin R. Cowherd
                                  -------------------------
                                   Edwin R. Cowherd
                                   Executive Vice President


ATTEST:



/s/  Howard N. Feist
- --------------------
Howard N. Feist
Secretary


(Corporate Seal)

                                   16 
<PAGE>

                    CERTIFICATE OF AMENDMENT
                               OF
                  CERTIFICATE OF INCORPORATION
                               OF
                      CONGOLEUM CORPORATION
                                
     Pursuant to Section 242 of the General Corporation Law
                    of the State of Delaware
     ------------------------------------------------------

     CONGOLEUM CORPORATION, a corporation organized and existing
under the laws of the State of Delaware (the "Corporation"),
pursuant to the provisions of the General Corporation Law of the
State of Delaware, DOES HEREBY CERTIFY as follows:

     FIRST:  The name of the Corporation is "Congoleum
Corporation."

     SECOND:  The Certificate of Incorporation of the Corporation
is hereby amended by deleting Article FOURTH thereof and
substituting therefor the following:

               "FOURTH:  The total number of shares of all
          classes of capital stock which the Corporation has the
          authority to issue is 9,729.853 shares of common stock,
          par value $1.00 per share (the "Common Stock"), of
          which 3,400 shares shall be Class A Common Stock, 5,100
          shares shall be Class B Common Stock and 1,229.853
          shares shall be Class C Common Stock.
          
          Class A Common Stock, Class B Common Stock and Class C
          Common Stock shall be identical in all respects, except
          as otherwise provided herein.  Each matter submitted to
          holders of Common Stock for approval shall require the
          following vote (the "Class Vote"):  the affirmative
          vote of holders of a majority of the outstanding shares
          of Class A Common Stock and the affirmative vote of
          holders of a majority of the outstanding shares of

                                   17
<PAGE>

          Class B Common Stock, each voting as a class, and the
          affirmative vote of the holders of a majority of all of
          the outstanding Common Stock.  Notwithstanding the
          foregoing, the Board of Directors of the Corporation
          shall consist of not less than six nor more than eight
          directors, three of whom shall be elected by the
          affirmative vote of the holders of a majority of the
          outstanding Class A Common Stock, three of whom shall
          be elected by the affirmative vote of the holders of a
          majority of the outstanding Class B Common Stock and up
          to two of whom shall be elected by the holders of the
          outstanding Common Stock by the Class Vote.  Neither
          this Certificate of Incorporation nor the By-Laws of
          the Corporation may be amended without the approval of
          the holders of the outstanding Common Stock by the
          Class Vote.
          
          The requirements set forth above that (i) matters
          submitted to holders of Common Stock for approval shall
          require the approval of such holders by the Class Vote
          and (ii) three directors of the Corporation shall be
          elected by the affirmative vote of the holders of a
          majority of the outstanding Class A Common Stock, three
          directors shall be elected by the affirmative vote of
          the holders of a majority of the outstanding Class B
          Common Stock, and up to two directors shall be elected
          by the affirmative vote of the holders of the
          outstanding Common Stock by the Class Vote shall
          terminate and be of no further force and effect from
          and after the date that (x) American Biltrite, Inc., A
          Delaware corporation ("Biltrite"), ceases to own a
          majority of the outstanding shares of Class A Common
          Stock of Congoleum Holdings Incorporated, a Delaware
          corporation ("Congoleum Holdings"), or (y) there is a
          Change in Control of Biltrite.  From and after the
          effective date of the termination of the voting
          provisions specified in the preceding sentence upon the
          happening of one of the events specified therein, the
          holders of Class A Common Stock, Class B Common Stock
          and Class C Common Stock shall vote as a single class
          on all matters submitted to the holders of Common Stock
          for approval and such vote shall be deemed to be the
          class vote for all purposes of this Certificate of
          Incorporation.  As used in this paragraph, "Change in
          Control" shall mean that:  (a) any "Person" (as such
          term is used in Sections 13(d) and 14(d) of the
          Securities Exchange Act of 1934, as amended (the
          "Exchange Act'), other than (i) Natalie S. Marcus, (ii)
          members of her immediate family (defined as children,
          grandchildren, siblings, nieces, nephews, grandnieces
          and grandnephews), (iii) trusts for the benefit of one

                                   18
<PAGE>

          or more of the foregoing individuals or (iv) a
          corporation owned, directly or indirectly, by the
          stockholders of Biltrite in substantially the same
          proportions as their ownership of stock of Biltrite, is
          or becomes the "beneficial owner" (as defined in Rule
          13d-3 under the Exchange Act), directly or indirectly,
          of securities of representing thirty percent (30%) or
          more of the combined voting power of Biltrite's then
          outstanding securities; or (b) thirty percent (30%) or
          more of the directors elected by Biltrite's
          stockholders to the Board of Directors of Biltrite are
          persons who were not nominated in the most recent proxy
          statement of Biltrite; or (c) there has been a merger,
          consolidation or equivalent combination involving
          Biltrite after which forty-nine percent (49%) or more
          of the voting stock of the surviving corporation is
          held by persons other than former stockholders of
          Biltrite; or (d) there has been a sale or other
          disposition of all or substantially all of the assets
          of Biltrite.
          
          Fractional shares of any and all classes of capital
          stock of the Corporation may be issued.  Each such
          fractional share shall have and carry with it
          proportionate rights with respect to voting, dividends,
          redemption payments, liquidation distributions, other
          distributions and all other matters, and shall be
          valued proportionately for all purposes of this Article
          Fourth, in each case based upon the portion of a full
          share which such fractional share represents."
          
     THIRD:  That the amendment to the Certificate of
Incorporation set forth in this Certificate of Amendment has been
duly adopted in accordance with Section 242 of the General
Corporation Law of the State of Delaware by the adoption by
unanimous written consent of all the members of the Board of
Directors of the Corporation of a resolution approving such
amendment and by the approval of such amendment by written
consent of the sole stockholder of the Corporation.

     IN WITNESS WHEREOF, the Corporation has caused its corporate
seal to be hereunto affixed and this Certificate of Amendment to

                                   19
<PAGE>

be signed by its duly authorized officers on behalf of the
Corporation as of February 26, 1993.

                                   CONGOLEUM CORPORATION



                                   By: /s/ Howard N. Feist
                                       -------------------
                                        Howard N. Feist
                                        Vice President-Finance


ATTEST


/s/  Stephen W. Schwarz
- -----------------------
Stephen W. Schwarz
Assistant Secretary


(Corporate Seal)

                                   20
<PAGE>

                      CERTIFICATE OF MERGER
                               OF
                 CONGOLEUM HOLDINGS INCORPORATED
                    (a Delaware corporation)
                               and
                RESILIENT HOLDINGS INCORPORATED,
                    (a Delaware corporation)
                              with
                      CONGOLEUM CORPORATION
                    (a Delaware corporation)
                --------------------------------

     Congoleum Holdings Incorporated, a Delaware corporation
("Holdings"), Resilient Holdings Incorporated, a Delaware
corporation ("Resilient"), and Congoleum Corporation, a Delaware
corporation ("Congoleum", and together with Holdings and
Resilient, the "Constituent Corporation"), desiring that Holdings
and Resilient merge with and into Congoleum, with Congoleum being
the surviving corporation (the "Surviving Corporation"), pursuant
to the provisions of Section 251 of the General Corporation Law
of the State of Delaware (the "DGCL"), do hereby certify as
follows:

     FIRST:  Each of Holdings, Resilient and Congoleum is a
corporation duly organized, validly existing and in good standing
pursuant to the DGCL.

                                   21 
<PAGE>

     SECOND:  An agreement of merger (the "Merger Agreement")
providing for the merger of Holdings and Resilient into
Congoleum, as the Surviving Corporation, has been approved,
adopted, certified, executed and acknowledged by each of the
constituent Corporations in accordance with Section 251 of the
DGCL.

     THIRD:  The name of the Surviving Corporation is Congoleum
Corporation.

     FOURTH:  Upon the effectiveness of the merger:

(i)  Article FOURTH of the Certificate of Incorporation of the
Surviving Corporation shall be amended to read in full as
follows:

               FOURTH:  (a)  The total number of shares of all
          classes of capital stock which the Corporation shall
          have authority to issue is 31,000,000 shares which
          shall be divided into classes as follows:
          
          (i)  20,000,000 shares of Class A common stock, par
               value $0.01 per share (the "Class A Common
               Stock");
          
          (ii) 10,000,000 shares of Class B common stock, par
               value $.01 per share (the "Class B Common Stock");
               and
          
          (iii)1,000,000 shares of preferred stock, par
               value $.01 per share (the "Preferred Stock"),
               which shares shall have such voting rights,
               designations, preferences and relative
               participating, optional or other rights,
               qualifications, limitations or restrictions as may
               be determined and set forth in a resolution or

                                   22
<PAGE>

               resolutions adopted from time to time by the Board
               of Directors of the Corporation which resolution
               or resolutions shall be executed, acknowledged,
               filed and recorded and shall become effective in
               accordance with Section 103 of the Delaware
               General Corporation Law.
          
          (b)  The rights, qualifications, limitations and
          restrictions of the shares of Class A Common Stock
          shall be as follows:
          
               1.   Voting Rights.  Except as otherwise set forth
          herein or as otherwise required by the Delaware General
          Corporation Law, each outstanding share of Class A
          Common Stock shall be entitled to vote on each matter
          on which the stockholders of the Corporation shall be
          entitled to vote and each holder of Class A Common
          Stock shall be entitled to one vote for each share of
          such stock held by such holder.  Except as otherwise
          set forth herein or as otherwise required by the
          Delaware General Corporation Law, the shares of Class A
          Common Stock shall vote together with the shares of
          Class B Common Stock as a single class.
          Notwithstanding the foregoing, the holders of shares of
          Class A Common Stock shall be entitled to vote as a
          separate class with respect to any amendment to the
          Certificate of Incorporation of the Corporation which
          would increase the authorized number of shares of or
          affect the voting, dividend or liquidation rights of
          the Class B Common Stock or amend any of the provisions
          of ARTICLE TENTH of the Certificate of Incorporation
          and any such amendment shall, in addition to any vote
          required by the Delaware General Corporation Law,
          require the affirmative vote of the holders of a
          majority of issued and outstanding shares of Class A
          Common Stock for its adoption.
          
               2.   Dividends.  The holders of Class A Common
          Stock shall be entitled to receive, when, as and if
          declared by the Board of Directors of the Corporation
          out of funds at the time legally available therefor,
          dividends in cash or in property.  Any dividend or
          distribution on shares of Class A Common Stock shall
          only be declared or paid in such a manner so that such

                                   23
<PAGE>

          dividend or distribution shall be payable on shares of
          Class A Common Stock and Class B Common Stock equally
          on a per share basis; provided, that in the case of
          dividends payable in shares (or fractions thereof) of
          Class A Common Stock or shares (or fractions thereof)
          of preferred stock having equivalent rights,
          qualifications, limitations, and restrictions to shares
          of Class A Common Stock (a "Common Stock Equivalent"),
          or options, warrants or rights to acquire shares (or
          fractions thereof) of Class A Common Stock or a Common
          Stock Equivalent or securities convertible into or
          exchangeable for shares (or fractions thereof) of Class
          A Common Stock or a Common Stock Equivalent, the shares
          (or fractions thereof), options, warrants, rights or
          securities so payable shall be payable to the holders
          of the Class A Common Stock and the Class B Common
          Stock solely in shares (or fractions thereof) or
          options, warrants or rights to acquire, or securities
          convertible into or exchangeable for, Class A Common
          Stock or a Common Stock Equivalent thereof.
          
               3.   Liquidation.  In the event of any voluntary
          or involuntary liquidation, dissolution or winding up
          of the Corporation, after payment or provision for
          payment of the debt and other liabilities of the
          Corporation, and subject to the preferences of any
          outstanding series of Preferred Stock, the holders of
          shares of Class A Common Stock and the holders of Class
          B Common Stock shall be entitled to share equally on a
          per share basis in the remaining net assets of the
          Corporation.  Neither the merger nor the consolidation
          of the Corporation, nor the sale, lease or conveyance
          of all or substantially all of its assets, shall be
          deemed to be a liquidation, dissolution or winding up
          of the Corporation, either voluntarily or
          involuntarily, within the meaning of this subsection.
          
               4.   Conversion.  The shares of Class A Common
          Stock shall not be convertible into any other
          securities of the Corporation.
          
               5.   Status of Acquired Shares.  Shares of Class A
          Common Stock redeemed or otherwise acquired by the

                                   24
<PAGE>

          Corporation shall, if retired, be restored to the
          status of authorized but unissued Class A Common Stock
          and may be reissued thereafter.
          
          (c)  The rights, qualifications, limitations and
          restrictions of the shares of Class B Common Stock
          shall be as follows:
          
               1.   Voting Rights.  Except as otherwise set forth
          herein or as otherwise required by the Delaware General
          Corporation Law, each outstanding share of Class B
          Common Stock shall be entitled to vote on each matter
          on which the stockholders of the Corporation shall be
          entitled to vote and each holder of Class B Common
          Stock shall be entitled to two votes for each share of
          such stock held by such holder.  Notwithstanding the
          foregoing, each holder of  Class B Common Stock shall
          be entitled to one vote for each share of such stock
          held by such holder in connection with the approval of
          (i) any merger or consolidation involving the
          Corporation immediately after which forty-nine (49%) or
          more of the voting stock of the surviving or resulting
          corporation will be held by persons other than persons
          who were stockholders of the Corporation immediately
          prior to the consummation thereof, (ii) any sale or
          other disposition of all or substantially all of the
          assets of the corporation, (iii) any dissolution of the
          corporation or (iv) any proposed "Rule 13e-3
          transaction" (as such term is defined in Rule 13e-3
          promulgated by the Securities and Exchange Commission
          pursuant to the provisions of the Securities Exchange
          Act of 1934, as amended (the "Exchange Act")) involving
          the Corporation and American Biltrite, Inc. ("American
          Biltrite"), any "affiliate" of American Biltrite
          (defined as any individual or entity who or that
          directly, or indirectly through one or more
          intermediaries, controls, is controlled by or is under
          common control with American Biltrite) or any group of
          which American Biltrite or any affiliate of American
          Biltrite is a member.  For purposes of the foregoing
          definition, the term "control" shall mean the
          possession, direct or indirect, of the power to direct
          or cause the direction of the management and policies
          of a person, whether through the ownership of voting

                                   25
<PAGE>

          securities, by contract or otherwise.  Except as
          otherwise set forth herein or as otherwise required by
          the Delaware General Corporation Law, the shares of
          Class B Common Stock shall vote together with the
          shares of  Class A Common Stock as a single class.
          Notwithstanding the foregoing, the holders of shares of
          Class B Common Stock shall be entitled to vote as a
          separate class with respect to the conversion of all of
          the outstanding shares of Class B Common Stock into an
          equal number of shares of Class A Common Stock pursuant
          to subsection 4(a) below, and any such conversion shall
          require the affirmative vote of the holders of a
          majority of the issued and outstanding shares of Class
          B Common Stock for its adoption.
          
               2.   Dividends.  The holders of Class B Common
          Stock shall be entitled to receive, when, as and if
          declared by the Board of Directors of the Corporation
          out of funds at the time legally available therefor,
          dividends in cash or in property.  Any dividend or
          distribution on shares of Class B Common Stock shall
          only be declared or paid in such a manner so that such
          dividend or distribution shall be payable on shares of
          Class A Common Stock and Class B Common Stock equally
          on a per share basis; provided, that in the case of
          dividends payable in shares (or fractions thereof) of
          Class A Common Stock or a Common Stock Equivalent, or
          options, warrants or rights to acquire shares (or
          fractions thereof) of Class A Common Stock or a Common
          Stock Equivalent or securities convertible into or
          exchangeable for shares (or fractions thereof) of Class
          A Common Stock or a Common Stock Equivalent, the shares
          (or fractions thereof), options, warrants, rights or
          securities so payable shall be payable to the holders
          of the Class A Common Stock and the Class B Common
          Stock solely in shares (or fractions thereof) of or
          options, warrants or rights to acquire, or securities
          convertible into or exchangeable for, Class A Common
          Stock or a Common Stock Equivalent thereof.
          
               3.   Liquidation.  In the event of any voluntary
          or involuntary liquidation, dissolution or winding up
          of the Corporation, after payment or provisions for

                                   26
<PAGE>

          payment of the debt and other liabilities of the
          Corporation, and subject to the preferences of any
          outstanding series of Preferred Stock, the holders of
          shares of Class A Common Stock and the holders of Class
          B Common Stock shall be entitled to share equally on a
          per share basis in the remaining net assets of the
          Corporation.  Neither the merger nor the consolidation
          of the Corporation, nor the sale, lease or conveyance
          of all or substantially all of its assets, shall be
          deemed to be a liquidation, dissolution or winding up
          of the Corporation, either voluntarily or
          involuntarily, within the meaning of this subsection.
          
               4.   Conversion.  (a)  Each share of Class B
          Common Stock may be converted into one share of Class A
          Common Stock at any time at the option of the holder
          thereof and shall be converted automatically into one
          share of Class A Common Stock without any further
          action by the Corporation or any holder of Class B
          Common Stock and whether or not the certificate(s)
          representing such shares of Class B Common Stock are
          surrendered to the Corporation, upon the adoption of a
          resolution authorizing such conversion approved by the
          holders of a majority of the outstanding shares of
          Class B Common Stock voting as a separate class.  Upon
          the adoption of such a resolution, all shares of Class
          B Common Stock shall be deemed to have ceased to be
          outstanding, and the certificate(s) evidencing such
          shares shall be deemed to evidence shares of Class A
          Common Stock as provided above, each of which shares of
          Class A Common Stock shall be duly authorized, validly
          issued, fully paid and nonassessable.  On or after the
          date of the adoption of such a resolution, the holder
          of any certificate(s) formerly representing shares of
          Class B Common Stock which have been converted into
          shares of Class A Common, as provide above, may
          surrender the certificate(s) representing the shares so
          converted at the principal offices of the Corporation
          (or such other office or agency of the Corporation as
          the Corporation may designate by written notice to the
          holders of certificates which formerly represented the
          Class B Common Stock) at any time during its usual
          business hours, together with written notice by such
          holder stating that such holder desires to receive a

                                   27
<PAGE>

          new certificate or certificates evidencing the shares
          of Class A Common Stock into which such shares of Class
          B Common Stock were so converted.  Such notice shall
          also state the name or names (with addresses) and
          denominations in which such certificate or certificates
          are to be issued and shall include instructions for the
          delivery thereof.  Promptly after such surrender and
          the receipt of such written notice, the Corporation
          will issue and deliver in accordance with the
          surrendering holder's instructions the certificate or
          certificates evidencing such shares of Class A Common
          Stock.
          
          (b)  In addition, the affected shares of Class B Common
          Stock shall be converted automatically into an equal
          number of shares of Class A Common Stock without any
          further action by the Corporation or any holder of
          Class B Common Stock and whether or not the
          certificate(s) representing such shares of Class B
          Common Stock are surrendered to the Corporation (i)
          upon the sale or other transfer of such shares to a
          person or entity other than an Affiliate (as
          hereinafter defined) of the transferer (a pledge of
          shares of Class B Common Stock is not considered a
          transfer for this purpose unless and until the pledge
          is enforced) or (ii) in the case of the shares of Class
          B Common Stock held by American Biltrite, upon the
          occurrence of a Change in Control (as hereinafter
          defined).  As used herein, an "Affiliate" shall mean,
          with reference to a specified person, a person or
          entity that directly, or indirectly through one or more
          intermediaries, controls, is controlled by or is under
          common control with, the person specified.  For
          purposes of the foregoing definition, the term
          "control" shall mean the possession, direct or
          indirect, of the power to direct or cause the direction
          of the management and policies of a person, whether
          through the ownership of voting securities, by contract
          or otherwise.  As used herein, a "Change in Control"
          shall occur if (a) any "person" (as such term is used
          in Sections 13(d) and 14(d) of the Exchange Act), other
          than (i) Natalie S. Marcus, (ii) members of her
          immediate family (defined as children, siblings,
          nieces, nephews and their issue), (iii) trusts for the

                                   28
<PAGE>

          benefit of one or more of the foregoing individuals or
          (iv) a corporation owned, directly or indirectly, by
          the stockholders of American Biltrite in substantially
          the same proportions as their ownership of stock of
          American Biltrite, is or becomes the "beneficial owner"
          (as defined in Rule 13d-3 under the Exchange Act)
          directly or indirectly, of securities representing
          thirty percent (30%) or more of the combined voting
          power of American Biltrite's then outstanding
          securities; or (b) thirty percent (30%) or more of the
          directors elected by American Biltrite's stockholders
          to the Board of Directors of American Biltrite are
          persons who were not nominated in the most recent proxy
          statement of American Biltrite; or (c) there has been a
          merger, consolidation or equivalent combination
          involving American Biltrite after which forty-nine
          (49%) or more of the voting stock of the surviving
          corporation is held by persons other than persons who
          were stockholders of American Biltrite immediately
          prior to the consummation thereof; or (d) there has
          been a sale or other disposition of all or
          substantially all of the assets of American Biltrite.
          
               5.   Status of Acquired Shares.  Shares of Class B
          Common Stock converted into shares of Class A Common
          Stock, redeemed or otherwise acquired by the
          Corporation shall be retired and canceled and shall not
          be restored to the status of authorized but unissued
          Class B Common Stock or be reissued thereafter.
          Promptly after the retirement of any shares of Class B
          Common Stock, the Corporation shall file a Certificate
          pursuant to Section 343 of the Delaware General
          Corporation Law reducing the number of authorized
          shares of Class B Common Stock accordingly,
          
     (ii) a new ARTICLE TENTH shall be added to the Certificate
     of Incorporation of the Surviving Corporation to read in
     full as follows:
          
               TENTH:  (a)  The Board of Directors of the
          Corporation shall consist of not less than seven nor
          more than 11 members, of which at least two directors

                                   29
<PAGE>

          must be persons who are Non-Affiliates.  For purposes
          of this ARTICLE TENTH, a "Non-Affiliate" shall be any
          person who (i) is eligible to serve on an audit
          committee of the Board of Directors of the Corporation
          if it were established in accordance with the policies
          of the New York Stock Exchange, (ii) is not an officer
          or employee of the Corporation, (iii) is not an
          officer, director, employee or beneficial owner of 1%
          or more of any class of the outstanding equity
          securities of either of American Biltrite or Hillside
          Industries Incorporated ("Hillside") or any of their
          subsidiaries (other than the Corporation) and (iv) is
          not a former officer, director or employee of the
          Corporation, American Biltrite or Hillside or any of
          their subsidiaries.
          
          (b)  The exact number of directors which shall
          constitute the Board of Directors of the Corporation
          shall be fixed from time to time by the affirmative
          vote of the majority of directors then in office.
          
          (c)  Any amendment to this ARTICLE TENTH, in order to
          be effective, shall require, in additional to any vote
          required by the Delaware General Corporation Law, the
          affirmative vote of a majority of the Class A Common
          Stock of the Corporation then outstanding, voting as a
          separate class.
          
     FIFTH:  Pursuant to the Merger Agreement, effective as of
the date and time of the merger, (i) each share of Class A common
stock, par value $.01 per share, of Holdings issued and
outstanding immediately prior to the Merger shall be converted
into 10,989.0125 shares of Class B Common Stock of the Surviving

                                   30
<PAGE>

Corporation, (ii) each share of Class B Common Stock, par value
$.01 per share, of Holdings issued and outstanding immediately
prior to the Merger shall be converted into 10,989.0098 shares of
Class B Common Stock of the Surviving Corporation (rounded to the
nearest whole share), (iii) each share of capital stock of
Holdings held in its treasury immediately prior to the Merger
shall be canceled and (iv) each share of capital stock of
Resilient and Congoleum issued and outstanding immediately prior
to the merger shall be canceled.

     SIXTH:  The executed Merger Agreement is on file at the
principal place of business of the Surviving Corporation, located
at Congoleum Corporation, 3705 Quakerbridge Road, P.O. Box 3127,
Mercerville, New Jersey 08619-0127, and a copy of such Merger
Agreement will be furnished by the Surviving Corporation, on
request and without cost, to any stockholder of any Constituent
corporation.

     SEVENTH:  The merger contemplated hereby shall not be
effected on the date of the filing of this Certificate of Merger
with the Secretary of State of the State of Delaware, but shall
instead become effective at 9:15 A.M., New York City time, on
Wednesday, February 8, 1995.

                                   31
<PAGE>

     IN WITNESS WHEREOF, the undersigned have executed,
acknowledged and filed this Certificate of Merger on behalf of
Holdings, Resilient and Congoleum, this 6th day of February,
1995.


                              CONGOLEUM HOLDINGS INCORPORATED

                              By:  /s/ Roger S. Marcus
                                 ---------------------  
                              Name:  Roger S. Marcus
                              Title: President


                              RESILIENT HOLDINGS INCORPORATED


                              By: /s/  Roger S. Marcus
                                 ---------------------
                              Name:  Roger S. Marcus
                              Title: President


                              CONGOLEUM CORPORATION


                              By: /s/  H. N. Feist
                                 -----------------
                              Name:  H. N. Feist
                              Title: Sr. Vice President -Finance

                                   32
<PAGE>

                    CERTIFICATE OF AMENDMENT
                             OF THE
                  CERTIFICATE OF INCORPORATION
                               OF
                      CONGOLEUM CORPORATION

    --------------------------------------------------------                
    Adopted in accordance with the provisions of Section 242
     of the General Corporation Law of the State of Delaware
    --------------------------------------------------------

     CONGOLEUM CORPORATION, a corporation organized and existing
under the laws of the State of Delaware, pursuant to the
provisions of the General Corporation Law of the State of
Delaware, DOES HEREBY CERTIFY as follows:

     FIRST:  The name of the corporation is CONGOLEUM CORPORATION
(the "Corporation").

     SECOND:  The Certificate of Incorporation of the Corporation
is hereby amended to add a new Article ELEVENTH which shall read
in full as follows:

          "ELEVENTH:  The Board of Directors shall be divided
     into three classes, as nearly equal in number as possible,
     which shall be designated Class A, Class B and Class C.  The
     class of each of the directors elected at the 1996 annual
     meeting of stockholders (the "1996 Meeting") shall be
     designated by the Board.  The term of office of each member
     then designated as a Class A director shall expire at the
     annual meeting of stockholders next ensuing the 1996
     Meeting, that of each member then designated as a Class B
     director at the annual meeting of stockholders one year
     thereafter, and that of each member then designated as a
     Class C director at the annual meeting of stockholders two
     year thereafter.  At each annual meeting of stockholders

                                   33
<PAGE>

     held after the election and classification of the Board of
     Directors at the 1996 Meeting, directors elected to succeed
     those whose terms then expire shall be elected for a term of
     three years expiring at the third succeeding annual meeting
     thereafter and until their respective successors are elected
     and have qualified or until their earlier displacement from
     office by resignation, removal or otherwise.  If the number
     of directors has changed, any increase or decrease in the
     number of directors shall be apportioned by the Board among
     the classes so that the number of directors in each class
     remain as nearly equal as possible; provided, however, that
     no decrease in the number of directors shall shorten the
     term of any incumbent director.  Subject to the rights, if
     any, of the holders of any class of capital stock of the
     Corporation other than common stock then outstanding, any
     vacancies in the Board of Directors that occur for any
     reason prior to the expiration of the term of office of the
     class in which the vacancy occurs, including vacancies that
     occur by reason of an increase in the number of directors,
     may be filled only by the Board of Directors of the
     Corporation, acting by the affirmative vote of a majority of
     the remaining directors then in office (even if less than
     quorum).  A director elected to fill a vacancy shall hold
     office during the term to which his predecessor had been
     elected and until his successor shall have been elected and
     shall qualify, or until his earlier death, resignation or
     removal.  Directors need not be stockholders."
     
     THIRD:  The amendment to the Certificate of Incorporation of
the Corporation set forth in this Certificate of Amendment has
been duly adopted in accordance with the provision of Section 242
of the General Corporation Law of the State of Delaware by the
adoption by unanimous written consent of all of the members of
the Board of Directors of the Corporation of a resolution
approving such amendment followed by approval of such amendment
at the annual meeting of the stockholders of the Corporation by
the affirmative vote of the holders of a majority of the Class A
common stock, par value $.01 per share, and Class B common stock,
par value $.01 per share, of the Corporation, voting together as
a single class.

                                   34
<PAGE>

     IN WITNESS WHEREOF, the Corporation has caused this
Certificate of Amendment of the Certificate of Incorporation of
the Corporation to be signed by Roger S. Marcus, its President,
and attested by Howard N. Feist, its Secretary, on behalf of the
Corporation this 6th day of May, 1996.


                                   CONGOLEUM CORPORATION


                                   By:  /s/ Roger S. Marcus
                                        -------------------
                                        Roger S. Marucs
                                        President


ATTEST:


/s/ Howard N. Feist
- -------------------
Howard N. Feist
Secretary
                                   35
<PAGE>

                                                   EXHIBIT 3.2 

                         AMENDED AND RESTATED BYLAWS*
                                    of
                           CONGOLEUM CORPORATION

                                 ARTICLE I
                            OFFICES AND RECORDS
                            ------------------- 
		1.1	The Corporation shall maintain a registered 
office in Delaware, and may maintain such other offices and keep 
its books, documents and records at such places within or without 
Delaware as may from time to time be designated by the Board of 
Directors.                          
                                                             
                                 ARTICLE II
                           MEETINGS OF STOCKHOLDERS
                           ------------------------

		2.1	PLACE OF MEETINGS.  All meetings of the 
stockholders shall be held either at the office of the Corporation 
in Mercerville, New Jersey, or at such other place within or 
without Delaware as the Board shall designate.  The place at which 
any meeting is to be held shall be specified in the notice of such 
meeting.

		2.2	TIME OF ANNUAL MEETING.  An annual meeting 
of the stockholders, for the election of directors and for the 
transaction of any other proper business, shall be held either

                                    1
<PAGE>

(i) at 10:00 a.m. on the third Tuesday in May, unless such 
day is a legal holiday, in which event the meeting shall be held 
at the same time on the next business day, or (ii) at such other 
time and date, not more than thirteen months after the last 
preceding annual meeting, as the Board shall designate.

		2.3	CALL OF SPECIAL MEETINGS.  Special meetings 
of the stockholders shall be called by the Secretary at the request 
in writing of the President or a majority of the directors then in 
office.  Such request shall state the purpose or purposes of the 
proposed meeting.

		2.4  QUORUM AND ADJOURNED MEETINGS.  Except as 
otherwise provided by the laws of Delaware or by the Certificate 
of Incorporation, a quorum for the transaction of business at 
meetings of the stockholders shall consist of the holders of a 
majority of the stock entitled to vote thereat, present in person 
or represented by proxy.  Whether or not a quorum is present, a 
majority in interest of the stockholders present in person or by 
proxy at any duly called meeting and entitled to vote thereat may 
adjourn the meeting from time to time to another time or place, 
at which time, if a quorum is present, any business may be 
transacted which might have been transacted at the meeting as 
originally scheduled.  Notice need not be given of the adjourned 
meeting if the time and place thereof are announced at the 
meeting at which the adjournment is taken, unless the adjournment 
is for more than thirty days or a new record date is fixed for 

                                    2
<PAGE>

the adjourned meeting, in which event a notice of the adjourned 
meeting shall be given to each stockholder of record entitled to 
vote at the meeting.

		2.5  VOTE OF STOCKHOLDERS AND PROXIES.  Every 
stockholder having the right to vote at a meeting of stockholders 
shall be entitled to exercise such vote in person or by proxy 
appointed by an instrument in writing subscribed by such 
stockholder or by his duly authorized attorney-in-fact.  Each 
stockholder shall have such number of vote(s) for each share of 
stock having voting power held by him as shall be specified by 
the Certificate of Incorporation.  Except as otherwise provided 
by the laws of Delaware, by the Certificate of Incorporation or 
by these Bylaws, all elections shall be determined and all 
questions decided by a plurality, and all other corporate actions 
decided by a majority, of the votes cast in respect thereof, a 
quorum being present.

		2.6 	LIST OF STOCKHOLDERS.  The Secretary shall 
prepare and make, at least ten days before every meeting of the 
stockholders, a complete list of the stockholders entitled to 
vote at the meeting, arranged in alphabetical order, and showing 
the address of each stockholder and the number of shares 
registered in the name of each stockholder.  Such list shall be 
open to the examination of any stockholder, for any purpose 
germane to the meeting, during ordinary business hours, for a 
period of at least ten days prior to the meeting, either at a 

                                    3
<PAGE>

place within the city where the meeting is to be held, which 
place shall be specified in the notice of meeting, or, if not so 
specified, at the place where the meeting is to be held.  The 
list shall also be produced and kept at the time and place of the 
meeting during the whole time thereof, and may be inspected by 
any stockholder who is present.

		2.7	NOTICE OF MEETINGS.  Notice of each meeting 
of the stockholders shall be given by the Secretary, not less 
than ten nor more than 60 days before the meeting, to each 
stockholder entitled to receive the same.  Such notice shall set 
forth the place, date and hour of the meeting, and, in the case 
of a special meeting, the purpose or purposes thereof.  The 
business transacted at any special meeting shall be confined to the 
purposes stated in such notice.  No such notice of any meeting 
need be given to any stockholder who files a written waiver of 
notice thereof with the Secretary, either before or after the 
meeting.  Attendance of a person at a meeting of stockholders, in 
person or by proxy, shall constitute a waiver of notice of such 
meeting, except when the stockholder attends the meeting for the 
express purpose of objecting, at the beginning of the meeting, to 
the transaction of any business because the meeting is not 
lawfully called or convened.

		2.8	ACTION WITHOUT A MEETING.  Any action required 
or permitted by these Bylaws to be taken at an annual or special 
meeting of stockholders may be taken without a meeting, without 

                                    4
<PAGE>

prior notice and without a vote, if a consent or consents in 
writing, setting forth the action so taken, shall be signed by 
the holders of outstanding stock having not less than the minimum 
number of votes that would be necessary to authorize or take such 
action at a meeting at which all shares entitled to vote thereon 
were present and voted, and shall be delivered to the Corporation 
by delivery to its registered office in Delaware, its principal 
place of business, or an officer or agent of the Corporation 
having custody of the book in which proceedings of meetings of 
stockholders are recorded.  Delivery made to the Corporation's 
registered office shall be by hand or by certified or registered 
mail, return receipt requested.  Every written consent shall bear 
the date of signature of each stockholder who signs the consent, 
and no written consent shall be effective to take the corporate 
action referred to therein unless, within 60 days of the earliest 
dated consent delivered to the Corporation in the manner 
required, written consents signed by a sufficient number of 
holders to take action are delivered to the Corporation in the 
manner required.  Prompt notice of the taking of the corporate 
action without a meeting by less than unanimous written consent 
shall be given to those stockholders who have not consented in 
writing.

                                    5
<PAGE>

                                 ARTICLE III
                             BOARD OF DIRECTORS
                             ------------------

		3.1	NUMBER AND QUALIFICATIONS OF DIRECTORS.  
The business and affairs of the Corporation shall be managed by or 
under the direction of its Board of Directors, consisting of such 
number of directors as may be determined from time to time by the 
Board consistent with the Corporation's Certificate of 
Incorporation.  The Directors shall be divided into three 
classes, each class to contain as near as possible to one-third 
(1/3) of the total number of directors of the Board of Directors 
so fixed by the Board consistent with the Corporation's 
Certificate of Incorporation, and, except as otherwise provided 
by statute, in case of any increase in the number of Directors, 
such increase shall be apportioned among the classes of Directors 
so as to maintain each class as near as possible to one-third 
(1/3) of the total number of Directors as so increased.  Unless he 
resigns, dies or is removed prior thereto, each Director shall 
continue to hold office until his successor has been elected and 
has qualified.  Resignations of Directors must be in writing and 
shall be effective upon the date of receipt hereof by the 
Secretary of upon an effective date specified therein, whichever 
date is later, unless acceptance is made a condition of 
resignation, in which event, resignations shall be effective upon 
acceptance by the Board. 

                                   6
<PAGE>

		3.2	POWERS.  The Board may exercise all such 
powers of the Corporation and do all such lawful acts and things 
as are not, by the laws of Delaware, by the Certificate of 
Incorporation or by these Bylaws, directed or required to be 
exercised or done by the stockholders.

		3.3	FIRST MEETING.  The first meeting of the 
Board after the annual meeting of stockholders may be held without 
notice, either immediately after said meeting of stockholders and 
at the place where it was held, or at such other time and place, 
whether within or without Delaware, as shall be determined by the 
Board prior to the annual meeting or by the consent in writing of 
all the directors.

		3.4	REGULAR MEETINGS.  Regular meetings of the 
Board may be held without notice at such time and place, whether 
within or without Delaware, as shall from time to time be determined 
by the Board.

		3.5	SPECIAL MEETINGS.  Special meetings of the 
Board shall be called by the Secretary at the request in writing 
of the President or of any one director.  Such request shall state 
the purpose or purposes of the proposed meeting.  Such meetings may 
be held at any place, whether within or without Delaware.  Notice 
of each such meeting shall be given by the Secretary to each 
director at least two days before the meeting.  Such notice shall 
set forth the time and place at which the meeting is to be held 
and the purpose or purposes thereof.  No such notice of any 

                                    7
<PAGE>

meeting need be given to any director who attends the meeting or 
who files a written waiver of notice thereof with the Secretary, 
either before or after the meeting.

		3.6	QUORUM OF DIRECTORS.  A quorum for the 
transaction of business at meetings of the Board shall consist of 
a majority of the directors then in office, but in no event less 
than one-third of the whole Board.  In the absence of a quorum at 
any duly scheduled or duly called meeting, a majority of the 
directors present may adjourn the meeting from time to time, 
without notice other than announcement at the meeting, until a 
quorum is present, at which time any business may be transacted 
which might have been transacted at the meeting as originally 
scheduled.

		3.7	ACTION WITHOUT A MEETING.  Any action 
required or permitted to be taken at any meeting of the Board or 
any committee thereof may be taken without a meeting if all members 
of the Board or committee consent thereto in writing and the 
writing is filed with the minutes of the proceedings of the Board 
or committee.

		3.8	MEETINGS BY CONFERENCE TELEPHONE.  Members 
of the Board, or of any committee of the Board, may participate 
in any meeting of the Board or of such committee by means of 
conference telephone or similar communications equipment by means 
of which all persons participating in the meeting can hear each 

                                  8
<PAGE>

other, and such participation shall constitute presence in person 
at such meeting.

		3.9	EXECUTIVE AND OTHER COMMITTEES.  The Board of 
Directors, by resolution passed by a majority of the whole Board, 
may designate from its members an Executive Committee and such 
other standing or special committees, each to consist of two or 
more directors, as may be provided in such resolution.  The Board 
may designate one or more directors as alternate members of each 
committee who may replace any absent or disqualified member at 
any meeting of the committee.  Each committee may meet at stated 
times, or on notice to all by any of their own number.  During 
the intervals between meetings of the Board, the Executive 
Committee shall advise with and aid the officers of the 
Corporation in all matters concerning its interests and the 
management of its business, and generally perform such duties as 
may be directed by the Board from time to time.  Subject to any 
limitations imposed by the Board, the Executive Committee shall 
possess and may exercise all the powers of the Board while the 
Board is not in session, except in reference to amending the 
Certificate of Incorporation, adopting an agreement of merger or 
consolidation, recommending to the stockholders the sale, lease 
or exchange of all or substantially all of the Corporation's 
property and assets, recommending to the stockholders a dissolution 
of the Corporation or a revocation of a dissolution, amending the 
Bylaws, filling newly created directorships and vacancies on 

                                   9
<PAGE>

the Board or the Committee, or (unless expressly authorized 
by resolution of the Board) declaring a dividend or 
authorizing the issuance of stock.  Each other committee shall 
have all such powers and perform all such duties as may be 
expressly determined by the Board.  Vacancies in the membership 
of each committee shall be filled by the Board.  Unless he 
resigns, dies or is removed prior thereto, each member of a 
committee shall continue to hold office until the first meeting 
of the Board after the annual meeting of stockholders next 
following his designation, and until his successor has been 
designated.  Any member of a committee may be removed at any 
time, with or without cause, by the affirmative vote of a 
majority of the whole Board.

		3.10  COMMITTEE MINUTES.  Each committee shall keep 
regular minutes of its proceedings and report the same to the 
Board.

		3.11  COMPENSATION OF DIRECTORS.  The directors as 
such, and as members of any standing or special committee, may 
receive such compensation for their services as may be fixed from 
time to time by resolution of the Board.  Nothing herein 
contained shall be construed to preclude any director from 
serving the Corporation in any other capacity and receiving 
compensation therefor.

                                   10
<PAGE>

                                ARTICLE IV
                                 OFFICERS
                                 --------

		4.1	PRINCIPAL OFFICERS, ELECTION AND COMPENSATION.  
The officers of the Corporation shall be chosen by the Board.  
The principal officers shall be a President, one or more Vice 
Presidents, a Secretary and a Treasurer, and may, in the 
discretion of the Board, include a Chairman of the Board and a 
Vice Chairman of the Board, all of whom shall be elected each 
year at the first meeting of the Board after the annual meeting 
of the stockholders of the Corporation.  Two or more offices may 
be held by the same person.  The Chairman of the Board and a Vice 
Chairman of the Board, if one is elected, and the President, 
shall be chosen by the directors from their own number.  The 
salaries of the principal officers of the Corporation shall be 
fixed by the Board.

		4.2	OTHER OFFICERS.  The Board may appoint 
such other officers, assistant officers and agents as it shall 
deem necessary, who shall hold their offices for such terms and 
shall exercise such powers and perform such duties as shall be 
determined by the Board.  The salaries of persons appointed under 
this section may be fixed by the President, who shall report to 
the Board annually thereon.

		4.3	TERM AND REMOVAL.  Unless he resigns, dies 
or is removed prior thereto, each officer of the Corporation shall 
hold office until his successor has been chosen and has qualified.  
Any person elected or appointed by the Board may be removed at 
any time, with or without cause, and all vacancies (however 
arising) may be filled at any time, by the affirmative vote of a 
majority of the directors then in office.  Any other employee of 
the Corporation may be removed at any time, with or without 
cause, by the President or by any superior of such employee to 
whom the power of removal has been delegated by the President.

		4.4	CHAIRMAN OF THE BOARD.  The Chairman of 
the Board, if one is elected, shall preside at all meetings of 
the stockholders and directors.  He shall be a member of the 
Executive Committee and of all other committees appointed by the 
Board, and he shall have such other powers and perform such other 
duties as may be prescribed from time to time by the Board.

		4.5	VICE CHAIRMAN OF THE BOARD.  In the absence 
or disability of the Chairman of the Board, if one is elected, 
the Vice Chairman of the Board, if one is elected, shall be 
vested with all of the powers and authorized to perform all of the 
duties of the Chairman of the Board, and the performance of any 
act or the execution of any instrument by the Vice Chairman of 
the Board in any instance in which such performance or execution 
would customarily have been accomplished by the Chairman of the 
Board shall constitute conclusive evidence of the absence or 
disability of the Chairman of the Board.  In addition, the Vice 
Chairman of the Board, if one is elected, shall have such other 

                                   11
<PAGE>

powers and perform such other duties as may be prescribed from 
time to time by the Board.  

		4.6	PRESIDENT.  The President shall be the chief 
executive officer and shall have general supervision and 
direction of the business of the Corporation, and shall see that 
all orders and resolutions of the Board are carried into effect.  
He shall have all the general powers and duties usually vested in 
the chief executive officer of a corporation, and in addition 
shall have such other powers and perform such other duties as may 
be prescribed from time to time by the Board.  He shall be vested 
with all the powers and perform all the duties of the Chairman of 
the Board in the absence or disability of the Chairman of the 
Board and the Vice Chairman of the Board.

		4.7	VICE PRESIDENTS.  Each Vice President shall 
have such powers and perform such duties as may be prescribed 
from time to time by the Board or the President.  

		4.8	SECRETARY.  The Secretary shall attend all 
sessions of the Board and all meetings of the stockholders and 
record all votes and the minutes of all proceedings in a book to 
be kept for that purpose.  He shall perform like duties for the 
standing committees when required.  He shall give, or cause to be 
given, notice of all meetings of the stockholders and of the 
Board, when notice is required by these Bylaws.  He shall have 
custody of the seal of the Corporation, and, when authorized by 
the Board, or when any instrument requiring the corporate seal to 

                                   12
<PAGE>

be affixed shall first have been signed by the Chairman of the 
Board, the Vice Chairman of the Board, the President or a Vice 
President, shall affix the seal to such instrument and shall 
attest the same by his signature.  He shall have such other 
powers and perform such other duties as may be prescribed from 
time to time by the Board or the President.

		4.9	ASSISTANT SECRETARY.  Each Assistant Secretary, 
if one or more are appointed, shall be vested with all the powers 
and authorized to perform all the duties of the Secretary in his 
absence or disability.  The performance of any act or the 
execution of any instrument by an Assistant Secretary in any 
instance in which such performance or execution would customarily 
have been accomplished by the Secretary shall constitute 
conclusive evidence of the absence or disability of the 
Secretary.  Each Assistant Secretary shall perform such other 
duties as may be prescribed from time to time by the Board, the 
President or the Secretary.

		4.10  TREASURER.  The Treasurer shall have custody 
of the corporate funds and securities, shall keep full and accurate 
accounts of receipts and disbursements in books belonging to the 
Corporation and shall deposit all moneys and other valuable 
effects in the name and to the credit of the Corporation in such 
depositaries as may be designated by the Board.  He shall 
disburse the funds of the Corporation, taking proper vouchers for 
such disbursements, and shall render to the President and the 

                                   13
<PAGE>

Board at the regular meetings of the Board, or whenever they may 
require it, an account of all his transactions as Treasurer and 
of the financial condition of the Corporation.  He shall have 
such other powers and perform such other duties as may be 
prescribed from time to time by the Board or the President.

		4.11  ASSISTANT TREASURER.  Each Assistant Treasurer, 
if one or more are appointed, shall be vested with all the powers 
and authorized to perform all the duties of the Treasurer in his 
absence or disability.  The performance of any act or the 
execution of any instrument by an Assistant Treasurer in any 
instance in which such performance or execution would customarily 
have been accomplished by the Treasurer shall constitute 
conclusive evidence of the absence or disability of the 
Treasurer.  Each Assistant Treasurer shall perform such other 
duties as may be prescribed from time to time by the Board, the 
President or the Treasurer.

		4.12  FIDELITY BONDS.  If required by the Board, any 
officer shall give the Corporation a bond, in a sum and with one 
or more sureties satisfactory to the Board, for the faithful 
performance of the duties of his office, and for the restoration 
to the Corporation, in case of his death, resignation, retirement 
or removal from office, of all books, papers, vouchers, money and 
other property of whatever kind in his possession or under his 
control belonging to the Corporation.

                                   14
<PAGE>

		4.13  DUTIES OF OFFICERS MAY BE DELEGATED.  In case 
of the absence of any officer of the Corporation, or for any 
other reason that the Board may deem sufficient, the Board may 
delegate, for the time being, the powers or duties, or any of 
them, of such officer to any other officer, or to any director, 
provided a majority of the directors then in office concur 
therein.

                               ARTICLE V
                INDEMNIFICATION OF DIRECTORS AND OFFICERS
                ----------------------------------------- 
		5.1	(a)  Each person who was or is a party or is 
threatened to be made a party to any threatened, pending or 
completed action, suit or proceeding, whether civil, criminal, 
administrative or investigative, by reason of the fact that he is 
or was a director or officer of the Corporation, or is or was 
serving at the request of the Corporation as a director, officer, 
employee or agent of another corporation, partnership, joint 
venture, trust or other enterprise, including service with 
respect to employee benefit plans, whether the basis of such 
proceeding is alleged action in an official capacity as a 
director, officer, employee or agent or in any other capacity 
while serving as a director, officer, employee or agent, shall be 
indemnified and held harmless by the Corporation to the fullest 
extent authorized or permitted by the General Corporation Law of 
Delaware, as the same exists or may hereafter be amended (but, in 

                                   15
<PAGE>

the case of any such amendment, only to the extent that such 
amendment permits the Corporation to provide broader 
indemnification rights than said law permitted the Corporation to 
provide prior to such amendment), against all expense, liability 
and loss (including attorneys' fees, judgments, fines, excise 
taxes or penalties and amounts paid or to be paid in settlement) 
actually and reasonably incurred by such person in connection 
with such action, suit or proceeding, and such indemnification 
shall continue as to a person who has ceased to be a director, 
officer, employee or agent and shall inure to the benefit of the 
heirs, executors and administrators of such person; provided, 
however, that, except as provided in paragraph (b), the 
Corporation shall indemnify any such person seeking 
indemnification in connection with an action, suit or proceeding 
(or part thereof) initiated by such person only if such action, 
suit or proceeding (or part thereof) was authorized by the board 
of directors of the Corporation.  The right to indemnification 
conferred in this Section shall be a contract right and shall 
include the right to be paid by the Corporation the expenses 
incurred in defending any such action, suit or proceeding in 
advance of its final disposition; provided, however, that if the 
General Corporation Law of Delaware requires, the payment of such 
expenses incurred by a director or officer in his capacity as 
such in advance of the final disposition of any such action, suit 
or proceeding shall be made only upon receipt by the Corporation 

                                   16
<PAGE>

of an undertaking by or on behalf of such director or officer to 
repay all amounts so advanced if it shall ultimately be 
determined that such director or officer is not entitled to be 
indemnified under this Section or otherwise.  The Corporation 
may, by action of the Board of Directors, provide indemnification 
to employees and agents of the Corporation with the same scope 
and effect as the foregoing indemnification of directors and 
officers.
			(b)	If a claim under paragraph (a) is not 
paid in full by the Corporation within 30 days after a written 
claim has been received by the Corporation, the claimant may at 
any time thereafter bring suit against the Corporation to recover 
the unpaid amount of the claim and, if successful in whole or in 
part, the claimant shall be entitled to be paid also the expense 
of prosecuting such claim.  It shall be a defense to any such 
action (other than an action brought to enforce a claim for 
expenses incurred in defending any proceeding in advance of its 
final disposition where the required undertaking, if any is 
required, has been tendered to the Corporation) that the claimant 
has not met the standards of conduct which make it permissible 
under the General Corporation Law of Delaware for the Corporation 
to indemnify the claimant for the amount claimed, but the burden 
of proving such defense shall be on the Corporation.  Neither the 
failure of the Corporation (including the Board of Directors, 
independent legal counsel or its stockholders) to have made a 

                                   17
<PAGE>

determination prior to the commencement of such action that 
indemnification of the claimant is proper in the circumstances 
because he has met the applicable standard of conduct set forth 
in the General Corporation Law of Delaware, nor an actual 
determination by the Corporation (including the Board of 
Directors, independent legal counsel or its stockholders) that 
the claimant has not met such applicable standard of conduct, 
shall be a defense to the action or create a presumption that the 
claimant has not met the applicable standard of conduct.
			(c)	The right to indemnification and the 
payment of expenses incurred in defending a proceeding in advance 
of its final disposition conferred in this Section shall not be 
exclusive of any other right which any person may have or 
hereafter acquire under any statute, provision of the Certificate 
of Incorporation (as it may be amended), these Bylaws, agreement, 
vote of stockholders or disinterested directors or otherwise.
			(d)	The Corporation may maintain insurance, 
at its expense, to protect itself and any director, officer, 
employee or agent of the Corporation or another corporation, 
partnership, joint venture, trust or other enterprise against 
any such expense, liability or loss, whether or not the Corporation 
would have the power to indemnify such person against such 
expense, liability or loss under the General Corporation Law of 
Delaware.

                                   18
<PAGE>

                                ARTICLE VI
                              CAPITAL STOCK
                              -------------

		6.1	CERTIFICATES OF STOCK.  The certificates of 
stock of the Corporation shall be numbered and shall be entered 
in the books of the Corporation as they are issued. They shall 
exhibit the holder's name and number of shares and shall be signed 
by (i) the Chairman of the Board, Vice Chairman of the Board, 
President or a Vice President and (ii) the Treasurer or an Assistant 
Treasurer or the Secretary or an Assistant Secretary.  Any or all 
of the signatures on the certificate may be a facsimile. If any 
officer, transfer agent or registrar who has signed or whose 
facsimile signature has been placed upon a stock certificate 
shall cease to be such officer, transfer agent or registrar 
before such certificate is issued, it may be issued by the 
Corporation with the same effect as if he were such officer, 
transfer agent or registrar at the date of issue.

		6.2	TRANSFERS OF STOCK.  Transfers of stock 
shall be made on the books of the Corporation only by the person 
named in the certificate or by his attorney, lawfully constituted 
in writing, and upon surrender of the certificate therefor.

		6.3	REGISTERED STOCKHOLDERS.  The Corporation 
shall be entitled to treat the holder of record of any share or 
shares of stock as the holder in fact thereof, and accordingly shall 
not be bound to recognize any equitable or other claim to or interest 
in such share on the part of any other person, whether or not it 

                                   19
<PAGE>

shall have express or other notice thereof, save as expressly 
provided by the laws of Delaware.

		6.4	LOST CERTIFICATES.  Any person claiming a 
certificate of stock to be lost, stolen or destroyed shall 
furnish proof of that fact satisfactory to an officer of the 
Corporation, and shall give the Corporation a bond of indemnity 
in form and amount and with one or more sureties satisfactory to 
such officer, whereupon a new certificate may be issued of the 
same tenor and for the same number of shares as the one alleged 
to be lost, stolen or destroyed.  The Board may at any time 
authorize the issuance of a new certificate to replace a 
certificate alleged to be lost, stolen or destroyed upon such 
other lawful terms and conditions as the Board shall prescribe.

		6.5	DIVIDENDS.  Dividends upon the capital stock 
of the Corporation may be declared by the Board at any regular or 
special meeting as provided by the laws of Delaware and the 
Certificate of Incorporation.  Before payment of any dividend or 
making any distribution of profits, there may be set aside out of 
the surplus or net profits of the Corporation such sum or sums as 
the directors, from time to time, in their absolute discretion, 
think proper as a reserve fund to meet contingencies, or for 
equalizing dividends, or for repairing or maintaining any 
property of the Corporation, or for such other purposes as the 
directors shall deem conducive to the interests of the 
Corporation.

                                   20
<PAGE>

		6.6	FIXING RECORD DATE.  In order that the 
Corporation may determine the stockholders entitled to notice of 
or to vote at any meeting of stockholders or any adjournment 
thereof, or to express consent to corporate action in writing 
without a meeting, or entitled to receive payment of any dividend 
or other distribution or allotment of any rights, or entitled to 
exercise any rights in respect of any change, conversion or exchange 
of stock or for the purpose of any other lawful action, the Board 
may fix, in advance, a record date, which shall not be more than 
60 nor less than ten days before the date of such meeting, nor 
more than sixty days prior to any other action.

                                Article VII
                           CONDUCT OF BUSINESS
                           ------------------- 

		7.1	POWERS OF EXECUTION.  (a) All checks and 
other demands for money and notes and other instruments for 
the payment of money shall be signed on behalf of the Corporation 
by such officer or officers or by such other person or persons as 
the Board may from time to time designate.
			(b)  All contracts, deeds and other instruments 
to which the seal of the Corporation is affixed shall be signed on 
behalf of the Corporation by the Chairman of the Board, by the 
Vice Chairman of the Board, by the President, by any Vice 
President, or by such other person or persons as the Board may 

                                   21
<PAGE>

from time to time designate, and shall be attested by the 
Secretary or an Assistant Secretary.
			(c)	All other contracts, deeds and 
instruments shall be signed on behalf of the Corporation by the 
Chairman of the Board, by the Vice Chairman of the Board, by the 
President, by any Vice President, or by such other person or 
persons as the Board or the President may from time to time 
designate.
			(d)	All shares of stock owned by the 
Corporation in other corporations shall be voted on behalf of the 
Corporation by the President or by such other person or persons as 
the Board may from time to time designate.

		7.2	SEAL.  The corporate seal shall have inscribed 
thereon the name of the Corporation, the year of its organization 
and the words, "Corporate Seal, Delaware."

		7.3	FISCAL YEAR.  The fiscal year of the Corporation 
shall be the calendar year.

                                Article VIII
                                  NOTICES
                                  -------  
		Whenever, under the provisions of these Bylaws, notice 
is required to be given to any director or stockholder, such 
notice may be given in writing (i) by mail, by depositing the 
same in the United States mail, postage prepaid, or (ii) by 
telegram, by delivering the same with payment of the applicable 
tariff to a telegraph company for transmission, in either case 
addressed to such director or stockholder at such address as 
appears on the records of the Corporation, and such notice shall 
be deemed to be given at the time when the same shall be so 
mailed or so delivered to a telegraph company.

                                 Article IX 
                                 AMENDMENTS
                                 ----------
		These Bylaws may be amended (i) at any meeting of the 
stockholders by the affirmative vote of the holders of a majority 
of the stock issued and outstanding and entitled to vote thereat 
or (ii) at any meeting of the Board by the affirmative vote of a 
majority of the directors then in office; provided, however, that 
in either case notice of the proposed amendment shall have been 
contained in the notice of the meeting.



*Adopted as of March 5, 1996.
                                   22
<PAGE>

                                                         EXHIBIT  11
<TABLE>
                      Congoleum Corporation
                 Computation of Per Share Earnings
         (Amounts in thousands, except earnings per share)

<CAPTION>
                                              Primary       Fully diluted
                                            earnings per     earnings per
Three months ended June 30, 1996            common share     common share
- --------------------------------            ------------    -------------
<S>                                         <C>             <C>
Net income                                   $     4,850     $      4,850
(less) preferred dividends                            --               --
                                            ------------    ------------- 
  Earnings for per-share calculations        $     4,850     $      4,850
                                            ------------    -------------
Average number of shares outstanding              10,000           10,000
Average stock option shares                           --               --
Average warrant shares                                --               --
                                            ------------    -------------
  Shares for earnings calculation                 10,000           10,000
                                            ------------    -------------   
Earnings per share                           $      0.48     $       0.48
                                            ============    =============
                                                                          
Three months ended June 30, 1995                                           
- --------------------------------                                
Net income                                   $     3,821     $      3,821
(less) preferred dividends                            --               --
                                            ------------    ------------- 
  Earnings for per-share calculations        $     3,821     $      3,821
                                            ------------    -------------
Average number of shares outstanding              10,000           10,000
Average stock option shares                           46               46
Average warrant shares                                --               --
                                            ------------    -------------
  Shares for earnings calculation                 10,046           10,046
                                            ------------    -------------
Earnings per share                           $      0.38     $       0.38
                                            ============    =============
</TABLE>
                                   1                                   
<PAGE>

                                                         EXHIBIT  11
<TABLE>
                      Congoleum Corporation
                 Computation of Per Share Earnings
       (Amounts in thousands, except earnings per share)
                               
<CAPTION>                               
                                                Primary     Fully diluted
                                             earnings per    earnings per
Six months ended June 30, 1996               common share    common share
- ------------------------------               ------------   -------------
<S>                                          <C>            <C>
Net income                                    $     3,806    $      3,806
(less) preferred dividends                             --              --
                                             ------------   -------------
  Earnings for per-share calculations         $     3,806    $      3,806
                                             ------------   -------------
Average number of shares outstanding               10,000          10,000
Average stock option shares                            --              --
Average warrant shares                                 --              --
                                             ------------   -------------
  Shares for earnings calculation                  10,000          10,000
                                             ------------   -------------
Earnings per share                            $      0.38    $       0.38
                                             ============   =============

Six months ended June 30, 1995
- ------------------------------
Net income                                    $     6,340    $      6,340
(less) preferred dividends                             --              --
                                             ------------   -------------
  Earnings for per-share calculations         $     6,340    $      6,340
                                             ------------   -------------
Average number of shares outstanding               10,000          10,000
Average stock option shares                            45              56
Average warrant shares                                 --              --
                                             ------------   -------------
  Shares for earnings calculation                  10,045          10,056
                                             ------------   -------------
Earnings per share                            $      0.63    $       0.63
                                             ============   =============
</TABLE>
                                    2                                    
<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated Balance Sheets and Statements of Operations as reported in the Form
10-Q and is qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                          10,538
<SECURITIES>                                    27,500
<RECEIVABLES>                                   22,027
<ALLOWANCES>                                         0
<INVENTORY>                                     54,038
<CURRENT-ASSETS>                               118,993
<PP&E>                                          74,715
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 215,825
<CURRENT-LIABILITIES>                           58,630
<BONDS>                                         90,000
                                0
                                          0
<COMMON>                                           100
<OTHER-SE>                                      26,259
<TOTAL-LIABILITY-AND-EQUITY>                   215,825
<SALES>                                        128,498
<TOTAL-REVENUES>                               129,851
<CGS>                                           88,621
<TOTAL-COSTS>                                   88,621
<OTHER-EXPENSES>                                30,787
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               4,082
<INCOME-PRETAX>                                  6,291
<INCOME-TAX>                                     2,485
<INCOME-CONTINUING>                              3,806
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     3,806
<EPS-PRIMARY>                                      .38
<EPS-DILUTED>                                      .38
        

</TABLE>


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