CONGOLEUM CORP
10-K405, 1997-03-14
PLASTICS PRODUCTS, NEC
Previous: LATSHAW ENTERPRISES INC /KS/, 15-15D, 1997-03-14
Next: CONOLOG CORP, 424B3, 1997-03-14



                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, DC  20549
                           FORM 10-K
                FOR ANNUAL AND TRANSITION REPORTS
                PURSUANT TO SECTIONS 13 OR 15(d)
             OF THE SECURITIES EXCHANGE ACT OF 1934

[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
              SECURITIES EXCHANGE ACT OF 1934
              
     For the fiscal year ended December 31, 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)
               Telephone number:  (609) 584-3000
      (Registrant's telephone number, including area code)

   Securities Registered Pursuant to Section 12(b) of the Act:
                                
                                      Name of each exchange on
    Title  of  each  class                which registered
    ----------------------           ------------------------
Class A Common Stock, par value    New  York Stock Exchange, Inc.
 $.01 per share

Securities Registered Pursuant to Section 12(g) of the Act:  None

<PAGE>

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

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

      As  of  March  3, 1997, the aggregate market value  of  all
shares  of  Class  A Common Stock held by non-affiliates  of  the
Registrant  was approximately $63.1 million based on the  closing
price  ($13.625 per share) on the New York Stock  Exchange.   For
purposes  of determining this amount, affiliates are  defined  as
directors and executive officers of the Registrant and,  American
Biltrite  Inc.  and Hillside Capital Incorporated.   All  of  the
shares  of  Class B Common Stock of the Registrant  are  held  by
affiliates of the Registrant.  As of March 3, 1997, an  aggregate
of  4,647,500 shares of Class A Common Stock and an aggregate  of
5,350,000  shares of Class B Common Stock of the Registrant  were
outstanding.


               DOCUMENTS INCORPORATED BY REFERENCE
               -----------------------------------
    Part  II.  Portions of the Company's Annual Report  to
               Shareholders for the year ended December 31, 1996

    Part III.  Portions of the Company's Proxy Statement for the
               Annual Meeting of Shareholders to be held on 
               May 12, 1997.

      Some  of  the  information presented in or incorporated  by
reference in this report constitutes "forward-looking statements"
within meaning of the Private Securities Litigation Reform Act of
1995.  Although the Registrant believes that its expectations are
based  on  reasonable  assumptions,  within  the  bounds  of  its
knowledge  of  its  business  and operations,  there  can  be  no
assurance that actual results will not differ materially from its
expectations.  Factors that could cause actual results to  differ
from  expectations include: (i) increases in raw material prices,
(ii)  increased  competitive  activity  from  companies  in   the
flooring  industry,  some  of which have  greater  resources  and
broader   distribution  channels  than  the   Registrant,   (iii)
unfavorable  developments  in the  national  economy  or  in  the
housing  industry in general, (iv) shipment delays, depletion  of
inventory   and   increased  production  costs   resulting   from
unforeseen  disruptions of operations at any of the  Registrant's
facilities or distributors and (v) the future cost and timing  of
payments  associated  with  environmental,  product  and  general
liability claims.

                               2                         
<PAGE>

                             PART I

ITEM 1. BUSINESS

      Congoleum Corporation  (the "Company") was incorporated  in
Delaware in 1986, but traces its history in the flooring business
back  to  Nairn Linoleum Co. which began in 1886.  On  March  11,
1993 (effective on February 28, 1993), the business and assets of
the  Company  and those of the Amtico Tile Division  of  American
Biltrite   Inc.   (the  "Tile  Division")  were   combined   (the
"Acquisition").   The  Acquisition  was  effected   through   the
organization   of   a   new   corporation,   Congoleum   Holdings
Incorporated ("Congoleum Holdings"), to which Hillside Industries
Incorporated  ("Hillside  Industries")  contributed  all  of  the
outstanding  capital  stock  of Resilient  Holdings  Incorporated
("Resilient"), the owner of all of the outstanding capital  stock
of  the  Company, and to which American Biltrite Inc.  ("American
Biltrite") contributed the assets and certain liabilities of  the
Tile  Division.  Upon consummation of the Acquisition,  Congoleum
Holdings owned all of the outstanding capital stock of Resilient,
which, in turn, owned all of the outstanding capital stock of the
Company, and the Company owned the Tile Division.  The assets and
liabilities  comprising the Tile Division which were acquired  by
the  Company in the Acquisition are held directly by the Company.
On  February 8, 1995, the Company completed a public offering  of
4,650,000 shares of Class A Common Stock (the "Offering").   Upon
completion  of the Offering, the Company implemented  a  Plan  of
Repurchase  pursuant  to  which its  two-tiered  holding  company
ownership   structure  was  eliminated  through  the  merger   of
Congoleum  Holdings with and into the  Company, with the  Company
as the surviving corporation.

      Congoleum produces both sheet vinyl and vinyl tile products
with  a  wide  variety of product features, designs  and  colors.
Sheet  vinyl,  in its predominant construction,  is  produced  by
applying a vinyl gel to a flexible felt or a vinyl (for perimeter
installed  products)  backing,  printing a  design  on  the  gel,  
applying a wearlayer, heating the gel layer sufficiently to cause
it  to expand into a cushioned foam and, in some products, adding
a  high-gloss  coating.   The Company also produces  through-chip
inlaid  products for the commercial market.  These  products  are
produced  by  applying an adhesive coat and solid  vinyl  colored
chips  to  a felt backing and laminating the sheet under pressure
with  a  heated drum.  Vinyl tile is manufactured by  creating  a
base  stock  (consisting primarily of limestone and vinyl  resin)
which  is  less flexible than the backings for sheet  vinyl,  and
transferring  or laminating to it preprinted colors  and  designs
followed  by  a wearlayer and a urethane coating in  some  cases.
Commercial vinyl tile is manufactured by including colored  vinyl
chips  in the pigmented base stock.  For do-it-yourself tile,  an
adhesive  is  applied to the back of the tile.   The  differences
between  products  within each of the two product  lines  consist
primarily  of  content and thickness of wearlayers and  coatings,
the use of chemical embossing to impart a texture, the complexity
of designs and the number of colors.

RAW MATERIALS
- -------------
     The principal raw materials used in the manufacture of sheet
vinyl  and  vinyl  tile  are vinyl resins,  plasticizers,  latex,
limestone,  stabilizers,  cellulose paper  fibers,  urethane  and
transfer  print paper.  Most of these raw materials are purchased
from  multiple  sources.  The Company has had  no  difficulty  in
obtaining   its   requirements  for  these  materials,   although
significant  price  increases  in  certain  materials  have  been
experienced at times.

                               3
<PAGE>

       The  Company  believes  that  alternative  suppliers   are
available for substantially all of its raw material requirements.
However,  the Company does not have readily available alternative
sources  of supply for specific designs of transfer print  paper,
which  are  produced utilizing print cylinders  engraved  to  the
Company's  specifications.  Although no loss of  this  source  of
supply  is  anticipated, replacement could  take  a  considerable
period  of  time  and interrupt production of certain   products.
The Company maintains a raw material inventory and has an ongoing
program  to develop new sources which will provide continuity  of
supply for its raw material requirements.

PATENTS AND TRADEMARKS
- ----------------------
      The Company believes that the Congoleum brand name, as well
as  the  other trademarks it holds, are important to  maintaining
competitive  position.  In 1993, the Company sold the  rights  to
the  Amtico trademark in the United States and began selling tile
under the Congoleum brand name.

      The Company also believes that patents and know-how play an
important   role   in  maintaining  competitive   position.    In
particular, the Company utilizes a proprietary transfer  printing
process for certain vinyl tile products that it believes produces
visual  effects that only one other competitor is presently  able
to duplicate.

DISTRIBUTION
- ------------
       The   Company   currently  sells  its   products   through
approximately   35   distributors  providing  approximately   100
distribution points in the United States and Canada, as  well  as
directly to a limited number of mass market retailers.  The sales
pattern  is  seasonal,  with  peaks  in  retail  sales  typically
occurring  during March/April/May and September/October.   Orders
are  generally shipped as soon as a truckload quantity  has  been
accumulated, and backorders can be canceled without penalty.   At
December  31,  1996, the backlog of unshipped  orders  was  $12.3
million, compared to $10.4 million at December 31, 1995.

       The   Company  considers  its  distribution  network  very
important to maintaining competitive position.  While most of its
distributors have marketed the Company's products for many years,
replacements are necessary periodically to maintain the  strength
of  the distribution network.  Although the Company has more than
one  distributor  in  many  of its distribution  territories  and
actively  manages its credit exposure to its customers, the  loss
of a major customer could have a materially adverse impact on the
Company's  sales,  at least until a suitable replacement  was  in
place.  For the year ended December 31, 1996, two customers  each
accounted  for over 10% of the Company's sales.  These  customers
were its distributor to the manufactured housing market, LaSalle-
Bristol,  and its distributor in the Southwest and  on  the  West
Coast, LD Brinkman & Co.

                               4
<PAGE>

WORKING CAPITAL
- ---------------
     The Company produces goods for inventory and sells on credit
to   customers.   Generally,  the  Company's  distributors  carry
inventory as needed to meet local or rapid delivery requirements.
Credit  sales are typically subject to a discount if paid  within
terms.

PRODUCT WARRANTIES
- ------------------
     The Company offers a limited warranty on all of its products
against  manufacturing defects. In addition, as a part of efforts
to  differentiate mid and high-end products through color, design
and other attributes, the Company offers enhanced warranties with
respect  to  wear,  moisture discoloration and other  performance
characteristics  which increase with the  price  points  of  such
products.

COMPETITION
- -----------
     The market for the Company's products is highly competitive.
Resilient sheet vinyl and vinyl tile compete for both residential
and  commercial  customers  primarily with  carpeting,  hardwood,
melamine laminate and ceramic tile.  In residential applications,
both  vinyl tile and sheet vinyl are used primarily in  kitchens,
bathrooms,  laundry rooms and foyers and, to a lesser extent,  in
playrooms  and  basements.  Ceramic tile  is  used  primarily  in
kitchens,  bathrooms and foyers.  Carpeting is used primarily  in
bedrooms, family rooms, and living rooms.  Hardwood flooring  and
melamine laminate are used primarily in family rooms, foyers, and
kitchens.   Commercial  grade,  resilient  vinyl  flooring  faces
substantial  competition  from carpeting,  ceramic  tile,  rubber
tile,  hardwood  flooring  and stone in commercial  applications.
The  Company  believes,  based upon  its  market  research,  that
purchase  decisions are influenced primarily by fashion  elements
such as design, color and style, durability, ease of maintenance,
price  and ease of installation.  Both vinyl tile and sheet vinyl
are  easy  to  replace for repair and redecoration  and,  in  the
Company's  view,  have  advantages  over  other  floor   covering
products  in  terms  of both price and ease of  installation  and
maintenance.

       The  Company  believes  that  it  is  the  second  largest
manufacturer of resilient vinyl flooring products in  the  United
States.  The Company encounters competition from domestic and, to
a  much  lesser  extent  foreign manufacturers.  Certain  of  the
Company's  competitors,  including  Armstrong  in  the  resilient
category,   have  substantially  greater  financial   and   other
resources than the Company.

RESEARCH & DEVELOPEMENT
- -----------------------
      The  Company's research and development efforts concentrate
on new product development, trying to increase product durability
and  expanding technical expertise in the manufacturing  process.
Expenditures  for  research and development for  the  year  ended
December  31,  1996 were $4.6 million, up from $3.7  million  and
$3.5 million for the years ended December 31, 1995 and 1994.

                               5
<PAGE>

ENVIRONMENTAL REGULATION
- ------------------------
      Due to the nature of the Company's business and certain  of
the  substances  which  are  or  have  been  used,  produced   or
discharged  by the Company, the Company's operations are  subject
to  extensive  federal,  state and  local  laws  and  regulations
relating   to   the  generation,  storage,  disposal,   handling,
emission,  transportation and discharge into the  environment  of
hazardous  substances.  The Company, pursuant  to  administrative
consent  orders  signed at the time of Hillside's acquisition  of
the Company in 1986 and in connection with a prior restructuring,
is  in  the  process  of implementing clean-up  measures  at  its
Trenton  sheet  vinyl  facility under New Jersey's  Environmental
Clean-up  Responsibility  Act,  as  amended  by  the  New  Jersey
Industrial  Site Recovery Act.  The Company does  not  anticipate
that the additional costs of these measures will be material.  In
connection  with  the Acquisition of the Tile Division,  American
Biltrite  signed  a  similar consent order with  respect  to  the
Trenton  tile facility, and the Company agreed to be  financially
responsible  for  any clean-up measures required.  In  1996,  the
Company  incurred  capital  expenditures  of  approximately  $0.4
million for environmental compliance and control facilities.

      The  Company has historically expended substantial  amounts
for  compliance with existing environmental laws and regulations,
including  those  matters  described  above.   The  Company  will
continue to be required to expend amounts in the future,  due  to
the  nature of historic activities at its facilities,  to  comply
with  existing  environmental laws,  and  those  amounts  may  be
substantial  but  should not, in the Company's judgment,  have  a
material adverse effect on the financial position of the company.
Because  environmental  requirements   have   grown  increasingly 
strict, however, the Company is unable to  determine the ultimate  
cost  of  compliance   with  environmental  laws  and enforcement 
policies.


EMPLOYEES
- ---------
      At December 31, 1996, the Company employed a total of 1,332
personnel compared to 1,320 employees at December 31, 1995.

       The   Company  has  entered  into  collective   bargaining
agreements with hourly employees at three of its plants and  with
the    drivers   of   the   trucks   that   provide   inter-plant
transportation.  These agreements cover approximately 761 of  the
Company's  employees.   The  Trenton  vinyl  tile  plant  has   a
three-year  collective  bargaining  agreement  which  expires  in
May  1998.   The  Marcus  Hook plant has a three-year  collective
bargaining agreement which expires in November 1998.  The Trenton
sheet vinyl plant has a five-year collective bargaining agreement
which  expires in February 2001.    The Finksburg  plant  has  no
union  affiliation.  In the past five years there  have  been  no
significant  strikes by employees at the Company and the  Company
believes that its employee relations are satisfactory.

                               6
<PAGE>

EXECUTIVE OFFICERS OF THE REGISTRANT
- ------------------------------------
   The following information is furnished with respect to each of
the executive officers of the Company, each of whom is elected by
and  serves  at  the  pleasure of the Board  of  Directors.   The
business experience shown for each officer has been his principal
occupation for at least the past five years.  Ages are  shown  as
of February 1, 1997.

Roger S. Marcus (Age 51)
- ------------------------
Roger  S.  Marcus  has  been a Director and President  and  Chief
Executive  Officer of the Company since March 1993, and  Chairman
since December 1994.  Mr. Marcus is also a Director (since 1981),
Chairman  of  the Board (since 1992) and Chief Executive  Officer
(since 1983) of American Biltrite.  From 1983 to 1992, Mr. Marcus
served as Vice Chairman of the Board of American Biltrite.

Richard G. Marcus (Age 49)
- -------------------------
Richard  G.  Marcus has been Vice Chairman of the  Company  since
December 1994, and Director since March 1993.  Mr. Marcus is also
a  Director  (since 1982) and President (since  1983)  and  Chief
Operating Officer (since 1992) of American Biltrite.

Robert N. Agate (Age 52)
- -----------------------
Robert N. Agate has been Senior Vice President - Manufacturing of
the  Company  since  March  1993.  Prior  thereto,  he  was  Vice
President  of  Manufacturing of the  Tile  Division  of  American
Biltrite (since 1981).

Howard N. Feist III (Age 40)
- ---------------------------
Howard N. Feist III has been Senior Vice President - Finance  and
Secretary of the Company since March 1993.  Prior thereto, he had
served  as Vice President - Finance and Secretary of the  Company
since 1988.

Dennis P. Jarosz (Age 51)
- ------------------------
Dennis P. Jarosz has been Senior Vice President - Marketing since
July  1995.   Prior  thereto, he had served as Vice  President  -
Marketing since March 1993 and Vice President - Sales & Marketing
of the Tile Division of American Biltrite (since 1986).

Anthony C. Prestipino (Age 49)
- -----------------------------
Anthony  C. Prestipino has been Senior Vice President - Sales  of
the  Company  since  November 1995. Prior thereto,  he  was  Vice
President  -  Sales & Marketing for commercial  products  of  the
Karastan  Bigelow  Division of Mohawk Industries  and  Fieldcrest
Cannon (since 1989).

                               7
<PAGE>

Peter J. Rohrbacher (Age 45)
- ---------------------------
Peter  J. Rohrbacher has been Senior Vice President - Engineering
of  the  Company  since October 1993.  He was  Vice  President  -
Coatings of the Company from March 1993 to September 1993.  Prior
thereto, he  was Vice President - Research & Development  of  the
Tile Division of American Biltrite (since 1988).

Thomas A. Sciortino (Age 50)
- ---------------------------
Thomas   A.   Sciortino  has  been  Senior   Vice   President   -
Administration  of the Company since March 1993.  Prior  thereto,
he  was  Vice President-Finance of the Tile Division of  American
Biltrite (since 1982).

Joseph Silbermann (Age 41)
- -------------------------
Joseph  Silbermann has been Senior Vice President  -  Research  &
Development since October 1996.  Prior thereto, he had served  as
Business  Manager  for  the Plastics Additives  Division  of  Elf
Atochem North America.

Merrill M. Smith (Age 71)
- ------------------------
Merrill  M. Smith has been Senior Vice President - Technology  of
the  Company  since  March  1993.  Prior  thereto,  he  was  Vice
President - Technology of American Biltrite (since 1985).

                               8
<PAGE>

ITEM 2.  PROPERTIES

      The  Company owns four manufacturing facilities located  in
Maryland,  Pennsylvania and New Jersey and leases  corporate  and
marketing  offices in Mercerville, New Jersey,  where  it  has  a
lease  expiring  in December, 1997 (subject to renewal  options),
which are described below:

<TABLE>
<CAPTION>
Location              Owned/Leased     Usage          Square Feet
- --------              ------------     -----          -----------
<S>                  <C>           <C>               <C>
Finksburg, MD         Owned         Felt                107,000
Marcus Hook, PA       Owned         Sheet Vinyl       1,000,000
Trenton, NJ           Owned         Sheet Vinyl       1,050,000
Trenton, NJ           Owned         Vinyl Tile          282,000
Mercerville, NJ       Leased        Corporate Offices    30,116

</TABLE>

   The  Finksburg facility consists primarily of a  16-foot  wide
felt production line.

    The   Marcus   Hook  facility  is  capable  of  manufacturing
rotogravure  printed sheet flooring in widths of up to  16  feet.
Major  production lines at this facility include a 12  foot  wide
oven, two 16 foot wide ovens, a 12 foot wide printing press and a
16 foot wide printing press.

   The  Trenton  sheet vinyl facility is capable of manufacturing
rotogravure printed and through-chip inlaid sheet vinyl in widths
up to 6 feet.  Major production lines, all six foot wide, include
an  oven, a rotary laminating line and a press.  The examination,
packing  and warehousing of all sheet vinyl (except products  for
the  manufactured  housing segment) occurs at the  Trenton  plant
distribution center.

   The  Trenton  vinyl  tile  facility consists  of  three  major
production  lines, a four foot wide commercial tile line,  a  two
foot  wide residential tile line and a one foot residential  tile
line.

   Productive capacity and extent of utilization of the Company's
facilities  are dependent on a number of factors,  including  the
size,  construction, and quantity of product being  manufactured,
some  of  which  also dictate which production  line(s)  must  be
utilized to make a given product.  The Company's major production
lines were operated an average of 75% of the hours available on a
five-day,  three  shift  basis in 1996,  with  the  corresponding
figure for individual production lines ranging from 22% to 120%.

   Although  many of the Company's manufacturing facilities  have
been   substantially  depreciated,  the  Company  has   generally
maintained  and   improved  the  productive   capacity  of  these  
facilities  over  time  through  a  program  of  regular  capital  
expenditures.  The Company increased capital spending in 1996 and
plans  a  further increase in 1997 to accelerate improvements  to
its   manufacturing  facilities  and  equipment,  including   the
refurbishment  of an oven line at its Marcus Hook facility.   The
Company considers its manufacturing facilities to be adequate for
its present and anticipated near term production needs.

                               9
<PAGE>

ITEM 3. LEGAL PROCEEDINGS

   As  of  December 31, 1996 the Company was named as  defendant,
together  in  most  cases  with  numerous  other  companies,   in
approximately 661 currently pending lawsuits (including  worker's
compensation  cases)  involving approximately  7,936  individuals
alleging  personal injury from exposure to asbestos or  asbestos-
containing products.  The plaintiffs in these cases, as  well  as
similar  cases in the past which have been settled or  dismissed,
allege   that  they  or  the  individuals  they  represent   have
contracted asbestosis, pleural thickenings, mesothelioma,  cancer
or  other lung disease as a result of exposure to asbestos in the
course  of  their  activities  as  plumbers,  carpenters,   floor
installers,  machinists,  or  in  other  capacities,  either   as
independent  contractors or as employees of  shipyards  or  other
industries  utilizing asbestos-containing products  (or,  in  the
worker's compensation cases, as employees of the Company  or  the
Tile Division) and that included among such products which caused
their  diseases were sheet vinyl products provided by the Company
or  resilient tile provided by the Tile Division, or  both.   The
Company discontinued the manufacture of asbestos-containing sheet
vinyl   products   in   1983,  and  the  Tile   Division   ceased
manufacturing  asbestos-containing tile  products  in  1984.   In
general, asbestos-containing products have not been found to pose
a  health risk unless the asbestos becomes airborne.  All of  the
asbestos  in  asbestos-containing sheet vinyl and  tile  products
sold  by  the  Company or the Tile Division was  fully-bonded  or
encapsulated during the manufacturing process.  The  Company  has
issued  warnings  not to remove asbestos-containing  flooring  by
sanding or other methods that allow the asbestos fibers to become
airborne.    Although  there  can be no  assurance,  the  Company
believes,  based  upon  the  nature  of  its  asbestos-containing
products  and  its  experience  with  cases  to  date,  that  any
potential liability from pending personal injury claims  relating
to  the  Company's asbestos-containing resilient  vinyl  products
will  not have a material adverse effect in the aggregate on  the
financial position of the company.

  Together with a large number (in most cases, hundreds) of other
companies,  the  Company  is named as a "Potentially  Responsible
Party"   ("PRP")  in  pending  proceedings  under   the   federal
Comprehensive Environmental Response, Compensation and  Liability
Act,  as  amended ("CERCLA"), and similar state  laws.   In  four
instances, although not named as a PRP, the Company has  received
a "Request for Information."  These pending proceedings currently
relate  to  ten waste disposal sites in New Jersey, Pennsylvania,
Maryland,  Connecticut  and  Delaware  in  which  recovery   from
generators  of  hazardous substances is sought for  the  cost  of
cleaning  up  the  contaminated waste disposal  sites.   Although
there  can  be no assurances, the Company anticipates that  these
proceedings  will be resolved over a period of years for  amounts
(including legal fees and other defense costs) which the  Company
believes based on current estimates of liability and, in part, on
insurance  coverage agreements, will not have a material  adverse
effect in the aggregate on the financial position of the company.

  On July 15, 1994, Kentile Floors, Inc. ("Kentile"), a debtor-in-
possession pursuant to Chapter 11 of the United States Bankruptcy
Code,  commenced an adversary proceeding against the  Company  in
the  Bankruptcy Court for the Southern District of New York.  The
complaint  asserts  that the Company tortiously  interfered  with
certain  of Kentile's contracts with its distributors when  those
distributors terminated their agreements with Kentile  to  become
distributors  of the Company's floor tile.  Kentile  seeks  $15.0
million  in  damages  on  account of  the  alleged  interference.
Although the Company's motion to have the proceeding dismissed on
the  pleadings  was denied, the Company believes  that  Kentile's
claim  is  without  merit and intends to vigorously  contest  the
lawsuit.

                               10
<PAGE>

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

  None.

                               11
<PAGE>

                             PART II

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

  The information required by this item is incorporated by
reference to all information under the caption "Market
Information" on page 25 of the Company's Annual Report to
Shareholders for the year ended December 31, 1996 (included as
Exhibit 13.1 to this Annual Report on Form 10-K).


ITEM 6.   SELECTED FINANCIAL DATA

   The  information  required by this  item  is  incorporated  by
reference   to  all  information  under  the  heading   "Selected
Financial  Data"  on  page 6 of the Company's  Annual  Report  to
Shareholders  for the year ended December 31, 1996  (included  as
Exhibit 13.1 to this Annual Report on Form 10-K).


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

   The  information  required by this  item  is  incorporated  by
reference  to  all  information under the  heading  "Management's
Discussion  and  Analysis of Financial Condition and  Results  of
Operations"  on pages 7 through 9 of the Company's Annual  Report
to Shareholders for the year ended December 31, 1996 (included as
Exhibit 13.1 to this Annual Report on Form 10-K).


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

   The  financial  statements of the Company are incorporated  by
reference  and  the financial statement schedule is  included  in
this report on Form 10-K, as listed in Item 14(a) Part IV of this
report.


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

  Not applicable.

                               12
<PAGE>
                            PART III
                                
ITEM 10. DIRECTORS AND EXECUTIVE  OFFICERS OF THE REGISTRANT

ITEM 11. EXECUTIVE COMPENSATION

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
         MANAGEMENT

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

   The  information  called for by these Items  (except  for  the
information regarding executive officers called for by  Item  401
of  Regulation  S-K  which  is  included  in  Part  I  hereof  in
accordance   with   General   Instruction   G(3)),   are   hereby
incorporated  by  reference to the Registrant's definitive  Proxy
Statement  for its Annual Meeting of Shareholders to be  held  on
May 12, 1997.

                               13
<PAGE>

                             PART IV

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

  (a)(1)   The following financial statements of the Company and
  the report of independent auditors are incorporated herein by
  reference to pages 10 to 24 in the Company's Annual Report to
  Shareholders for the year ended December 31, 1996 (included as
  Exhibit 13.1 to this Annual Report on Form 10-K).
                                                     Page Number
                                                     -----------
       Report of Independent Auditors                    24
       Balance Sheets as of December 31, 1996 
         and December 31, 1995                           10
       Statements of Operations for the years 
         ended December 31, 1996, 1995 and 1994          11
       Statements of Changes in Stockholders' 
         Equity for the years ended December 31, 
         1996, 1995 and 1994                             12
       Statements of Cash Flows for the years 
         ended December 31, 1996, 1995 and 1994          13
       Notes to Financial Statements                     14
       Supplementary Data
            Quarterly Financial Data (Unaudited)         23

      (2)   The following financial statement schedule is
included in this report on  Form 10-K:

                                                     Page Number
                                                     ----------- 
            Schedule II - Valuation and Qualifying 
              Accounts                                   20

       All other schedules are omitted because they
       are not required, inapplicable, or the 
       information is otherwise shown in the financial 
       statements or notes thereto.

      (3)   Exhibits
                                     
Exhibit                              
Number                            Exhibit
- ------                            -------    
2.1     Plan of Repurchase dated as of February 1, 1995 by and
        among American Biltrite Inc., Hillside Industries
        Incorporated, Congoleum Holdings Incorporated, Resilient
        Holdings Incorporated and the Company.
        
3.1     Certificate of Incorporation of the Company, as amended.
        
3.2     Amended and Restated Bylaws of the Company.

                               14
<PAGE>        

Exhibit
Number                            Exhibit 
- -------                           -------
4.1     Financing Agreement, dated April 19, 1991 (the "CIT
        Financing Agreement"), by and among the CIT Group/Business
        Credit, Inc. ("CIT"), The Bank of New York Commercial
        Corporation ("BONY/CC"), Chemical Bank ("Chemical") and
        The Chase Manhattan Bank, N.A. ("Chase") (collectively,
        the "Senior Lenders") and the Company.
        
4.2     First Amendment, dated March 11, 1993, to the CIT
        Financing Agreement by and among the Senior Lenders and
        the Company.
        
4.3     Indenture, dated as of February 1, 1994, between the
        Company and Chemical Bank, as trustee.
        
4.4     Registration Rights Agreement, dated as of February 8,
        1995 by and between the Company and Hillside.
        
10.1    The CIT Financing Agreement (see Exhibit 4.1).
        
10.2    First Amendment to the CIT Financing Agreement (see
        Exhibit 4.2).
        
10.8    Joint Venture Agreement, dated as of December 16, 1992, by
        and among Resilient Holdings, Hillside, the Company
        (collectively the "Congoleum Group"), Hillside Capital and
        American Biltrite.
        
10.9    Closing Agreement, dated as of March 11, 1993, by and
        among the Congoleum Group, Hillside Capital and American
        Biltrite.
        
10.12   Stockholders Agreement, dated as of March 11, 1993 (the
        "Stockholders Agreement"), by and among the Congoleum
        Group, American Biltrite and Congoleum Holdings.
        
10.12.1 First Amendment, dated February 8, 1995, to the
        Stockholders Agreement, by and among Hillside, American
        Biltrite and the Company.
        
10.13   Personal Services Agreement, dated as of March 11, 1993
        (the "Personal Services Agreement"), by and between
        American Biltrite and the Company.
        
10.14   Business Relations Agreement, dated as of March 11, 1993,
        by and between American Biltrite and the Company.
        
10.15   Tax Sharing and Indemnification Agreement, dated as of
        March 11, 1993, by and among Congoleum Holdings, Resilient
        Holdings, Hillside Capital and the Company.
        
10.19   Commitment Letter, dated January 19, 1994 regarding
        Financing Agreement dated April 19, 1991, as amended, by
        and among CIT, BONYCC and the Company.
        
10.20   Trademark Purchase Agreement, dated November 29, 1993, by
        and between the Company and The Amtico Company LTD
        ("Amtico Company").
        
10.21   First Right of Refusal, dated November 29, 1993, by and
        between American Biltrite (Canada) Limited and Amtico
        Company.
        
10.22   Undertaking Concerning Amtico Trademark, dated November
        29, 1993, by and between American Biltrite and Amtico
        Company.
        
10.23   Form of 1995 Stock Option Plan.
        
10.23.1 Form of Amendment to 1995 Stock Option Plan

                               15
<PAGE>

10.24   License Agreement, dated as of September 20, 1995 between
        Congoleum Intellectual Properties, Inc. and the Company.
        
11      Statement re: Computation of Per Share Earnings.
        
13.1    Pages 6 through 25 of the Congoleum Annual Report to
        Shareholders for the year ended December 31, 1996.
        
21.1    Subsidiaries of the Company.
        
23.1    Consent of Ernst & Young LLP
        
23.2    Consent of Coopers & Lybrand L.L.P.
        
23.3    Opinion of Coopers & Lybrand L.L.P.
        
27.0    Financial Data Schedule




  (b)  Reports on Form 8-K.

            None.

                               16
<PAGE>

SIGNATURES

   Pursuant  to  the requirements of Section 13 or 15(d)  of  the
Securities  Exchange Act of 1934, the Registrant has duly  caused
this  report  to  be  signed on its behalf  by  the  undersigned,
thereunto duly authorized on the 14th day of March, 1997.

                         CONGOLEUM CORPORATION

                         By:  /S/ Roger S. Marcus
                         ------------------------
                         Roger S. Marcus
                         President, Chairman & Chief Executive
                         Officer
                         (Principal Executive Officer)

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

<TABLE>
<CAPTION>
Signature                  Title                               Date
- ---------                  -----                               ----
<S>                       <C>                                 <C>
/S/ Roger S. Marcus        President, Chairman, Chief          March 14, 1997
- -------------------        Executive Officer and Director
Roger S. Marcus             (Principal Executive Officer)

/S/ Howard N. Feist III    Senior Vice President - Finance     March 14, 1997 
- -----------------------    (Principal Financial and
Howard N. Feist III          Accounting Officer)

/S/ Richard G. Marcus      Director                            March 14, 1997
- ---------------------
Richard G. Marcus

/S/ William M. Marcus      Director                            March 14, 1997
- ---------------------
William M. Marcus

/S/ John N. Irwin III      Director                            March 14, 1997
- ---------------------
John N. Irwin III

/S/ Cyril C. Baldwin, Jr.  Director                            March 14, 1997
- ------------------------
Cyril C. Baldwin, Jr.

/S/ David N. Hurwitz       Director                            March 14, 1997
- --------------------
David N. Hurwitz

/S/ Mark N. Kaplan         Director                            March 14, 1997
- ------------------
Mark N. Kaplan

/S/ C. Barnwell Straut     Director                            March 14, 1997
- ----------------------
C. Barnwell Straut

</TABLE>
                               17
<PAGE>

                        INDEX TO EXHIBITS

Exhibit                                                            
Number                          Exhibit                              
- -------                         -------                                
  ***2.1   Plan of Repurchase dated as of February 1, 1995 by and   
           among American Biltrite Inc., Hillside Industries
           Incorporated, Congoleum Holdings Incorporated,
           Resilient Holdings Incorporated and the Company.
                                                                 
*****3.1   Certificate of Incorporation of the Company, as amended.
                                                                 
*****3.2   Amended and Restated Bylaws of the Company.              
                                                                 
   **4.1   Financing Agreement, dated April 19, 1991 (the "CIT      
           Financing Agreement"), by and among the CIT
           Group/Business Credit, Inc. ("CIT"), The Bank of New
           York Commercial Corporation ("BONY/CC"), Chemical Bank
           ("Chemical") and The Chase Manhattan Bank, N.A.
           ("Chase") (collectively, the "Senior Lenders") and the
           Company.
                                                                 
   **4.2   First Amendment, dated March 11, 1993, to the CIT        
           Financing Agreement by and among the Senior Lenders and
           the Company.
                                                                 
   **4.3   Indenture, dated as of February 1, 1994, between the     
           Company and Chemical Bank, as trustee.
                                                                 
  ***4.4   Registration Rights Agreement, dated as of February 8,   
           1995 by and between the Company and Hillside.
                                                                 
  **10.1   The CIT Financing Agreement (see Exhibit 4.1).           
                                                                 
  **10.2   First Amendment to the CIT Financing Agreement (see      
           Exhibit 4.2).
                                                                 
  **10.8   Joint Venture Agreement, dated as of December 16, 1992,  
           by and among Resilient Holdings, Hillside, the Company
           (collectively the "Congoleum Group"), Hillside Capital
           and American Biltrite.
                                                                 
  **10.9   Closing Agreement, dated as of March 11, 1993, by and    
           among the Congoleum Group, Hillside Capital and
           American Biltrite.
                                                                 
 **10.12   Stockholders Agreement, dated as of March 11, 1993 (the  
           "Stockholders Agreement"), by and among the Congoleum
           Group, American Biltrite and Congoleum Holdings.
                                                                 
***10.12.1 First Amendment, dated February 8, 1995, to the 
           Stockholders Agreement, by and among Hillside, 
           American Biltrite and the Company.
                                                                 
 **10.13   Personal Services Agreement, dated as of March 11, 1993  
           (the "Personal Services Agreement"), by and between
           American Biltrite and the Company.
                                                                 
 **10.14   Business Relations Agreement, dated as of March 11,      
           1993, by and between American Biltrite and the Company.
                                                                 
 **10.15   Tax Sharing and Indemnification Agreement, dated as of   
           March 11, 1993, by and among Congoleum Holdings,
           Resilient Holdings, Hillside Capital and the Company.
                                                                 
 **10.19  Commitment Letter, dated January 19, 1994 regarding      
          Financing Agreement dated April 19, 1991, as amended,
          by and among CIT, BONYCC and the Company.

                               18
<PAGE>                                                                  

Exhibit                                                             
Number                          Exhibit                           
- -------                         -------                             
 ***10.20   Trademark Purchase Agreement, dated November 29, 1993,   
            by and between the Company and The Amtico Company LTD
            ("Amtico Company").
                                                                 
 ***10.21   First Right of Refusal, dated November 29, 1993, by and  
            between American Biltrite (Canada) Limited and Amtico
            Company.
                                                                 
 ***10.22   Undertaking Concerning Amtico Trademark, dated November  
            29, 1993, by and between American Biltrite and Amtico
            Company.
                                                                 
 ***10.23   Form of 1995 Stock Option Plan.                          
                                                                 
    10.23.1 Form of Amendment to 1995 Stock Option Plan              
                                                                 
****10.24   License Agreement, dated as of September 20, 1995        
            between Congoleum Intellectual Properties, Inc. and the
            Company.
                                                                 
    11      Statement re: Computation of Per Share Earnings.         
                                                                 
    13.1    Pages 6 through 25 of the Congoleum Annual Report to     
            Shareholders for the year ended December 31, 1996.
                                                                 
****21.1    Subsidiaries of the Company.                             

    23.1    Consent of Ernst & Young LLP                             
                                                                 
    23.2    Consent of Coopers & Lybrand L.L.P.                      
                                                                 
    23.3    Opinion of Coopers & Lybrand L.L.P.                      
                                                                 
    27.0    Financial Data Schedule.                                 

_____________
**    Incorporated by reference to the exhibit bearing the same
      number filed with the Company's Registration Statement on
      Form S-1 (File No. 33-71836) declared effective by the
      Securities and Exchange Commission on January 25, 1994).
***   Incorporated by reference to the exhibit bearing the same
      number filed with the Company's Registration Statement on
      Form S-1 (File No. 33-87282) declared effective by the
      Securities and Exchange Commission on February 1, 1995.
****  Incorporated by reference to the exhibit bearing the same
      number filed with the Company's Annual Report on Form 10-K
      for the year ended December 31, 1995.
***** Incorporated by reference to the exhibit bearing the
      same number filed with the Company's Quarterly Report on
      Form 10-Q for the period ended June 30, 1996.

                               19
<PAGE>   

<TABLE>
                                     CONGOLEUM CORPORATION
                               VALUATION AND QUALIFYING ACCOUNTS
                                         (in thousands)
                                         --------------
<CAPTION>
                                                  Additions
                                           ----------------------  
                              Balance at     Charged                                    Balance 
                              Beginning     to Costs/       Other                        at end
                              of Period    Expenses (a)    Changes    Deductions (b)   of Period
                              ---------    -----------     -------    -------------    ----------                             
<S>                           <C>          <C>             <C>         <C>              <C>
Year ended December 31, 1996:                                    
  Allowance for doubtful                                                                           
      accounts and cash                                                                           
      discounts                $(5,095)     $  (600)        $   --       $ 2,289          $(3,406)
                                                                           
Year ended December 31, 1995:                                                    
  Allowance for doubtful                                                             
      accounts and cash                                                        
      discounts                $(5,213)     $(2,800)          ($55)(d)   $ 2,973          $(5,095)
                                                                                   
Year ended December 31, 1994:                                                        
  Allowance for doubtful                                                             
      accounts and cash                                                                 
      discounts                $(5,337)     $  (817)        $  564(c)    $   377          $(5,213) 


</TABLE>
[FN]
(a)   Uncollectible accounts charged to bad debt expense.
(b)   Balances written-off, net of recoveries.
(c)   Represents reduction of the allowance for doubtful accounts and cash
      discounts.
(d)   Represents increase of the allowance for doubtful accounts and cash
      discounts.

                               20   
<PAGE>


Exhibit 10.23.1 - Form of Amendment to 1995 Stock Option Plan

                        FIRST AMENDMENT TO
                      CONGOLEUM CORPORATION
                      1995 STOCK OPTION PLAN


         Pursuant to  Section  8(e) of the  Congoleum Corporation 
1995 Stock  Option  Plan  (the "Plan"), the Board of Directors of 
Congoleum   Corporation   and  the   stockholders  of   Congoleum 
Corporation  have approved an amendment to Section 5 of the Plan, 
effective  as of May 12, 1997, so that such Section shall read in 
full as follows:

          5.   Stock Subject to the Plan.

            The maximum  number of  shares of  Stock reserved for 
            the grant  of Awards under the  Plan shall be 800,000 
            shares of  Stock,  subject to  adjustment as provided 
            herein.  Such  shares  may, in  whole  or in part, be 
            authorized but  unissued  shares or shares that shall 
            have been or may be reacquired by  the Company in the 
            open  market, in  private  transactions or otherwise.  
            Notwithstanding  the  foregoing,  grants  of  Options 
            under  the Plan to any individual shall be limited to
            Options to  purchase  no more  than 200,000 shares of 
            Stock per calendar year.  If any shares subject to an 
            Award   are   forfeited,   canceled,   exchanged   or  
            surrendered  or if an  Award  otherwise terminates or 
            expires  without  a  distribution  of  shares  to the 
            Grantee, the  shares  of  Stock with  respect to such 
            Award  shall, to  the  extent of any such forfeiture,
            cancellation,  exchange,  surrender,  termination  or
            expiration, again be  available  for Awards under the 
            Plan.
       
            In the  event that the Committee shall determine that 
            any  dividend  or  other distribution (whether in the 
            form  of  cash, Stock, or other property), recapital-
            ization, stock  split, reverse split, reorganization, 
            merger,  consolidation,  spin-off,  combination, rep-
            urchase, or share exchange,or other similar corporate 
            transaction or event, affects the Stock such  that an 
            adjustment  is   appropriate   in  order  to  prevent 
            dilution or  enlargement of the  rights  of  Grantees 
            under  the  Plan, then  the Committee shall make such 
            equitable   changes  or   adjustments   as  it  deems 
            necessary  or  appropriate  to  any or all of (i) the 
            number  and  kind  of   shares  of  Stock  which  may 
            thereafter be issued in  connection with Awards, (ii) 
            the  number  and kind of  shares  of  Stock issued or 
            issuable in respect of outstanding Awards, and  (iii) 
            the exercise price,  grant  price, or  purchase price 
            relating to  any  Award; provided  that, with respect
            to ISOs, such  adjustment shall be made in accordance 
            with Section 424(h) of the Code.

<PAGE>

   
Exhibit 11 - Computation of Earnings Per Common Share

<TABLE>                              
                    CONGOLEUM CORPORATION
          COMPUTATION OF EARNINGS PER COMMON SHARE
        (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
                              
<CAPTION>
                                               Years Ended December 31,
                                           ------------------------------
Primary Earnings Per Common Share:         1996         1995         1994
- ---------------------------------          ----         ----         ----
<S>                                      <C>          <C>          <C>      
                                                       
Income per common and common                           
  equivalent share                        $ 12,097     $ 9,435      $ 17,495
                                          ========     =======      ========    

Weighted average common shares   
  outstanding                                9,997      10,000        10,000  
                                                                         
Effect of assumed exercise of                                       
  dilutive stock options(1)                      4          --            --
                                          --------     -------      --------  
Weighted average common and                            
  common equivalent shares                  10,001      10,000        10,000
                                                       
Income per common and common                           
  equivalent share                        $   1.21     $  0.94      $   1.75
                                          ========     =======      ========  
                                                       
Fully Diluted Earnings Per Common Share:
- ----------------------------------------             
Income per common and common                           
  equivalent share                        $ 12,097     $ 9,435      $ 17,495
                                          ========     =======      ========
Weighted average common shares   
  outstanding                                9,997      10,000        10,000 
                                                       
Effect of assumed exercise of                          
  dilutive stock options(1)                     10          --            --
                                          --------     -------       ------- 
Weighted average common and                            
  common equivalent shares                  10,007      10,000        10,000
                                                                        
Income per common and common                                          
  equivalent share                        $   1.21      $ 0.94       $  1.75
                                          ========      ======       =======

</TABLE>
[FN]
(1)  Computed based on the Treasury Stock method.

<PAGE>

Congoleum Corporation
SELECTED FINANCIAL DATA
(in thousands, except per share amounts)

                                                                                
<TABLE>                                                  
<CAPTION>                                                        
                               For the years ended        For the ten   For the five   For the year
                                   December 31,           months ended  months ended       ended
                            --------------------------    December 31,  February 28,   September 30,
                             1996       1995      1994      1993(a)     1993(b)(c)(d)     1992(d)           
- ---------------------------------------------------------------------------------------------------
<S>                       <C>        <C>        <C>       <C>          <C>             <C>                                
Income Statement Data:                                                                             
Net sales                  $ 269,451  $ 263,147  $ 265,784  $ 211,140   $  65,935       $ 164,216  
Cost of sales                180,520    184,621    173,184    141,706      49,307         116,735
Selling, general and                                                                                 
 administrative expenses      63,662     56,989     58,190     45,798      19,723          43,736
Restructuring and                                                                                              
 integration costs                --         --         --         --      18,265              -- 
- -------------------------------------------------------------------------------------------------
Income (loss) from                                                                                  
 operations                   25,269     21,537     34,410     23,636     (21,360)          3,745
Interest expense, net         (6,369)    (6,708)    (6,968)    (5,341)     (2,155)         (4,265)
Related party interest                                                                               
 expense                          --         --         --         --        (855)         (1,715)
Other income (expense),                                                                                   
 net                           1,095      1,135      1,184       (562)        125             220
- -------------------------------------------------------------------------------------------------
Income (loss) before taxes                                                                         
 and cumulative effect of                                                                         
 changes in accounting                                                                            
 principles                   19,995     15,964     28,626     17,733     (24,245)         (2,015)
Provision (benefit) for                                                                             
 income taxes                  7,898      6,529     11,131      6,561      (7,868)           (401)
- -------------------------------------------------------------------------------------------------
Income (loss) before                                                                               
 accounting changes           12,097      9,435     17,495     11,172     (16,377)         (1,614)
Cumulative effect of                                                                               
 changes in accounting                                                                                  
 principles                       --         --         --         --     (10,782)             --   
- -------------------------------------------------------------------------------------------------
Net income (loss)          $  12,097  $   9,435  $  17,495  $  11,172   $ (27,159)      $  (1,614)  
=================================================================================================
Net income per common                                                                            
 share                     $    1.21  $     .94  $    1.75  $     .79   $   (4.53)      $    (.27)
Average shares outstanding    10,001     10,000     10,000     11,447       6,000           6,000
                
Balance Sheet Data (at end                                                                         
  of period):                                                                                      
Total assets               $ 219,798  $ 206,842  $ 204,822  $ 175,546   $ 179,723       $ 129,028  
Total debt                    87,750     90,000     90,000     61,423      81,941          55,395
Stockholders' equity          33,667     22,602     19,410      9,017         293          27,644

</TABLE>
[FN]
(a) Includes results of the Tile Division acquired effective February 28, 1993.
(b) In connection with the Acquisition of the Amtico Tile Division of American
Biltrite, the Company adopted a plan of restructuring and integration to combine
its operations with the Tile Division and recorded nonrecurring charges of $18.3
million in February 1993.  The restructuring and integration charges include
provisions for environmental remediation (arising as a result of the change in
ownership of the acquired facilities), transaction costs, product line and
distribution consolidation, severance cost, termination of various lease
commitments, write-off of plant equipment and other assets, and other costs
associated with combining and integrating operations.
(c) Effective October 1, 1992, the Company adopted SFAS No. 106, "Employers'
Accounting for Postretirement Benefits Other Than Pensions," and SFAS No. 109,
"Accounting for Income Taxes" resulting in a one-time charge of $10.8 million,
net of related tax benefits of  $2.5 million.
(d) Prior to the acquisition, the Company's fiscal year ended September 30.  At
the effective date of the acquisition, February 28, 1993, the Company adopted a
December 31 fiscal year end.  Based on the significant impact of the acquisition
on the business and operations of the Company, the period prior to the
acquisition, consisting of five months ended February 28, 1993 is presented as a
transition period.
                               6
<PAGE>

Congoleum Corporation
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
=================================================================

RESULTS OF OPERATIONS

   The Company's business is cyclical and is affected by the same
economic  factors  that affect the remodeling and  housing  indus
tries  in general, including the availability of credit, consumer
confidence, changes in interest rates, market demand and  general
economic conditions.

  In addition to external economic factors, the Company's results
are  sensitive  to  sales and manufacturing volume,  competitors'
pricing, consumer preferences for flooring products, raw material
costs and the mix of products sold.  The manufacturing process is
capital   intensive  and  requires  substantial   investment   in
facilities and equipment.  The cost of operating these facilities
generally  does  not  vary  in direct  proportion  to  production
volume,    and    consequently   operating   results    fluctuate
disproportionately with changes in sales volume.

Year  Ended December 31, 1996 as  Compared  to  Year  Ended  
December 31, 1995

   Net  sales  for the year ended December 31, 1996  were  $269.4
million as compared to $263.1 million for the year ended December
31, 1995, an increase of $6.3 million or 2.4%.  Sales were higher
in   1996  due  to  new  customers,  increased  demand  from  the
manufactured   housing  industry  and  a  2-3%  price   increase.
Partially offsetting this was a decline in purchases by  a  major
retail  customer currently operating under bankruptcy protection.
This decline is expected to continue in 1997.

   Gross  profit for the year ended December 31, 1996  was  $88.9
million,  or 33.0% of sales, compared to $78.5 million, or  29.8%
of  sales for the previous year, an increase of $10.4 million, or
13.3%.   The improvement in gross profit during 1996 was  due  to
lower  raw  material  costs, increased  sales  and  pricing,  and
improved manufacturing productivity.

   Selling, general and administrative expenses amounted to $63.7
million  for the year ended December 31, 1996, compared to  $57.0
million  for 1995, an increase of $6.7 million or 11.7%.   Higher
spending  on  marketing  and  new product  development  programs,
together with costs associated with establishing new distribution
in  Canada, were the primary contributors to the increase,  which
was  partially offset by lower bad debt expense in  1996.   As  a
percent  of sales, selling, general, and administrative  expenses
amounted  to 23.6% for the year ended December 31, 1996, compared
to 21.7% for 1995.

   Income  from operations was $25.3 million (9.4% of net  sales)
for the year ended December 31, 1996, up from $21.5 million (8.2%
of net sales) for 1995, an increase of $3.7 million (17.3%).  The
improvement  in operating income during 1996 was  the  result  of
higher  sales  and gross profit margins, net of the  increase  in
selling, general and administrative costs.

   Interest  income increased from $1.5 million in 1995  to  $1.8
million  in  1996  due  to  higher average  cash  and  short-term
investment balances during the year ended December 31, 1996.  The
provision  for income taxes declined from 40.9% of income  before
income  taxes  for 1995 to 39.5% for 1996 as a  result  of  lower
effective state income taxes.

   Net  income  for the year ended December 31,  1996  was  $12.1
million,  compared  to net income of $9.4 million  for  1995,  an
increase of $2.7 million or 28.2%.

Year  Ended December 31, 1995  as  Compared  to  Year  Ended  
December 31, 1994

      Net  sales for the year ended December 31, 1995 were $263.1
million  as  compared to $265.8 million in the previous  year,  a
decrease  of  $2.7  million, or 1.0%.  Weak consumer  demand  for
residential floor covering, coupled with reduced purchases  by  a
major retailer, more than offset a 3-4% price increase which took
place  January  1,  1995 and greater sales  to  the  manufactured
housing  segment.   Sales of products in  the  mid  to  low-price
segments  were most negatively affected, as the success of  newly
introduced products (Futura and Forum Wood Plank) helped maintain
sales in the high-price segment at levels comparable to 1994.

      Gross profit for the year ended December 31, 1995 was $78.5
million,  or 29.8% of sales, compared to $92.6 million, or  34.8%
of sales, in the same period one year earlier, a decline of $14.1
million  or  15.2%.   The  majority of decline  in  gross  profit
resulted from lower margins, with the balance due to lower sales.
The  decline  in  gross profit margins in 1995  versus  1994  was
primarily  due  to  the Company's inability to  pass  on  to  its
customers  the  sharply higher raw material costs experienced  in
1995, which  were  approximately  12%  higher  than  1994  levels.
The higher proportion  of  relatively  lower margin  sales to the 
manufactured  housing  industry  in  the  sales  mix  was  also a   

                               7
<PAGE>

factor in the margin decline, as were  production  inefficiencies
experienced during the unseasonably hot summer of 1995.

      Selling,  general and administrative expenses  amounted  to
$57.0  million for the year ended December 31, 1995, compared  to
$58.2 million for the same period one year earlier, a decrease of
$1.2 million, or 2.1%.  Management control of operating expenses,
coupled  with  lower marketing and freight costs associated  with
the mix of products sold in 1995, more than offset a $2.5 million
charge to bad debt expense related to the bankruptcy filing of  a
major  retailer.   As  a percent of sales, selling,  general  and
administrative  expenses amounted to 21.7% in the  twelve  months
ended  December  31, 1995 as compared to 21.9% in the  comparable
earlier period.

     Income from operations was $21.5 million (8.2% of net sales)
in the year ended December 31, 1995, compared to operating income
of $34.4 million (12.9% of net sales) in the year earlier period,
a decrease of $12.9 million, or 37.4%.  The decrease reflects the
impact of lower gross profit margins and sales, partly offset  by
reductions in selling, general and administrative expenses.

      Interest expense, net, was $6.7 million for the year  ended
December  31,  1995, compared to $7.0 million for the  comparable
prior period.  Higher interest expense in 1995, reflecting a full
year  of  interest on the Senior Notes (see Note 5  of  Notes  to
Financial Statements) versus eleven months in 1994, was more than
offset  by higher investment interest income, the result of  both
higher average invested balances and higher rates earned on those
investments.  Other income, net, for the year ended December  31,
1995 was $1.1 million compared to $1.2 million for the year ended
December 31, 1994 reflecting slightly lower royalty income.

      Net  income for the year ended December 31, 1995  was  $9.4
million compared to net income of $17.5 million one year earlier,
a  decrease of $8.1 million, primarily reflecting the  after  tax
decrease in operating income.

LIQUIDITY AND CAPITAL RESOURCES

  On February 8, 1995, the Company completed a public offering of
4,650,000  shares  of a new series of Class A Common  Stock  (the
Class   A  shares)  for  $13  per  share  (the  "Offering")   and
implemented a Plan of Repurchase (see Notes 1 and 17 of Notes  to
Financial  Statements).  The Company's capital stock  outstanding
immediately  prior to the consummation of the merger contemplated
in  the  Plan  of  Repurchase was converted in  the  merger  into
10,000,000  shares (the "Recapitalization") of a  new  series  of
Class  B Common Stock (the Class B shares).  The net proceeds  of
approximately  $55.2 million after deducting fees, together  with
approximately  $5.2 million of other funds of the  Company,  were
used to repurchase 4,650,000 Class B shares held by Hillside.  As
a  result,  the  cash  and stockholders' equity  of  the  Company
immediately following the Offering was approximately $5.2 million
lower than it was immediately prior to the Offering.

   On  February 1, 1994, the Company completed a public  offering
for  $90  million  of Senior Notes due 2001.  The  Senior  Notes,
issued  at  par, bear interest at 9%.  The indenture under  which
the   notes   were   issued  includes  certain  restrictions   on
indebtedness  and  dividend payments.  The net  proceeds  of  the
offering of approximately $85.8 million after deducting fees were
used  for  retirement  of  all  outstanding  long-term  debt  and
mandatory  redeemable  Series  A  and  B  preferred  stock.    In
addition, the Company paid $8.5 million to repurchase outstanding
warrants  on  the Company's Class C common stock.  In  connection
with  the retirement of the existing long-term debt, the  Company
amended  its  revolving credit facility.   The  amended  facility
provides  for  borrowings up to $30 million with interest  at  1%
over  prime,  or  2  3/4% over LIBOR.  This  financing  agreement
contains  certain  covenants  which include  the  maintenance  of
minimum   net  worth  and  restrictions  on  the  incurrence   of
additional   debt.    Borrowings   under   this   facility    are
collateralized by inventory, receivables and documents of  title.
At   December   31,  1996,  the  Company  had  unused   borrowing
availability under the amended revolving credit facility of $26.9
million.

   Cash and cash equivalents, including short-term investments at
December 31, 1996 were $48.1 million, an increase of $8.0 million
over December 31, 1995.  Working capital at December 31, 1996 was
$62.0 million, up from $56.6 million one year earlier.  The ratio
of current assets to current liabilities at December 31, 1996 was
2:1, substantially  the  same as one year earlier.  The  ratio of 
debt to  total capital  at December 31, 1996 was .40, compared to 


                               8
<PAGE>

 .44 one year earlier.  Net cash provided by operations during the 
year  ended December  31, 1996  was $23.1 million, up 38.6%  from  
the  same period one  year earlier.  Capital expenditures in 1996  
totaled $12.8 million.

   During  1996, the Company's Board of Directors authorized  the
repurchase of $5 million of the Company's Class A shares and  $10
million  of  its  9% Senior Notes.  At December  31,  1996,  $2.3
million  had  been  expended on Senior Note repurchases  and  $49
thousand on repurchases of Class A shares.

   The  Company  is  proceeding with a program to  modernize  and
improve  its  plant  and  equipment,  and  has  budgeted  capital
expenditures  of  approximately $20 million for the  year  ending
December  31, 1997.  Annual capital expenditures are expected  to
continue  at approximately this level for the next two  to  three
years.

   The  Company  has  recorded  what  it  believes  are  adequate
provisions  for  environmental  remediation  and  product-related
liabilities,  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,  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
financial position.  There can be no assurances that the costs of
any  future government regulations could be passed along  to  its
customers.

        The  Company  is  subject  to federal,  state  and  local
environmental  laws  and  regulations  and  certain   legal   and
administrative  claims are pending or have been asserted  against
the Company.  Among these claims, the Company is a named party in
several  actions associated with waste disposal sites,  asbestos-
related   claims,  and  general  liability  claims  (more   fully
discussed  in  "Legal  Proceedings"  in  Part  I  Item   3.   and
"Environmental  Regulation" in Part I Item 1.  of  the  Company's
Annual  Report  on  Form 10-K).  These actions  include  possible
obligations  to remove or mitigate the effects on the environment
of  wastes deposited at various sites, including Superfund  sites
and   certain  of  the  Company's  owned  and  previously   owned
facilities.   The contingencies also include claims for  personal
injury  and/or property damage.  The exact amount of such  future
cost  and  timing  of  payments are 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 Company  has  recorded
provisions in its financial statements for the estimated probable
loss  associated  with  all  known  general,  environmental   and
asbestos-related contingencies.

   The Company records a liability for environmental remediation,
asbestos-related claim costs, and general liability claims 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
noncurrent assets (see Note 16 of Notes to Financial Statements).

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

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

                               9
<PAGE>

<TABLE>
Congoleum Corporation
BALANCE SHEETS
(dollars in thousands, except per share amounts)
============================================================================= 
<CAPTION>
                                                    December 31,  December 31,
                                                        1996          1995
- -----------------------------------------------------------------------------
<S>                                                 <C>           <C>
ASSETS
Current assets:
  Cash and cash equivalents                          $   30,629    $   40,103
  Short-term investments                                 17,500            --
  Accounts and notes receivable, less allowance for                       
    doubtful accounts and cash discounts of $3,406                      
    and $5,095 as of December 31, 1996 and 1995          18,886        16,755
  Inventories                                            47,450        48,018
  Prepaid expenses and other current assets               1,014           918
  Deferred income taxes                                   2,874         4,210
- -----------------------------------------------------------------------------
    Total current assets                                118,353       110,004
Property, plant, and equipment, net                      78,313        74,208
Goodwill, net                                            12,683        13,115
Deferred income taxes                                     3,068         2,873
Other noncurrent assets                                   7,381         6,642
- -----------------------------------------------------------------------------
    Total assets                                     $  219,798    $  206,842
=============================================================================
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                   $   20,338    $   21,397
  Accrued liabilities                                    32,425        29,634
  Accrued income taxes                                    1,663           346
  Deferred income taxes                                   1,924         2,072
- -----------------------------------------------------------------------------
    Total current liabilities                            56,350        53,449
Long-term debt                                           87,750        90,000
Other liabilities                                        19,401        17,601
Noncurrent pension liability                             12,381        12,575
Accrued postretirement benefit obligation                10,249        10,615
- -----------------------------------------------------------------------------
    Total liabilities                                   186,131       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                                   
  December 31, 1996 and 1995                                 47            47
Class B common stock, par value $0.01;                                         
  5,350,000 shares authorized, issued and outstanding                          
  as of December 31, 1996 and 1995                           53            53
Additional paid-in capital                               55,172        55,172
Retained deficit                                        (19,561)      (31,658)
Minimum pension liability adjustment                     (1,995)       (1,012)
Common stock held in treasury, at cost; 4,500 shares                    
  at December 31, 1996                                      (49)           --
- -----------------------------------------------------------------------------
    Total stockholders' equity                           33,667        22,602
- -----------------------------------------------------------------------------
    Total liabilities and stockholders' equity      $   219,798    $  206,842
=============================================================================
</TABLE>
[FN]
The accompanying notes are an integral part of the financial statements.
                               10
<PAGE>

<TABLE>
Congoleum Corporation
STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
=============================================================================
<CAPTION>
                                                  For the years ended
                                                      December 31,
                                          ------------------------------------
                                             1996         1995          1994
- ------------------------------------------------------------------------------
<S>                                     <C>           <C>          <C>
Net sales                                $  269,451    $  263,147   $  265,784
Cost of sales                               180,520       184,621      173,184
Selling, general and administrative                                      
  expenses                                   63,662        56,989       58,190
- ------------------------------------------------------------------------------   
        Income from operations               25,269        21,537       34,410
                                                                             
Other income (expense):                                                         
  Interest income                             1,784         1,479          879
  Interest expense                           (8,153)       (8,187)      (7,847)
  Other income                                1,436         1,407        1,818
  Other expense                                (341)         (272)        (634)
- ------------------------------------------------------------------------------
        Income before income taxes           19,995        15,964       28,626
  Provision for income taxes                  7,898         6,529       11,131
==============================================================================   
        Net income                       $   12,097    $    9,435   $   17,495
==============================================================================  
        Net income per common share      $     1.21    $      .94   $     1.75
==============================================================================
        Weighted average number of 
          common and equivalent 
          shares outstanding                 10,001        10,000       10,000
==============================================================================
</TABLE>
[FN]
The accompanying notes are an integral part of the financial statements.

                               11
<PAGE>

<TABLE>
Congoleum Corporation
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(dollars in thousands, except per share amounts)
==============================================================================
<CAPTION>
                       Common Stock      Common Stock                              Minimum           
                       par value $1     par value $0.01    Additional              Pension      
                     ----------------   ----------------     Paid-in   Retained   Liability   Treasury
                     Class A  Class B   Class A  Class B     Capital    Deficit   Adjustment    Stock     Total
- ---------------------------------------------------------------------------------------------------------------   
<S>                  <C>      <C>       <C>      <C>       <C>         <C>        <C>         <C>      <C>           
Balance, December 31,                                                                                                          
 1993                 $ 4      $ 5                          $  55,661   $ (46,331) $  (322)             $  9,017
                                                                                                               
Repurchase of                                                                                                                       
 outstanding warrants                                                      (7,199)                        (7,199)                
                                                                                                                              
Dividends accrued on                                                                                                        
 redeemable Series A                                                                                            
 and Series B                                                                                                                 
 preferred stock                                                             (225)                          (225)           
                                                                                                                             
Minimum pension                                                                                                                   
 liability adjustment,                                                                                                   
 net of tax benefit                                                                    322                   322     
                                                                                                                      
Net income                                                                 17,495                         17,495
                                                                                                                         
Recapitalization in                                                                                                   
 conjunction with the                                                                                          
 public offering                                                                                               
 (Note 17)             (4)      (5)               $  100          (91)                                        --
- ----------------------------------------------------------------------------------------------------------------                    
Balance, December 31,                                                                                                  
 1994                  --       --                   100       55,570     (36,260)      --                19,410 
                                                                                                                                  
Initial public offering                                                                                                    
 of 4,650,000 shares of                                                                                              
 Class A common stock                    $  47                 55,172                                     55,219             
                                                                                                                                  
Repurchase and                                                                                                            
 retirement of 4,650,000                                                                                                 
 shares of Class B                                                                                                       
 common stock                                        (47)     (55,570)     (4,833)                       (60,450)
                                                                                                               
                                                                                                                
Minimum pension                                                                                                                     
 liability adjustment,                                                                                                
 net of tax benefit                                                                 (1,012)               (1,012)                
                                                                                                                    
Net income                                                                  9,435                          9,435                    
- ----------------------------------------------------------------------------------------------------------------            
Balance, December 31,                                                                                             
 1995                  --       --          47        53       55,172     (31,658)  (1,012)               22,602
                                                                                                                  
Purchase of treasury                                                                                           
 stock                                                                                         $ (49)        (49)            
                                                                                                                
Minimum pension                                                                                                                
 liability adjustment,                                                                                                   
 net of tax benefit                                                                   (983)                 (983)               
                                                                                                                
Net income                                                                 12,097                         12,097  
- ----------------------------------------------------------------------------------------------------------------
Balance, December 31,                                                                                          
 1996                  --       --       $  47    $   53    $  55,172   $ (19,561) $(1,995)    $ (49)   $ 33,667 
- --------------------------------------------------------------------------------------------------------------- 
</TABLE>
[FN]
The accompanying notes are an integral part of the financial statements.
                               12
<PAGE>

Congoleum Corporation
STATEMENTS OF CASH FLOWS
(dollars in thousands)
=============================================================================
<TABLE>
<CAPTION>
                                                   For the years ended
                                                       December 31,
                                            ---------------------------------
                                             1996         1995         1994
- -----------------------------------------------------------------------------
<S>                                      <C>          <C>          <C> 
Cash flows from operating activities:
  Net income                              $  12,097    $  9,435     $  17,495
  Adjustments to reconcile net income                                      
   to net cash provided (used) by                                             
   operating activities:                                                       
     Depreciation                             8,696       7,593         7,687
     Amortization                             1,087       1,025         1,054
     Provision for doubtful accounts            600       2,800           817
     Deferred income taxes                      994       1,107         1,665
     Loss on disposition of assets               16          94            16
     Changes in certain assets and                                      
      liabilities:                                                             
        Accounts and notes receivable        (2,731)     (2,107)        2,126
        Inventories                             568      (1,124)       (1,723)
        Prepaid expenses and other                                             
         current assets                        (140)        239          (257)
        Accounts payable                     (1,059)       (350)        1,004
        Accrued liabilities                   4,108      (1,422)       (3,269)
        Other liabilities                    (1,094)       (596)        2,428
- -----------------------------------------------------------------------------
          Net cash provided by                                                
           operating activities              23,142      16,694        29,043
- -----------------------------------------------------------------------------
Cash flows from investing activities:                                         
  Capital expenditures                      (12,817)    (10,178)      (10,726)
  Purchase of short-term investments        (45,000)    (12,500)      (40,500)
  Maturities of short-term investments       27,500      36,500        16,500
- -----------------------------------------------------------------------------
          Net cash provided (used) by                                      
           investing activities             (30,317)     13,822       (34,726)
- -----------------------------------------------------------------------------
Cash flows from financing activities:                                           
  Decrease in revolving credit facility          --          --          (473)
  Proceeds from issuance of long-term debt       --          --        90,000
  Retirement of long-term debt and                                            
   redeemable preferred stock                    --          --       (59,874)
  Debt issuance costs                            --          --        (3,387)
  Payments to reduce long-term debt          (2,250)         --            --
  Equity offering cost                           --      (1,000)           --
  Proceeds from equity offering                  --      56,219            --
  Purchase of Class B shares                     --     (60,450)           --
  Repurchase of common stock warrants            --          --        (8,500)
  Purchase of treasury stock                    (49)         --            --
- -----------------------------------------------------------------------------
          Net cash provided (used) by                                        
           financing activities              (2,299)     (5,231)       17,766
- -----------------------------------------------------------------------------
Net increase (decrease) in cash              (9,474)     25,285        12,083
Cash and cash equivalents:                                                  
  Beginning of year                          40,103      14,818         2,735
- -----------------------------------------------------------------------------
  End of year                             $  30,629    $ 40,103     $  14,818
=============================================================================
</TABLE>
[FN]
The accompanying notes are an integral part of the financial statements.
                               13
<PAGE>

Congoleum Corporation
NOTES TO FINANCIAL STATEMENTS
(dollars in thousands, except per share amounts)
=============================================================================

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     Nature  of Business  and Basis of  Presentation - Congoleum
     Corporation (the "Company" or "Congoleum") manufactures and
     sells resilient sheet vinyl and vinyl tile flooring products
     primarily to wholesale  distributors and  major retailers in 
     the  United States  and  Canada.  Prior to the  closing of a 
     public offering in February 1995 (the "Offering" - Note 17), 
     the Company was an indirect subsidiary of Congoleum Holdings 
     Incorporated ("Holdings"),  which was controlled  jointly by 
     Hillside Industries Incorporated  ("Hillside") and  American 
     Biltrite Inc. ("ABI").

     Upon  completion  of the Offering, the Company implemented a 
     Plan  of Repurchase pursuant to which its two-tiered holding 
     company ownership structure was eliminated through the merger  
     of  Congoleum  Holdings with and into the  Company,  with the 
     Company as the surviving corporation.  Consequently, the 1994 
     financial  statements  included  herein  are  presented  on a 
     combined basis with Holdings which was formed on February 26,
     1993.  All significant intercompany transactions and accounts 
     have been eliminated.

     Use of Estimates - Some of the  information  presented in this 
     report constitutes "forward-looking statements" within meaning
     of the Private Securities Litigation Reform  Act of 1995.  The 
     preparation  of  financial   statements  in   conformity  with 
     generally accepted accounting principles  requires  management 
     to make  estimates and  assumptions  that  affect the reported 
     amounts of assets and liabilities and disclosure of contingent 
     assets and liabilities at the date of the financial statements 
     and the  reported  amounts of revenues and expenses during the 
     reporting  period.   Actual  results  could  differ from those 
     estimates.

     Revenue Recognition - Revenue is recognized when products are
     shipped.  Net  sales  are comprised of the total sales billed
     during  the  period  less  the sales value of  goods returned, 
     trade discounts and customers' allowances.

     Cash and Cash Equivalents - All highly liquid debt instruments
     with  a  maturity  of  three  months  or  less at  the time of 
     purchase are considered to be cash equivalents.

     Short-Term Investments - Investments in A1/P1 Commercial Paper
     with a maturity  greater than three  months, but less than six
     months at the time of purchase are considered to be short-term
     investments.   The  carrying  amount  of the  Commercial Paper
     approximates fair value due to its short maturity.

     Inventories - Inventories  are  stated  at the lower of cost or
     market.  The  LIFO  (last-in, first-out)  method of determining 
     cost is used for substantially all inventories.

     Property, Plant, and Equipment - Property, plant, and equipment
     are  recorded at cost and are  depreciated over their estimated
     useful lives (30 years for buildings and building improvements,
     15 years for production equipment and heavy duty vehicles, 4 to
     10 years for light  duty  vehicles  and  office furnishings and
     equipment) on the straight-line method for  financial reporting
     and accelerated methods for income tax purposes. Costs of major
     additions  and  betterments are  capitalized;  maintenance  and
     repairs which  do not improve or  extend the life of respective
     assets are charged to operations as incurred.  When an asset is
     sold, retired  or otherwise  disposed of, the cost of the asset
     and the related  accumulated  depreciation are removed from the
     respective accounts and any resulting gain or loss is reflected
     in operations.

     Debt  Issue  Costs - Costs  incurred  in  connection  with  the 
     issuance of long-term debt have been  capitalized and are being
     amortized over the  life of the related  debt agreements.  Such
     costs, net of accumulated  amortization, amounted to $2,359 and
     $3,014  at December  31, 1996  and 1995, respectively, and  are 
     included in other noncurrent assets.

     Goodwill - The  excess  of purchase  cost over the fair value of
     net assets acquired (goodwill)is being  amortized on a straight-
     line  basis  over 40  years.   At  each  balance sheet date, the 
     Company  evaluates  the  recoverability  of  its  goodwill using 
     certain  financial  indicators,  such  as  historical and future

                               14
<PAGE>

     ability  to  generate  income  from  operations.    Accumulated 
     amortization amounted to $4,409 and $3,977 at December 31, 1996 
     and 1995, respectively.

     Income Taxes -  The  provision  for  income  taxes  is based on 
     earnings  reported  in the  financial statements under an asset 
     and  liability  approach  in  accordance  with  SFAS  No.  109, 
     "Accounting for Income Taxes," that requires the recognition of 
     deferred tax assets and liabilities and their  reported amounts 
     for financial statement purposes.

     Income Per Share - Net income per  common share has been computed
     by dividing net income applicable to common stock by the weighted 
     average number of common and common equivalent shares outstanding 
     during the year, giving  effect  to dilutive  stock options.  For 
     the periods ending December 31, 1996, 1995 and  1994, there is no 
     difference  between  primary  and  fully  dilutive net income per 
     common share.

     Changes  in  Accounting  Principles - Effective  January 1, 1996,
     the Company adopted  Statement of Financial  Accounting Standards
     ("SFAS")  No.  123,  "Accounting  for  Stock-Based Compensation."
     SFAS No. 123 requires  the  recognition  of,  or  disclosure  of,
     compensation expense for grants of stock  options or other equity
     instruments issued to employees based on  their fair value at the
     date of grant.  As permitted by SFAS No. 123, the Company elected 
     the disclosure requirements instead of recognition of compensation 
     expense and therefore will continue to  apply existing  accounting 
     rules. Effective January 1, 1995, the Company adopted SFAS No. 121 
     which establishes accounting standards for the impairment of long-
     lived  assets,  certain  identifiable  intangibles   and  goodwill 
     related to those assets.  The  adoption of these  standards had no 
     effect on the Company's statement of financial position, income or 
     liquidity.

     In  October  1996,  the  Accounting  Standards Executive Committee 
     (AcSEC) of the American Institute of Certified  Public Accountants 
     issued SOP 96-1, "Environmental Remediation Liabilities." SOP 96-1 
     provides authoritative  guidance on the  recognition, measurement, 
     display and  disclosure of  environmental  remediation liabilities 
     and is effective  on January 1, 1997 for the Company. The adoption 
     of SOP  96-1  is not  expected  to  have a  material effect on the 
     Company's financial condition.


2.   INVENTORIES:

     A summary of the major components of inventories is as follows:
<TABLE>
<CAPTION>
                                       December 31,      December 31,
                                          1996              1995
- ---------------------------------------------------------------------                                         
<S>                                   <C>              <C>                                                     
 Finished goods                        $  34,920        $  34,122
 Work-in-process                           2,089            4,298
 Raw materials and supplies               10,441            9,598
- ---------------------------------------------------------------------
 Total inventories                     $  47,450        $  48,018
=====================================================================
</TABLE>                                                           
                                                                    
     If  the FIFO  (first-in, first-out) method of inventory accounting
     (which approximates current cost) had been used, inventories would 
     have been approximately $2,027 lower and $226 higher than reported 
     at December 31, 1996 and 1995, respectively. The carrying value of 
     certain LIFO inventories was reduced by market  valuation reserves 
     of $650 and $354 at December 31, 1996 and 1995, respectively.
                                                                    
                                                                     
                                                                   
3.   PROPERTY, PLANT, AND EQUIPMENT:                                 
                                                                      
     A summary of the major components of property, plant, and equipment 
     is as follows:                                                
                                                                   
<TABLE>                                                              
<CAPTION>                                                              
                                       December 31,     December 31,
                                           1996             1995
- ------------------------------------------------------------------------
<S>                                   <C>              <C>       
Land                                   $   2,960        $   2,960
Buildings and improvements                27,706           25,014
Machinery and equipment                  113,352          108,514
Construction-in-progress                  11,844            6,607
- ------------------------------------------------------------------------
                                         155,862          143,095
Less accumulated depreciation            (77,549)         (68,887)
- ------------------------------------------------------------------------
Total property, plant, and                                       
  equipment, net                       $  78,313        $  74,208
========================================================================
</TABLE>
                               15
<PAGE>

     The  amount  of  approved but unexpended capital appropriations at
     December 31,1996 was $5,684, substantially all of which is planned 
     to be expended during 1997.


4.  ACCRUED LIABILITIES:

     Accrued liabilities consists of the following:
<TABLE>
<CAPTION>
                                       December 31,     December 31,
                                          1996             1995
- -----------------------------------------------------------------------
<S>                                   <C>              <C>
 Accrued marketing and                                        
   sales promotion                     $  16,565        $  15,089
 Employee compensation                                        
   and related benefits                    8,305            7,205
 Interest                                  3,362            3,453
 Environmental remediation                                      
   and product-related liabilities           957              957
 Other                                     3,236            2,930
- ----------------------------------------------------------------------
 Total accrued liabilities             $  32,425        $  29,634
======================================================================
</TABLE>                                                       
                                                                
                                                                
5.  LONG-TERM DEBT:                                             
                                                                   
     Long-term debt consists of the following:                   
<TABLE>                                                             
<CAPTION>                                                        
                                       December 31      December 31
                                          1996             1995
- ----------------------------------------------------------------------
<S>                                   <C>              <C>
 9% Senior Notes due 2001              $  87,750        $  90,000

</TABLE>

     On February 1, 1994,  the  Company completed a public offering for
     $90,000 of Senior Notes  (the "Senior Notes") due 2001. The Senior 
     Notes, issued at par, bear interest at 9.0%.  The  Indenture under
     which  the  notes  were  issued  includes  certain restrictions on 
     additional indebtedness and dividend payments.

     A portion  of the  net  proceeds of  approximately  $85,850, after
     deducting  fees,  of the  Senior  Note  Offering  was used for the
     retirement of all outstanding long-term debt and the redemption of 
     all  of the  redeemable preferred  stock held by Hillside and ABI.  
     In addition, the Company paid $8,500 to repurchase the outstanding 
     warrants on the Company's Class C common stock.

     The  Senior Notes are  redeemable at the option of the Company, in
     whole  or in  part, at  any time on or after February 1, 1998 at a
     predetermined  redemption  price (ranging from 103% to 100%), plus
     accrued and unpaid interest to the date of redemption.

     During 1996, the Company announced that its Board of Directors had 
     approved a program to repurchase up to  $10,000 of its outstanding 
     Senior Notes either in the open market or in  privately negotiated 
     transactions.  At December 31, 1996, the  Company had  repurchased 
     $2,250 of its  Senior  Notes.  In connection  with the repurchase, 
     the  Company  also  wrote  off a portion of the debt issuance cost 
     associated  with  the  repurchased  Senior  Notes.  The  net  loss 
     associated  with the Senior  Note repurchase was immaterial to the 
     financial  statements, and is  included in  other  expense for the 
     period ended December 31, 1996.

     The Company has a revolving credit facility which expires in  2000 
     that  provides  for  borrowings  up to $30,000 with interest at 1% 
     over prime, or 2-3/4%  over  LIBOR, at the Company's option.  This 
     agreement provides for a commitment fee based on the average daily 
     unused  portion  of  the  commitment  equal  to one quarter of one 
     percent  per  annum.   This financing  agreement  contains certain 
     covenants which include the maintenance of minimum  net  worth and 
     restrictions  on the  incurrence of  additional  debt.  Borrowings 
     under  this   facility   are   collateralized   by   inventory and 
     receivables. There  were  no  borrowings  outstanding  under  this  
     facility at December  31, 1996,   however, the  facility  provides  
     for  standby  letters of credit which totals $3,100 at December 31, 
     1996.

                               16
<PAGE>

     The fair value of the Senior Notes, estimated  based on the quoted 
     market price, was approximately $87,311 at December 31, 1996.


6.  REDEEMABLE PREFERED STOCK:

     In  connection with the  formation of Congoleum Holdings (Note 1),
     Holdings  issued  50  shares  of $100,000 par value  9% cumulative
     redeemable Series A preferred  stock  (Series A stock) and  233.24
     shares of  $100,000  par value  9% cumulative  redeemable Series B
     preferred stock (Series B stock).  All of the outstanding Series A 
     and Series B preferred stock was redeemed in February 1994 (Note 5) 
     at the  redemption  price of  $100,000  per share plus accrued but 
     unpaid dividends.

7.  OTHER LIABILITIES:

     Other liabilities consists of the following:
<TABLE>
<CAPTION>
                                       December 31,     December 31,
                                           1996            1995
- -----------------------------------------------------------------------
<S>                                   <C>             <C>
 Environmental remediation
   and product-related
   liabilities                         $  10,926       $  10,415
 Accrued workers'
   compensation claims                     4,871           4,462
 Other                                     3,604           2,724
- -----------------------------------------------------------------------
 Total other liabilities               $  19,401       $  17,601
=======================================================================
</TABLE>

8. RESEARCH AND DEVELOPEMENT COSTS:

     Total  research  and  development   costs  charged  to  operations 
     amounted to $4,552, $3,683 and $3,487 for the years ended December 
     31, 1996, 1995 and 1994, respectively.


9. OPERATING LEASE COMMITMENTS AND RENT EXPENSE:

     The  Company  leases certain office facilities and equipment under
     leases with varying terms.

     Future  minimum   lease  payments  of  significant,  noncancelable
     operating leases having initial or remaining lease terms in excess
     of one year as of December 31, 1996 are as follows:

<TABLE>
<CAPTION>
Years Ending
- -----------------------------------------------------------------------
<S>                                              <C>
 1997                                             $  1,515
 1998                                                  604
 1999                                                  296
 2000                                                   25
 2001                                                   --
 Thereafter                                             --
- -----------------------------------------------------------------------
 Total minimum lease payments                     $  2,440
=======================================================================
</TABLE>

     Rent  expense  was $1,772, $1,791  and  $1,593 for the years ended
     December 31, 1996, 1995 and 1994, respectively.


10. RETIREMENT PLANS:

     Retirement  benefits  are provided  for substantially all employees
     under  Company-sponsored  defined benefit pension plans.  The plans 
     are noncontributory and generally provide monthly lifetime payments, 
     normally commencing at age 65.  Benefits under the  plans are based 
     upon  the  provisions  of negotiated  labor  contracts and years of 
     service.  It is the Company's policy to make contributions to these 
     plans  sufficient  to  meet  the  minimum  funding  requirements of 
     applicable  laws and regulations plus  such  additional amounts, if 
     any,  as  the   Company's   actuarial   consultants  advise  to  be 
     appropriate.  The  projected  unit  credit  and unit credit methods 
     were utilized for determination of the actuarial cost.

                               17
<PAGE>

     Net periodic pension cost includes the following components:

<TABLE>
<CAPTION>
                                           For the years ended
                                               December 31,
- -----------------------------------------------------------------------
                                    1996         1995         1994
<S>                                <C>          <C>          <C>      
 Benefits earned
   during the year
   (service cost)                   $  1,113     $   919      $  1,075
 Interest cost on                                                       
   projected benefit                                                   
   obligation                          3,743       3,797         3,646
 Return on plan assets                (2,515)     (6,088)        1,506
 Net amortization                                                        
   and deferral                       (1,088)      2,745        (5,265)
- ------------------------------------------------------------------------
 Net periodic                                                   
   pension cost                     $  1,253     $ 1,373      $    962
========================================================================
</TABLE>

     The following tables present a reconciliation of the Plans'status 
     at December 31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                    Plan(s) Whose
                                                     Accumulated
                                                       Benefits
                                                    Exceed Assets
- -------------------------------------------------------------------------
<S>                                                <C>                    
 December 31, 1996:
   Actuarial present value
     of benefit obligations:
   Vested benefit obligations                       $  54,168
- -------------------------------------------------------------------------
   Accumulated benefit obligations                  $  55,678
- -------------------------------------------------------------------------
   Projected benefit obligations                    $  56,182
   Plan assets at fair market value                    41,010
- -------------------------------------------------------------------------
   Projected benefit obligations                                
     in excess of plan assets                         (15,172)
   Unrecognized net loss                                7,108
   Unrecognized net obligation                            161
   Unrecognized prior service cost                     (2,463) 
   Adjustment required to                                      
     recognize minimum liability                       (4,302)
- -------------------------------------------------------------------------
   Accrued pension liability                                      
      ($2,287 included in                                    
      accrued liabilities)                          $ (14,668)
=========================================================================
 December 31, 1995:                                      
   Actuarial present value                               
     of benefit obligations:                              
   Vested benefit obligations                       $  53,507
- -------------------------------------------------------------------------
   Accumulated benefit obligations                  $  54,980
- -------------------------------------------------------------------------
   Projected benefit obligations                    $  55,216
   Plan assets at fair market value                    40,683
- -------------------------------------------------------------------------
   Projected benefit obligations                                
     in excess of plan assets                         (14,533)
   Unrecognized net loss                                5,905
   Unrecognized net obligation                            237
   Unrecognized prior service cost                     (2,821)
   Adjustment required to                                              
     recognize minimum liability                       (3,085)
- ------------------------------------------------------------------------
   Accrued pension liability                                    
      ($1,722 included in                              
      accrued liabilities)                          $ (14,297)           
========================================================================
</TABLE>

  Plan assets which are deposited with a trustee consist principally of 
  fixed income, equity and short-term investments and cash equivalents.

     The  provisions of  FASB Statement  No. 87, "Employers' Accounting 
     for Pensions,"  require the  recognition of an  additional minimum
     liability  for  plans  whose accumulated  benefits  exceed  assets. 
     These amounts  have been recorded as a long-term liability with an
     offsetting  intangible  asset included in other  noncurrent assets
     amounting  to  $1,005 and  $1,375 at  December  31, 1996  and 1995,
     respectively.   Because the asset  recognized  may not  exceed the 
     amount of  unrecognized prior  service cost, the balance of $1,995, 
     net of tax benefits of $1,303, is reported as a separate reduction 
     of stockholders' equity at December 31, 1996.

     The weighted  average discount rate and rate of increase in future 
     compensation  levels  used in  determining  the  actuarial present
     value of the projected benefit obligations are 7.0% and 5.5% as of
     December 31, 1996 and 1995,  respectively.  The expected long-term
     rate of return on plan assets is 9.0% for all years presented.

                                18
<PAGE>

     The  Company  also has two 401(k)  defined contribution retirement
     plans that  cover substantially all employees.  Eligible employees 
     may  contribute up to 15%  of compensation with partially matching 
     Company contributions.  Defined  contribution  pension expense for 
     the Company was  $1,363,  $1,128 and  $1,107 for the  years  ended 
     December 31, 1996, 1995 and 1994, respectively.




11. POSTRETIREMENT BENEFITS OTHER THAN PENSIONS:

     The  Company  provides  certain  health  care  and life insurance 
     benefits for certain retirees.  The determination of benefit cost 
     for  postretirement  plans  is  based on  plan  provisions. These 
     benefits are provided through insurance companies whose  premiums 
     are based on benefits paid or claims experience.

     Net periodic postretirement benefits cost, calculated in accordance 
     with SFAS No. 106, is as follows:

<TABLE>
<CAPTION>
                                              For the years ended
                                                  December 31,
                                          ---------------------------      
                                          1996        1995       1994
- ------------------------------------------------------------------------
<S>                                     <C>        <C>        <C> 
 Service cost-benefits                           
   earned during                                
   the year                              $  141     $  137     $  185
 Interest cost on                                                   
   postretirement                                                 
   benefit obligations                      484        480        487
 Amortization of                                                           
   prior service cost                      (447)      (524)      (524)
 Amortization                                                            
   of losses                                 90         47         21
- ------------------------------------------------------------------------
 Net periodic                                                          
   postretirement                                                         
   benefits cost                         $  268     $  140     $  169
========================================================================
</TABLE>

     At  December  31,  1996  and  1995,  the  actuarial  and  recorded
     liabilities for these  postretirement benefits, none of which have 
     been funded, were as follows:

<TABLE>
<CAPTION>
                                         December 31,    December 31,
                                             1996            1995
- ----------------------------------------------------------------------  
<S>                                      <C>             <C>
 Accumulated present                            
   value of postretirement    
   benefit obligations:        
 Retirees and                             
   dependents                             $  (4,136)      $  (3,319)
 Fully eligible active                                               
   plan participants                           (999)         (1,076)
 Other active plan                                       
   participants                              (2,355)         (2,432)
 Unrecognized prior                                          
   service cost                              (3,633)         (4,944)
 Unrecognized                                                
   net loss                                     303             648
- ----------------------------------------------------------------------
 Accrued                                                                
   postretirement                                                      
   benefit obligations                      (10,820)        (11,123)
 Less current                                                           
   portion                                      571             508
- ----------------------------------------------------------------------
 Noncurrent                                                    
   postretirement                                                         
   benefit obligations                    $ (10,249)      $ (10,615)
======================================================================       
</TABLE>

     A  weighted  average  assumed  discount rate  of 7.0% was used to 
     measure the  accumulated postretirement benefit obligations as of
     December 31, 1996 and 1995.  The  annual  rate of increase in the
     per capita cost of covered health care benefits was assumed to be 
     10.1% in 1996; the rate was assumed to decrease gradually to 5.0% 
     over the next 10 years and  remain level thereafter.  An increase 
     of one  percentage  point in the   assumed health care cost trend 
     rates for each future year would have increased  the aggregate of 
     service  and interest cost components of net periodic postretire-
     ment  benefits  cost by  $86,  $87 and  $69 for  the years  ended 
     December 31, 1996, 1995  and  1994, respectively, and  would have 
     increased the accumulated  postretirement  benefit obligations by 
     $798 and $783 as of December 31, 1996 and 1995, respectively.

                               19                               
<PAGE>

12.  INCOME TAXES:

     The  provision  (benefit)  for  income  taxes  as  shown  in  the 
     accompanying   statements  of  operations  is  comprised  of  the 
     following:

<TABLE>
<CAPTION>
                                               For the years ended
                                                   December 31,
                                        --------------------------------  
                                           1996        1995        1994
- ------------------------------------------------------------------------
<S>                                    <C>         <C>         <C> 
 Current:
   Federal                              $  5,591    $  4,114    $  8,394
   State                                     711         608       1,262
 Deferred:
   Federal                                 1,348       1,272       1,816
   State                                     248         535        (341)
- --------------------------------------------------------------------------
 Provision for 
   income taxes                         $  7,898    $  6,529    $ 11,131
==========================================================================
</TABLE>

     The following is a reconciliation of the statutory federal income 
     tax  rate to  the Company's  effective  tax  rate  expressed as a 
     percentage of income before income taxes:

<TABLE>
<CAPTION>
                                               For the years ended
                                                   December 31,
                                            --------------------------                                             
                                            1996       1995       1994
- ----------------------------------------------------------------------                                                           
<S>                                       <C>         <C>        <C>          
 Statutory federal                                  
   income tax rate                         35.0%       35.0%      35.0%
 State income taxes,                                
   net of federal benefit                   3.5         4.4        2.1
 Goodwill                                   0.8         1.0        0.5
 Other                                      0.2         0.5        1.3
- ----------------------------------------------------------------------                                                        
 Effective tax rate                        39.5%       40.9%      38.9%
=======================================================================
</TABLE>

     Deferred  taxes are  recorded using  enacted tax rates based upon
     differences  between financial  statement and tax bases of assets
     and  liabilities.   Valuation  allowances  are  established  when 
     necessary to reduce  deferred  tax assets to the  amount expected 
     to be  realized.   The  components of the  deferred tax asset and 
     liability relate to the following temporary differences:
     
<TABLE>
<CAPTION>
                                       December 31,    December 31,
                                           1996            1995
- ----------------------------------------------------------------------
<S>                                   <C>               <C>
 Deferred tax asset:
   Accounts receivable                 $  1,021          $  1,633
   Unfunded pension                                            
     liability                            5,264             4,796
   Environmental                                                
     remediation and                                              
     product-related                                               
     reserves                             8,009             7,324 
   Postretirement                                               
     benefit obligations                  4,241             4,349 
   Other accruals                           974             1,727
- -----------------------------------------------------------------------
   Total deferred                                                  
     tax asset                           19,509            19,829
- -----------------------------------------------------------------------
 Deferred tax liability:                                             
   Depreciation and                                                    
     amortization                       (12,023)          (11,896)
   Inventory                             (1,924)           (2,072)
   Other                                 (1,544)             (850)
- -----------------------------------------------------------------------
   Total deferred                                                      
     liability                          (15,491)          (14,818)
- -----------------------------------------------------------------------
 Net deferred                                                          
     tax asset                         $  4,018          $  5,011
=======================================================================
</TABLE>

13. SUPPLEMENTAL CASH FLOW INFORMATION:

    Cash payments for interest were $8,168, $8,102 and $4,751 for the
    years  ended December 31, 1996, 1995 and 1994, respectively. Cash
    payments for income taxes were $4,335, $6,183 and $12,326 for the
    years ended December 31, 1996, 1995 and 1994, respectively.

                               20
<PAGE>

14. RELATED PARTY TRANSACTIONS:

    The  Company and  ABI provide  certain goods and services to  each
    other pursuant to agreements which were negotiated at arm's length 
    at  the  time of  the  acquisition.  The Company had the following 
    transactions with  ABI:

<TABLE>
<CAPTION>
                                           For the years ended
                                                December 31,
                                    ----------------------------------
                                    1996           1995           1994
- -------------------------------------------------------------------------
<S>                              <C>            <C>            <C>
 Sales                            $  1,213       $  1,409       $  1,527
 Raw material
   transfers to ABI                  3,115          2,899          2,247
 Computer service
   income                              226            262            397
 Material purchases
   from ABI                          5,814          3,817          4,471
 Management fees                     1,265            993            920
==========================================================================
</TABLE>

     Amounts  as  of  December  31,  1996,  1995 and  1994 due from an 
     affiliate  of  ABI  totaled  $620,  $236  and  $94,  respectively.  
     Amounts as of December 31, 1996, 1995 and 1994 due to ABI and its
     affiliates totaled $1,586, $1,586 and $1,054, respectively.

     For the years ended December 31, 1995 and 1994 management fees to 
     Hillside totaled $19 and $180, respectively.


15.  MAJOR CUSTOMERS:

     Substantially  all  the  Company's sales  are to  select flooring
     distributors and retailers located in the United States. Economic 
     and  market  conditions,  as  well  as the  individual  financial 
     condition  of each  customer,  are  considered  when establishing 
     allowances for losses from doubtful accounts.

     Two  customers  accounted  for  22% and  20% of the Company's net 
     sales for the  year  ended December 31, 1996, 21% and 21% for the
     year ended December  31, 1995, and 16% and 18% for the year ended
     December  31, 1994  and  accounted  for 41%  and 34%  of accounts
     receivable at December 31, 1996 and 1995, respectively.


16.  CONTINGENT AND OTHER LIABILITIES:

     The Company is subject to federal,  state and local environmental
     laws and regulations and  certain legal and administrative claims
     are  pending or have been  asserted  against the Company.   Among
     these  claims,  the Company is a named  party  in several actions
     associated  with  waste  disposal sites, asbestos-related claims,
     and  general  liability  claims.  These  actions include possible
     obligations to  remove or mitigate the effects on the environment
     of wastes  deposited at  various sites, including Superfund sites
     and  certain  of  the  Company's  owned   and  previously   owned 
     facilities.  The contingencies also  include  claims for personal
     injury and/or property damage.  The  exact  amount of such future
     cost  and  timing  of  payments  are  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  Company  records a  liability for environmental remediation,
     asbestos-related claim costs, and  general  liability claims 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.   The   recorded
     liabilities  (Notes 4 and 7)  are  not  discounted for  delays in
     future  payments  and  are not reduced by the amount of estimated
     insurance  recoveries.   Such  estimated  insurance recoveries of
     $3,939  and  $2,176  are reflected in other  noncurrent assets at
     December  31,  1996  and  1995  and  are  considered  probable of 
     recovery.

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

                               21
<PAGE>

17.  INITIAL PUBLIC EQUITY OFFERING:

     On  February  8, 1995, the Company completed a public  offering of
     4,650,000  shares  of a new  series of  Class A common  stock (the
     Class A shares) for $13 per share (the "Offering") and implemented 
     a  Plan  of  Repurchase  (Note 1).   The Company's  capital  stock 
     outstanding  immediately  prior  to the consummation of the merger 
     contemplated in the Plan of Repurchase was converted in the merger 
     into 10,000,000 shares (the "Recapitalization") of a new series of 
     Class  B  common stock  (the Class B shares).  Hillside and ABI as 
     holders of the  Class B shares are entitled to two votes per share 
     on  all  matters  submitted  to a  vote of stockholders other than 
     certain extraordinary matters.   The holders of the Class A shares 
     are  entitled to  one vote per share on all matters submitted to a
     vote  of  stockholders.   In addition, the Stockholders' Agreement
     among the  Company,  Holdings, ABI and Hillside, and certain other
     agreements  were  either  amended or terminated, and Hillside made
     a  cash  payment  of  $2,000  to  ABI  in  consideration  of ABI's 
     agreement  to  enter  into  the  Plan of Repurchase and consummate 
     the  transactions  contemplated  thereby.   The  net  proceeds  of 
     approximately   $55,219   after  deducting   fees,  together  with
     approximately  $5,231  of other funds of the Company, were used to
     repurchase  4,650,000  Class B shares held by Hillside.  Following
     the  completion  of  the offering and the  Plan of Repurchase, ABI
     owns  4,395,605  Class B shares that represent 57.3% of the voting
     control of the Company.

     The  accompanying  financial statements have been adjusted to show
     the  effects  of  the  Recapitalization  as if it  had occurred on
     December 31, 1994.   All  references to weighted average number of
     common and  equivalent shares and related per share amounts in the 
     statements of operations have been similarly adjusted.


18.  1995 STOCK OPTION PLAN:

     Effective with the public offering  (Note 17), the Company adopted 
     the 1995 stock option plan  ("The Plan").  Under the Plan, options 
     to purchase up to  550,000  shares of the Company's Class A common 
     stock may be  issued to  officers  and key employees.  The Company 
     has  proposed to amend the  plan to increase  the number of shares 
     authorized  to be issued from  550,000 to  800,000, an increase of 
     250,000  shares,  subject to  shareholder approval.  These options 
     may be  either  incentive  stock  options  or  nonqualified  stock 
     options, and the options price  must be at least equal to the fair 
     value of the  Company's Class A common stock on the date of grant. 
     All options granted have  ten-year  terms and vest over five years 
     at the rate of  20%  per year beginning on  the first  anniversary 
     of the date of grant.

     Effective  January  1,  1996,  the Company adopted the disclosure-
     only option  under  SFAS  No.  123,  "Accounting  for  Stock-Based 
     Compensation." The Company continues to use the  accounting method 
     under  APB  Opinion  No. 25  (APB 25)  and related interpretations 
     for its  employee  stock  options. Under APB 25, when the exercise 
     price  of  the   Company's  employee   stock  options  equals  the 
     market price of the  underlying  stock on the  date  of  grant, no 
     compensation expense is recognized.

     Pro  forma  disclosure, as required by SFAS No. 123, regarding net
     income  and  earnings  per  share  has  been  determined as if the 
     Company  had  accounted  for  its employee stock options under the
     fair value method of the statement.

     The  fair  value  for  these  options was estimated at the date of
     grant  using  a  Black-Scholes  option  pricing  model (one of the 
     acceptable  methods   under  SFAS  No.  123)  with  the  following 
     weighted-average  assumptions  for  1996  and  1995, respectively: 
     option  forfeiture  of  15%; risk-free interest rates of 5.99% and 
     5.9%;  no dividends;  volatility  factors  of the  expected market 
     price of the Company's common stock of .388; and a weighted-average 
     expected life of the options of 7 years.

     For purposes of pro forma disclosures, the estimated fair value of 
     the options ($103 for the 1996 grant and $2,832 for the 1995 grant) 
     is  amortized  to  expense  over  the options' vesting period. The 
     initial  impact  on pro forma net income may not be representative 
     of compensation  expense  in  future years, when the effect of the 
     amortization of  multiple  awards  would  be reflected in the pro- 
     forma disclosures. The Company's pro forma information follows:

<TABLE>
<CAPTION>
                                            For the years ended
                                                December 31,
                                          ----------------------             
                                          1996            1995
- -----------------------------------------------------------------------
<S>                                     <C>             <C>     
 Net income                              $  12,097       $  9,435
 Estimated pro forma                                            
   compensation expense                                         
   from stock options:                                              
     1995 grant                               (566)          (518)
     1996 grant                                (19)             -
- -----------------------------------------------------------------------
 Pro forma net income                    $  11,512       $  8,917
=======================================================================                                                   
 Pro forma earnings                            
   per share                             $    1.15       $   0.89
=======================================================================
</TABLE> 

     A summary of the Company's stock option activity, and related
     information is as follows:

<TABLE>
<CAPTION>
                                       1996                1995
- -----------------------------------------------------------------------
                                          Weighted            Weighted
                                           average             average
                                          exercise            exercise
                                 Shares     price    Shares     price
- -----------------------------------------------------------------------      
<S>                            <C>        <C>       <C>       <C>
 Options outstanding                                          
   beginning of year            481,000         --         --        --
 Options granted                 22,000    $ 10.63    498,000  $  13.00
 Options exercised                   --         --         --        --
 Options forfeited              (18,500)     13.00    (17,000)    13.00
 Options outstanding                                          
   end of year                  484,500    $ 12.89    481,000  $  13.00
========================================================================    
 Exercisable at                                               
   end of year                   94,100    $ 13.00         --        --
                                                                  
 Stock options                                                
   available for                               
   future issuance               65,500                69,000
========================================================================
</TABLE>
 


19.  QUARTERLY FINANCIAL DATA (UNAUDITED):

     The  following  table  sets  forth  certain  unaudited  quarterly
     financial information.

<TABLE>
<CAPTION>
                                        Year ended December 31, 1996
                                   -----------------------------------------
                                    First     Second      Third     Fourth
                                   Quarter    Quarter    Quarter   Quarter(a)
- ----------------------------------------------------------------------------
<S>                               <C>        <C>        <C>       <C>
 Net sales                         $ 54,118    $ 74,380  $ 71,900  $ 69,053
 Gross profit                        14,348      25,529    24,969    24,085
 Net income                                                                
  (loss)                             (1,044)      4,850     4,392     3,899
 Net income                                                                   
  (loss) per                                                                 
  share                                (.10)        .48       .44       .39
============================================================================
                                                                            
                                        Year ended December 31, 1995
                                   -----------------------------------------   
                                    First     Second      Third     Fourth
                                   Quarter    Quarter    Quarter   Quarter(b)
- ----------------------------------------------------------------------------
<S>                               <C>       <C>         <C>       <C>
 Net sales                         $ 63,221  $ 68,703    $ 64,813  $ 66,410
 Gross profit                        20,293    21,166      18,217    18,850
 Net income                           2,519     3,821       1,745     1,350
 Net income
   per share                            .25       .38         .17       .14
============================================================================
</TABLE>
[FN]
 (a)  Fourth quarter  1996  includes a $0.6 million (after tax) charge 
      for accelerated depreciation of certain machinery and equipment.
 (b)  Fourth  quarter 1995 includes a  $1.5 million (after tax) charge
      to bad debt expense.

                               23
<PAGE>

CONGOLEUM CORPORATION
REPORT OF INDEPENDENT AUDITORS


To the Board of Directors
and Shareholders of
Congoleum Corporation:

We   have   audited  the  accompanying  balance  sheet  of  Congoleum
Corporation  as of December 31, 1996, and the related  statements  of
operations, changes in stockholders' equity, and cash flows  for  the
year  then  ended.  These financial statements are the responsibility
of  the  Company's management.  Our responsibility is to  express  an
opinion  on  these  financial statements based  on  our  audit.   The
balance  sheet of Congoleum Corporation as of December 31,  1995  and
the  related  statements  of  operations,  changes  in  stockholders'
equity, and cash flows for each of the two years in the period  ended
December  31, 1995 were audited by other auditors whose report  dated
February  20,  1996,  expressed  an  unqualified  opinion  on   those
statements.

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

In  our opinion, the 1996 financial statements present fairly, in all
material respects, the financial position of Congoleum Corporation as
of  December 31, 1996, and the results of its operations and its cash
flows  for the year then ended, in conformity with generally accepted
accounting principles.



/S/ERNST & YOUNG LLP
- --------------------

Philadelphia, Pennsylvania
February 21, 1997

                               24
<PAGE>

DIRECTORS AND OFFICERS
======================================================================

BOARD OF DIRECTORS

Roger S. Marcus
Chairman of the Board, President and Chief Executive Officer of
Congoleum  Corporation  and  Chairman  of  the  Board and Chief 
Executive Officer of American Biltrite Inc.

Cyril C. Baldwin, Jr.
Chairman of the Board of Cambrex Corporation

David N. Hurwitz
President and Chief Executive Officer of Goodson Newspaper Group

John N. Irwin III
Managing Director of Hillside Capital Incorporated

Mark N. Kaplan
Partner, Skadden, Arps, Slate, Meagher & Flom (Attorneys)

Richard G. Marcus
Vice Chairman of Congoleum Corporation and President and Chief 
Operating Officer of American Biltrite Inc.  

William M. Marcus
Executive Vice President and Treasurer of American Biltrite Inc.

C. Barnwell Straut
Managing Director of Hillside Capital Incorporated

CORPORATE OFFICERS

Roger S. Marcus
Chairman of the Board, President and Chief Executive Officer

Richard G. Marcus
Vice Chairman

Robert N. Agate
Senior Vice President - Manufacturing

Howard N. Feist III
Senior Vice President - Finance and Secretary

Dennis P. Jarosz
Senior Vice President - Marketing

Anthony C. Prestipino
Senior Vice President - Sales

Peter J. Rohrbacher 
Senior Vice President - Engineering

Thomas A. Sciortino
Senior Vice President - Administration

Joseph Silbermann
Senior Vice President - Research and developement

Merrill M. Smith
Senior Vice President - Technology

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

CORPORATE INFORMATION

CORPORATE HEADQUARTERS
Congoleum Corporation
3705 Quakerbridge Road
P.O. Box 3127
Mercerville, NJ  08619-0127
(609) 584-3000

ANNUAL MEETING
The 1997 Annual Meeting of the Stockholders of Congoleum
Corporation will be held on Monday, May 12, 1997 in the
America Room, 2nd Floor, The First National Bank of Boston,
100 Federal Street, Boston, Massachusetts at 9:30 a.m. local
time.

GENERAL COUNSEL
Patterson, Belknap, Webb & Tyler L.L.P.
1133 Avenue of the Americas
New York, NY  10036-6710

INDEPENDENT AUDITORS
Ernst & Young LLP
Two Commerce Square, Suite 4000
2001 Market Street
Philadelphia, PA  19103

MARKET INFORMATION
The Company's Class A common stock is listed on the New York
Stock Exchange.  The following table reflects the high and
low prices (rounded to the nearest one-eighth) based on New
York Stock Exchange trading since February 2, 1995.

The Company does not anticipate paying any cash dividends in
the foreseeable future.  Any future change in the Company's
dividend policy is within the discretion of the Board of
Directors and will depend, among other things, on the
Company's earnings, debt service and capital requirements,
restrictions in financing agreements, business conditions
and other factors that the Board of Directors deem relevant.
The payment of cash dividends is limited under the terms of
the Indenture relating to the Company's Senior Notes and the
terms of the Company's existing revolving credit facility,
subject to the Company's cumulative earnings and other
factors.

The number of registered and beneficial holders of the Class
A common stock on February 7, 1997 was approximately 2,000.

<TABLE>
<CAPTION>
1996                                             High         Low
- -------------------------------------------------------------------
<S>                                            <C>         <C>
First Quarter                                   12  3/4      9  1/8
Second Quarter                                  12  5/8      8  7/8
Third Quarter                                   13          11  1/8
Fourth Quarter                                  14  1/4     12  1/2
                                                                  
1995                                             High         Low  
- -------------------------------------------------------------------
First Quarter                                   15  3/8     13
Second Quarter                                  15  5/8     11  1/4
Third Quarter                                   13  3/4      9  7/8
Fourth Quarter                                  12 1/8       8

</TABLE>

STOCKHOLDER INFORMATION
The Company will supply any owner of common stock, upon
written request to Mr. Howard N. Feist III of the Company at
the address set forth herein, and without charge, a copy of
the Annual Report on Form 10-K for the year ended December
31, 1996, which has been filed with the Securities and
Exchange Commission.

REGISTRAR AND TRANSFER AGENT
Bank of Boston
c/o Boston EquiServe L.P.
P.O. Box 8040
Boston, MA  02266-8040
(617) 575-3100


Exhibit 23.1 - Consent of Independent Auditors


We  consent to the incorporation by reference in this Annual
Report  (Form 10-K) of Congoleum Corporation of  our  report
dated  February 21, 1997, included in the 1996 Annual Report
to Shareholders of Congoleum Corporation.

Our audit also included the financial statement schedule  of
Congoleum Corporation for the year ended December  31,  1996
listed  in  Item 14(a).  This schedule is the responsibility
of  the  Company's  management.  Our  responsibility  is  to
express an opinion based on our audit.  In our opinion,  the
financial   statement  schedule  referred  to  above,   when
considered  in  relation to the basic  financial  statements
taken as  a whole, presents fairly in all material  respects
the information set forth therein.

We  also  consent to the incorporation by reference  in  the
Registration Statement (Form S-8 No. 33-97220) pertaining to
the  Congoleum Corporation 1995 Stock Option  Plan  of  this
report  on  the financial statement schedule and our  report
dated   February  21,  1997,  with  respect  to   the   1996
financial statements of Congoleum  Corporation  incorporated 
by reference in the Annual Report  (Form  10-K) for the year 
ended December 31, 1996.


/S/ ERNST & YOUNG LLP
- ---------------------
Philadelphia, Pennsylvania
March 14, 1997



Exhibit 23.2 - Consent of Independent Accountants


   We  consent  to  the incorporation by  reference  in  the
Registration Statement of Congoleum Corporation on Form  S-8
(File No. 33-97220) of our report dated February 20, 1996 on
our   audits  of  the  financial  statements  and  financial
statement  schedule of Congoleum Corporation as of  December
31, 1995 and for the years ended December 31, 1995 and 1994,
which report is included as Exhibit 23.3 in this Form 10-K.




/S/COOPERS & LYBRAND L.L.P.
- ---------------------------
Philadelphia, Pennsylvania
March 14, 1997




                                
Exhibit 23.3 - Report of Independent Accountants


To The Board of Directors and Shareholders
Congoleum Corporation

   We have audited the balance sheet of Congoleum Corporation  as
of  December  31, 1995 and the related statements of  operations,
changes in stockholders' equity and cash flows for the years then
ended December 31, 1995 and 1994, which financial statements  are
included  on  pages 10 through 23 of the 1996  Annual  Report  to
Shareholders   of  Congoleum  Corporation  and  incorporated   by
reference  herein.  We have also audited the financial  statement
schedule  listed in the Index as Item 14(a) for the  years  ended
December  31,  1995  and  1994.  These financial  statements  and
financial  statement  schedule  are  the  responsibility  of  the
Company's  management.   Our  responsibility  is  to  express  an
opinion  on  these  financial statements and financial  statement
schedule based on our audits.

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

   In  our  opinion, the financial statements referred  to  above
present  fairly, in all material respects, the financial position
of Congoleum Corporation as of December 31, 1995, and the results
of its operations and its cash flows for the years ended December
31,   1995  and  1994,  in  conformity  with  generally  accepted
accounting   principles.   In  addition,  in  our  opinion,   the
financial  statement schedule referred to above, when  considered
in  relation to the basic financial statements taken as a  whole,
presents   fairly  in  all  material  respects,  the  information
required to be included therein.



/S/COOPERS & LYBRAND L.L.P.
- ---------------------------
Philadelphia, Pennsylvania
February 20, 1996



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM CONGOLEUM'S
BALANCE SHEETS AND INCOME STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 1996 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          30,629
<SECURITIES>                                    17,500
<RECEIVABLES>                                   18,886
<ALLOWANCES>                                         0
<INVENTORY>                                     47,450
<CURRENT-ASSETS>                               118,353
<PP&E>                                          78,313
<DEPRECIATION>                                   8,696
<TOTAL-ASSETS>                                 219,798
<CURRENT-LIABILITIES>                           56,350
<BONDS>                                         87,750
                                0
                                          0
<COMMON>                                           100
<OTHER-SE>                                      33,567
<TOTAL-LIABILITY-AND-EQUITY>                   219,798
<SALES>                                        269,451
<TOTAL-REVENUES>                               272,671
<CGS>                                          180,520
<TOTAL-COSTS>                                  180,520
<OTHER-EXPENSES>                                63,662
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               8,153
<INCOME-PRETAX>                                 19,995
<INCOME-TAX>                                     7,898
<INCOME-CONTINUING>                             12,097
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    12,097
<EPS-PRIMARY>                                     1.21
<EPS-DILUTED>                                     1.21
        

</TABLE>


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