NATIONSBANK CORP
SC 13D/A, 1995-02-01
NATIONAL COMMERCIAL BANKS
Previous: NATIONSBANK CORP, S-3, 1995-02-01
Next: NORD RESOURCES CORP, SC 13G/A, 1995-02-01





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

                               SCHEDULE 13D

                 Under the Securities Exchange Act of 1934
                             (Amendment No. 3)

                          National Gypsum Company
                             (Name of Issuer)

                       Common Stock, $.01 par value
                      (Title of Class of Securities)

                                 636317109
                              (CUSIP Number)


                Paul J. Polking, NationsBank Corporation,
     NationsBank Corporate Center, Charlotte, NC 28255 (704) 386-2400
(Name, Address and Telephone Number of Person Authorized to Receive Notices
                           and Communications)



                             January 31, 1995
          (Date of Event which Requires Filing of this Statement)

If the filing person has previously filed a statement on Schedule 13G to
report the acquisition which is the subject of this Schedule 13D, and is
filing this schedule because of Rule 13d-1(b)(3) or (4), check the
following box [ ] .

Check the following box if a fee is being paid with the statement [ ] .
(A fee is not required only if the reporting person: (1) has a previous
statement on file reporting beneficial ownership of more than five
percent of the class of securities described in Item 1; and (2) has
filed no amendment subsequent thereto reporting beneficial ownership of
five percent or less of such class.)  (See Rule 13d-7.)


                     This document contains 49 pages.
                   The exhibit index begins on page 6. 


<PAGE>
<PAGE>
                                 SCHEDULE 13D




CUSIP NO. 636317109





1                  NAME OF REPORTING PERSON
                   S.S. OR I.R.S. IDENTIFICATION NO. OF ABOVE PERSON

                   NATIONSBANK CORPORATION



2                  CHECK THE APPROPRIATE BOX IF 
                   A MEMBER OF A GROUP                         (a) [check mark]
                                                                        (b) [ ]



3                  SEC USE ONLY





4                  SOURCE OF FUNDS

                   OO



5                  CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS         ( )
                   REQUIRED PURSUANT TO ITEMS 2(d) or 2(e)





6                  CITIZENSHIP OR PLACE OF ORGANIZATION

                   NC



 NUMBER OF
  SHARES
BENEFICIALLY
 OWNED BY
  EACH
 REPORTING
 PERSON
  WITH

            7      SOLE VOTING POWER

                    8,799




            8      SHARED VOTING POWER

                    0


            9      SOLE DISPOSITIVE POWER

                    6,646


           10      SHARED DISPOSITIVE POWER

                    0



11                 AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON

                     8,799



12                 CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) 
                   EXCLUDES CERTAIN SHARES                          [check mark]





13                 PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)

                    less than 0.1%



14                 TYPE OF REPORTING PERSON

                    CO


<PAGE>

<PAGE>
PRELIMINARY STATEMENT

        This Amendment No. 3 (this "Amendment") amends and supplements
the Statement on Schedule 13D filed with the Securities and Exchange
Commission on November 23, 1994, as amended (the "Statement"), with
respect to the shares of Common Stock, $.01 par value per share (the
"Common Stock"), of National Gypsum Company, a Delaware corporation (the
"Issuer"), by NationsBank Corporation (the "Reporting Person").
Capitalized terms used herein without definition have the same meanings
as those ascribed to them in the Statement.  Information contained
herein with respect to persons other than the Reporting Person has been
obtained from public filings under the Securities Exchange Act of 1934,
as amended, or has been provided to the Reporting Person by the relevant
party.  The Reporting Person has not independently verified and assumes
no responsibility for the accuracy or completeness of such information.
As reported in the Statement, the Reporting Person may be deemed a
member of a group (within the meaning of Section 13(d)(3) of the
Securities Exchange Act of 1934, as amended) with Delcor, Inc., a
Delaware corporation ("Delcor"), and First Union Corporation with
respect to ownership of Common Stock.  Delcor and Golden Eagle
Industries, Inc., acting jointly, and First Union Corporation have each
filed separate statements on Schedule 13D.  The Reporting Person
anticipates that any future amendment to this Statement may be included
in a joint statement with other members of such group, which joint
statement would not be eligible for electronic filing under Regulation
S-T.  Accordingly, the Reporting Person expects that this Amendment
constitutes the Reporting Person's final amendment to be filed
electronically under Regulation S-T.


Item 4.  Purpose of Transaction.

        On January 31, 1995, the Reporting Person and its banking
affiliate, NationsBank, N.A. (Carolinas), issued a commitment letter to
Delcor, Inc., a Delaware corporation ("Delcor"), to provide equity and
debt financing to the Issuer to partially fund Delcor's proposal to the
Board of Directors of the Issuer that the Issuer effect a
recapitalization.  A copy of such commitment letter (the
"Recapitalization Financing Commitment") is filed as Exhibit 9 hereto,
which is incorporated by reference herein.

        The terms of Delcor's recapitalization proposal are set forth in
a letter from Delcor addressed to the Board of Directors of the Issuer,
a copy of which is attached hereto as Exhibit 10 (the "Recapitalization
Proposal"). The Recapitalization Proposal is incorporated by reference
herein.

        Under the Recapitalization Proposal, 75 percent of the shares of
Common Stock of the Issuer other than shares held by Delcor and 784,999
shares held by First Union Corporation would be redeemed by the Issuer
pro rata for cash at a per share price of $46 (the "Transaction Price").
In addition, under the Recapitalization Proposal, Delcor would purchase
from the Issuer for cash additional shares of Common Stock at the
Transaction Price, such that upon completion of the redemption and
additional investment by Delcor, Delcor would hold approximately 54.5
percent of the then outstanding common shares on a fully diluted basis.
The Reporting Person would acquire from the Issuer for approximately
$36.1 million in cash 


<PAGE>


784,999 shares of a new class of common stock ("Class B Common Stock"), 
which would have the same rights as Common Stock except for limited voting 
privileges, at the $46 per share Transaction Price.  First Union 
Corporation would exchange its existing 784,999 shares of Common Stock 
for 784,999 shares of Class B Common Stock.  The Reporting Person and 
First Union Corporation would each acquire from the Issuer for $50 million 
in cash shares of a new $100 million issue of redeemable preferred stock 
of the Issuer (the "Redeemable Preferred Stock") that would pay dividends 
at a rate of 9 percent per annum, carry no warrants, and have an eight-year 
maturity. The Redeemable Preferred Stock would be callable by the Issuer, 
at any time, with no premium, would have limited voting privileges and would
vote together as a class with Common Stock.

          NationsBank, N.A. (Carolinas) has provided Delcor with a
commitment to provide the Issuer with a $162.5 million, five-year
reducing revolving credit facility to supply a portion of the remaining
funds required to effect the recapitalization and meet future working
capital needs.

        The Recapitalization Financing Commitment sets forth the
Reporting Person's commitment to acquire from the Issuer shares of Class
B Common Stock and Redeemable Preferred Stock and the commitment of
NationsBank N.A., (Carolinas) to provide the reducing revolving credit
facility on the terms described above. The Reporting Person intends to
use working capital to provide funds under the Recapitalization
Financing Commitment.

        On January 31, 1995, First Union Corporation and First Union
National Bank of North Carolina also issued to Delcor a commitment (the
"First Union Recapitalization Commitment") for First Union Corporation
to purchase from the Issuer shares of Class B Common Stock and
Redeemable Preferred Stock as described above and for First Union
National Bank of North Carolina to provide the Issuer with a $162.5
million, five-year reducing revolving credit facility.  A copy of the
First Union Recapitalization Commitment is filed as Exhibit 11 hereto,
which is incorporated herein by reference.

        On January 31, 1995, Delcor accepted the Recapitalization
Financing Commitment and the First Union Recapitalization Commitment.


Item 6.  Contracts, Arrangements, Understandings or Relationships With
Respect to Securities of the Issuer.

        The information set forth in Item 4 of this Amendment is
incorporated herein by reference.


Item 7.  Material to be Filed as Exhibits.

        The Recapitalization Financing Commitment is filed as Exhibit 9
hereto.   The Recapitalization Proposal is filed as Exhibit 10 hereto.
The First Union Recapitalization Commitment is filed as Exhibit 11
hereto.



<PAGE>

<PAGE>
    Signatures.

    After reasonable inquiry and to the best of my knowledge and belief,
I certify that the information set forth in this Amendment is true,
complete and correct.

Dated: February 1, 1995



                                   NATIONSBANK CORPORATION


                                   By:     /s/ Paul J. Polking
                                        Paul J. Polking, Executive Vice
                                        President and General Counsel


<PAGE>
<PAGE>

                               EXHIBIT INDEX


                                                                   SEQUENTIALLY
EXHIBIT   TITLE                                                   NUMBERED PAGE

 1*       Certain information regarding the directors
          and executive officers of NationsBank Corporation

 2*       Commitment letter of NationsBank Corporation
          and NationsBank of North Carolina dated
          November 15, 1994 addressed to Delcor, Inc.

 3*       Letter dated November 15, 1994 from Delcor, Inc.
          to the Board of Directors of National Gypsum Company
          setting forth the terms of a proposed merger
          between a company to be formed by Delcor, Inc.
          and National Gypsum Company

 4*       Commitment letter of First Union Corporation and
          First Union National Bank of North Carolina, N.A.
          dated November 15, 1994 addressed to Delcor, Inc.

 5*       Certain information regarding Delcor, Inc.

 6*       Certain information regarding First Union Corporation

 7*       Letter dated December 12, 1994 from National
          Gypsum Company to Delcor, Inc.

 8*       Press release dated December 13, 1994 issued
          by Delcor, Inc.

 9        Commitment letter of NationsBank Corporation                        8
          and NationsBank, N.A. (Carolinas) dated
          January 31, 1995 addressed to Delcor, Inc.

10        Letter dated January 31, 1995 from Delcor, Inc.                    26
          to the Board of Directors of National Gypsum Company


<PAGE>



                                                                   SEQUENTIALLY
EXHIBIT   TITLE                                                   NUMBERED PAGE

11        Commitment letter of First Union Corporation and                  32
          First Union National Bank of North Carolina dated
          January 31, 1995 addressed to Delcor, Inc.

_________________________
   *  Previously filed
<PAGE>




<PAGE>








                                EXHIBIT 9







<PAGE>

NationsBank Corporation
NationsBank Corporate Center
Charlotte, NC 28255

NationsBank


                               CONFIDENTIAL


January 31, 1995



Delcor, Inc.
1110 East Morehead Street
Charlotte, NC   28204

Attention:  Mr. W. D. Cornwell, Jr.
            President

Gentlemen:

NationsBank, N.A. (Carolinas) and NationsBank Corporation or an
affiliate thereof (collectively, "NationsBank") are pleased to
confirm to Delcor, Inc. ("Delcor"), their commitment to provide to
National Gypsum Company (the "Company"), on the terms, for the purposes
and subject to the conditions set forth below and in the summary of
certain terms attached hereto (the "Term Sheets") the following:
(i) a senior debt facility (the "Senior Debt Facility") in an 
aggregate amount of up to $162,500,000, (ii) a subscription to purchase
from the Company Cumulative Mandatorily Redeemable Preferred Stock
(the "Preferred Stock") in an aggregate amount of $50,000,000 and
(iii) the purchase of 784,999 shares of Class B Common Stock of the
Company for a cash purchase price per share equal to the
Transaction Price (as defined below) (the "Common Equity").  As 
NationsBank understands the proposed transaction (the "Transaction"),
Delcor will enter into a reclassification agreement (the
"Transaction Agreement") with the Company that will provide for the
redemption of approximately 75% of the outstanding Common Stock of the
Company held by persons other than NationsBank, Delcor (and its
affiliates) and First Union National Bank of North Carolina and its
affiliates (collectively, "First Union").  The redemption price per
share will not exceed the amount discussed between NationsBank and
Delcor (the "Transaction Price").  The Senior Debt Facility, the
Preferred Stock proceeds and the Common Equity (collectively, the
"NationsBank Financing") are being provided to enable the Company
to (i) complete the Transaction, (ii) provide for the ongoing
working capital and capital spending needs of the Company, and (iii) pay
certain fees and expenses related to the Transaction.  If the
Transaction is restructured as a dividend, a cash-out merger, or
otherwise, this commitment letter and the Term Sheets shall be modified
to reflect the revised structure.


<PAGE>


This Commitment Letter replaces and supersedes the Commitment Letter
between NationsBank and Delcor, dated November 15, 1994, except
with respect to the indemnification, contribution and expense
reimbursement provisions thereof, which remain in full force and effect.

NationsBank's commitment is to provide 50% of a $325,000,000 Senior Debt
Facility that will be co- agented by NationsBank and First Union.
First Union will commit to provide 50% of the Senior Debt Facility
and will also (i) purchase $50,000,000 of Preferred Stock and (ii) 
contribute 784,999 of common stock of the Company in exchange for
784,999 shares of Class B Common Stock of the Company.

Our commitment to provide the NationsBank Financing will be funded 
simultaneously with the completion of the Transaction and is subject to
the conditions set forth herein and in the attached Term Sheets,
including the right to assign or transfer all or part of this 
commitment for the NationsBank Financing to any of our affiliated
corporations or banks and to any third parties.  Our commitment to
provide the NationsBank Financing will terminate on September 30, 
1995 if the Transaction shall not have become effective on or prior to
such date.

You agree that this Commitment Letter is for your confidential use only
and will not be disclosed by you to any person other than your
accountants, attorneys and other advisors and the Company and such
of their respective officers, directors, agents, accountants, attorneys
and other advisors as need to be provided therewith, and only then
in connection with the Transaction and on a confidential basis,
except that you may make public disclosure of the existence and amount
of NationsBank's commitment and undertaking hereunder, you may file
a copy of the Commitment Letter in any public record in which it is
required by law to be filed, and you may make such other public
disclosure of the terms and conditions hereof as you are required by
law, in the reasonable opinion of your counsel, to make.

Delcor agrees to indemnify each of NationsBank and its affiliates and
their respective directors, officers, employees, agents and
controlling persons (each, an "Indemnified Party") from and against
any and all losses, claims (whether valid or not), damages and
liabilities, joint or several, to which such Indemnified Party may
become subject, related to or arising out of the Transaction and
will reimburse each Indemnified Party for all expenses (including
reasonable attorneys' fees and expenses) as they are incurred in
connection with the investigation of, preparation for or defense of
any pending or threatened claim or any action or proceeding arising
therefrom.  Notwithstanding the foregoing, the obligation to
indemnify any Indemnified Party hereunder shall not apply in 
respect of any loss, claim, damage or liability to the extent that a
court of competent jurisdiction shall have determined by final
judgment that such loss, claim, damage or liability resulted from such
Indemnified Party's willful malfeasance, gross negligence or bad
faith.  In the event that the foregoing indemnity is unavailable or
insufficient to hold an Indemnified Party harmless, then Delcor 
will contribute to amounts paid or payable by such Indemnified Party in
respect of such Indemnified Party's losses, claims, damages or liabilities 


<PAGE>



in such proportions as appropriately reflect the relative benefits 
received by and fault of Delcor and such Indemnified Party in 
connection with the matters as to which such losses, claims, 
damages or liabilities relate and other equitable considerations.

If any action, proceeding, or investigation is commenced, as to which
any Indemnified Party proposes to demand such indemnification, it
shall notify Delcor with reasonable promptness; provided, however,
that any failure by such Indemnified Party to notify Delcor shall not
relieve Delcor from its obligations hereunder except to the extent
Delcor is prejudiced thereby.  Delcor shall be entitled to assume
the defense of any such action, proceeding, or investigation, including
the employment of counsel and the payment of all fees and expenses.
The Indemnified Party shall have the right to employ separate
counsel in connection with any such action, proceeding, or 
investigation and to participate in the defense thereof, but the fees
and expenses of such counsel shall be paid by the Indemnified
Party, unless (a) Delcor has failed to assume the defense and 
employ counsel as provided herein, (b) Delcor has agreed in writing to
pay such fees and expenses of separate counsel, or (c) an action,
proceeding, or investigation has been commenced against the Indemnified
Party and Delcor and representation of both Delcor and the
Indemnified Party by the same counsel would be inappropriate
because of actual or potential conflicts of interest between the 
parties (in the case of NationsBank, the existence of any such actual or
potential conflict of interest to be determined by NationsBank,
taking into account, among other things, any relevant regulatory 
concerns).  In the case of any circumstance described in clauses (a),
(b), or (c) of the immediately preceding sentence, Delcor shall be
responsible for the reasonable fees and expenses of such separate 
counsel; provided, however, that Delcor shall not in any event be
required to pay the fees and expenses of more than one separate
counsel for all Indemnified Parties.  Delcor shall be liable only for
settlement of any claim against an Indemnified Party made with
Delcor's written consent.

Delcor agrees to pay to us the fees for the Senior Debt Facility
outlined in the fee letter and supplemental fee letter, each dated
the date hereof (the "Fee Letters").  Delcor also agrees to
reimburse us for all of our out-of-pocket expenses (including the
reasonable fees and disbursements of our counsel) in connection
with the Transaction and the NationsBank Financing, described
herein.

The provisions of the three immediately preceding paragraphs shall
survive any termination of this letter.

Delcor acknowledges that NationsBank has advised Delcor that the
services to be provided hereunder and the amount of fees and the
obligation to reimburse expenses are in no way conditioned upon Delcor's
obtaining from NationsBank or any affiliate of NationsBank any
other service or any loan or other financial product.


<PAGE>



If you are in agreement with the foregoing, please sign and return the
enclosed copy of this letter and the Fee Letters to NationsBank no
later than 5:00 p.m. Eastern Standard Time, on or before January
31, 1995.  This commitment shall terminate at such time unless a signed
copy of this letter and the Fee Letters have been delivered to us.

Very Truly Yours,

NATIONSBANK CORPORATION



By:  Edward J. Brown, III
     Edward J. Brown, III
     President, Corporate Bank


NATIONSBANK, N.A. (CAROLINAS)



By:  Edward J. Brown, III
     Edward J. Brown, III
     President, Corporate Bank


Agreed to and accepted this
31st day of January, 1995

DELCOR, INC.



By:  W. D. Cornwell, Jr.
     W. D. Cornwell, Jr.
     President


<PAGE>



                         NATIONAL GYPSUM COMPANY

                        Summary of Certain Terms


                          Senior Debt Facility


Borrower:             National Gypsum Company (the "Company").

Facility:             A five-year Reducing Revolving Credit Facility (the 
                      "Revolver" or the "Senior Debt Facility").

Commitment:           $325,000,000, subject to the mandatory commitment 
                      reductions outlined below (the "Commitment")

Maturity Date:        The later of June 30, 2000 or the date five years after 
                      the Closing Date.

Agents:               NationsBank, N.A. (Carolinas) ("NationsBank") and First 
                      Union National Bank of North Carolina ("First Union") 
                      (collectively, the "Agents").

Administrative Agent: NationsBank

Syndication Agent:    First Union


Lenders:              NationsBank and First Union, and a group of other 
                      financial institutions reasonably acceptable to the 
                      Agents and the Company (the "Lenders").

Use of Proceeds:      To consummate the Transaction described in the Commitment
                      Letter, to pay certain fees and expenses related to the 
                      Transaction and to provide for the Company's ongoing 
                      working capital and capital spending requirements.

Interest Rates:       The interest rates on the Revolver will be a function of 
                      the Company's Total Funded Debt to Operating Cash Flow
                      ("Leverage Ratio") as determined quarterly on a 
                      rolling four


<PAGE>


                      quarters basis.  Operating Cash Flow will equal the 
                      Company's earnings before interest, taxes, depreciation 
                      and amortization ("EBITDA").  The Company will have 
                      the option of borrowing at a spread over the Base Rate 
                      (defined as the higher of the Administrative Agent's 
                      Prime Rate, the Three Month CD Rate plus .50%, and the 
                      Federal Funds Rate plus .50%) or the Adjusted
                      London Interbank Offered Rate ("LIBOR").  The applicable 
                      rates will be based on the following table:

                      Leverage        Spread Over         Spread Over
                       Ratio             Base                LIBOR

      (plus/minus sign) 2.0x            1.25%                2.75%
                       1.50x - 1.99x    0.75%                2.25%
                       1.00x - 1.49x    0.25%                1.75%
                       0.50x -  .99x    0.00%                1.25%
                      <  .50x           0.00%                0.75%


                      The interest rates on the Revolver will increase by 
                      two (2) percentage points per annum upon the occurrence 
                      and during the continuance of any payment default under 
                      the Loan Agreement.

                      The Loan Agreement shall include the Agents' standard 
                      protective provisions for such matters as increased 
                      costs, funding losses, illegality and withholding taxes.

Interest Payments:    At the end of each applicable Interest Period or 
                      quarterly, if earlier, calculated on an actual 360 day 
                      basis for both Base Rate and LIBOR Loans.

Interest Periods:     LIBOR interest periods:  30, 60, or 90 days, subject to 
                      availability.

Interest Rate 
Protection:           Within 90 days following the closing, the Company 
                      must obtain reasonably acceptable interest rate 
                      protection through interest rate swaps, caps or other 
                      instruments reasonably satisfactory to the
                      Agents, against increases in interest rates for a 
                      minimum of $100,000,000 or such lesser amount as the 
                      Agents may agree, for a period of at least two years.  
                      In the event the Company obtains Interest Rate 
                      Protection from any Lender, then such Lender may
                      secure the Company's obligations thereunder on a 
                      pari-passu basis with the Senior Debt Facility.



<PAGE>



Facility Fee:         1/2 of 1% per annum, on the unutilized portion of the 
                      Revolver Commitment, payable quarterly in arrears.

Security:             A perfected first priority security interest in all of 
                      the Company's assets, including the pledge of the stock 
                      of all the Company's subsidiaries.

Mandatory Reductions: The Revolver Commitment shall be reduced by $40,000,000 
                      on each anniversary of the Closing Date.  The maximum 
                      available amount under the Revolver during any year 
                      is as follows:

                                                    Revolver
                         Year                      Commitment

                          1                        $325,000,000
                          2                        $285,000,000
                          3                        $245,000,000
                          4                        $205,000,000
                          5                        $165,000,000


                      Any outstanding amounts under the Revolver on the 
                      Maturity Date shall be payable in full.

                      In addition to the scheduled reductions, the Revolver 
                      Commitment will be reduced on an annual basis in an 
                      amount equal to 50% of the Company's Excess Cash Flow 
                      (defined as net income plus depreciation, amortization 
                      and all other non-cash charges, adjusted for changes 
                      in working capital, minus capital expenditures, 
                      principal payments and permitted dividends) for
                      such period, beginning with the period ending December 
                      31, 1996.

                      The Revolver Commitment will also be reduced by the 
                      amount equal to the net cash proceeds in excess of 
                      $5,000,000 from the sale of any of the Company's 
                      assets outside the normal course of business.  In 
                      addition, the Revolver will be payable in full
                      immediately upon any change of control which results in 
                      Delcor, Inc. or its affiliates owning less than 51% of 
                      the voting Common Stock of the Company.


<PAGE>

Mandatory 
Prepayments:          The Company will be required to prepay the 
                      Revolver from time to time as necessary to insure 
                      that the outstanding balance on the
                      Revolver does not exceed the Revolver Commitment.

Voluntary 
Prepayments:          The Company may reduce the amount outstanding 
                      under the Revolver at any time and thereafter reborrow. 
                      In addition, the Company may, at its option, upon five 
                      business days' notice to the Agents, permanently reduce 
                      the unutilized portion of the Revolver in part 
                      (in principal amounts of at least $1,000,000 or, 
                      if greater,  an integral multiple thereof) or in whole.

Conditions Precedent
to Closing:           The funding of the Revolver will be subject to 
                      satisfaction of customary conditions precedent for 
                      similar financings and for this
                      transaction in particular, including but not limited to 
                      each of the following:

                      (i)  All documentation relating to the Revolver shall have
                           been completed and reviewed to the Agents' and their
                           counsels' satisfaction;

                      (ii) Delcor and the Company shall have entered into a
                           definitive agreement (the "Transaction Agreement"), 
                           on terms acceptable to the Agents in their sole 
                           discretion, and the Transaction contemplated 
                           thereby shall be consummated simultaneously with 
                           the funding of the Revolver;

                     (iii) The Agents shall have received an environmental 
                           survey (or audit if so requested), acceptable in 
                           form to the Agents and prepared by the Company 
                           (or an environmental assessment firm acceptable 
                           to the Agents) with respect to the Company's fixed 
                           assets;
 
                      (iv) The Company shall have received a commitment for a
                           $162,500,000 Senior Debt Facility from First Union 
                           on the same terms and conditions as outlined herein;

                      (v)  The Company shall have received a minimum of
                           $100,000,000 in cash proceeds from the issuance of
                           Cumulative Mandatorily Redeemable Preferred Stock on
                           terms and conditions reasonably acceptable to the 
                           Agents;


<PAGE>



                      (vi) The Company shall have received $150,000,000 in cash
                           proceeds from the issuance of voting Common Stock to
                           Delcor, Inc. on terms and conditions reasonably
                           acceptable to the Agents;

                     (vii) The Company shall have received cash proceeds from 
                           the issuance of 784,999 shares of Class B Common 
                           Stock to NationsBank, in an amount equal to the 
                           Transaction Price per share, on terms and conditions 
                           reasonably acceptable to the Agents;

                    (viii) The Company shall have issued 784,999 shares 
                           of Class B Common Stock to First Union in exchange 
                           for 784,999 shares of the Company's voting Common 
                           Stock;

                      (ix) All governmental, regulatory, shareholder and third 
                           party consents and approvals, if any, necessary to 
                           effect the Transaction and related financing shall 
                           have been obtained and remain in effect;

                       (x) No material adverse change shall have occurred in the
                           business, assets, financial condition, prospects, or 
                           results of operations of the Company and its 
                           subsidiaries, taken as a whole, and, except as 
                           specifically disclosed in the most recent form 10-Q 
                           and any subsequent form 8-K filed by the Company 
                           prior to the date hereof with the Securities and 
                           Exchange Commission, there shall exist no condition,
                           event, or occurrence that, individually or in the
                           aggregate, could reasonably be expected to result in
                           a material adverse change in the business, assets, 
                           financial condition, prospects, or results of 
                           operations of the Company and its subsidiaries, 
                           taken as a whole;

                      (xi) The Rights Agreement dated November 23, 1994,
                           between the Company and Wachovia Bank of North
                           Carolina, N.A., shall have been terminated or
                           appropriately amended, in form and substance 
                           satisfactory to the Agents, so that the consummation
                           of the Transaction will not cause the rights issued 
                           thereunder to become exercisable.


<PAGE>


                     (xii) All of the Company's existing senior indebtedness 
                           shall be repaid in full at closing;

                    (xiii) There shall not be any pending proceeding 
                           requesting an injunction or a restraining order 
                           with respect to the Transaction or the NationsBank 
                           Financing or challenging the validity or 
                           enforceability of the Transaction or the
                           NationsBank Financing;

                     (xiv) If requested, the Agents shall have received 
                           appraisals in satisfactory form on certain of the 
                           Company's fixed assets prepared by an independent 
                           valuation firm acceptable to the Agents; and

                      (xv) The Agents shall have received such other documents,
                           opinions, certificates and agreements in connection 
                           with the Transaction and the Senior Debt Facility, 
                           all in form and substance satisfactory to the Agents
                           as they shall reasonably request.

Representations
and Warranties:       The Loan Agreement will include representations and 
                      warranties customarily found in the Agents'loan 
                      agreements for similar financings and any additional 
                      representations and warranties appropriate in the 
                      context of the proposed Transaction, including
                      that the Company has made all requisite filings with the 
                      Securities and Exchange Commission and that such filings 
                      contained no material misstatements or omissions as of 
                      the date of filing.

Covenants:            The Loan Agreement will include covenants customarily 
                      found in the Agents' loan agreements for similar 
                      financings and any additional covenants appropriate in 
                      the context of the proposed Transaction.  Such covenants 
                      shall in any event include:

                      (1)  Limitations on Liens;

                      (2)  Limitations on Cash Dividends, Distributions and 
                           Stock Repurchases;

                      (3)  Limitations on Additional Indebtedness;

                      (4)  Limitations on Transactions with Shareholders and
                           Affiliates;


<PAGE>



                      (5)  Limitations on Capital Expenditures and Cash
                           Acquisitions; and

                      (6)  Certain other covenants, including financial 
                           covenants (such as fixed charge and interest 
                           coverage ratio 
                           tests, leverage tests, and minimum current ratio 
                           tests) acceptable to the Agents.

Permitted Dividends:  So long as no Event of Default has occurred and is 
                      continuing, the Company will be permitted to pay cash 
                      dividends on the Preferred Stock and Common Stock in 
                      amounts of up to 50% of the Company's net income 
                      calculated prior to giving effect to the dividend for 
                      such period (the "Permitted Dividends") as long as (i)
                      the Company has at least $25,000,000 of cash and/or 
                      availability under the Revolver and (ii) the Company's 
                      ratio of Total Funded Debt to Operating Cash Flow on a 
                      trailing four quarters basis is less than 2.0x. Permitted
                      Dividends may be paid on a quarterly basis no sooner 
                      than 15 days after receipt by the Lenders of the
                      Company's quarterly financial statements confirming 
                      compliance with the above conditions. Cash dividends 
                      shall not be permitted if after giving effect to such 
                      payment, the Company would be in default of the Senior 
                      Debt Facility or the conditions outlined above.

Permitted 
Indebtedness:         So long as no Event of Default has occurred and 
                      is continuing, the Company will be permitted to incur 
                      additional indebtedness (the "Permitted Indebtedness") 
                      as long as (i) the sum of all Permitted Indebtedness and 
                      the Commitment is equal to or less than $425,000,000; 
                      (ii) the Company's ratio of Total Debt (including the 
                      unutilized portion of the Revolver) to Operating Cash 
                      Flow on a trailing four quarters basis is less than 
                      3.0x; and (iii) the terms and conditions of the Permitted
                      Indebtedness are reasonably satisfactory to the Agents.

Events of Default:    Those customarily found in the Agents' loan agreements for
                      similar financings and any additional events of default 
                      appropriate in the context of the proposed Transaction.

Syndication:          Following the signing of a definitive Transaction 
                      Agreement between Delcor and the Company, the Company 
                      shall use its best efforts to assist the Agents in 
                      syndicating the Senior Debt Facility. The initial 
                      syndication shall be a coordinated process 


<PAGE>



                      under which both Agents shall reduce their commitments 
                      on a pro-rata basis until such time as they reach their 
                      desired hold level or mutually agree to terminate the 
                      joint syndication process.

Assignments
and Participation:    After completion of the initial syndication process, any 
                      Lender may participate or assign its interest in the 
                      Senior Debt Facility in minimum amounts of at least 
                      $5,000,000 subject to the approval of the Company and 
                      the Agents, which shall not be unreasonably withheld. 
                      In addition, at any time, any Lender may transfer all or
                      part of its commitment under the Senior Debt Facility to 
                      an affiliate.

Miscellaneous:        (1)  North Carolina state law to govern;

                      (2)  All terms and conditions contained in the Agreements 
                           to be reasonably satisfactory to the Agents and to 
                           their counsel.  The Company shall reimburse the 
                           Agents for all reasonable out-of pocket expenses 
                           including, but not limited to, the reasonable fees 
                           and disbursements of their counsel in connection 
                           with the preparation and execution of the Agreements
                           and the reasonable fees and expenses of any third 
                           party consultants retained to assist the Agents
                           in analyzing any environmental, asbestos or solvency
                           related issues, in each case whether or not the 
                           transactions herein contemplated shall be consummated
                           or the Senior Debt Facility shall be executed or 
                           closed;

                      (3)  Usual provisions regarding survival of Agreements,
                           waiver and delay, extensions of maturity, 
                           modifications of agreements, severability, 
                           counterparts and enforcements, headings, definition 
                           of accounting terms in accordance with GAAP, waiver 
                           of jury trial; and

                      (4)  The Loan Agreement shall contain voting requirements
                           that shall allow 66 2/3% in principal amount to 
                           approve certain waivers, modifications and amendments
                           subject to customary unanimity requirements.


<PAGE>



             Cumulative Mandatorily Redeemable Preferred Stock



Issuer:             National Gypsum Company (the "Company").

Facility:           Cumulative Mandatorily Redeemable Preferred Stock (the 
                    "Preferred Stock").

Amount:             $50,000,000 (the "Purchase Price").

Shares Issued:      50,000.

Price Per Share:    $1,000 (the "Purchase Price Per Share").

Purchaser:          NationsBank Corporation or an affiliate thereof 
                    ("NationsBank").

Use of Proceeds:    To facilitate the consummation of the Transaction as 
                    described in the Commitment Letter.

Redemption Date:    8 years from closing.

Dividend Rate:      9.0%.

Dividend Payments:  Quarterly; to be paid in cash, subject to the terms of the 
                    Senior Debt Facility.

Call Protection:    None.

Voting Rights:      Non-voting, unless required to comply with the Company's
                    bankruptcy order, in which case the Preferred Stock will 
                    have minimal voting rights (voting together with common 
                    shareholders as a single class).

Conditions
Precedent:          The purchase of the Preferred Stock will be subject to 
                    the execution of a satisfactory Preferred Stock Agreement, 
                    and any necessary related documents; as well as the 
                    satisfaction of conditions precedent as outlined in the 
                    Senior Debt Facility, which are hereby incorporated
                    by reference, and any other conditions 


<PAGE>



                    deemed appropriate by the Purchaser for similar financings 
                    and for this transaction in particular.

Protective
Provisions:         The Company shall not, without first obtaining consent 
                    or approval of the holders of at least two-thirds of the 
                    Preferred Stock, do any of the following:

                    (i)  Create any senior stock having preference or priority 
                         over the Preferred Stock as to dividends or upon 
                         redemption, liquidation, winding up or dissolution;

                    (ii) Adversely amend or alter any preferences, rights or 
                         powers of the Preferred Stock;

                   (iii) Pay other than Permitted Dividends, provided, however,
                         that once all dividends have been paid on the Preferred
                         Stock in cash, the Company may pay cash dividends on 
                         the Common Stock in an annual amount not to exceed 
                         (i) 2.5% multiplied by (ii) an amount equal to (x) 
                         the Transaction Price Per Share multiplied by (y) the 
                         total Shares of voting and Class B Common Stock 
                         outstanding; and

                    (iv) Except as contemplated by the Transaction Agreement,
                         redeem or repurchase any junior stock, warrants 
                         or other parity stock.

Certain Events:          The following shall constitute an Event:

                    
                    (i)  Failure to declare and pay quarterly dividends on the 
                         Preferred Stock in full;
 
                    (ii) Failure to redeem or pay the Redemption Price in full 
                         when required;

                   (iii) Certain events of bankruptcy, receivership or similar
                         proceedings; and

                    (iv) Failure to observe any Protective Provisions.

Rights Upon
an Event:           Upon and during the continuance of an Event, the 
                    Purchaser may elect one representative to the 
                    Board of Directors of the Company. 


<PAGE>



                    If Purchaser determines, in its sole discretion, that the 
                    exercise of this right would subject Purchaser to any 
                    divestiture requirement under the Bank Holding Company 
                    Act, this right shall be void.

Change in Control/
Sale of Assets:     In the event there occurs a Change of Control (an 
                    event which results in Delcor, Inc. or its affiliates 
                    owning less than 51% of the voting Common Stock of the 
                    Company) or sale of substantially all of the Company's 
                    assets, any holder of Preferred Stock may require the 
                    Company to redeem all of the shares of Preferred Stock 
                    held by such holder at a price equal to the Purchase Price 
                    per share plus all Accrued Dividends thereon to the date 
                    of redemption.

Transfer Rights:    Beginning eighteen months after the consummation of the
                    Transaction, any holder of the Preferred Stock may sell or 
                    transfer in whole or in part, any shares of Preferred Stock
                    held by such holder subject to (i) the Company's consent, 
                    which shall not be unreasonably withheld and (ii) the 
                    Company's first right of refusal.

Attendance Rights:  Following the Transaction, the Company will permit a 
                    representative of the Purchaser to attend all meetings of 
                    the Company's Board of Directors or committees.

Reimbursement
of Expenses:        The Purchaser shall be reimbursed for reasonable 
                    out-of-pocket expenses (including fees and disbursements 
                    for counsel) incurred in connection with the issuance of 
                    the Preferred Stock.

Information
Requirements:       The Company will provide the Purchaser with:  (i) annual 
                    financial statements audited by a nationally recognized 
                    "Big Six" independent accounting firm, (ii) monthly 
                    internal financial statements, (iii) an annual budget for 
                    the next fiscal year prior to the end of the previous
                    fiscal year, and (iv) any other information as reasonably 
                    requested by such Purchaser.

Representations
and
Warranties:         Those customarily found in purchase agreements for similar 
                    financings and any additional representations and warranties
                    appropriate in the context of the proposed financing.



<PAGE>



                           Class B Common Stock



Issuer:             National Gypsum Company (the "Company").

Facility:           Class B Common Stock (the "Class B Common Stock").

Purchase Price:     $36,109,954, assuming the Transaction Price Per Share 
                    shown below.

Shares Issued:      784,999

Transaction
Price Per Share:    $46 (the "Transaction Price Per Share").

Purchaser:          NationsBank Corporation or an affiliate thereof 
                    ("NationsBank").

Use of Proceeds:    To facilitate the consummation of the Transaction as 
                    described in the Commitment Letter.

Dividend Rights:    To the extent cash dividends on Common Stock are 
                    permitted by the Senior Debt Facility and the Preferred 
                    Stock, each holder of voting Common Stock and Class B 
                    Common Stock shall share ratably in any such dividends.

Voting Rights:      Non-voting, unless required to comply with the Company's
                    bankruptcy order, in which case the Class B Common Stock 
                    will have minimal voting rights (voting together with the 
                    common shareholders as a single class).

Transfer Rights:    Beginning eighteen months after consummation of the 
                    Transaction, any holder of the Class B Common Stock may 
                    sell or transfer, in whole or in part, any Class B Common 
                    Stock held by such holder subject to (i) the Company's 
                    consent, which shall not be unreasonably withheld, and 
                    (ii) the Company's first right of refusal. If necessary to
                    facilitate the sale of the Class B Common Stock, the 
                    Company will amend its charter provisions to make the 
                    Class B Common Stock exchangeable into voting Common Stock 
                    of the Company. Any such right to have the Company's 
                    charter amended shall be subject to Federal Reserve 
                    guidelines.


<PAGE>


Conditions 
Precedent:          The purchase of the Class B Common Stock will be subject 
                    to the execution of a satisfactory Class B Common Stock 
                    Purchase Agreement, and any necessary related documents; 
                    as well as the satisfaction of conditions precedent as 
                    outlined in the Senior Debt Facility, which are hereby 
                    incorporated by reference, and any other conditions deemed 
                    appropriate by the Purchaser for similar financings and 
                    for this transaction in particular.

Attendance Rights:  Following the Transaction, and provided that the 
                    Preferred Stock has been redeemed in full, the Company 
                    will permit a representative of the Purchaser to attend 
                    all meetings of the Company's Board of Directors or 
                    committees.

Other Rights:       In addition to the above rights, the Class B Common Stock 
                    will provide for:

                    (i)  Customary anti-dilution provisions;

                    (ii) Piggyback rights on any public or private sale of the
                         Company's equity securities; and

                    (iii)Two demand registration rights beginning January 
                         1, 1999.

Reimbursement of 
Expenses:           The Purchaser shall be reimbursed for reasonable 
                    out-of-pocket expenses (including fees and disbursements 
                    for counsel) incurred in connection with the issuance of 
                    the Class B Common Stock.

Information
Requirements:       The Company will provide the Purchaser with:  (i) annual 
                    financial statements audited by a nationally recognized 
                    "Big Six" independent accounting firm, (ii) monthly 
                    internal financial statements, (iii) an annual budget for 
                    the next fiscal year prior to the end of the previous
                    fiscal year, and (iv) any other information as reasonably 
                    requested by such Purchaser.

Representations
and Warranties:     Those customarily found in purchase agreements for 
                    similar financings and any additional representations 
                    and warranties appropriate in the context of the 
                    proposed financing.





                                EXHIBIT 10


<PAGE>

DELCOR, INC.
WILMINGTON, DELAWARE

                             January 31, 1995


Board of Directors
National Gypsum Company
2001 Rexford Road
Charlotte, North Carolina 28211

Dear Directors:

     We are writing to propose a transaction that we believe
maximizes value for all stockholders of National Gypsum Company
(the "Company").  We propose that the Company effect a
recapitalization that would enable stockholders to have 75% of
their common stock redeemed for cash at $46 per share.  This price
reflects a 40% premium over the stock price prevailing when we made
our initial merger proposal to the Company.  Our proposed plan
would also permit stockholders to retain a substantial ongoing
equity interest in the Company equal to approximately 42% of their
current fully diluted equity ownership.  The Company would remain
a publicly traded company on the NASDAQ National Market System.  

     Pursuant to the plan, Delcor would forgo the cash redemption
payment provided to other stockholders and invest $150 million to
acquire newly issued common shares of the Company at the same $46
price being paid for redeemed shares. This would increase Delcor's
ownership interest to slightly more than 50% of the outstanding
common shares (on a fully diluted basis).  By providing for an
increase in Delcor's equity ownership, our proposed plan will allow
other stockholders to obtain capital gain tax treatment in
connection with the redemption of their shares. 

     The Delcor equity investment, together with the additional
equity investments by First Union Corporation and NationsBank
Corporation described below, would provide a solid equity base to
support the continued stability and growth of the Company.  In
particular, we believe this equity base would provide the Company
with the financial strength and flexibility it needs to pursue
prudent capital projects and acquisition opportunities, to
withstand the cyclicality inherent in the gypsum wallboard
business, and to address uncertainties related to the NGC
Settlement Trust and its ability to resolve potential future
asbestos liability claims.

     We believe the recapitalization will dramatically increase the
Company's reported earnings and cash flow per share.  Based on
research analysts' estimates for the Company's earnings per share
in 1995, our proposed transaction would result in an increase of
more than 30% in pro forma earnings per share.  Moreover, although
Delcor has no present intention to seek an extraordinary



<PAGE>



transaction at any time following the recapitalization (such as a
cash merger or tender offer to increase its ownership to 100%),
Delcor does want the Company to selectively consider open market
repurchases to further boost earnings and cash flow per share and
enhance long-term stockholder value.  

     Fundamentally, we believe the delivery of significant near-
term cash value to stockholders, the prudent use of financial
leverage, and sensible repurchases of stock create an exceptional
framework for maximizing short-term and long-term value for all of
the Company's stockholders.  Our proposal incorporates each of
these important elements.

     A summary description of our recapitalization plan is outlined
below:

     1)   The plan would provide for a reclassification and
          redemption of shares to be effected through certain
          amendments to the Company's certificate of incorporation
          and certain exchanges and purchases of stock.  (Such
          reclassification, redemption, and new investments are
          referred to collectively as the "recapitalization.")  The
          plan would be voted upon by stockholders and must be
          approved by the holders of two thirds of the outstanding
          shares other than those now held by Delcor, First Union
          Corporation, and their affiliates.  (Stockholders other
          than Delcor and First Union Corporation, with respect to
          the 784,999 shares of common stock held by First Union
          Corporation described below, are referred to as the
          "public stockholders.")

     2)   Pursuant to the plan, the Company would redeem 75% of the
          outstanding common stock held by public stockholders for
          cash at a redemption price equal to $46 per share (the
          "Transaction Price").  The remaining 25% of the stock
          held by public stockholders would remain outstanding and
          provide public stockholders with a percentage equity
          interest in the Company equal to approximately 42% of
          their fully diluted ownership interest prior to the
          recapitalization (assuming outstanding warrants are
          exercised and participate pro rata in the redemption). 
          The recapitalization would be effected through a multi-
          step reclassification, so that each share of common stock
          held by public stockholders would effectively be
          converted into $34.50 of cash plus 0.25 shares of the
          Company's common stock.  

     3)   Outstanding warrants could be exercised (and, therefore,
          participate in the redemption) or remain outstanding as
          each warrantholder elects.  Although Delcor would



<PAGE>



          encourage the holders of management stock options to
          retain (and not exercise) them, such options could be
          exercised (and, therefore, participate in the redemption)
          or remain outstanding as each management optionholder
          elects.

     4)   Our proposed transaction is designed to be treated as a
          redemption for federal income tax purposes. 
          Specifically, Delcor's increased equity ownership and the
          related reduction in the ownership interests of public
          stockholders should allow the transaction to satisfy the
          requirements of Section 302(b) of the Internal Revenue
          Code and enable the redemption to qualify for capital
          gains treatment.

     5)   Under the plan, Delcor would retain its existing
          3,872,235 shares of National Gypsum common stock and
          invest $150 million in cash to purchase 3,260,870 shares
          of newly issued common stock at the $46 per share
          Transaction Price.

     6)   First Union Corporation would exchange its existing
          784,999 shares of National Gypsum common stock for a new
          class of common stock (Class B common), which would have
          the same rights as the Company's current common stock
          except for limited voting privileges.

     7)   NationsBank Corporation would invest approximately $36.1
          million in cash to purchase 784,999 shares of the new
          class of Class B common stock at the $46 per share
          Transaction Price.

     8)   First Union Corporation and NationsBank Corporation would
          each invest $50 million in cash to purchase a new $100
          million issue of National Gypsum redeemable preferred
          stock.  The preferred stock would pay dividends at a rate
          of 9% per annum, would carry no warrants, and would have
          an eight-year maturity.  The issue would be callable at
          any time, with no premium, by the Company and have
          limited voting privileges to vote together with the
          common stock.

     9)   Bank affiliates of First Union Corporation and
          NationsBank Corporation have provided commitment letters
          for a $325 million, five-year reducing revolving credit
          facility, which would supply the remaining funds required
          to effect the recapitalization and to meet future working
          capital needs.


<PAGE>



     10)  Neither our proposal, nor the debt and equity commitments
          furnished by First Union Corporation and NationsBank
          Corporation and their affiliates, would contain the
          special condition that matters relating to the possible
          financial impact of the NGC Settlement Trust's recent
          motions in the bankruptcy court be resolved to our
          satisfaction.  The proposed agreement to effect the
          recapitalization would, however, contain customary
          conditions such as obtaining necessary regulatory
          approvals and third-party consents; absence of judicial
          orders or judgments prohibiting the recapitalization;
          absence of material adverse changes; conduct of business
          in the ordinary course until closing; termination or an
          appropriate amendment of the recently adopted rights
          agreement; and approval by the Board of Directors and
          adoption by the Company's stockholders of a plan of
          reclassification and related matters in accordance with
          Delaware law.

     11)  Assuming all outstanding warrants are exercised for
          common stock prior to the recapitalization, the
          transaction would reduce fully diluted shares outstanding
          (exclusive of management stock options) from 22,234,000
          to 13,097,294.  Delcor would own 7,133,105 shares of
          common stock (or 54.5% of outstanding common shares).
          Public stockholders would continue to own 4,394,191
          shares of common stock (or 33.6% of outstanding common
          shares).  First Union Corporation and NationsBank each
          would own 784,999 Class B common shares (or 6.0% each of
          outstanding common shares).  The total voting power of
          each of First Union Corporation and NationsBank
          Corporation, including both Class B common and preferred
          shares, would be less than 5.0%.

     12)  Under our proposal, all current directors of the Company
          would continue as directors or be nominated for re-
          election in conjunction with the recapitalization.  In
          addition, the size of the Board would be expanded so that
          Delcor would be permitted to designate a majority of the
          directors to be nominated.  After the recapitalization,
          the Board would include at least three independent
          directors (not affiliated with Delcor) and at least one
          management director; no merger or similar business
          combination involving Delcor or an affiliate of Delcor
          would be permitted without the approval of a majority of
          the independent directors; and approval of a majority of
          independent directors would be required for any
          acquisition of shares that would result in ownership by
          Delcor and its affiliates of more than 79.9% of the
          Company's voting stock.



<PAGE>



     13)  Like our initial proposal, this proposal does not depend
          on sales of any Company assets, plant closings, employee
          layoffs, or any termination of or change in retirement
          benefits.  Moreover, we hope all members of existing
          management will continue with the Company and we are
          prepared to discuss incentive compensation arrangements
          with them at the appropriate time.

     The Special Committee's letter to Delcor dated December 12,
1994, identified two basic issues with respect to Delcor's initial
proposal: (1) that the proposed cash price of $43.50 per share was,
in the view of the Special Committee, inadequate; and (2) that the
original proposal was too conditional.  We believe we have
responded fully to both of these points by increasing our price,
proposing a plan that would enhance both short-term and long-term
realization of stockholder value, and eliminating the condition
that matters relating to the financial impact of the NGC Settlement
Trust's recent motions in the bankruptcy court be resolved to our
satisfaction.  

     We are convinced that our proposal is in the best interests of
the Company's stockholders, management, employees and others
interested in its success.  For these reasons, we believe it would
be mutually desirable for all interested parties if you would allow
us the opportunity to review all information available to
management and to negotiate with you a definitive agreement that
embodies the terms of our proposal.  We are prepared to enter into
a definitive agreement promptly.

     As required by law, we will file tomorrow with the Securities
and Exchange Commission an amendment to our current Schedule 13D to
report the proposal made in this letter.  A copy of this letter
will be attached as an exhibit to that amendment.

     We look forward to meeting with you or your representatives to
discuss this proposal at the earliest practicable time.

                              Very truly yours,

                              DELCOR, INC.


                              W. D. Cornwell, Jr.

                              W. D. Cornwell, Jr.
                              President 






<PAGE>

                                EXHIBIT 11


<PAGE>

First Union Corporation
Charlotte, North Carolina 28288
704 374-6565


                               CONFIDENTIAL


January 31, 1995



Delcor, Inc.
1110 East Morehead Street
Charlotte, NC   28204

Attention:  Mr. W. D. Cornwell, Jr.
         President

Gentlemen:

First Union National Bank of North Carolina and First Union Corporation
or an affiliate thereof (collectively, "First Union") are pleased
to confirm to Delcor, Inc. ("Delcor"), their commitment to provide
to National Gypsum Company (the "Company"), on the terms, for the 
purposes and subject to the conditions set forth below and in the
summary of certain terms attached hereto (the "Term Sheets") the
following:   (i) a senior debt facility (the "Senior Debt 
Facility") in an aggregate amount of up to $162,500,000, (ii) a
subscription to purchase from the Company Cumulative Mandatorily
Redeemable Preferred Stock (the "Preferred Stock") in an aggregate
amount of $50,000,000 and (iii) a subscription to purchase 784,999
shares of Class B Common Stock of the Company in exchange for
784,999 shares of the Company's voting Common Stock (the "Rollover 
Equity").  As First Union understands the proposed transaction (the
"Transaction"), Delcor will enter into a reclassification agreement
(the "Transaction Agreement") with the Company that will provide for
the redemption of approximately 75% of the outstanding Common Stock
of the Company held by persons other than First Union, Delcor (and
its affiliates) and NationsBank, N.A. (Carolinas) and its
affiliates (collectively, "NationsBank").  The redemption price per
share will not exceed the amount discussed between First Union and
Delcor (the "Transaction Price").  The Senior Debt Facility, the
Preferred Stock proceeds and the Rollover Equity (collectively, the
"First Union Financing") are being provided to enable the Company
to (i) complete the Transaction, (ii) provide for the ongoing
working capital and capital spending needs of the Company, and (iii) pay
certain fees and expenses related to the Transaction.  If the
Transaction is restructured as a dividend, a cash-out merger, or
otherwise, this commitment letter and the Term Sheets shall be modified
to reflect the revised structure.


<PAGE>


This Commitment Letter replaces and supersedes the Commitment Letter
between First Union and Delcor, dated November 15, 1994, except
with respect to the indemnification, contribution and expense
reimbursement provisions thereof, which remain in full force and effect.

First Union's commitment is to provide 50% of a $325,000,000 Senior Debt
Facility that will be co- agented by First Union and NationsBank.
NationsBank will commit to provide 50% of the Senior Debt Facility
and will also purchase (i) $50,000,000 of Preferred Stock and (ii)
784,999 shares of Class B Common Stock of the Company for an amount of
cash per share equal to the Transaction Price.

Our commitment to provide the First Union Financing will be funded 
simultaneously with the completion of the Transaction and is subject to
the conditions set forth herein and in the attached Term Sheets,
including the right to assign or transfer all or part of this 
commitment for the First Union Financing to any of our affiliated
corporations or banks and to any third parties.  Our commitment to
provide the First Union Financing will terminate on September 30, 
1995 if the Transaction shall not have become effective on or prior to
such date.

You agree that this Commitment Letter is for your confidential use only
and will not be disclosed by you to any person other than your
accountants, attorneys and other advisors and the Company and such
of their respective officers, directors, agents, accountants, attorneys
and other advisors as need to be provided therewith, and only then
in connection with the Transaction and on a confidential basis,
except that you may make public disclosure of the existence and amount
of First Union's commitment and undertaking hereunder, you may file
a copy of the Commitment Letter in any public record in which it is
required by law to be filed, and you may make such other public
disclosure of the terms and conditions hereof as you are required by
law, in the reasonable opinion of your counsel, to make.

Delcor agrees to indemnify each of First Union and its affiliates and
their respective directors, officers, employees, agents and
controlling persons (each, an "Indemnified Party") from and against
any and all losses, claims (whether valid or not), damages and
liabilities, joint or several, to which such Indemnified Party may
become subject, related to or arising out of the Transaction and
will reimburse each Indemnified Party for all expenses (including
reasonable attorneys' fees and expenses) as they are incurred in
connection with the investigation of, preparation for or defense of
any pending or threatened claim or any action or proceeding arising
therefrom.  Notwithstanding the foregoing, the obligation to
indemnify any Indemnified Party hereunder shall not apply in 
respect of any loss, claim, damage or liability to the extent that a
court of competent jurisdiction shall have determined by final
judgment that such loss, claim, damage or liability resulted from such
Indemnified Party's willful malfeasance, gross negligence or bad
faith.  In the event that the foregoing indemnity is unavailable or
insufficient to hold an Indemnified Party harmless, then Delcor 
will contribute to amounts paid or payable by such Indemnified Party in
respect of such Indemnified Party's losses, claims, damages or liabilities 



<PAGE>


in such proportions as appropriately reflect the 
relative benefits received by and fault of Delcor and such Indemnified
Party in connection with the matters as to which such losses,
claims, damages or liabilities relate and other equitable
considerations.

If any action, proceeding, or investigation is commenced, as to which
any Indemnified Party proposes to demand such indemnification, it
shall notify Delcor with reasonable promptness; provided, however,
that any failure by such Indemnified Party to notify Delcor shall not
relieve Delcor from its obligations hereunder except to the extent
Delcor is prejudiced thereby.  Delcor shall be entitled to assume
the defense of any such action, proceeding, or investigation, including
the employment of counsel and the payment of all fees and expenses.
The Indemnified Party shall have the right to employ separate
counsel in connection with any such action, proceeding, or 
investigation and to participate in the defense thereof, but the fees
and expenses of such counsel shall be paid by the Indemnified
Party, unless (a) Delcor has failed to assume the defense and 
employ counsel as provided herein, (b) Delcor has agreed in writing to
pay such fees and expenses of separate counsel, or (c) an action,
proceeding, or investigation has been commenced against the Indemnified
Party and Delcor and representation of both Delcor and the
Indemnified Party by the same counsel would be inappropriate
because of actual or potential conflicts of interest between the 
parties (in the case of First Union, the existence of any such actual or
potential conflict of interest to be determined by First Union,
taking into account, among other things, any relevant regulatory 
concerns).  In the case of any circumstance described in clauses (a),
(b), or (c) of the immediately preceding sentence, Delcor shall be
responsible for the reasonable fees and expenses of such separate
counsel; provided, however, that Delcor shall not in any event be
required to pay the fees and expenses of more than one separate
counsel for all Indemnified Parties.  Delcor shall be liable only for
settlement of any claim against an Indemnified Party made with
Delcor's written consent.

Delcor agrees to pay to us the fees for the Senior Debt Facility
outlined in the fee letter dated the date hereof (the "Fee
Letter").  Delcor also agrees to reimburse us for all of our 
out-of-pocket expenses (including the reasonable fees and disbursements
of our counsel) in connection with the Transaction and the First
Union Financing, described herein.

The provisions of the three immediately preceding paragraphs shall
survive any termination of this letter.

Delcor acknowledges that First Union has advised Delcor that the
services to be provided hereunder and the amount of fees and the
obligation to reimburse expenses are in no way conditioned upon Delcor's
obtaining from First Union or any affiliate of First Union any
other service or any loan or other financial product.


<PAGE>



If you are in agreement with the foregoing, please sign and return the
enclosed copy of this letter and the Fee Letter to First Union no
later than 5:00 p.m. Eastern Standard Time, on or before January
31, 1995.  This commitment shall terminate at such time unless a signed
copy of this letter and the Fee Letter have been delivered to us.

Very Truly Yours,

FIRST UNION CORPORATION



By:  Daniel W. Mathis
     Daniel W. Mathis
     Executive Vice President


FIRST UNION NATIONAL BANK
  OF NORTH CAROLINA



By:  Mark B. Felker
     Mark B. Felker
     Vice President


Agreed to and accepted this
31st day of January, 1995

DELCOR, INC.



By:  W. D. Cornwell, Jr.
     W. D. Cornwell, Jr.
     President


<PAGE>



                         NATIONAL GYPSUM COMPANY

                        Summary of Certain Terms


                          Senior Debt Facility


Borrower:             National Gypsum Company (the "Company").

Facility:             A five-year Reducing Revolving Credit Facility (the 
                      "Revolver" or the "Senior Debt Facility").

Commitment:           $325,000,000, subject to the mandatory commitment 
                      reductions outlined below (the "Commitment")

Maturity Date:        The later of June 30, 2000 or the date five years after 
                      the Closing Date.

Agents:               First Union National Bank of North Carolina ("First 
                      Union") and NationsBank, N.A. (Carolinas) ("NationsBank")
                      (collectively, the "Agents").

Administrative Agent: NationsBank

Syndication Agent:    First Union


Lenders:              First Union and NationsBank, and a group of other 
                      financial institutions reasonably acceptable to the 
                      Agents and the Company (the "Lenders").

Use of Proceeds:      To consummate the Transaction described in the Commitment
                      Letter, to pay certain fees and expenses related to the 
                      Transaction and to provide for the Company's ongoing 
                      working capital and capital spending requirements.

Interest Rates:       The interest rates on the Revolver will be a function of 
                      the Company's Total Funded Debt to Operating Cash Flow
                      ("Leverage Ratio") as determined quarterly on a rolling 
                      four


<PAGE>



                      quarters basis.  Operating Cash Flow will equal the 
                      Company's earnings before interest, taxes, depreciation 
                      and amortization ("EBITDA").  The Company will have 
                      the option of borrowing at a spread over the Base Rate 
                      (defined as the higher of the Administrative Agent's 
                      Prime Rate, the Three Month CD Rate
                      plus .50%, and the Federal Funds Rate plus .50%) or the 
                      Adjusted London Interbank Offered Rate ("LIBOR").  The 
                      applicable rates will be based on the following table:


                        Leverage              Spread Over     Spread Over
                         Ratio                   Base            LIBOR

                        > 2.0x                  1.25%             2.75%
                        -
                         1.50x - 1.99x          0.75%             2.25%
                         1.00x - 1.49x          0.25%             1.75%
                         0.50x -  .99x          0.00%             1.25%
                       <  .50x                  0.00%             0.75%


     
                      The interest rates on the Revolver will increase by 
                      two (2) percentage points per annum upon the occurrence 
                      and during the continuance of any payment default under 
                      the Loan Agreement.

                      The Loan Agreement shall include the Agents' standard 
                      protective provisions for such matters as increased 
                      costs, funding losses, illegality and withholding taxes.

Interest Payments:    At the end of each applicable Interest Period or 
                      quarterly, if earlier, calculated on an actual 360 day 
                      basis for both Base Rate and LIBOR Loans.

Interest Periods:     LIBOR interest periods:  30, 60, or 90 days, subject to 
                      availability.

Interest Rate 
Protection:           Within 90 days following the closing, the Company 
                      must obtain reasonably acceptable interest rate 
                      protection through interest rate swaps, caps or other 
                      instruments reasonably satisfactory to the
                      Agents, against increases in interest rates for a 
                      minimum of $100,000,000 or such lesser amount as the 
                      Agents may agree, for a period of at least two years.  
                      In the event the Company obtains Interest Rate 
                      Protection from any Lender, then such Lender may
                      secure the Company's obligations thereunder on a 
                      pari-passu basis with the Senior Debt Facility.


<PAGE>



Facility Fee:         1/2 of 1% per annum, on the unutilized portion of the 
                      Revolver Commitment, payable quarterly in arrears.

Security:             A perfected first priority security interest in all of 
                      the Company's assets, including the pledge of the 
                      stock of all the Company's subsidiaries.

Mandatory Reductions: The Revolver Commitment shall be reduced by $40,000,000 
                      on each anniversary of the Closing Date.  The maximum 
                      available amount under the Revolver during any year 
                      is as follows:

                                                   Revolver
                             Year                 Commitment

                              1                   $325,000,000
                              2                   $285,000,000
                              3                   $245,000,000
                              4                   $205,000,000
                              5                   $165,000,000



                      Any outstanding amounts under the Revolver on the Maturity
                      Date shall be payable in full.

                      In addition to the scheduled reductions, the Revolver 
                      Commitment will be reduced on an annual basis in an 
                      amount equal to 50% of the Company's Excess Cash Flow 
                      (defined as net income plus depreciation, amortization 
                      and all other non-cash charges, adjusted for changes 
                      in working capital, minus capital expenditures, 
                      principal payments and permitted dividends) for
                      such period, beginning with the period ending December 
                      31, 1996.

                      The Revolver Commitment will also be reduced by the amount
                      equal to the net cash proceeds in excess of $5,000,000 
                      from the sale of any of the Company's assets outside the 
                      normal course of business.  In addition, the Revolver 
                      will be payable in full immediately upon any change of 
                      control which results in Delcor, Inc. or its affiliates 
                      owning less than 51% of the voting Common
                      Stock of the Company.



<PAGE>


Mandatory 
Prepayments:          The Company will be required to prepay the 
                      Revolver from time to time as necessary to insure 
                      that the outstanding balance on the
                      Revolver does not exceed the Revolver Commitment.

Voluntary 
Prepayments:          The Company may reduce the amount outstanding 
                      under the Revolver at any time and thereafter 
                      reborrow.  In addition, the Company may, at its option, 
                      upon five business days' notice to the
                      Agents, permanently reduce the unutilized portion of the 
                      Revolver in part (in principal amounts of at least 
                      $1,000,000 or, if greater, an integral multiple thereof) 
                      or in whole.

Conditions Precedent
to Closing:           The funding of the Revolver will be subject to 
                      satisfaction of customary conditions precedent for 
                      similar financings and for this
                      transaction in particular, including but not limited to 
                      each of the following:

                      (i)  All documentation relating to the Revolver shall have
                           been completed and reviewed to the Agents' and their
                           counsels' satisfaction;

                      (ii) Delcor and the Company shall have entered into a
                           definitive agreement (the "Transaction Agreement"), 
                           on terms acceptable to the Agents in their sole 
                           discretion, and the Transaction contemplated thereby 
                           shall be consummated simultaneously with the 
                           funding of the Revolver;

                    (iii)  The Agents shall have received an environmental 
                           survey (or audit if so requested), acceptable in 
                           form to the Agents and prepared by the Company 
                           (or an environmental assessment firm acceptable to 
                           the Agents) with respect to the Company's fixed 
                           assets;
 
                      (iv) The Company shall have received a commitment for a
                           $162,500,000 Senior Debt Facility from NationsBank on
                           the same terms and conditions as outlined herein;

                      (v)  The Company shall have received a minimum of
                           $100,000,000 in cash proceeds from the issuance of
                           Cumulative Mandatorily Redeemable Preferred Stock on
                           terms and conditions reasonably acceptable to the 
                           Agents;


<PAGE>


                      (vi) The Company shall have received $150,000,000 in cash
                           proceeds from the issuance of voting Common Stock to
                           Delcor, Inc. on terms and conditions reasonably
                           acceptable to the Agents;

                     (vii) The Company shall have received cash proceeds 
                           from the issuance of 784,999 shares of Class B
                           Common Stock to NationsBank, in an amount equal
                           to the Transaction Price per share, on terms and
                           conditions reasonably acceptable to the Agents;

                    (viii) The Company shall have issued 784,999 shares of
                           Class B Common Stock to First Union in exchange for 
                           784,999 shares of the Company's voting Common Stock;

                      (ix) All governmental, regulatory, shareholder and third 
                           party consents and approvals, if any, necessary to 
                           effect the Transaction and related financing shall 
                           have been obtained and remain in effect;

                      (x)  No material adverse change shall have occurred in the
                           business, assets, financial condition, prospects, or
                           results of operations of the Company and its 
                           subsidiaries, taken as a whole, and, except as 
                           specifically disclosed in the most recent form 10-Q 
                           and any subsequent form 8-K filed
                           by the Company prior to the date hereof with the
                           Securities and Exchange Commission, there shall 
                           exist no condition, event, or occurrence that, 
                           individually or in the aggregate, could reasonably 
                           be expected to result in a material adverse change 
                           in the business, assets, financial condition, 
                           prospects, or results of operations of the
                           Company and its subsidiaries, taken as a whole;

                      (xi) The Rights Agreement dated November 23, 1994,
                           between the Company and Wachovia Bank of North
                           Carolina, N.A., shall have been terminated or
                           appropriately amended, in form and substance 
                           satisfactory to the Agents, so that the 
                           consummation of the Transaction will not cause 
                           the rights issued thereunder to become exercisable.

<PAGE>

                      (xii) All of the Company's existing senior 
                            indebtedness shall be repaid in full at closing;

                      (xiii) There shall not be any pending proceeding 
                             requesting an injunction or a restraining order 
                             with respect to the Transaction or the First Union 
                             Financing or challenging the validity or 
                             enforceability of the Transaction or the
                             First Union Financing;

                      (xiv)  If requested, the Agents shall have received 
                             appraisals in satisfactory form on certain of the 
                             Company's fixed assets prepared by an independent 
                             valuation firm acceptable to the Agents; and

                      (xv)   The Agents shall have received such other 
                             documents, opinions, certificates and agreements 
                             in connection with the Transaction and the Senior 
                             Debt Facility, all in form and substance 
                             satisfactory to the Agents as they shall reasonably
                             request.

Representations
and Warranties:       The Loan Agreement will include representations and 
                      warranties customarily found in the Agents' loan 
                      agreements for similar financings and any additional 
                      representations and warranties appropriate in the context
                      of the proposed Transaction, including that the Company 
                      has made all requisite filings with the Securities
                      and Exchange Commission and that such filings contained 
                      no material misstatements or omissions as of the date of 
                      filing.

Covenants:            The Loan Agreement will include covenants customarily 
                      found in the Agents' loan agreements for similar 
                      financings and any additional covenants appropriate in 
                      the context of the proposed Transaction. Such covenants 
                      shall in any event include:

                      (1)  Limitations on Liens;

                      (2)  Limitations on Cash Dividends, Distributions and 
                           Stock Repurchases;

                      (3)  Limitations on Additional Indebtedness;

                      (4)  Limitations on Transactions with Shareholders and
                           Affiliates;

<PAGE>

                      (5)  Limitations on Capital Expenditures and Cash
                           Acquisitions; and

                      (6)  Certain other covenants, including financial 
                           covenants (such as fixed charge and interest 
                           coverage ratio tests,
                           leverage tests, and minimum current ratio tests)
                           acceptable to the Agents.

Permitted Dividends:  So long as no Event of Default has occurred and is 
                      continuing, the Company will be permitted to pay cash 
                      dividends on the Preferred Stock and Common Stock in 
                      amounts of up to 50% of the Company's net income 
                      calculated prior to giving effect to the
                      dividend for such period (the "Permitted Dividends") as 
                      long as (i) the Company has at least $25,000,000 of 
                      cash and/or availability under the Revolver and (ii) 
                      the Company's ratio of Total Funded Debt to Operating 
                      Cash Flow on a trailing four quarters basis is
                      less than 2.0x.  Permitted Dividends may be paid on a 
                      quarterly basis no sooner than 15 days after receipt by 
                      the Lenders of the Company's quarterly financial 
                      statements confirming compliance with the above 
                      conditions.  Cash dividends shall not be permitted
                      if after giving effect to such payment, the Company 
                      would be in default of the Senior Debt Facility or the 
                      conditions outlined above.

Permitted Indebtedness:       So long as no Event of Default has occurred and 
                              is continuing, the
                              Company will be permitted to incur additional 
                              indebtedness (the
                              "Permitted Indebtedness") as long as (i) the sum 
                              of all Permitted
                              Indebtedness and the Commitment is equal to or 
                              less than
                              $425,000,000; (ii) the Company's ratio of Total 
                              Debt (including
                              the unutilized portion of the Revolver) to 
                              Operating Cash Flow on
                              a trailing four quarters basis is less than 3.0x; 
                              and (iii) the terms
                              and conditions of the Permitted Indebtedness are 
                              reasonably
                              satisfactory to the Agents.

Events of Default:    Those customarily found in the Agents' loan agreements for
                      similar financings and any additional events of default 
                      appropriate in the context of the proposed Transaction.

Syndication:          Following the signing of a definitive Transaction 
                      Agreement between Delcor and the Company, the Company 
                      shall use its best efforts to assist the Agents in 
                      syndicating the Senior Debt Facility. 
                      The initial syndication shall be a coordinated process 

<PAGE>

                      under which
                      both Agents shall reduce their commitments on a pro-rata 
                      basis
                      until such time as they reach their desired hold level or 
                      mutually
                      agree to terminate the joint syndication process.

Assignments
and Participation:    After completion of the initial syndication process, any 
                      Lender
                      may participate or assign its interest in the Senior Debt 
                      Facility in
                      minimum amounts of at least $5,000,000 subject to the 
                      approval
                      of the Company and the Agents, which shall not be 
                      unreasonably
                      withheld.  In addition, at any time, any Lender may 
                      transfer all or
                      part of its commitment under the Senior Debt Facility to 
                      an affiliate.

Miscellaneous:        (1)  North Carolina state law to govern;

                      (2)  All terms and conditions contained in the Agreements
                           to be reasonably satisfactory to the Agents and to 
                           their counsel. The Company shall reimburse the 
                           Agents for all
                           reasonable out-of pocket expenses including, but not
                           limited to, the reasonable fees and disbursements of
                           their
                           counsel in connection with the preparation and 
                           execution
                           of the Agreements and the reasonable fees and 
                           expenses of any third party consultants retained 
                           to assist the Agents in analyzing any environmental,
                           asbestos or solvency related issues, in each case 
                           whether or not the transactions
                           herein contemplated shall be consummated or the 
                           Senior
                           Debt Facility shall be executed or closed;

                      (3)  Usual provisions regarding survival of Agreements,
                           waiver and delay, extensions of maturity, 
                           modifications of
                           agreements, severability, counterparts and 
                           enforcements, headings, definition of accounting 
                           terms in accordance with GAAP, waiver of jury trial;
                           and

                      (4)  The Loan Agreement shall contain voting requirements
                           that shall allow 66 2/3% in principal amount to 
                           approve certain waivers, modifications and 
                           amendments subject to
                           customary unanimity requirements.

<PAGE>


             Cumulative Mandatorily Redeemable Preferred Stock



Issuer:             National Gypsum Company (the "Company").

Facility:           Cumulative Mandatorily Redeemable Preferred Stock (the 
                    "Preferred Stock").

Amount:             $50,000,000 (the "Purchase Price").

Shares Issued:      50,000.

Price Per Share:         $1,000 (the "Purchase Price Per Share").

Purchaser:               First Union Corporation or an affiliate thereof 
                         ("First Union").

Use of Proceeds:         To facilitate the consummation of the Transaction as 
                         described in the Commitment Letter.

Redemption Date:         8 years from closing.

Dividend Rate:           9.0%.

Dividend Payments:       Quarterly; to be paid in cash, subject to the terms 
                         of the Senior Debt Facility.

Call Protection:         None.

Voting Rights:           Non-voting, unless required to comply with the 
                         Company's bankruptcy order, in which case the 
                         Preferred Stock will have minimal voting rights 
                         (voting together with common shareholders as 
                         a single class).
 
Conditions
Precedent:               The purchase of the Preferred Stock will be subject to
                         the execution
                         of a satisfactory Preferred Stock Agreement, and any 
                         necessary
                         related documents; as well as the satisfaction of 
                         conditions precedent
                         as outlined in the Senior Debt Facility, which are 
                         hereby incorporated
                         by reference, and any other conditions 

<PAGE>

                         deemed appropriate by the Purchaser for similar 
                         financings and for this transaction in particular.

Protective
Provisions:              The Company shall not, without first obtaining consent
                         or approval of
                         the holders of at least two-thirds of the Preferred 
                         Stock, do any of the following:

                    (i)  Create any senior stock having preference or priority 
                         over the Preferred Stock as to dividends or upon 
                         redemption, liquidation, winding up or dissolution;

                    (ii) Adversely amend or alter any preferences, rights or 
                         powers of the Preferred Stock;

                    (iii) Pay other than Permitted Dividends, provided, 
                          however, that once all dividends have been paid on 
                          the Preferred Stock in cash, the Company may pay 
                          cash dividends on the Common Stock in an annual 
                          amount not to exceed (i) 2.5% multiplied
                          by (ii) an amount equal to (x) the Transaction 
                          Price Per Share multiplied by (y) the total Shares 
                          of voting and Class B
                          Common Stock outstanding; and

                    (iv)  Except as contemplated by the Transaction Agreement,
                          redeem or repurchase any junior stock, warrants or 
                          other parity stock.

Certain Events:           The following shall constitute an Event:

                    (i)   Failure to declare and pay quarterly dividends on the 
                          Preferred Stock in full;
 
                    (ii) Failure to redeem or pay the Redemption Price in full 
                         when required;

                    (iii) Certain events of bankruptcy, receivership or 
                          similar proceedings; and

                    (iv) Failure to observe any Protective Provisions.

Rights Upon
an Event:           Upon and during the continuance of an Event, the Purchaser 
                    may elect one representative to the Board of Directors of 
                    the Company.  

<PAGE>
                    If Purchaser determines, in its sole discretion, that the 
                    exercise of this
                    right would subject Purchaser to any divestiture 
                    requirement under the
                    Bank Holding Company Act, this right shall be void.

Change in Control/
Sale of Assets:          In the event there occurs a Change of Control (an 
                         event which results in Delcor, Inc. or its affiliates 
                         owning less than 51% of the voting
                         Common Stock of the Company) or sale of substantially 
                         all of the
                         Company's assets, any holder of Preferred Stock may 
                         require the
                         Company to redeem all of the shares of Preferred Stock
                         held by such
                         holder at a price equal to the Purchase Price per 
                         share plus all
                         Accrued Dividends thereon to the date of redemption.

Transfer Rights:         Beginning eighteen months after the consummation of the
                         Transaction, any holder of the Preferred Stock may 
                         sell or transfer in
                         whole or in part, any shares of Preferred Stock held 
                         by such holder
                         subject to (i) the Company's consent, which shall not 
                         be unreasonably
                         withheld and (ii) the Company's first right of refusal.

Attendance Rights:       Following the Transaction, the Company will permit a 
                         representative
                         of the Purchaser to attend all meetings of the 
                         Company's Board of Directors or committees.

Reimbursement
of Expenses:             The Purchaser shall be reimbursed for reasonable 
                         out-of-pocket
                         expenses (including fees and disbursements for 
                         counsel) incurred in
                         connection with the issuance of the Preferred Stock.

Information
Requirements:       The Company will provide the Purchaser with:  (i) annual 
                    financial
                    statements audited by a nationally recognized "Big Six" 
                    independent
                    accounting firm, (ii) monthly internal financial 
                    statements, (iii) an
                    annual budget for the next fiscal year prior to the end of 
                    the previous
                    fiscal year, and (iv) any other information as reasonably 
                    requested by such Purchaser.

Representations
and
Warranties:              Those customarily found in purchase agreements for 
                         similar financings
                         and any additional representations and warranties 
                         appropriate in the
                         context of the proposed financing.

<PAGE>

                           Class B Common Stock



Issuer:                National Gypsum Company (the "Company").

Facility:              Class B Common Stock (the "Class B Common Stock").

Purchase Price:        $36,109,954, assuming the Transaction Price Per Share 
                       shown below.

Shares Issued:         784,999

Transaction
Price Per Share:       $46 (the "Transaction Price Per Share").

Purchaser:             First Union Corporation or an affiliate thereof 
("First Union").

Use of Proceeds:       To facilitate the consummation of the Transaction as 
                       described in the Commitment Letter.

Dividend Rights:       To the extent cash dividends on Common Stock are 
                       permitted by the
                       Senior Debt Facility and the Preferred Stock, each 
                       holder of voting
                       Common Stock and Class B Common Stock shall share 
                       ratably in any such dividends.

Voting Rights:         Non-voting, unless required to comply with the Company's
                       bankruptcy order, in which case the Class B Common Stock
                       will have
                       minimal voting rights (voting together with the common 
                       shareholders as a single class).

Transfer Rights:       Beginning eighteen months after consummation of the 
                       Transaction,
                       any holder of the Class B Common Stock may sell or 
                       transfer, in
                       whole or in part, any Class B Common Stock held by 
                       such holder
                       subject to (i) the Company's consent, which shall not 
                       be unreasonably
                       withheld, and (ii) the Company's first right of 
                       refusal.  If necessary to
                       facilitate the sale of the Class B Common Stock, the 
                       Company will
                       amend its charter provisions to make the Class B 
                       Common Stock
                       exchangeable into voting Common Stock of the Company.  
                       Any such
                       right to have the Company's charter amended shall be 
                       subject to Federal Reserve guidelines.

<PAGE>

Conditions Precedent:  The purchase of the Class B Common Stock will be 
                       subject to the
                       execution of a satisfactory Class B Common Stock 
                       Purchase Agreement, and any necessary related documents; 
                       as well as the
                       satisfaction of conditions precedent as outlined in 
                       the Senior Debt
                       Facility, which are hereby incorporated by reference, 
                       and any other
                       conditions deemed appropriate by the Purchaser for 
                       similar financings
                       and for this transaction in particular.

Attendance Rights:     Following the Transaction, and provided that the 
                       Preferred Stock has
                       been redeemed in full, the Company will permit a 
                       representative of the
                       Purchaser to attend all meetings of the Company's 
                       Board of Directors or committees.

Other Rights:       In addition to the above rights, the Class B Common Stock 
                    will provide for:

                    (i)  Customary anti-dilution provisions;

                    (ii) Piggyback rights on any public or private sale of the
                         Company's equity securities; and

                    (iii) Two demand registration rights beginning January 
                          1, 1999.
Reimbursement
of Expenses:           The Purchaser shall be reimbursed for reasonable 
                       out-of-pocket
                       expenses (including fees and disbursements for 
                       counsel) incurred in
                       connection with the issuance of the Class B Common 
                       Stock.

Information
Requirements:          The Company will provide the Purchaser with:  (i) annual
                       financial statements audited by a nationally recognized 
                       "Big Six" independent
                       accounting firm, (ii) monthly internal financial 
                       statements, (iii) an
                       annual budget for the next fiscal year prior to the end 
                       of the previous fiscal year, and (iv) any other 
                       information as reasonably requested by
                       such Purchaser.

Representations
and Warranties:        Those customarily found in purchase agreements for 
                       similar financings
                       and any additional representations and warranties 
                       appropriate in the
                       context of the proposed financing.




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