BUCYRUS ERIE CO /DE
10-K, 1995-04-17
CONSTRUCTION, MINING & MATERIALS HANDLING MACHINERY & EQUIP
Previous: IDS STRATEGY FUND INC, 497, 1995-04-17
Next: COMBANCORP, DEF 14A, 1995-04-17



                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549

             ________________________________________________


                                 Form 10-K

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

                     For Year Ended December 31, 1994

                       Commission File Number: 1-871


             ________________________________________________


                           BUCYRUS-ERIE COMPANY

             DELAWARE                              39-0188050

                               P. O. BOX 500
                           1100 MILWAUKEE AVENUE
                     SOUTH MILWAUKEE, WISCONSIN 53172

                              (414) 768-4000




Securities registered pursuant to Section 12(b) of the Act:    None

Securities registered pursuant to Section 12(g) of the Act:    

   Title of each Class

   Common Stock, par value $.01 per share


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.

                        Yes   X                 No _____

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



The aggregate market value of voting stock held by non-affiliates of the
registrant as of March 14, 1995, was approximately $25,212,080 (based on the
last sale price of the Company's Common Stock as reported by The NASDAQ Stock
Market, Inc.).
<PAGE>
ITEM 1. BUSINESS

      Bucyrus-Erie Company (the "Company") was incorporated in Delaware in
1927 as the successor to a business which commenced in 1880.  On February 4,
1988, the Company became a wholly-owned subsidiary of B-E Holdings, Inc.
("Holdings"), a Delaware corporation, pursuant to an Agreement and Plan of
Merger dated as of July 28, 1987, as amended, among Holdings, the Company and
B-E Merger Sub, Inc., a wholly-owned subsidiary of Holdings (the "1988
Merger").  The Company was a wholly-owned subsidiary of Holdings until
December 14, 1994 when Holdings was merged with and into the Company pursuant
to the terms of the Second Amended Joint Plan of Reorganization of B-E
Holdings, Inc. and Bucyrus-Erie Company under chapter 11 of the Bankruptcy
Code, as modified December 1, 1994 (the "Amended Plan").  The Company designs,
manufactures and markets large excavation machinery used for surface mining,
and supplies replacement parts and service for such machines.  The Company's
principal products are large walking draglines, electric mining shovels and
blast hole drills, which are used by customers who mine coal, iron ore,
copper, phosphate, bauxite and other minerals throughout the world.  

The Restructuring 

      On February 22, 1993, the Company and Holdings announced their
intention to pursue a restructuring of their capital structures (the
"Restructuring") and commenced negotiations for a prepackaged chapter 11
financial restructuring with certain of their secured and unsecured creditors. 
On January 12, 1994, the Company's Registration Statement on Form S-4 bearing
Registration No. 33-73904, which included the Disclosure Statement and Proxy
Statement-Prospectus (the "Disclosure Statement") for the solicitation of
votes for the prepackaged joint plan of reorganization of Holdings and the
Company under chapter 11 of the Bankruptcy Code (the "Prepackaged Plan"), was
declared effective by the Securities and Exchange Commission.  The
solicitation process for acceptance of the Prepackaged Plan was completed on
February 14, 1994.  On February 18, 1994 (the "Petition Date"), Holdings and
the Company commenced voluntary petitions under chapter 11 of the Bankruptcy
Code (Case Nos. 94-20786-RAE and 94-20787-RAE, respectively) in the U.S.
Bankruptcy Court, Eastern District of Wisconsin (the "Bankruptcy Court").  On
June 20, 1994, the Bankruptcy Court directed the Company and Holdings to
resolicit acceptances from their creditors and stockholders using amended
disclosure materials.  During the second and third quarters of 1994, the
Company and Holdings held discussions with interested parties regarding
possible modifications to the Prepackaged Plan which resulted in the
formulation of the Amended Plan.  

      The solicitation process for acceptance of the Amended Plan was
completed on October 31, 1994 and on December 1, 1994 the Bankruptcy Court
confirmed the Amended Plan.  On December 14, 1994 (the "Effective Date"), the
Amended Plan became effective and the Company and Holdings consummated the
Restructuring through the implementation of the Amended Plan.  None of the
Company's or Holdings' subsidiaries were involved in the bankruptcy
proceedings.  The Amended Plan provided for payment in full of the allowed
claims of the Company's vendors, suppliers and other trade creditors.  The
claims of current and retired employees of the Company were not affected by
the Amended Plan and they will continue to receive full benefits under
existing pension and welfare plans.

      The purpose of the Restructuring is to improve and enhance the long-
term viability of the Company by adjusting its capitalization to reflect
current and projected operating performance levels.  Specifically, the Amended
Plan was designed to reduce the Company's overall indebtedness and its
corresponding debt service obligations by exchanging all outstanding senior
unsecured debt securities for common equity.

      On the Effective Date, Holdings merged with and into the Company
pursuant to the Amended Plan and the Agreement and Plan of Merger dated as of
December 14, 1994 between Holdings and the Company (the "Merger Agreement"). 
Pursuant to the Amended Plan and the Merger Agreement, the Company issued
10,170,417 shares of its common stock, par value $.01 per share (the "Common
Stock").  The Company issued 10,000,004 shares of Common Stock to holders of
Holdings' and the Company's unsecured debt securities and Holdings' equity
securities in exchange for such securities, and 170,413 shares of Common Stock
were issued to Bell Helicopter Textron, Inc. ("Bell Helicopter") in settlement
of a lawsuit against the Company.  See ITEM 3. LEGAL PROCEEDINGS AND OTHER
CONTINGENCIES.

      On the Effective Date pursuant to the Amended Plan, the Company
issued an aggregate principal amount of $52,072,000 of Secured Notes due
December 14, 1999 (the "Secured Notes") to South Street Corporate Recovery
Fund I, L.P., South Street Leveraged Corporate Recovery Fund, L.P., and South
Street Corporate Recovery Fund I (International), L.P. (collectively, the
"South Street Funds") in exchange for the Company's outstanding Series A
10.65% Senior Secured Notes due July 1, 1995 and Series B 16.5% Senior Secured
Notes due January 1, 1996 (collectively, the "Old South Street Notes")and the
Company's obligations under a sale and leaseback financing arrangement.  See
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS - LIQUIDITY AND CAPITAL RESOURCES.  Pursuant to the
Amended Plan, the Company entered into a Credit Agreement with Bank One,
Milwaukee, National Association ("Bank One").  See ITEM 7. MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS -
LIQUIDITY AND CAPITAL RESOURCES.

MARKETS, PRINCIPAL PRODUCTS AND METHODS OF DISTRIBUTION

   The surface mining industry consists of three primary markets: coal
mining, hard rock mining and phosphate production.  Coal mining historically
has accounted for approximately 70% of industry demand for the Company's
machines and replacement parts, with hard rock mining accounting for 20% and
phosphate and other applications accounting for the remaining 10%.  In recent
years, the share of hard rock mining has been increasing.  Steam coal
production for power generation represents approximately 85% of total coal
mining activity.  The demand for steam coal is based largely on the demand for
electric power and the price and availability of competing sources of such
power including oil, natural gas and nuclear power.  Because steam coal is
mined both in underground and in surface mines, the relative cost of competing
mining methods is an important variable affecting equipment demand.
 
   Prior to the 1973 Arab oil embargo, the mining machinery industry could
have been characterized as a cyclical, long-term growth industry.  Its
cyclical characteristic resulted from the cost relationship among competing
fuel alternatives and mineral use and its long-term growth characteristic
resulted from increases in overall energy consumption and mineral use tied to
worldwide economic growth.  However, with the oil embargo came an
unprecedented increase in the demand for coal mining equipment.  As a result,
mining machinery production capacity was expanded dramatically, reflecting
expectations that oil prices would continue to rise and tend to increase
demand for substitute natural resources, including coal in particular. 
Consequently, the industry experienced dramatic growth through the early and
mid-1970's.  By the late 1970's, the installed base of mining machinery had
increased substantially.  However, at that time, macroeconomic conditions
began to change.  The effects of a worldwide recession, escalating interest
rates, energy conservation efforts and an increase in the world's supply of
oil, together with the large installed base of recently manufactured mining
machinery, resulted in a sharp drop in demand for new mining machinery.  More
recently, the coal segment of the U.S. market has been severely impacted by
the Clean Air Act causing numerous mid-western higher sulfur coal mines to be
closed or to have outputs drastically curtailed; many machines have been shut
down while a few have been relocated to lower sulfur mines in eastern
Appalachia and Wyoming's Powder River Basin where excess production capacity
and stagnant demand has driven coal prices downward.  Consequently, meaningful
new machine shipments to domestic coal customers cannot be expected until
after the mid 1990's.  Major potential international coal mining markets for
the Company's equipment and replacement parts have been negatively impacted by
the worldwide economic slump as evidenced by Japanese steelmakers imposing
price cuts on Australian coking coal producers as well as tonnage reductions
during negotiations in 1993 and 1994.  In the longer term it is anticipated
that growing electricity demand around the world and increasing depths of
available coal will continue to drive demand for the Company's machines. 
Lately there have been positive increases in coal prices in Europe and Japan
looks to be poised to increase coal prices in 1995 for the first time in
several years.

   While iron ore demand decreased with the worldwide recession of 1992 and
1993, and Japanese and European iron ore buyers lowered ore contract prices
significantly in 1992 and again in 1993, there was a marked increase in iron
ore production in late 1994 that should be sustained through 1995. 
Furthermore, the Company anticipates that some iron ore producers will
continue to invest in replacing aged electric mining shovel and blast hole
drill fleets in an effort to reduce ore production costs.  Copper prices have
increased significantly and it appears as if they may stabilize at this level
in the near term.  This increase in copper prices has resulted in continued
demand from this market segment for electric mining shovels and blast hole
drills.

   The Company's line of mining machinery includes a full range of large
walking draglines, electric mining shovels and blast hole drills.  Walking
draglines and electric mining shovels are used in a broad range of
applications, including removal of overburden in mining operations, loading of
coal, iron and copper ore, other minerals such as phosphate, bauxite, gold and
silver, and a variety of other digging and loading applications.  Blast hole
drills are used for boring holes to be used in blasting rock and ore in mines.

   Draglines have the highest average price per unit of the Company's machine
categories.  Draglines are primarily used to remove overburden located over a
coal or mineral deposit.  To accomplish this, the machine drags a large bucket
through the overburden and deposits such overburden in a remote spoil pile. 
Draglines are typically described in terms of their "bucket size", which can
range from 9 to 220 cubic yards.  The Company's draglines weigh from 500 to
7,500 tons.  The Company currently offers a full line of models ranging in
price from $5,000,000 to $40,000,000.

   Electric mining shovels are primarily used to load coal, copper ore, iron
ore, other mineral-bearing materials, overburden and rock into some form of
haulage system such as truck or conveyor.  Shovels are characterized in terms
of their weight and dipper capacity.  The Company offers a full line of
electric mining shovels, weighing from 400 to 1,000 tons and having dipper
capacities from 12 to 80 cubic yards.  Prices range from $3,000,000 to
$7,000,000 per shovel.

   Most surface mines require breakage of rock, overburden or ore by
explosives.  To accomplish this, it is necessary to bore out a pattern of
holes into which the explosives are placed.  Blast hole drills are used to
drill the holes, and these machines are usually described in terms of the
diameter of the hole which they bore.  The Company offers a full line of blast
hole drills ranging in hole diameter size from 6.0 inches to 17.5 inches and
in selling price from approximately $300,000 to $2,000,000, depending on
machine size and variable features.

   Because of their size and weight, the Company's mining machines are
shipped in sub-assembled units to the job site, where they are assembled for
operation with the assistance of Company technicians.  A number of the
Company's smaller dragline products are modular, permitting shortened machine
field assembly time and more economical teardown and movement of machines
between non-contiguous mine sites.  The planning and on-site coordination of
machine erection is a critical component of the Company's service to its
customers.

   In addition, the Company manufactures and sells replacement parts and
components for its mining machines and supplies comprehensive after-sales
service for its entire line of mining machinery.  The average useful life of
draglines is 20 to 30 years, and of shovels and drills is up to 20 years.  The
Company has a large installed base of surface mining machinery, which has
provided a stream of parts sales.  These sales comprise a substantial portion
of the Company's revenues.  The Company also provides after-sales service for
certain equipment of other original equipment manufacturers ("OEMs").  In
general, the Company realizes higher margins on sales of parts than it does on
sales of new mining machines.  In recent years, gross margins on machines have
been low to negative because of lower prices resulting from overcapacity,
although gross margins on replacement parts have been positive.  Accordingly,
most or all of the Company's operating profits are derived from parts sales.

   In the United States, mining machinery is sold directly by Company
personnel and through a distributor.  Outside of the United States, this
equipment is sold by Company personnel, through independent distributors and
through the Company's subsidiaries located in Australia, Brazil, Canada,
Chile, England, India, Mauritius and South Africa.  The Company's mining
machines range in price up to $40,000,000.  Typical payment terms for large
draglines and electric mining shovels require a down payment and periodic
progress payments, so that a substantial portion of the price is received by
the time shipment is made to the customer.  Sales contracts for machines are
predominantly at fixed prices which, where possible, reflect estimated future
cost increases.  The primary market for the Company's replacement parts and
service is provided by the owners of the Company's equipment.  Most sales of
replacement parts call for prices in effect at the time of order.  Recently,
prices from the Company's vendors have remained stable and, coupled with fixed
and stable prices to the Company's customers, have resulted in minor
inflationary increases on the Company's reported net shipments.

   A wholly-owned subsidiary of the Company, Minserco, Inc. ("Minserco"),
provides mining services in the following areas: comprehensive structural and
mechanical engineering, non-destructive testing, rebuilt machine components,
product and component upgrades, contract maintenance and turnkey repair,
erection and machine moves.  Minserco has completed a number of large projects
and has others in process in the United States and select overseas locations.

   Another wholly-owned subsidiary, Boonville Mining Services, Inc. ("BMSI"),
operates as a separate, independent enterprise and provides replacement parts
and repair and rebuild services for surface mining machinery.

COMPETITION

   The Company encounters strong competition from a small number of
manufacturers in the sales of its mining machinery products in both domestic
and foreign markets.  The Company manufactures walking draglines, with its
principal competitors being Harnischfeger Corporation and Marion Power Shovel
Company, a division of Indresco Inc.  The Company manufactures electric mining
shovels, with its principal competitor in this line being Harnischfeger
Corporation.  The Company produces large diameter rotary blast hole drills,
and has several competitors in this product line.  Methods of competition are
diverse and include product design and performance, service, delivery,
application engineering, pricing, financing terms and other commercial
factors.

   For most Bucyrus-Erie machine owners, the Company is the primary source
for replacement parts.  The Company, however, encounters strong competition in
parts sales in both domestic and foreign markets and intense competition in
some domestic markets.  The Company's competition in parts sales consists
primarily of "will-fitters," which are smaller firms that produce copies of
the parts manufactured by the Company and other OEMs, and which generally sell
such parts at prices lower than those of the OEMs.  The Company has a variety
of programs to attract large volume customers for its replacement parts. 
Although will-fitters engage in significant price competition in parts sales,
the Company believes that it possesses certain non-price advantages over will-
fitters.  Will-fitters are in many cases unable to duplicate the exact
specifications of genuine Company parts and because the use of parts not
manufactured by the Company can void the warranty on a Company machine.  The
Company generally provides a one year warranty on its machines, with certain
components being under warranty for longer periods.  The Company also believes
that its engineering and manufacturing technology and marketing expertise
exceeds that of its will-fit competitors.

CUSTOMERS

   The Company's customers include most of the large surface mining operators
around the world.  A substantial portion of the Company's customers is engaged
in the surface mining of coal which, in turn, is used to produce electric
power.  Other customers include companies engaged in the surface mining of
iron ore, copper, phosphate, bauxite and other minerals.  In 1994, one
customer, BHP Minerals International Inc., received approximately 20% of the
Company's consolidated net shipments.  In 1993 and 1992, no customer received
shipments of greater than 10% of the Company's consolidated net shipments. 
The Company is not dependent upon any one customer.

BACKLOG

   The backlog of firm orders for the Company was $72,346,000 at December 31,
1994 and $74,023,000 at December 31, 1993.  As of December 31, 1994,
approximately 11% of the backlog is not expected to be filled during 1995.

MATERIALS

   The Company purchases from outside vendors the semi- and fully-processed
materials (principally structural steel, castings and forgings) required for
its manufacturing operations, and other items, such as electrical equipment,
which are incorporated directly into the end product, and the foreign
subsidiaries of the Company purchase components and manufacturing services
from local subcontractors and some components from the Company.  Certain
additional components are sometimes purchased from subcontractors, either to
improve deliveries in times of high demand or to reduce costs.  Because of
numerous factors resulting in preference for local content in certain
countries, local subcontractors are normally used to manufacture a substantial
portion of the components required in the Company's foreign manufacturing
operations.  The Company believes that its competitors are subject to the same
conditions as the Company.

INVENTORIES

   Inventories of the Company on December 31, 1994 were $82,393,000 (42% of
net shipments) compared with $63,671,000 (32% of net shipments) on
December 31, 1993.  In accordance with the principles of fresh start reporting
as required by AICPA Statement of Position 90-7, "Financial Reporting by
Entities in Reorganization Under the Bankruptcy Code", inventory as of the
Effective Date was recorded at estimated fair value.  The fair value
adjustment totaled $10,427,000 and is being charged to cost of products sold
as the inventory is sold.  The fair value adjustment remaining in the December
31, 1994 inventory balance was $10,065,000.  At December 31, 1994 and December
31, 1993, $51,889,000 and $37,863,000, respectively, were held as finished
goods inventory (primarily replacement parts) to meet delivery requirements of
customers.

PATENTS, LICENSES AND FRANCHISES

   The Company has a number of United States and foreign patents, patent
applications and patent licensing agreements.  It does not consider its
business to be materially dependent upon any patent, patent application,
patent license agreement or group thereof.

RESEARCH AND DEVELOPMENT

   Expenditures by the Company for design and development of new products and
improvements of existing mining machinery products, including overhead,
aggregated $5,622,000 in 1994 including $2,573,000 of research and development
activities directly related to shipments.  Expenditures for 1993 were
$6,939,000 including $2,042,000 for research and development activities
directly related to shipments.  The corresponding expenditures for 1992 were
$7,420,000 and $4,116,000, respectively.  The Company expenses all engineering
and product development costs as incurred with amounts charged to Cost of
Products Sold, if such activities are directly related to specific customer
contracts, or to Product Development Expense.

ENVIRONMENTAL FACTORS

   Environmental problems have not interfered in any material respect with
the Company's manufacturing operations.  The Company believes that its
compliance with statutory requirements respecting environmental quality will
not materially affect its capital expenditures, earnings or competitive
position.  The Company has an ongoing program to address any potential
environmental problems.

   Current federal and state legislation regulating surface mining and
reclamation may affect some of the Company's customers, principally with
respect to the cost of complying with, and delays resulting from, reclamation
and environmental requirements.  The Company's products are used for
reclamation as well as for mining, which has a positive effect on the demand
for such products and replacement parts therefor.

EMPLOYEES

   As of December 31, 1994, the Company employed 1,059 persons.  Three-year
contracts with unions representing hourly workers at the South Milwaukee,
Wisconsin and Memphis, Tennessee facilities expire in August, 1997 and August,
1995, respectively.

SEASONAL FACTORS

   The Company does not consider a material portion of its business to be
seasonal.

FOREIGN OPERATIONS

   The Company's products are manufactured by subcontractors and licensees in
eight countries other than the United States and are sold internationally by
the Company's and its subsidiaries' sales personnel, manufacturers'
representatives and distributors.

   In 1981, the Company entered into a licensing agreement with Mitsui
Engineering and Shipbuilding Co., Ltd. ("M.E.S."), a leading Japanese
shipbuilder and manufacturer of steel structures, heavy machinery and chemical
plants, for the manufacture and sale by M.E.S. of Company designed electric
mining shovels.  In December, 1985, the Company entered into a licensing
agreement with China National Non-Ferrous Metals Industry Corporation
("C.N.N.C.") which provides for the manufacture and sale by C.N.N.C. of
Bucyrus-Erie 195-BI electric mining shovels.  This agreement was amended in
April, 1994 to include certain components of the 195-BII model.

   In 1994, the Company's foreign sales in all segments, consisting of
exports from the United States and sales by consolidated foreign subsidiaries,
totaled $132,000,000.  The corresponding figures in 1993 and in 1992 were
$139,000,000 and $156,000,000, respectively.  Approximately $60,000,000 of the
Company's backlog of firm orders on December 31, 1994 represented orders for
export shipments, as compared with approximately $60,000,000 on December 31,
1993 and $76,000,000 on December 31, 1992.  The Company and its U.S.
subsidiaries normally price their products in U.S. dollars.  Foreign
subsidiaries normally procure and price their products in their local
currency.  Accordingly, in the usual case there are no material foreign
currency transaction gains and losses borne by the Company.  The Company
believes that profitability of its export sales does not vary materially from
the profitability of its domestic sales.  A substantial portion of the
Company's consolidated net sales and operating earnings is attributable to
operations located abroad.  In recent years, approximately 60 to 70% of the
Company's consolidated net sales were to customers located outside the United
States.  Foreign operations are subject to special risks that can materially
affect sales and earnings of the Company, including currency exchange rate
fluctuations, government expropriation, exchange controls, political
instability and other risks.  A portion of the Company's consolidated net
sales is to customers in South Africa, where such risks may be greater.  The
value, in U.S. dollars, of the Company's investments in its foreign
subsidiaries, and of dividends paid to the Company by those subsidiaries, will
be affected by changes in exchange rates.  Further information regarding
foreign operations is included in ITEM 8. FINANCIAL STATEMENTS AND
SUPPLEMENTARY DATA.

CLASSES OF SIMILAR PRODUCTS

   Net shipments by the Company by class of similar products for the past
three years were as follows:

                       1994             1993            1992     
                                 (Dollars in Millions)
Shovels and 
  Draglines       $164.5     85%   $167.7     84%   $198.2     82%
Drills              27.5     14      29.1     15      42.5     17


ITEM 2. PROPERTIES

  The Company's principal manufacturing plant in the United States is
located in South Milwaukee, Wisconsin and is owned in fee.  This plant
comprises approximately 1,038,000 square feet of floor space.  A portion of
this facility houses the corporate offices of the Company.  The major
buildings at this facility are constructed principally of structural steel,
concrete and brick and have sprinkler systems and other devices for protection
against fire.  The buildings and equipment therein, which include machine
tools and equipment for fabrication and assembly of the Company's mining
machinery, including draglines, electric mining shovels and blast hole drills,
are well maintained, in good condition and in regular use.

  The Company leases a facility in Memphis, Tennessee, having approximately
110,000 square feet of floor space, which is used as a central parts
warehouse.  The current lease is for five years commencing in July, 1991 and
contains an option to renew for an additional ten years.

  BMSI leases a facility in Boonville, Indiana which has approximately
60,000 square feet of floor space on a 5.84 acre parcel of land.  The facility
has the manufacturing capability of large machining, gear cutting, heavy
fabricating, rebuilding, and stress relieving.  The major manufacturing
buildings are constructed principally of structural steel with metal siding.


ITEM 3. LEGAL PROCEEDINGS AND OTHER CONTINGENCIES

CHAPTER 11 PLAN OF REORGANIZATION

  On February 18, 1994, the Company and Holdings commenced voluntary
petitions under chapter 11 of the Bankruptcy Code in the Bankruptcy Court
(Case Nos. 94-20786-RAE and 94-20787-RAE).  On December 1, 1994, the
Bankruptcy Court issued an order confirming the Amended Plan, and on
December 14, 1994, the Amended Plan became effective and the Company and
Holdings consummated the Restructuring contemplated by the Amended Plan.

BANKRUPTCY CODE SECTION 503(b) CLAIM FOR REIMBURSEMENT OF PROFESSIONAL FEES

  Jackson National Life Insurance Company ("JNL"), the holder of
approximately 41.58% of the Company's Common Stock, has filed a claim against
the Company for reimbursement of professional fees and disbursements incurred
in connection with the Company's chapter 11 proceedings pursuant to Section
503(b) of the Bankruptcy Code in the amount of approximately $3,300,000.  The
basis of the claim by JNL is the asserted benefit which the work of the
professionals retained by JNL in the Company's chapter 11 case conferred upon
the creditors of the Company generally.  On March 15, 1995, the Company's
Board of Directors designated a committee of independent directors (the
"Special Committee"), comprised of Messrs. Bartlett, Mork, Poole and Victor,
to determine steps to be taken by the Company with respect to JNL's Section
503(b) claim.  The Special Committee unanimously determined that the Company
should file an objection to JNL's Section 503(b) claim.  On March 31, 1995,
the Company filed an objection to JNL's Section 503(b) claim with the
Bankruptcy Court on the basis that JNL has failed to satisfy the standards
prevailing under the Bankruptcy Code for an award of expenses under Section
503(b) of the Bankruptcy Code.  A scheduling conference regarding JNL's
Section 503(b) claim was held on April 5, 1995 in the Bankruptcy Court.  A
status conference has been scheduled for June 2, 1995.  JNL has publicly
announced that, if JNL's Section 503(b) claim were allowed by the Bankruptcy
Court, JNL would consider receiving shares of the Company's Common Stock from
the Company in lieu of requiring payment in cash.  The Company and the Special
Committee have been advised by counsel to the Company that in such counsel's
opinion JNL's Section 503(b) claim is without merit; however, the outcome of
this matter cannot presently be determined.

CONTINGENT LIABILITIES RELATING TO SALES OF ASSETS AND SUBSIDIARIES AND
PRODUCT LIABILITY

  The Company has assumed or retained certain liabilities relating to
divested assets and subsidiaries, including, among others, product liability
claims relating to Brad Foote Gear Works, Inc. ("Brad Foote"), Western Gear
Machinery Co., Sky Climber, Inc. and its former construction machinery
business.

  The Company is normally subject to numerous product liability claims, many
of which relate to products no longer manufactured by the Company or its
subsidiaries, and other claims arising in the ordinary course of business.  At
December 31, 1994, there were 19 product liability claims in various courts of
law pending against the Company or one of its subsidiaries or for which the
Company was responsible as a result of its divestiture agreements.  The
Company has insurance covering most of said claims, subject to varying
deductibles, ranging from $300,000 to $3,000,000, and normally is not a factor
in the final disposition of claims.  It has various limits of liability
depending on the insurance policy year in question.  The Company expects, in
light of its past experience in defending similar claims, that the final
resolution of said claims and other similar claims which are likely to arise
in the future will not individually or in the aggregate have a material
adverse effect on the Company and its subsidiaries considered as a whole,
although no assurance to that effect can be given.

  In February, 1989, Bell Helicopter sued the Company, the Company's
inactive subsidiary, Brad Foote (which is now known as BWC Gear, Inc.
("BWC")), and the purchaser of all of the assets of Brad Foote (the "BF
Purchaser") in the District Court of Tarrant County, Texas, over allegedly
defective gear boxes which were manufactured by BWC and the BF Purchaser under
Bell Helicopter purchase orders that were originally placed with BWC, but
which were assigned by BWC to the BF Purchaser as part of the sale of assets
of Brad Foote.  Bell Helicopter sought compensatory damages of approximately
$30,350,000 plus punitive damages (the "Bell Helicopter Claim").  On January
26, 1994, BWC, the Company, Holdings and Bell Helicopter entered into a
settlement agreement and release (the "Bell Settlement Agreement"), pursuant
to which, Bell Helicopter agreed effective as of December 23, 1993 to settle
the Bell Helicopter Claim in consideration of receiving an allowed claim
against the Company in the amount of $3,350,000 in the chapter 11 bankruptcy
proceedings.  Pursuant to the Amended Plan, on the Effective Date, Bell
Helicopter received $350,000 in cash and 170,413 shares of the Company's
Common Stock in respect of its allowed claim.  On the Effective Date, the
Company was released from all liability in respect of the Bell Helicopter
Claim.

CONTINGENT ENVIRONMENTAL CLAIMS

  The Company is one of 53 entities who have been named by the U.S.
Environmental Protection Agency ("EPA") as potentially responsible parties
("PRPs") with regard to the Millcreek dumpsite, Erie County, Pennsylvania,
which is on the National Priorities List of sites for cleanup under the
Comprehensive Environmental Response, Compensation and Liability Act of 1980,
as amended ("CERCLA").  The Company was so named as a result of allegations
that it disposed of foundry sand at said site in the 1970's.  The U.S.
Department of Justice ("DOJ") filed suit in the U.S. District Court for the
Western District of Pennsylvania in October, 1989, against the Millcreek site
owners and the haulers who allegedly transported waste to the site, for
recovery of past cleanup costs incurred at the site, currently estimated by
the EPA to be approximately $12,000,000.  The Company, along with a number of
other defendants, has reached agreement in principle on a settlement of the
aforementioned cost recovery action which would have obligated the Company to
pay approximately $600,000.  The government increased its estimate of future
operation and maintenance costs, and the settling defendants are negotiating
with the government over methods of payment of these increased costs.  Thirty-
seven PRPs, including the Company, have received Administrative Orders issued
by the EPA pursuant to Section 106(a) of CERCLA to perform the soil capping 
portion of the remediation at the Millcreek site.  Based on the number of 
substantial corporations among the PRPs identified by the EPA as connected with
the Millcreek dump site and the potential availability of at least some 
insurance coverage, the Company believes that it will have no material 
liability with respect to resolution of this situation, although no assurance 
to that effect can be given.

  In December, 1990, the Wisconsin Department of Natural Resources ("WDNR")
conducted a pre-remedial screening site inspection on property owned by the
Company located at 1100 Milwaukee Avenue in South Milwaukee, Wisconsin. 
Approximately 35 acres of this site were allegedly used as a landfill by the
Company until approximately 1983.  The Company disposed of certain
manufacturing wastes at the site, including primarily foundry sand.  The
results of the site inspection did not indicate that the site presented a
substantial threat to health or safety or to the environment.  To date, the
Company has received no further communications from the WDNR regarding this
site and is not aware of any initiative by the WDNR to require any further
action with respect to this site.  Consequently, the Company has not regarded,
and does not regard, this site as presenting a material contingent liability. 
There can be no assurance, however, that additional investigation by the WDNR
will not be conducted with respect to this site at some later date or that
this site will not in the future require removal or remedial actions to be
performed by the Company, the costs of which could, depending on the
circumstances, be significant.

JNL LAWSUIT

  On September 24, 1993, JNL filed an amended complaint in a civil action in
the United States District Court, Southern District of New York, against
Goldman, Sachs & Co. ("Goldman Sachs"), Broad Street Investment Fund, L.P.
("Broad Street"), individually and as class representatives, Greycliff
Partners, Ltd., Mikael Salovaara, Alfred C. Eckert III, South Street Corporate
Recovery Fund I, L.P., South Street Leveraged Corporate Recovery Fund, L.P.,
South Street Corporate Recovery Fund I (International), L.P. (Messrs.
Salovaara and Eckert, Greycliff Partners, Ltd., such South Street funds and
Greycliff Partners are collectively referred to as the "Greycliff
Defendants"), Firstar Trust Company, National Association ("Firstar"), as
trustee and class representative, State Street Bank and Trust Company of
Connecticut, National Association ("State Street"), as trustee and Does 1-100. 
On October 27, 1993, JNL amended its complaint to name the Company, Holdings
and Messrs. William B. Winter, then Chairman of the Board of the Company,
Phillip W. Mork, the Company's President and a Director, Norbert J. Verville,
the Company's Vice President - Finance and Treasurer and then a Director, and
Ray G. Olander, the former Vice Chairman and Director of the Company, as
additional defendants.  On March 7, 1995, JNL again amended its complaint
(such amended complaint is referred to as the "JNL Complaint") to name David
M. Goelzer, the Company's Vice President, Secretary and General Counsel,
Messrs. Winter, Verville and Olander (collectively with Mr. Goelzer, the
"Management Defendants"), State Street, the Greycliff Defendants and Does 1-
100, as defendants (collectively, the "Defendants").

  The JNL Complaint seeks unspecified money damages and other equitable
relief in connection with (i) JNL's purchase of the Company's Resettable
Senior Notes (the "Resettable Notes") and (ii) certain of the Defendants'
alleged orchestration of a series of financings for the Company and Holdings,
including the 1988 Merger, a 1989 exchange offer by the Company, the
transactions relating to the Old South Street Notes, the Company's sale and
leaseback financing arrangement and the issuance of the Resettable Notes and
certain other related transactions (collectively, the "Becor Transactions")
which are alleged to have had the effect of rendering the Company insolvent,
incapable of competing in its markets and unable to pay its creditors,
including JNL.  The JNL Complaint alleges that the Defendants accomplished the
Becor Transactions through violations of federal securities laws and
fraudulent conveyance statutes, common law fraud, negligent misrepresentation
and breaches of fiduciary and other duties by the Management Defendants.  On
December 17, 1993, Firstar filed cross-claims against each of the Company and
Holdings seeking judgment on the principal of, interest on and other amounts
due and owing under the Company's 10% Senior Notes (interest rate reset to 16%
as of January 1, 1993) due 1996 (the "10% Senior Notes") and Holdings' Series
A 12-1/2% Senior Debentures due 2002 (the "Series A Debentures"), and filed a
notice of motion for summary judgment on such cross-claims.  

  As a result of the Company's and Holdings' chapter 11 petitions,
prosecution of the claims asserted in the JNL Complaint was stayed against the
Company and Holdings as of the Petition Date.  On the Effective Date, pursuant
to the Amended Plan, JNL exchanged the Resettable Notes for 4,057,203 shares
of the Company's Common Stock.  In February, 1995, pursuant to a stipulation
among JNL, the Company and Holdings, the District Court formally dismissed the
JNL Complaint as it relates to the Company and Holdings.  Firstar's cross-
claims in respect of the 10% Senior Notes and the Series A Debentures were
discharged pursuant to the Amended Plan.  In November, 1994, JNL entered into
a settlement agreement with Goldman Sachs and Broad Street, two defendants
named in JNL's amended complaints filed on September 24, 1993 and October 27,
1993.  The terms of such settlement agreement were not disclosed.  Mr. Mork
was released by JNL in November, 1994 and was not named as a defendant in the
JNL Complaint.  The Management Defendants have rights to indemnification from
the Company for any costs and expenses incurred by them in connection with the
JNL Complaint pursuant to the Amended Plan and the Company's Restated Bylaws. 
The Company has been informed by counsel to the Management Defendants that in
said counsel's opinion it is probable that the Management Defendants have
meritorious defenses to all claims asserted in the JNL Complaint; however, the
outcome of this matter cannot currently be determined.

DRESSER INDUSTRIES LAWSUIT

BMSI is a defendant in an amended complaint filed in the Marion County Common
Pleas Court, Marion County, Ohio on September 24, 1992 by Dresser Industries,
Inc. and Indresco Inc. ("Plaintiffs"), alleging that BMSI's purchase of
drawings and other assets of C&M of Indiana, a division of Construction and
Mining Services, Inc., and BMSI's use of these and other drawings allegedly
acquired subsequently, constitute a misappropriation of Plaintiffs' trade
secrets relating to Marion Power Shovel Company, a division of Indresco Inc. 
Plaintiffs seek $40 million in compensatory damages, $80 million in punitive
damages, an injunction against future use of Plaintiffs' trade secrets, and
costs and reasonable attorneys fees.  The Company has been advised by counsel
to BMSI that in said counsel's opinion the claims against BMSI can be said to
be greatly exaggerated.  No claim has been asserted directly against the
Company.  BMSI has denied all of the claims asserted in Plaintiffs' amended
complaint and intends to vigorously defend against those claims.  The Company
has been informed by counsel to BMSI that in said counsel's opinion BMSI will
be able to assert meritorious defenses to this action; however, the outcome of
this matter cannot currently be determined.  The Company does not believe it
is probable that BMSI will have material liability in this suit. 


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

  As noted above, during September, 1994 and October, 1994, the Company and
Holdings solicited acceptances of the Amended Plan from their creditors and
stockholders.  On October 31, 1994, the solicitation period expired, and all
classes of the Company's and Holdings' debt securities and Holdings'
stockholders voting on the Prepackaged Plan voted to accept the Prepackaged
Plan, other than the holders of Holdings' Series B Convertible Preferred
Stock, Goldman Sachs and Broad Street.  Following execution of a settlement
agreement among Goldman Sachs, Broad Street and JNL (the terms of which were
not disclosed), Goldman Sachs and Broad Street withdrew their objections to
confirmation of the Amended Plan.  On December 1, 1994, the Amended Plan was
confirmed by the Bankruptcy Court and on December 14, 1994 the Amended Plan
became effective and the Company and Holdings consummated the Restructuring
through the implementation of the Amended Plan.


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

  The Company's Common Stock was issued on December 14, 1994 pursuant to the
Amended Plan and the Merger Agreement in exchange for all of the Company's and
Holdings' outstanding unsecured debt securities and Holdings' outstanding
equity securities.  Since December 22, 1994, the Company's Common Stock has
been traded over the counter under the trading symbol BCYR.  Prior to
December 23, 1994, there was no established public trading market for the
Company's Common Stock.  Based solely on information provided to the Company
by the National Association of Securities Dealers, Inc., for the period from
December 23, 1994 through December 31, 1994: (a) 24,185 shares of the
Company's Common Stock were traded over the counter, and (b) the high sale
price for the Company's Common Stock was $7 3/4 per share and the low sale
price was $6 per share.

  As of March 14, 1995, there were 2,220 stockholders of record of the
Company's Common Stock.

  Prior to the Effective Date, the Company was a wholly-owned subsidiary of
Holdings and no dividends were declared on its common equity during its two
most recent fiscal years.  Since the Effective Date, no dividends were
declared on the Company's Common Stock.

  The Credit Agreement, as defined in ITEM 7. MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS, prohibits the
Company from making any dividends or other distributions upon the Company's
Common Stock, other than dividends payable solely in the Company's Common
Stock or other equity securities of the Company.  The Indenture relating to
the Secured Notes prohibits the Company from declaring or paying any dividend
or making any distribution in respect of the Company's Common Stock (other
than dividends or distributions payable solely in shares of its Common Stock
or in options, warrants or other rights to acquire its Common Stock), if at
the time thereof an Event of Default (as defined in such Indenture) or an
event that with the lapse of time or the giving of notice, or both, would
constitute an Event of Default (as defined in such Indenture) shall have
occurred and be continuing.
<PAGE>
<TABLE>
ITEM 6.                             SELECTED FINANCIAL DATA

                          (Dollars In Thousands Except Per Share Amounts)
<CAPTION>
                      Reorganized
                      Company (b)                         Predecessor Company (c)                  
                     December 14 -  January 1 -
                     December 31,   December 13,          Years Ended December 31,           
                         1994         1994         1993         1992        1991      1990  
<S>                  <C>            <C>          <C>          <C>         <C>       <C>    
Consolidated Statements
 of Operations Data:
   Net shipments       $  7,810     $186,174     $198,464     $242,468    $249,053  $240,866
   Loss before
    extraordinary gain
    and cumulative 
    effects of changes 
   in accounting
    principles         $   (552)    $(22,833)    $(40,692)    $(16,747)   $(15,735) $(13,010)
   Net earnings (loss) $   (552)    $119,647     $(51,990)    $(16,747)   $(15,735) $(14,013)
   Net earnings (loss)
    attributable
    to common
    shareholders       $   (552)    $ 78,946     $(52,629)    $(19,138)   $(19,473) $(16,901)
   Loss per share
    before extra-
    ordinary gain
    and cumulative
    effects of changes
    in accounting
    principles         $   (.05)    $  (2.46)    $  (4.56)    $  (2.64)   $  (2.47) $  (2.05)
   Net earnings (loss)
    per share          $   (.05)    $  12.91     $  (5.82)    $  (2.64)   $  (2.47) $  (2.21)
   Net earnings (loss)
    per share
    attributable
    to common
    shareholders       $   (.05)    $   8.52     $  (5.89)    $  (3.01)   $  (3.06) $  (2.66)
   Cash dividends per
    common share       $      -     $      -     $      -     $      -    $      -  $      -

Consolidated Balance
 Sheets Data:
   Total assets        $177,954        N/A       $184,900     $204,090    $205,436  $231,227
   Long-term debt      $ 53,169        N/A       $    769(a)  $    165(a) $158,219  $157,436
   Redeemable
    preferred stock                    N/A          N/A       $ 30,302    $ 29,310  $ 26,342  $ 22,805
<FN>

(a) Amounts are net of $201,979 at December 31, 1993 and $197,334 at December 31, 1992, of long-term debt
    classified as a current liability as discussed in ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
    FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

(b) As a result of the reorganization and implementation of fresh start reporting as of the Effective Date
    the financial statements of the Reorganized Company are not comparable to the financial statements of
    the Predecessor Company.  See ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA for additional
    information.

(c) See ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
</TABLE>
<PAGE>
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS

    The following information describes the Company's operations as set
forth in ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA and ITEM 6.
SELECTED FINANCIAL DATA.  Upon consummation of the Amended Plan, an
extraordinary gain of $142,480,271 was recognized which represented
forgiveness of debt, including accrued interest, write-off of associated
financing fees and settlement of the Bell Helicopter claim, reduced by the
estimated fair value of the Common Stock issued to the holders of Holdings'
and the Company's unsecured debt securities and Bell Helicopter.  Holdings and
the Company have accounted for the reorganization by using the principles of
fresh start reporting, as required by AICPA Statement of Position 90-7,
"Financial Reporting by Entities in Reorganization Under the Bankruptcy Code." 
Under the principles of fresh start reporting, total assets were recorded at
their assumed reorganization value, with the reorganization value allocated to
identifiable tangible and intangible assets on the basis of their estimated
fair value, and liabilities were adjusted to the present values of amounts to
be paid where appropriate.  In addition, the accumulated deficit of
$60,136,850 and cumulative foreign currency adjustments of $3,217,977 were
eliminated.  As a result of the implementation of fresh start reporting, the
financial statements of the Reorganized Company (the survivor of the merger of
Holdings with and into the Company) after consummation of the Amended Plan are
not comparable to the financial statements of prior periods. The financial
statements presented for prior periods are not the Company's, but instead are
those of Holdings (Holdings is referred to as the "Predecessor Company"), the
former parent of the Company.  The acquisition of the Company by Holdings on
February 4, 1988 was accounted for as a purchase and, accordingly, the assets
and liabilities of Holdings were recorded at their estimated fair values as of
the acquisition date.  The excess of the related purchase cost over the fair
value of identifiable net assets was allocated to goodwill.  The Predecessor
Company consolidated financial statements included the related depreciation
and amortization charges associated with the fair value adjustments since the
date of the acquisition.

LIQUIDITY AND CAPITAL RESOURCES

    Working capital and current ratio are two financial measurements which
provide an indication of the Company's ability to meet its short-term
obligations.  These measurements at December 31, 1994, 1993 and 1992 were as
follows:
                                  1994        1993         1992  
                              (Reorganized   (Predecessor Company)
                                Company)

Working capital (deficiency)
  (in millions)                   $ 77.8    $(164.0)     $(121.9)
Current ratio                   2.6 to 1    .4 to 1      .5 to 1

    The increase in working capital and the current ratio for the year ended
December 31, 1994 was primarily due to the forgiveness of debt, principal and
interest, upon consummation of the Amended Plan.  The decrease in working
capital and the current ratio for the year ended December 31, 1993 was
primarily due to the accrual of interest expense.  Due to the Restructuring,
the accrued interest on Holdings' and the Company's unsecured debt securities
was not paid.

    The table below summarizes the Company's cash position at December 31,
1994:

                                Restricted    Unrestricted
Location                           Cash           Cash          Total   

United States                  $         -    $ 9,543,633    $ 9,543,633
Foreign Subsidiaries                18,898      5,848,035      5,866,933
Equipment Assurance Limited      3,655,866        816,911      4,472,777
                               ___________    ___________    ___________

                               $ 3,674,764    $16,208,579    $19,883,343


    Of the $9,543,633 of unrestricted cash in the United States,
approximately $3,400,000 is required for payment of expenses that were
incurred in connection with the Restructuring (primarily legal and
professional fees) and approximately $2,700,000 is required to be refunded to
the Internal Revenue Service for an excess refund received in 1993.  A portion
of the unrestricted cash at the foreign subsidiaries and Equipment Assurance
Limited ("EAL"), an off-shore insurance subsidiary of the Company, is not
readily repatriatable because it is required for working capital purposes at
these respective locations.  
 
    The following table reconciles Loss Before Income Taxes, Extraordinary
Gain and Cumulative Effects of Changes in Accounting Principles to earnings
before reorganization items, inventory fair value adjustment charged to cost
of products sold, interest, taxes, depreciation and amortization ("Adjusted
EBITDA"):
<TABLE>
<CAPTION>
              Reorganized
                  Company                Predecessor Company           
                December 14 -  January 1 -
                December 31,   December 13,   Years Ended December 31, 
                    1994          1994           1993           1992    
<S>             <C>            <C>            <C>            <C>
Loss before
 income taxes,
 extraordinary
 gain and 
 cumulative
 effects of
 changes in
 accounting
 principles     $   (427,114)  $(21,438,431)  $(39,775,632)  $(15,807,117)
Reorganization
 items                     -      9,337,797      4,387,266              -
Inventory fair
 value adjustment
 charged to cost
 of products 
 sold                362,246             -               -              -
Non cash expenses:
 Depreciation        145,060      7,356,734      7,614,551      7,874,227
 Amortization
  of goodwill,
  intangible assets
  and other items     23,032      3,678,806      4,444,693      4,987,856
 Deferred rent
  (interest) on sale
  and leaseback
  financing
  arrangement 
  (Predecessor 
  Company) and
  payment in kind
  interest on the
  Secured Notes
  (Reorganized
  Company)           258,190      7,286,686      5,749,264      2,178,611
 Amortization of
  debt discount            -         71,179        473,969      4,378,419
                ____________   ____________   ____________   ____________

Cash available
 for use before
 non-cash interest
 expense, income 
 taxes and
 cumulative
 effects of
 changes in
 accounting
 principles          361,414      6,292,771    (17,105,889)     3,611,996

Cash interest
 expense (1)          25,981      6,552,825     28,841,951     21,589,194
                ____________   ____________   ____________   ____________

Adjusted EBITDA $    387,395   $ 12,845,596   $ 11,736,062   $ 25,201,190
<FN>
    (1) Includes all accrued but unpaid interest prior to the Petition Date. 
Contractual interest of $20,250,230 on the unsecured debt of the Predecessor
Company did not accrue subsequent to the Petition Date.  Excludes amortization
of debt discount, deferred rent (interest) on the sale and leaseback financing
arrangement and interest on the Secured Notes that will be paid in kind.
</TABLE>

         On the Effective Date pursuant to the Amended Plan, the Company issued
an aggregate principal amount of $52,072,000 of Secured Notes due December 14,
1999 to the South Street Funds in exchange for the Old South Street Notes and
the Company's obligations under a sale and leaseback financing arrangement. 
Interest on the Secured Notes accrues at a rate of 10.5% per annum until
December 14, 1995.  Thereafter, interest accrues at a rate of 10.5% per annum,
if paid in cash, or 13.0% per annum, if paid in kind.  The Credit Agreement
(as defined below) requires accrued interest on the Secured Notes, which
aggregated $258,000 through December 31, 1994, to be paid in kind prior to
January 1, 1996, and thereafter restricts the cash payment of principal and
interest on the Secured Notes unless certain ratios and conditions are met. 
Otherwise, interest on the Secured Notes is payable in kind at the discretion
of the Company during the term of the Secured Notes.  The Secured Notes are
secured by a security interest on substantially all of the Company's property
(other than real estate) in favor of Harris Trust and Savings Bank, as
Collateral Agent (the "Collateral Agent"), which is subordinated to the
security interest in favor of Bank One securing up to $16,000,000 in
indebtedness and other amounts owing under the Credit Agreement (as defined
below).  The Company has also granted a security interest in favor of the
Collateral Agent in the shares of the Company's U.S. subsidiaries and 65% of
the shares of certain non-U.S. subsidiaries (collectively, the "Pledged
Shares").

    Pursuant to the Amended Plan, the Company entered into a Credit
Agreement dated as of December 14, 1994, with Bank One (the "Credit
Agreement").  The Credit Agreement contains a credit facility for working
capital and general corporate purposes (the "Loan Facility") and a letter of
credit facility (the "L/C Facility").  Under the Loan Facility, the Company
may borrow up to $5,000,000 through December 31, 1995, and from January 1,
1996 through December 31, 1996, the Company may borrow up to $2,500,000,
provided that it meets certain earnings before interest, taxes, depreciation
and amortization tests, as defined.  Borrowings under the Loan Facility mature
on December 31, 1996 and interest is payable at the Company's option either at
a rate equal to Bank One's reference rate plus 0.75% per annum or an adjusted
LIBOR rate plus 2.75% per annum.  Under the L/C Facility, Bank One has agreed
to issue letters of credit for the benefit of the Company through December 31,
1996 in an aggregate amount not in excess of $15,000,000 minus the then
outstanding aggregate borrowings by the Company under the Loan Facility,
provided that no letter of credit may expire after December 31, 1997.  
Borrowings under the Credit Agreement are secured by a security interest on
substantially all of the Company's property (other than real estate),
including the Pledged Shares, which, to the extent described above, is senior
to the security interest created in favor of the Collateral Agent.  As of
December 31, 1994, the Company did not have any borrowings outstanding under
the Loan Facility and $6,373,000 of the L/C Facility was being used.

    The agreements relating to the Secured Notes and the Credit Agreement
permit project financing which enables the Company to borrow money to pay
costs associated with the manufacture of mining machinery or other products
pursuant to binding purchase contracts.  Project financing borrowings are
secured by the inventory being financed and any accounts receivable relating
to such inventory.  Project financing borrowings mature not later than the
date of the final payment by the customer under the applicable purchase
contract.  As of December 31, 1994, the Company had $6,237,000 of outstanding
project financing borrowings.

    The Company believes that, as a result of the Restructuring, current and
projected levels of liquidity, together with funds generated by operations,
will be sufficient to permit the Company to satisfy its debt service
requirements and fund operating activities for the foreseeable future.  The
Company is subject to significant business, economic and competitive
uncertainties that are beyond its control.  Accordingly, there can be no
assurance that the Company's financial resources will be sufficient for the
Company to satisfy its debt service obligations and fund operating activities
under all circumstances.

    The Company had outstanding letters of credit and guarantees of
$9,578,000 at December 31, 1994.  Of this amount, $6,373,000 is related to the
Credit Agreement with the remainder provided by various banks and insurance
companies.

    As required under various agreements, EAL has pledged $3,655,866 of its
cash to secure its reimbursement obligations for outstanding letters of credit
and a subsidiary's bank debt at December 31, 1994.  This collateral amount is
classified as Restricted Funds on Deposit in the Consolidated Balance Sheets.

    At December 31, 1994, the Company had approximately $1,039,000 of open
approved capital appropriations.  The Company does not anticipate any
substantial increase in the level of annual capital expenditures in 1995.

    The Company provides certain health care benefits to age 65 and life
insurance benefits for certain eligible retired United States employees. 
Substantially all of Company's employees may become eligible for those
benefits if they reach early retirement age while working for the Company. 
The Company funds the majority of the costs of such benefits as they are
incurred.  The Company's obligation for these benefits as of December 31, 1994
was $13,237,000.

PROFITABILITY MEASUREMENTS

    Ratios of returns on net shipments, assets employed and shareholders'
investment are not meaningful at this time for the Company due to losses
incurred.
 
CAPITALIZATION

    As a result of the Restructuring, the long-term debt to equity ratio as
of December 31, 1994 was 1.0 to 1.  Financial ratios for prior periods are not
meaningful at this time for the Company due to losses incurred.

RESULTS OF OPERATIONS

Net Shipments and Net Earnings (Loss)

    Net shipments for 1994 were $193,984,451 compared with $198,464,139 for
1993.  Shipments of repair parts and services increased 1.6% from 1993 and
machine shipments decreased 12.0%.  The decrease in machine shipments was
primarily due to reduced electric mining shovel shipments.  The pricing for
machines and repair parts has been stable during these periods.

    Net shipments for 1993 were $198,464,139 compared with $242,468,428 for
1992.  Shipments of repair parts and services decreased 5.3% from 1992 and
machine shipments decreased 39.0%.  The decrease in repair parts and service
shipments was primarily due to decreased repair parts shipments at foreign
locations.  This decrease was due to lower demand for replacement parts.  The
decrease in machine shipments was primarily due to an absence of dragline
shipments in 1993.  The pricing for machines and repair parts has continued to
remain steady with the changes primarily related to volume.

    Net earnings for 1994 were $119,094,721 compared with a net loss of
$51,989,651 for 1993.  The increase in earnings for 1994 was primarily due to
reduced interest expense of $20,870,323, an extraordinary gain on debt
discharge of $142,480,271 and a net charge in 1993 of $11,297,385 for the
cumulative effects of changes in accounting principles as a result of adoption
of Statement of Financial Accounting Standards No. 106, "Employers' Accounting
for Postretirement Benefits Other Than Pensions" ("SFAS 106") and Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS
109"), partially offset by an increase in reorganization items of $4,950,531
in 1994.  Also included in net earnings (loss) were non-cash depreciation and
amortization charges of $11,203,632 and $12,059,244 for 1994 and 1993,
respectively.

    Net loss for 1993 was $51,989,651 compared with a net loss of
$16,747,090 for 1992.  Included in net loss for 1993 was a net charge of
$11,297,385 for the cumulative effects of changes in accounting principles as
a result of adoption of SFAS 106 and SFAS 109.  Also included in net losses
for 1993 and 1992 were non-cash depreciation and amortization charges of
$12,059,244 and $12,862,083, respectively.  The increase in net loss was
primarily due to reduced gross margin from lower repair parts volume,
restructuring costs and increased interest expense.

    The Company's consolidated backlog on December 31, 1994 was $72,346,000
compared with $74,023,000 on December 31, 1993 and $92,386,000 on December 31,
1992.  Machine backlog is down .8% from December 31, 1993.  Repair parts and
service backlog is down 3.1% from December 31, 1993, primarily due to a
reduction at domestic locations.  

    New orders for 1994 increased 6.8% from 1993.  New machine orders for
1994 were 18.1% higher than 1993, primarily due to increased demand in copper
markets.  New repair parts and service orders for 1994 increased 3.4% from
1993, primarily due to increases at foreign locations.  

    The Company believes expansion of coal and iron ore production in China
and coal production in India, new copper projects in South America and
replacement of old equipment in iron ore mines should provide near term
machine sales potential.  Continued upgrading of existing machines along with
movement of existing large draglines by operators to new mine sites and normal
drill and shovel parts demand should result in steady shipments of repair
parts worldwide in the next twelve months.  Although the movement and
upgrading of existing draglines should positively impact parts sales in 1995,
these options continue to further reduce the worldwide demand for new
draglines.  In addition, the United States coal market continues to be
negatively impacted by the effects of The Clean Air Act.  

Interest, Royalties and Miscellaneous

    Interest, royalties and miscellaneous for 1994 was $3,054,956 compared
with $1,735,239 for 1993.  The increase was primarily due to a favorable
insurance settlement of $1,350,000 in 1994.

    Interest, royalties and miscellaneous for 1993 was $1,735,239 compared
with $4,349,186 for 1992.  The decrease was primarily due to the reversal of
$794,000 of reserves of EAL resulting from an evaluation of the adequacy of
these reserves in the fourth quarter of 1993 compared with a reversal of
$1,500,000 in 1992, $1,022,757 of interest income on federal income tax
refunds in 1992 and a reduction in interest income of $440,548 resulting from
lower invested cash balances.

Cost of Products Sold

    Cost of products sold for 1994 was $163,892,682 or 84.5% of shipments
compared with $166,921,197 or 84.1% of shipments for 1993 and $200,723,826 or
82.8% of shipments for 1992.  The changes in the cost of products sold
percentages were primarily the result of the mix of products sold.

    Included in cost of products sold for 1994 was $362,000 as a result of
the fair value adjustment to inventory.  This adjustment was made in
accordance with the principles of fresh start reporting and is being charged
to cost of products sold as the inventory is sold.  The Company expects the
remaining adjustment of $10,065,000 to be charged to cost of products sold
during 1995.

    Included in cost of products sold were foreign currency translation
losses of $212,860 for 1994 compared with $695,011 for 1993 and $245,916 for
1992.  The losses occurred primarily in Brazil and were the result of applying
Statement of Financial Accounting Standards No. 52, "Foreign Currency
Translation".  

Product Development, Selling, Administrative and Miscellaneous Expenses

    Product development, selling, administrative and miscellaneous expenses
for 1994 were $31,479,612 or 16.2% of shipments compared with $33,601,363 or
16.9% of shipments in 1993 and $33,754,681 or 13.9% of shipments in 1992.  The
decrease in 1994 from 1993 was primarily due to reduced product development
expense as a result of increased work on specific customer contracts.  The
percentage increase in 1993 compared with 1992 was primarily due to decreased
shipments in 1993.
 
Interest Expense

    Interest expense for 1994 was $14,194,861 compared with $35,065,184 for
1993.  The decrease was primarily due to not accruing interest subsequent to
the Petition Date on Holdings' and the Company's unsecured debt securities
which included the Company's 10% Senior Notes, the Company's Resettable Senior
Notes, the Company's 9% Sinking Fund Debentures and Holdings' Series A 12-1/2%
Senior Debentures.

    Interest expense for 1993 was $35,065,184 compared with $28,146,224 for
1992.  The increase was primarily due to an increase in the annual interest
rates on the 10% Senior Notes to 16% per annum and on the Resettable Senior
Notes to 15% per annum resulting in an increase in interest expense of
$4,477,680 and $1,500,000, respectively, an increase in rent of $3,570,653,
which, for accounting purposes, is classified as interest, on a sale and
leaseback financing arrangement and an increase in interest of $1,257,889 on
the Old South Street Notes, partially offset by a reduction in debt discount
amortization of $3,904,450.  Of the $35,065,184 of interest expense for 1993,
$33,927,205 was accrued and unpaid interest on debt securities that were in
default.

Reorganization Items

    Reorganization items represent the expenses incurred as a result of the
commencement of the Restructuring and the Company's efforts to reorganize
under chapter 11 of the Bankruptcy Code.  Reorganization items in 1994 consist
of $8,023,309 of legal and professional fees, $41,121,683 to adjust debt and
redeemable preferred stock to the amount of the allowed claims in the Amended
Plan and a $1,112,927 write-off of capitalized financing costs.  These
expenses were partially offset by $365,317 of interest income earned from the
Petition Date through December 13, 1994 on accumulated cash balances of
Holdings and the Company.  In 1993, reorganization items consist entirely of
legal and professional fees.

Income Taxes

    The provision for income taxes reflects the effects of applying SFAS 109
in 1994 and 1993 and Statement of Financial Accounting Standards No. 96,
"Accounting for Income Taxes", in 1992 and the recognition of foreign tax
expense at applicable statutory rates.  The cumulative effect of adopting SFAS
109 on the Predecessor Company's financial statements was a tax benefit of
$446,724 ($.05 per share) which has been included in the Consolidated
Statement of Operations for the year ended December 31, 1993.  In 1992, the
Company reversed a portion of prior years' accruals for income taxes at an
inactive subsidiary which was determined to be no longer necessary as a result
of favorable settlements of state tax disputes during the year, resulting in a
$2,000,000 reduction of income tax expense.  

    A more detailed discussion of income taxes can be found in ITEM 8.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA - NOTE I.
<PAGE>

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
<TABLE>
                                   BUCYRUS-ERIE COMPANY AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENTS OF OPERATIONS
<CAPTION>
                                             Reorganized
                                               Company                    Predecessor Company               
                                             December 14 -  January 1 -
                                             December 31,   December 13,     Years Ended December 31,   
                                                 1994           1994           1993           1992
<S>                                          <C>            <C>            <C>            <C>                               
REVENUES:
  Net shipments                              $  7,810,105   $186,174,346   $198,464,139   $242,468,428
  Interest, royalties and miscellaneous            79,385      2,975,571      1,735,239      4,349,186
                                             ____________   ____________   ____________   ____________
                                                7,889,490    189,149,917    200,199,378    246,817,614
                                             ____________   ____________   ____________   ____________
COSTS AND EXPENSES:
  Cost of products sold - Notes C and L         6,886,084    157,006,598    166,921,197    200,723,826
  Product development, selling, administrative,
    and miscellaneous expenses - Note L         1,146,349     30,333,263     33,601,363     33,754,681
  Interest expense (Predecessor contractual
    interest not recognized in 1994 - 
    $20,250,230) - Note G                         284,171     13,910,690     35,065,184     28,146,224
  Reorganization items - Notes A and B                  -      9,337,797      4,387,266              -
                                             ____________   ____________   ____________   ____________
                                                8,316,604    210,588,348    239,975,010    262,624,731
                                             ____________   ____________   ____________   ____________
Loss before income taxes, extraordinary
  gain and cumulative effects of changes 
  in accounting principles                       (427,114)   (21,438,431)   (39,775,632)   (15,807,117)

Income taxes - Note I                             125,276      1,394,729        916,634        939,973
                                             ____________   ____________   ____________   ____________
Loss before extraordinary gain and
  cumulative effects of changes in 
  accounting principles                          (552,390)   (22,833,160)   (40,692,266)   (16,747,090)

Extraordinary gain - Note A                             -    142,480,271              -              -

Cumulative effects of changes in
  accounting principles for: 
  Postretirement benefits - Note K           $          -   $          -   $(11,744,109)  $          -
  Income taxes - Note I                                 -              -        446,724              -
                                             ____________   ____________   ____________   ____________

Net earnings (loss)                              (552,390)   119,647,111    (51,989,651)   (16,747,090)

Redeemable preferred stock dividends - 
 Note H                                                 -        (40,453)        50,459     (1,868,912)
Preferred stock accretion - Note H                      -       (105,548)      (689,481)      (522,004)
Reorganization item - preferred stock - 
 Notes A and H                                          -    (40,554,805)             -              -
                                             ____________   ____________   ____________   ____________
Net earnings (loss) attributable 
 to common shareholders                      $   (552,390)  $ 78,946,305   $(52,628,673)  $(19,138,006)
                                                                                                      
Net earnings (loss) per share of common 
 stock - Note M:

  Loss before extraordinary gain and
    cumulative effects of changes
    in accounting principles                       $( .05)        $(2.46)        $(4.56)        $(2.64)
  Extraordinary gain                                    -          15.37              -              -
  Cumulative effects of changes in
    accounting principles for:
    Postretirement benefits                             -              -          (1.31)             -
    Income taxes                                        -              -            .05              -
                                                   ______         ______         ______         ______
  Net earnings (loss)                                (.05)         12.91          (5.82)         (2.64)

  Preferred stock dividends, accretion and
    reorganization item                                 -          (4.39)          (.07)          (.37)
                                                   ______         ______         ______         ______
Net earnings (loss) attributable to
 common shareholders                               $( .05)        $ 8.52         $(5.89)        $(3.01)
                                                                                                      

                              See notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
                                   BUCYRUS-ERIE COMPANY AND SUBSIDIARIES
                                        CONSOLIDATED BALANCE SHEETS
<CAPTION>
                                  December 31,                                         December 31,
                              1994          1993                                   1994          1993
                          (Reorganized  (Predecessor                           (Reorganized  (Predecessor
                            (Company)     (Company)                               Company)      Company)
<S>                       <C>           <C>           <C>                      <C>           <C>
                                                      LIABILITIES AND SHAREHOLDERS' 
ASSETS - Notes B and G                                INVESTMENT (DEFICIENCY IN ASSETS)
CURRENT ASSETS:                                       CURRENT LIABILITIES:
 Cash and cash equivalents                             Accounts payable and
  - Notes C and O         $ 16,208,579  $ 13,696,244    accrued expenses - Notes B,
 Restricted funds on                                    F, J and K             $ 31,703,558  $ 53,665,642
  deposit - Note C                   -       512,173   Liability to customers on
 Receivables - Notes D                                  uncompleted contracts,
  and O                     26,219,945    25,731,294    warranties and other -
 Inventories - Notes C                                  Notes A and C             7,238,504     8,196,401
  and E                     82,393,121    63,671,237   Income taxes-Notes B and I 2,819,743       448,493
 Prepaid expenses and                                  Current maturities of long-
  other assets               1,855,961     1,630,226    term debt - Note G        7,123,272     4,954,196
                          ____________  ____________                           ____________  ____________

    Total Current Assets   126,677,606   105,241,174                             48,885,077    67,264,732

OTHER ASSETS:                                          Long-term debt classified
 Restricted funds on                                    as a current liability -
  deposit - Note C           3,674,764     6,024,659    Notes A and G                     -   201,979,324
 Goodwill - Note C                   -    17,003,213                           ____________  ____________
 Intangible assets - Note C  9,497,149     7,780,263
 Other assets - Note I       2,414,087     2,480,555   Total Current Liabilities 48,885,077   269,244,056
                          ____________  ____________
                                                      DEFERRED LIABILITIES:
                            15,586,000    33,288,690   Income taxes - Notes 
                                                        B and I                     122,331       157,544

PROPERTY, PLANT AND EQUIPMENT                          Liabilities to customers
 - Note C:                                              on uncompleted contracts
  Land                       1,521,678     2,132,556    and warranties - Note C   3,260,814     4,587,014
  Buildings and improvements 5,262,122    18,985,480   Postretirement benefits -
  Machinery and equipment   29,113,022    66,393,652    Notes B and K            11,828,446    15,590,236
  Less accumulated                                     Deferred expenses
   depreciation               (206,457)  (41,141,094)   and other - Note B        7,070,735     7,298,284
                          ____________  ____________                           ____________  ____________

                            35,690,365    46,370,594                             22,282,326    27,633,078

                                                      LONG-TERM DEBT, less
                                                       amounts classified as
                                                       current liabilities -
                                                       Notes A, B and G          53,169,481       768,728

                                                      COMMITMENTS AND CONTINGENCIES -
                                                       Notes A, G and O

                                                      PREFERRED STOCK - Notes A,
                                                       B and H:
                                                        Series A Redeemable - par
                                                         value $.01 per share,
                                                         liquidation preference
                                                         $25 per share, 2,412,792
                                                         shares issued and 
                                                         outstanding (aggregate
                                                         liquidation/redemption
                                                         preference $70,088,379)          -    30,301,570
                                                        Series B - par value $.01
                                                         per share, issued and
                                                         outstanding 6,291,805
                                                         shares                           -        62,918

                                                      COMMON SHAREHOLDERS' INVESTMENT
                                                      (DEFICIENCY IN ASSETS) - 
                                                      Notes A, B and H:
                                                       Reorganized Company:
                                                        Common Stock - par value $.01
                                                         per share, authorized
                                                         20,000,000 shares, issued
                                                         and outstanding 10,170,417
                                                         shares                     101,704             -
                                                        Additional paid-in 
                                                         capital                 53,898,296             -
                                                        Accumulated deficit        (552,390)            -
                                                        Cumulative foreign currency
                                                         translation adjustments    169,477             -

                                                       Predecessor Company:
                                                        Class C - par value $.01
                                                         per share, issued and 
                                                         outstanding 9,176,427
                                                         shares                           -        91,764
                                                        Class D - par value $.01
                                                         shares, issued and
                                                         outstanding 88,154 shares        -           882
                                                        Warrants - issued and
                                                         outstanding 6,392                -           971
                                                        Accumulated deficit               -  (138,994,351)
                                                        Cumulative foreign currency
                                                         translation adjustments          -    (4,209,158)
                                                                               ____________  ____________
                                                                                 53,617,087  (143,109,892)
                          ____________  ____________                           ____________  ____________

                          $177,953,971  $184,900,458                           $177,953,971  $184,900,458
<FN>                                                                                           
                                   See notes to consolidated financial statements.
</TABLE>

<PAGE>
<TABLE>                                   
                                   BUCYRUS-ERIE COMPANY AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENTS OF CASH FLOWS
<CAPTION>
                                             Reorganized
                                               Company                         Predecessor Company                
                                             December 14 -  January 1 -
                                             December 31,   December 13,     Years Ended December 31,   
                                                 1994           1994           1993           1992
<S>                                          <C>            <C>            <C>            <C>
Cash Flows From Operating Activities
Net earnings (loss)                          $   (552,390)  $119,647,111   $(51,989,651)  $(16,747,090)
Adjustments to reconcile net earnings (loss)
 to net cash provided by (used in)
 operating activities:
  Depreciation                                    145,060      7,356,734      7,614,551      7,874,227
  Amortization of goodwill, intangible assets
   and other items                                 23,032      3,678,806      4,444,693      4,987,856
  Deferred rent (interest) on sale and leaseback
   financing arrangement                                -      7,286,686      5,749,264      2,178,611
  Payment in kind interest on the Secured Notes   258,190              -              -              -
  Amortization of debt discount                         -         71,179        473,969      4,378,419
  Loss (gain) on sale of property, plant
   and equipment                                    5,105         37,372        (42,022)       145,393
  Non-cash reorganization items                         -      1,679,805              -              -
  Extraordinary gain                                    -   (142,480,271)             -              -
  Cumulative effects of changes in
   accounting principles                                -              -     11,297,385              -
  Changes in assets and liabilities:
   Decrease (increase) in receivables           4,318,474     (4,616,173)       944,456     (2,156,599)
   (Increase) decrease in inventories             (61,102)    (7,539,570)     2,193,570     (2,302,307)
   (Increase) decrease in other current assets    (73,296)       124,866        772,295     (1,999,034)
   Decrease (increase) in other assets             14,629        505,013       (621,953)      (746,345)
   (Decrease) increase in current liabilities
    other than income taxes and current
    maturities of long-term debt               (5,162,406)    17,548,053     22,301,377    (16,770,104)
   Increase (decrease) in income taxes            301,696        543,127     (1,566,057)    (1,724,874)
   Decrease in deferred liabilities
    other than income taxes                      (153,879)    (2,112,065)    (7,390,729)    (2,863,872)
                                             ____________   ____________   ____________   ____________
Net cash provided by (used in)
 operating activities                            (936,887)     1,730,673     (5,818,852)   (25,745,719)
                                             ____________   ____________   ____________   ____________

Cash Flows From Investing Activities
(Increase) decrease in restricted funds
 on deposit                                          (205)     2,862,843      3,273,815     (5,711,880)
Purchases of property, plant and equipment       (190,460)    (2,615,888)    (2,989,482)    (3,750,148)
Proceeds from sale of property, plant
 and equipment                                          -        125,263        284,054         52,233
                                             ____________   ____________   ____________   ____________

Net cash provided by (used in) 
 investing activities                            (190,665)       372,218        568,387     (9,409,795)
                                             ____________   ____________   ____________   ____________
Cash Flows From Financing Activities
Payment of current maturities of long-term debt         -       (833,843)    (1,137,847)    (1,195,518)
Proceeds from issuance of long-term
 project financing obligations                  1,619,525      7,891,323      8,516,241              -
Reduction of long-term project
 financing obligations                                  -     (6,933,696)    (4,856,362)             -
(Payments of) proceeds from other obligations           -       (375,834)       375,834              -
Proceeds from issuance of long-term debt                -              -              -     16,750,000
Proceeds from sale and leaseback
 financing arrangement                                  -              -              -     18,250,000
Proceeds from exercise of warrants                      -             64         29,039              -
Proceeds from exercise of stock options                 -              -            753              -
                                             ____________   ____________   ____________   ____________
Net cash provided by (used in)
 financing activities                           1,619,525       (251,986)     2,927,658     33,804,482
                                             ____________   ____________   ____________   ____________

Effect of exchange rate changes on cash            (4,840)       174,297           (466)       171,601
                                             ____________   ____________   ____________   ____________
Net increase (decrease) in cash 
 and cash equivalents                             487,133      2,025,202     (2,323,273)    (1,179,431)

Cash and cash equivalents at beginning 
 of period                                     15,721,446     13,696,244     16,019,517     17,198,948
                                             ____________   ____________   ____________   ____________

Cash and cash equivalents at end of period   $ 16,208,579   $ 15,721,446   $ 13,696,244   $ 16,019,517
                                             ============   ============   ============   ============

Supplemental Disclosures of Cash Flow Information

Cash paid (received) during the period for:
 Interest on long-term debt and 
  bank borrowings                            $     19,595   $    344,895   $  4,209,125   $ 21,653,287
 Reorganization items (1)                         484,380      4,582,027      3,600,258              -
 Income taxes (2)                                  12,257       (259,426)       380,087      1,743,726


 (1) The 1994 amount for the Predecessor Company is net of interest income received of $365,317.
 (2) These amounts are net of federal and state income tax refunds of $908,299 (including $838 
     for the Reorganized Company) in 1994, $1,071,261 in 1993 and $870,655 in 1992.



Supplemental Schedule of Non-Cash Investing and Financing Activities

(A)  Prior to the Petition Date, the Company increased the carrying amount of the Series A redeemable preferred stock by
amounts representing the estimated fair value of the pre-petition dividends not declared or paid, but which were payable
under mandatory redemption features.  The Company also recorded preferred stock discount accretion on these securities prior
to the Petition Date.  As of the Petition Date, the Company increased the carrying amount of the Series A redeemable
preferred stock to the amount of the allowed claim in the Prepackaged Plan.  The amounts as reflected in the consolidated
financial statements were as follows:

                                                                          Predecessor Company               
                                                            January 1 -
                                                            December 13,      Years Ended December 31,   
                                                                1994           1993           1992

Redeemable preferred stock dividends at net book value      $    129,257   $    301,600   $  2,446,187
Redeemable preferred stock accretion                             105,548        689,481        522,004
Write-up of redeemable preferred stock issued at a discount to 
 amount of allowed claim in the Amended Plan                  40,554,805              -              -
                                                            ____________   ____________   ____________
                                                            $ 40,789,610   $    991,081   $  2,968,191
                                                                                                      

(B)  Pursuant to the Amended Plan, the Reorganized Company issued shares of New Common Stock in exchange for the unsecured
debt securities of Holdings and Bucyrus and the equity securities of Holdings.  Also, as of the Effective Date, the
Reorganized Company adopted the principles of fresh start reporting.  See Notes A and B of the Notes to the Consolidated
Financial Statements.
                               See notes to consolidated financial statements.
</TABLE>

<PAGE>
                                   

<TABLE>
                                   BUCYRUS-ERIE COMPANY AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF COMMON SHAREHOLDERS' INVESTMENT (DEFICIENCY IN ASSETS)

                        Periods Ended December 31, 1994 and December 13, 1994 and 
                                  Years Ended December 31, 1993 and 1992
<CAPTION>
                                                                                                Cumulative
                                                                                                 Foreign
                                                                     Additional                  Currency
                                 Common Stock                         Paid-In    Accumulated    Translation
                   Class A   Class C   Class D     New     Warrants   Capital      Deficit      Adjustments
<S>               <C>       <C>       <C>       <C>       <C>       <C>          <C>            <C>
Predecessor Company

Balance at                      
 January 1, 1992  $  63,547 $       - $       - $       - $ 636,962 $         -  $ (66,935,022) $  (156,846)

 Conversion of 
  Class A common
  stock to Class 
  C common stock
  6,354,724 
  shares)           (63,547)   63,547                                               
 Net loss                                                                          (16,747,090)
 Preferred stock 
  accretion                                                                           (522,004)
 Preferred stock 
  dividends                                                                         (2,446,187)
 Translation                                                                         
  adjustments                                                                       (2,895,418)
                  _________ _________ _________ _________ _________ ___________  _____________ ___________

Balance at 
 December 31, 1992        -    63,547         -         -   636,962           -    (86,650,303) (3,052,264)

 Exercise of 
  warrants
  (2,903,832
  shares)                      29,039                      (440,961)    440,961
 Expiration of
  warrants                                                 (195,030)    195,030
 Conversion of
  Class C common
  stock to Class
  D common stock
  (88,154 shares)                (882)      882
Exercise of
  options
  (6,025 shares)                   60                                       693
 Net loss                                                                          (51,989,651)
 Preferred stock
  accretion                                                            (423,169)      (266,312)
 Preferred stock
  dividends                                                            (213,515)       (88,085)
 Translation
  adjustments                                                                                   (1,156,894)
                  _________ _________ _________ _________ _________ ___________  _____________ ___________

Balance at
 December 31, 
 1993             $       -    91,764 $     882 $       - $     971           -   (138,994,351) (4,209,158)

 Exercise of
  warrants (6,392
  shares)                          64                          (971)        971
 Conversion of
  Class C common
  stock to Class
  D common stock
  (20,926 shares)                (209)      209
 Net earnings                                                                      119,647,111
 Preferred stock
  accretion                                                                           (105,548)
 Preferred stock
  dividends                                                                           (129,257)

Reorganization
 item -
  preferred stock                                                                  (40,554,805)
 Translation
  adjustments                                                                                      991,181
 Cancellation of
  former equity
  and elimination
  of accumulated
  deficit and
  cumulative
  foreign currency
  translation
  adjustments                 (91,619)   (1,091)                           (971)    60,136,850   3,217,977
 Issuance of new
  common stock
  (10,170,417
  shares)                                       $ 101,704            53,898,296
                  _________ _________ _________ _________ _________ ___________  _____________ ___________

Balance at
 December 13, 
 1994             $       - $       - $       - $ 101,704 $       - $53,898,296  $           - $         -
</TABLE>

<PAGE>

<TABLE>
                                   BUCYRUS-ERIE COMPANY AND SUBSIDIARIES
       CONSOLIDATED STATEMENTS OF COMMON SHAREHOLDERS' INVESTMENT (DEFICIENCY IN ASSETS) (CONTINUED)

                        Periods Ended December 31, 1994 and December 13, 1994 and 
                                  Years Ended December 31, 1993 and 1992
<CAPTION>

                                                                                    Cumulative
                                                                                    Foreign
                                                      Additional                    Currency
                                         Common        Paid-In       Accumulated    Translation
         Reorganized Company             Stock         Capital         Deficit      Adjustments
         <S>                            <C>           <C>            <C>            <C>

         Balance at December 14, 1994   $ 101,704     $53,898,296    $        -     $       -
          Net loss - December 14
           to December 31, 1994                                        (552,390)
          Translation adjustments -
           December 14 to
           December 31, 1994                                                           169,477
                                        _________     ___________    __________      _________           

         Balance at December 31, 1994   $ 101,704     $53,898,296    $ (552,390)     $ 169,477           
<FN>                                                                                              
                                    See notes to consolidated financial statements.
</TABLE>

<PAGE>
                   BUCYRUS-ERIE COMPANY AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         Periods Ended December 31, 1994 and December 13, 1994 and
                  Years Ended December 31, 1993 and 1992

Note A -  Reorganization:

       On February 18, 1994 (the "Petition Date"), B-E Holdings, Inc.
       ("Holdings") and its wholly-owned subsidiary, Bucyrus-Erie Company
       ("Bucyrus"), commenced voluntary petitions under chapter 11 of the
       Bankruptcy Code and filed a prepackaged joint plan of reorganization
       in the United States Bankruptcy Court, Eastern District of Wisconsin
       (the "Bankruptcy Court").  No subsidiaries of Holdings or Bucyrus
       were included in the filing.

       On December 1, 1994 (the "Confirmation Date"), the Bankruptcy Court
       entered an order confirming the Second Amended Joint Plan of
       Reorganization of Holdings and Bucyrus as modified on December 1,
       1994 (the "Amended Plan").  The effective date of the Amended Plan
       was December 14, 1994 (the "Effective Date").  During the period from
       the Petition Date through December 13, 1994, the business and affairs
       of Holdings and Bucyrus were conducted as debtors-in-possession by
       their respective officers and directors, subject to the supervision
       and orders of the Bankruptcy Court.

       On the Effective Date, Holdings merged with and into Bucyrus (the
       survivor of such merger is referred to as the "Reorganized Company") 
       pursuant to the Amended Plan and the Agreement and Plan of Merger
       dated as of December 14, 1994 between Holdings and Bucyrus (the
       "Merger Agreement").  Pursuant to the Amended Plan and the Merger
       Agreement, the Reorganized Company issued 10,170,417 shares of its
       common stock, par value $.01 per share (the "New Common Stock").  The
       Reorganized Company issued 10,000,004 shares of New Common Stock to
       holders of Holdings' and Bucyrus' unsecured debt securities and
       Holdings' equity securities in exchange for such securities as
       described below:

       For each $1,000
       principal amount of:           The holder received:

       10% Senior Notes (interest
         rate reset to 16% as of
         January 1, 1993) due
         1996 of Bucyrus . . . . . .  67.1374 shares of New Common Stock
       Resettable Senior Notes
         due 1996 of Bucyrus . . . .  67.62005 shares of New Common Stock
       9% Sinking Fund Debentures
         due 1999 of Bucyrus . . . .  63.0427 shares of New Common Stock
       Series A 12-1/2% Senior
         Debentures due 2002
         of Holdings . . . . . . . .  17.4228 shares of New Common Stock

       For each 100 shares of:

       Series A 12-1/2% Cumulative
         Exchangeable Preferred
         Stock, par value $.01 per
         share, of Holdings. . . . .  6.6477 shares of New Common Stock
       Series B Convertible
         Preferred Stock, par 
         value $.01 per share,
         of Holdings . . . . . . . .  0.5153 shares of New Common Stock
       Class C Common Stock, par
         value $.01 per share,
         of Holdings . . . . . . . .  0.5153 shares of New Common Stock
       Class D Common Stock, par
         value $.01 per share,
         of Holdings . . . . . . . .  0.5153 shares of New Common Stock

       The Reorganized Company issued 170,413 shares of New Common Stock and
       paid $350,000 in cash to Bell Helicopter Textron, Inc. ("Bell
       Helicopter") in settlement of Bell Helicopter's claims against
       Bucyrus and an inactive subsidiary of Bucyrus asserted in a civil
       action.  

       Also on the Effective Date pursuant to the Amended Plan, the
       Reorganized Company issued an aggregate principal amount of
       $52,072,000 of Secured Notes due December 14, 1999 (the "Secured
       Notes") in exchange for the outstanding Series A 10.65% Senior
       Secured Notes due July 1, 1995 of Bucyrus, the outstanding Series B
       16.5% Senior Secured Notes due January 1, 1996 of Bucyrus, the
       obligations of Bucyrus under its sale and leaseback financing
       arrangement and accrued interest, the sum of said items being
       $54,571,403.  The Reorganized Company also entered into a new credit
       agreement with Bank One, Milwaukee, National Association ("Bank
       One").  See Note G for further discussion of the new debt and credit
       agreements of the Reorganized Company.

       Upon consummation of the Amended Plan, an extraordinary gain on debt
       discharge of $142,480,271 was recognized, which consists of the
       following:

       Carrying value of unsecured debt securities
        of Holdings and Bucyrus                   $158,349,756
       Accrued interest on unsecured debt
        securities of Holdings and Bucyrus          31,662,581
       Concession on Series A and B Senior Secured
        Notes and obligation under sale and leaseback
        financing arrangement                        2,499,403
       Settlement of Bell Helicopter claim           3,000,000
       Write-off previously recorded capitalized
        financing costs                               (309,053)
                                                  ____________

                                                   195,202,687
       Estimated fair value of New Common Stock
        issued for unsecured debt securities
        and Bell Helicopter claim                   52,722,416
                                                  ____________

       Total Extraordinary Gain                   $142,480,271
                                                              

       For financial statement purposes, there was no income tax expense
       recognized.

       Reorganization items included in the Consolidated Statements of
       Operations consist of the following:

                                January 1 to         Year Ended
                              December 13, 1994   December 31, 1993
       Legal and professional
        fees - pre and 
        post-petition            $  8,023,309        $  4,387,266
       Net adjustment of debt
        to amount of allowed
        claim in the
        Prepackaged Plan              566,878                   -
       Interest income               (365,317)                  -
       Write-off previously
        recorded capitalized
        financing costs             1,112,927                   -
                                 ____________        ____________

       Total                     $  9,337,797        $  4,387,266
                                                                 
       Write-up of redeemable
        preferred stock issued
        at a discount to amount
        of allowed claim in the
        Prepackaged Plan         $ 40,554,805        $          -
                                                                 

Note B - Financial Reporting Relating to Reorganization Proceedings:

       Holdings and Bucyrus have accounted for the reorganization by using
       the principles of fresh start reporting, as required by AICPA
       Statement of Position 90-7, "Financial Reporting by Entities in
       Reorganization Under the Bankruptcy Code" ("SOP 90-7").  Under the
       principles of fresh start reporting, total assets were recorded at
       their assumed reorganization value, with the reorganization value
       allocated to identifiable tangible and intangible assets on the basis
       of their estimated fair value, and liabilities were adjusted to the
       present values of amounts to be paid where appropriate.  

       The total reorganization value assigned to the assets was calculated
       by using market capitalization and net present value discounted cash
       flow valuation methodologies.  In the market capitalization approach,
       ranges of reorganization value were developed by multiplying
       representative levels of the Reorganized Company's revenues and
       earnings before interest, taxes, depreciation and amortization
       ("EBITDA") by the risk adjusted trading multiples of the guideline
       companies, taking into account perceived differences such as
       operating margins, historical revenue growth and cyclicality,
       profitability, industry capital structure, geographic location and
       market position between the guideline companies and the Reorganized
       Company.  In the net present value discounted cash flow approach, the
       unleveraged, after-tax cash flows of the Reorganized Company and
       estimated terminal value were calculated using projections for the
       period from 1995 to 1998.  The terminal value was determined based on
       a weighting of multiples of the Reorganized Company's projected 1998
       revenues and EBITDA, plus growth to each at 4.5 percent;
       additionally, consideration was also given to a model which
       capitalizes terminal year debt-free net cash flow.  The resulting
       amounts were discounted to present value at rates selected to
       approximate the Reorganized Company's adjusted weighted average cost
       of capital.  The market capitalization and net present discounted
       cash flow approaches were then compared, and the value of excess cash
       and certain non-operating assets was added and certain nonoperating
       liabilities subtracted to arrive at a reorganization equity value of
       $54,000,000 for the Reorganized Company which resulted in a
       reorganization value assigned to the assets of $181,389,776.

       As a result of the implementation of fresh start reporting, the
       financial statements of the Reorganized Company after consummation of
       the Amended Plan are not comparable to the financial statements of
       prior periods.

       The effect of the Amended Plan and the implementation of fresh start
       reporting on the Consolidated Balance Sheet as of December 13, 1994
       was as follow:
       
<PAGE>
<TABLE>
<CAPTION>                                             
                                           Confirmation of Amended Plan      Reorganized
                     December 13, 1994                         Fresh           Company
                      Preconfirmation      Reorganization      Start           Balance
                       Balance Sheet        Adjustments     Adjustments         Sheet   
<S>                  <C>                  <C>               <C>              <C>
Assets
Current Assets:
 Cash and cash                                                             
  equivalents          $ 13,731,446       $  1,990,000 (1)                   $ 15,721,446
 Receivables             30,459,539                                            30,459,539
 Inventories             71,882,724                       $ 10,427,499 (7)     82,310,223
 Prepaid expenses and
  other assets            1,802,419                             (6,714)(8)      1,795,705
                       ____________       ____________    ____________       ____________

  Total Current Assets  117,876,128          1,990,000      10,420,785        130,286,913

 Restricted funds                                                               
  on deposit              6,014,506         (2,340,000)(2)                      3,674,506
 Goodwill                16,623,174                        (16,623,174)(9)             -
 Intangible assets        6,041,899                          3,478,282 (10)     9,520,181
 Other assets               351,486           (309,053)(3)   2,371,210 (8)      2,413,643
 Property, plant and
  and equipment          42,039,880                         (6,545,347)(11)    35,494,533
                       ____________       ____________    ____________       ____________

                       $188,947,073       $   (659,053)   $ (6,898,244)      $181,389,776
                       ============       ============    ============       ============
Liabilities and
Shareholders'
Investment (Deficiency
in Assets)
Current Liabilities:
 Accounts payable and 
  accrued expenses     $ 35,990,490                       $  1,853,282 (12)  $ 37,843,772
 Liabilities to customers
  on uncompleted contracts,
  warranties and other    6,032,585                                             6,032,585
 Income taxes             1,235,773                          1,432,280 (8)      2,668,053
 Current maturities of
  long-term debt          5,500,910                                             5,500,910
                       ____________                       ____________       ____________
   Total Current
   Liabilities           48,759,758                          3,285,562         52,045,320

Income taxes               213,562                             (91,231)(8)        122,331
 Liabilities to
  customers on
  uncompleted
  contracts and
  warranties              3,260,814                                             3,260,814
 Postretirement
  benefits               15,496,980                          (3,657,305)(13)   11,839,675
 Deferred expenses
  and other               7,032,934                             180,098 (12)    7,213,032
 Long-term debt             836,604         52,072,000 (4)                     52,908,604
 Liabilities subject
  to compromise:
   Exchanged for equity 193,362,337       (193,362,337)(5)                              -
   Exchanged for debt    54,571,403        (54,571,403)(5)                              -
 Preferred stock         71,154,098        (71,154,098)(6)                              -
 Common stock                92,710              8,994 (14)                       101,704
 Additional paid-in
  capital                       971        123,867,520 (15) (69,970,195)(15)   53,898,296
 Accumulated deficit   (202,617,121)       142,480,271 (16)  60,136,850 (17)            -
 Cumulative foreign
  currency translation
  adjustments            (3,217,977)                          3,217,977 (17)            -
                       ____________       ____________     ____________      ____________

                       $188,947,073       $   (659,053)   $ (6,898,244)      $181,389,776
<FN>                                                                                       

(1)  Restricted cash that became unrestricted less $350,000 cash paid to Bell Helicopter.
(2)  Restricted cash that became unrestricted.
(3)  Write-off capitalized financing costs.
(4)  Record new Secured Notes.
(5)  Discharge or exchange of debt ($208,564,317), accrued interest ($36,019,423) and Bell Helicopter 
     claim ($3,350,000).
(6)  Exchange of preferred stock for New Common Stock.
(7)  Adjust inventory to estimated fair value.
(8)  Adjust deferred tax assets and liabilities to estimated fair value.
(9)  Write-off of goodwill.
(10) Adjust intangible assets to the extent of available reorganization value.
(11) Adjust property, plant and equipment to the extent of available reorganization value.
(12) Adjust pension liability to excess of projected benefit obligation over plan assets.
(13) Adjust postretirement benefits liability to amount of accumulated postretirement benefit obligation.
(14) Record exchange of Holdings' common stock ($92,710) and issuance of New Common Stock ($101,704).
(15) Adjust equity to $54,000,000.
(16) Extraordinary gain on debt discharge.
(17) Eliminate balances as of Effective Date.
</TABLE>
<PAGE>
Note B - Financial Reporting Relating to Reorganization Proceedings:
         (Continued)

       Interest income earned from the Petition Date through December 13,
       1994 on accumulated cash balances of Holdings and Bucyrus, and
       expenses resulting from the reorganization of Holdings and Bucyrus,
       were recorded as earned and incurred, respectively, and reported
       separately as reorganization items in the accompanying Consolidated
       Statements of Operations.  Interest expense subsequent to the
       Petition Date on the unsecured debt securities of Holdings and
       Bucyrus, excluding debt of the foreign subsidiaries, was not accrued. 
       In addition, liabilities and the redeemable preferred stock subject
       to compromise under the bankruptcy proceedings were reported at the
       amount of the allowed claims in the Amended Plan.

Note C - Summary of Accounting Policies:

       Basis of Presentation

       The Reorganized Company has accounted for the reorganization by using
       the principles of fresh start reporting as required by SOP 90-7. 
       Accordingly, the financial statements of the Reorganized Company are
       not comparable to the financial statements of prior periods.  The
       Predecessor consolidated financial statements are those of Holdings
       which include the accounts and operating results of its wholly-owned
       subsidiary, Bucyrus.

       The acquisition of Bucyrus by Holdings on February 4, 1988 was
       accounted for as a purchase and, accordingly, the assets and
       liabilities of Holdings were recorded at their estimated fair values
       as of the acquisition date.  The excess of the related purchase cost
       over the fair value of identifiable net assets was allocated to
       goodwill.  The Predecessor Company consolidated financial statements
       included the related depreciation and amortization charges associated
       with the fair value adjustments since the date of the acquisition.

       Principles of Consolidation

       The accompanying consolidated financial statements include the
       accounts of all subsidiaries.  All significant intercompany
       transactions, profits and accounts are eliminated.  The foreign
       subsidiaries' accounts are translated into U.S. dollars in accordance
       with Statement of Financial Accounting Standards No. 52, "Foreign
       Currency Translation".  In addition to the translation adjustments
       reported in the Consolidated Balance Sheets, cost of products sold
       includes translation losses of $213,000 (including a translation gain
       of $2,000 for the Reorganized Company) in 1994, $695,000 in 1993 and
       $246,000 in 1992.

       Cash and Cash Equivalents

       All highly liquid investments with maturities of three months or less
       when purchased are considered to be cash equivalents.  The carrying
       amount reported in the Consolidated Balance Sheets for cash and cash
       equivalents approximates its fair value.

       Restricted Funds on Deposit

       Restricted funds on deposit represent cash and temporary investments
       used to support the issuance of standby letters of credit and other
       obligations.  The carrying amount reported in the Consolidated
       Balance Sheets for restricted funds on deposit approximates its fair
       value.

       Inventories

       Inventory was recorded at estimated fair value as of the Effective
       Date in accordance with the principles of fresh start reporting.  At
       December 31, 1994 and December 31, 1993, inventories are stated at
       lower of cost (first-in, first-out method) or market (replacement
       cost or estimated net realizable value).  Advances from customers are
       netted against inventories to the extent of related accumulated
       costs.  Advances in excess of related costs and earnings on
       uncompleted contracts are classified as a liability to customers.

       Property, Plant and Equipment

       As of the Effective Date, property, plant and equipment was recorded
       at estimated fair value to the extent of available reorganization
       value and accumulated depreciation was eliminated in accordance with
       the principles of fresh start reporting.  Additions made subsequent
       to the Effective Date are recorded at cost.  Depreciation is provided
       over the estimated useful lives of respective assets using the
       straight-line method for financial reporting and accelerated methods
       for income tax purposes.  Estimated useful lives used for financial
       statement purposes range from ten to forty years for buildings and
       improvements and three to twelve years for machinery and equipment.

       Income from Sales Contracts

       Income from long-term sales contracts is recorded using the
       percentage-of-completion method.  At the time a loss on a contract
       becomes known, the entire amount of the estimated ultimate loss is
       recognized in the financial statements.  Included in the current
       portion of Liability to Customers on Uncompleted Contracts, 
       Warranties and Other are advances in excess of related costs and
       earnings on uncompleted contracts of $2,050,000 at December 31, 1994
       and $1,037,000 at December 31, 1993.

       Intangibles

       As of the Effective Date, intangible assets were recorded at
       estimated fair value to the extent of available reorganization value
       and accumulated amortization was eliminated in accordance with the
       principles of fresh start reporting.  Intangible assets consist of
       engineering drawings and bill-of-material listings which are being
       amortized on a straight-line basis over 20 years (30 years for the
       Predecessor Company).  At December 31, 1994 and 1993, accumulated
       amortization for intangible assets was $23,000 and $11,220,000,
       respectively.  Predecessor Company goodwill was written off as of the
       Effective Date in accordance with the principles of fresh start
       reporting.  Predecessor Company goodwill was amortized on a straight-
       line basis over 30 years.

       Warranty

       Estimated product warranty costs are accrued using the percentage of
       completion method for long-term sales contracts and at the time the
       products are shipped for all other shipments.

       Reclassifications

       Certain reclassifications have been made to the 1993 financial
       statements to present them on a basis consistent with those for the
       periods ended December 13, 1994 and December 31, 1994.

Note D - Receivables:

       Receivables at December 31, 1994 and 1993 include $3,490,000 and
       $4,817,000, respectively, of recoverable costs and related earnings
       from long-term contracts which were not billed or billable at that
       date.  Billings on long-term contracts are made in accordance with
       the payment terms as defined in the individual contracts.  All of
       these amounts will become billable in the following fiscal year.

       Current receivables are reduced by an allowance for losses of
       $691,000 at December 31, 1994 and $803,000 at December 31, 1993.

Note E - Inventories:

       Inventories are summarized as follows:

                                       1994           1993    

       Raw materials and parts     $ 13,528,834   $ 10,324,233
       Inventoried costs relating to
         uncompleted contracts        6,525,606      1,361,864
       Customers' advances offset
         against costs incurred on
         uncompleted contracts       (2,619,351)      (531,372)
       Work in process               13,069,191     14,653,235
       Finished products (primarily
         replacement parts)          51,888,841     37,863,277
                                   ____________   ____________

                                   $ 82,393,121   $ 63,671,237
                                                              

       As of December 31, 1994, the remaining estimated fair value
       adjustment included in inventory was $10,065,253.

Note F - Accounts Payable and Accrued Expenses:

       Accounts payable and accrued expenses are comprised of the following:

                                       1994           1993    

       Trade accounts payable      $ 12,718,751   $  9,348,688
       Wages and salaries             3,206,514      3,900,486
       Accrued interest (1)             201,506     29,641,684
       Reorganization items           3,378,593        787,008
       Excess refund from 
        Internal Revenue Service      2,700,000      2,700,000
       Miscellaneous accrued
        expenses                      9,498,194      7,287,776
                                   ____________   ____________

                                   $ 31,703,558   $ 53,665,642
                                                              

       (1) The balance at December 31, 1993 includes $29,528,849 of accrued
           but unpaid interest on notes and debentures that were
           subsequently exchanged for debt or equity.

Note G - Long-Term Debt and Financing Arrangements:

       Long-term debt is comprised of the following;
<TABLE>
<CAPTION>
                                       1994           1993    
       <S>                         <C>           <C>
       Secured Notes due
         December 14, 1999
         (including payment in
         kind interest of $258,190 $ 52,330,190   $          -
       10% Senior Notes of Bucyrus
         (interest rate reset to
         16% as of January 1, 1993),
         net of unamortized premium
         of $73,142 based on
         imputed interest rate
         of 15.9%                             -     74,701,142
       Resettable Senior Notes of
         Bucyrus (interest rate
         reset to 15% from 12-1/2%
         as of January 1, 1993)               -     60,000,000
       Series A 12-1/2% Senior
         Debentures of Holdings,
         net of unamortized discount
         of $13,958,102 based on
         imputed interest rate
         of 22.7%                             -     22,843,780
       9% Sinking Fund Debentures
         of Bucyrus, net of
         unamortized discount of 
         $37,223 based on imputed
         interest rate of 12.8%               -        766,777
       Lease Obligation of Bucyrus
         under sale and leaseback
         financing arrangement
         (including deferred rent
         (interest) of $7,927,875)            -     26,177,875
       Series A 10.65% Senior
         Secured Notes of Bucyrus,
         issued on July 24, 1992              -     11,500,000
       Series B 16.5% Senior
         Secured Notes of Bucyrus,
         issued on July 24, 1992              -      5,250,000
       Facility Loan Account of
         Bucyrus Europe Holdings
         Limited (530,000 pounds
         sterling at December 31,
         1994 and 1,030,000 pounds
         sterling at December 31,
         1993) at floating 
         interest rate                  829,450      1,523,885
       Bridge Loan Account of Bucyrus
         Europe Limited (500,000
         pounds sterling at
         December 31, 1994 and
         1993) at floating interest
         rate (8.375% at December 31,
         1994 and 7.625% at December 31,
         1993), due 1996                782,500        739,750
       Project financing obligations
         of Bucyrus, interest rate of
         6.75%, due in various amounts
         through 1995                 6,237,031      3,659,879
       Other                            113,582        539,160
                                   ____________   ____________

                                     60,292,753    207,702,248
       Less:
         Current maturities of
           long-term debt            (7,123,272)    (4,954,196)
         Amounts classified as
           a current liability                -   (201,979,324)
                                   ____________   ____________
       Amounts classified as
         long-term debt            $ 53,169,481   $    768,728
</TABLE>                                                              

       On the Effective Date pursuant to the Amended Plan, the Reorganized
       Company issued its New Common Stock to holders of Holdings' and
       Bucyrus' unsecured debt securities as discussed in Note A.  Also on
       the Effective Date pursuant to the Amended Plan, the Reorganized
       Company issued its Secured Notes to South Street Corporate Recovery
       Fund I, L.P., South Street Leveraged Corporate Recovery Fund, L.P.,
       and South Street Corporate Recovery Fund I (International), L.P. in
       exchange for Bucyrus' outstanding Series A 10.65% Senior Secured
       Notes due July 1, 1995 and Series B 16.5% Senior Secured Notes due
       January 1, 1996 (the "South Street Notes") and Bucyrus' obligations
       under a sale and leaseback financing arrangement.  Interest on the
       Secured Notes accrues at a rate of 10.5% per annum until December 14,
       1995.  Thereafter, interest accrues at a rate of 10.5% per annum, if
       paid in cash, or 13.0% per annum, if paid in kind.  The Credit
       Agreement (as defined below) requires accrued interest on the Secured
       Notes, which aggregated $258,190 through December 31, 1994, to be
       paid in kind prior to January 1, 1996, and thereafter restricts the
       cash payment of principal and interest on the Secured Notes unless
       certain ratios and conditions are met.  Otherwise, interest on the
       Secured Notes is payable in kind at the discretion of the Reorganized
       Company during the term of the Secured Notes.  The Secured Notes are
       secured by a security interest on substantially all of the
       Reorganized Company's property (other than real estate) in favor of
       Harris Trust and Savings Bank, as Collateral Agent (the "Collateral
       Agent"), which is subordinated to the security interest in favor of
       Bank One securing up to $16,000,000 in indebtedness and other amounts
       owing under the Credit Agreement (as defined below).  The Reorganized
       Company has also granted a security interest in favor of the
       Collateral Agent in the shares of the Reorganized Company's U.S.
       subsidiaries and 65% of the shares of certain non-U.S. subsidiaries
       (collectively, the "Pledged Shares").  

       Pursuant to the Amended Plan, the Reorganized Company entered into a
       Credit Agreement dated as of December 14, 1994, with Bank One (the
       "Credit Agreement").  The Credit Agreement contains a credit facility
       for working capital and general corporate purposes (the "Loan
       Facility") and a letter of credit facility (the "L/C Facility"). 
       Under the Loan Facility, the Reorganized Company may borrow up to
       $5,000,000 through December 31, 1995, and from January 1, 1996
       through December 31, 1996, the Reorganized Company may borrow up to
       $2,500,000, provided that it meets certain earnings before interest,
       taxes, depreciation and amortization tests, as defined.  Borrowings
       under the Loan Facility mature on December 31, 1996 and interest is
       payable at the Reorganized Company's option either at a rate equal to
       Bank One's reference rate plus 0.75% per annum or an adjusted LIBOR
       rate plus 2.75% per annum.  Under the L/C Facility, Bank One has
       agreed to issue letters of credit for the benefit of the Reorganized
       Company through December 31, 1996 in an aggregate amount not in
       excess of $15,000,000 minus the then outstanding aggregate borrowings
       by the Reorganized Company under the Loan Facility, provided that no
       letter of credit may expire after December 31, 1997.  Borrowings
       under the Credit Agreement are secured by a security interest on
       substantially all of the Reorganized Company's property (other than
       real estate), including the Pledged Shares, which, to the extent
       described above, is senior to the security interest created in favor
       of the Collateral Agent.  As of December 31, 1994, the Reorganized
       Company did not have any borrowings outstanding under the Loan
       Facility and $6,373,000 of the L/C Facility was being used.

       The Credit Agreement prohibits the Reorganized Company from making
       any dividends or other distributions upon the New Common Stock, other
       than dividends payable solely in New Common Stock or other equity
       securities of the Reorganized Company.  The Indenture relating to the
       Secured Notes prohibits the Reorganized Company from declaring or
       paying any dividend or making any distribution in respect of the New
       Common Stock (other than dividends or distributions payable solely in
       shares of its New Common Stock or in options, warrants or other
       rights to acquire New Common Stock), if at the time thereof an Event
       of Default (as defined in such Indenture) or an event that with the
       lapse of time or the giving of notice, or both, would constitute an
       Event of Default (as defined in such Indenture) shall have occurred
       and be continuing.  

       The agreements relating to the Secured Notes and the Credit Agreement
       permit project financing which enables the Reorganized Company to
       borrow money to pay costs associated with the manufacture of mining
       machinery or other products pursuant to binding purchase contracts. 
       Project financing borrowings are secured by the inventory being
       financed and any accounts receivable relating to such inventory. 
       Project financing borrowings mature not later than the date of the
       final payment by the customer under the applicable purchase contract. 
       As of December 31, 1994, the Reorganized Company had $6,237,000 of
       outstanding project financing borrowings.

       In the second quarter of 1993, Bucyrus entered into a project
       financing loan agreement with Mitsubishi International Corporation
       for the manufacture of eight electric mining shovels.  Borrowings by
       Bucyrus under this agreement are used to finance a portion of the
       production costs that Bucyrus will incur in the production of these
       electric mining shovels and the borrowings are collateralized by the
       electric mining shovels during the course of production.  A portion
       of the borrowings will be satisfied as each electric mining shovel is
       completed and delivered.  Interest accrues at an interest rate of
       6.75% per annum and will be offset by an increase in the selling
       price of each electric mining shovel to be paid by the purchaser
       thereof.

       On July 24, 1992, Bucyrus sold, in a sale and leaseback financing
       arrangement, its principal manufacturing equipment (collectively, the
       "Equipment") for an aggregate consideration of $18,250,000.  Bucyrus
       leased the Equipment back at a semi-annual rental which, for
       accounting purposes, was classified as interest.  The imputed
       effective interest rates for 1994, 1993 and 1992 were 27.1%, 26.4%
       and 27.4%, respectively.  Pursuant to the Amended Plan, the Secured
       Notes were issued in exchange for Bucyrus' obligations under the sale
       and leaseback financing arrangement and the South Street Notes.

       Repayment of the Facility Loan Account is due by December 31, 1995. 
       The interest rate is LIBOR (London Inter-Bank Market Rate for British
       pounds sterling denominated deposits) plus a variable margin.  The
       interest rate was 8.8125% at December 31, 1994 and 7.875% at
       December 31, 1993.

       On February 22, 1993, Holdings and Bucyrus announced their intention
       to pursue a reorganization of their capital structures.  Subsequent
       to that date, Holdings and Bucyrus did not pay the interest due on
       various debt securities.  At December 31, 1993, substantially all of
       the debt securities issued by Holdings and Bucyrus were in default
       causing them to be subject to acceleration by the requisite holders
       thereof at any time.  Accordingly, the amounts due under these
       securities were classified as a current liability in the December 31,
       1993 Consolidated Balance Sheet.

       Maturities of long-term debt are the following for each of the next
       five years:

                    1995           $  7,123,272
                    1996                839,291
                    1997                      -
                    1998                      -
                    1999             52,330,190

       As required under various agreements, Equipment Assurance Limited, an
       off-shore insurance subsidiary of the Reorganized Company, has
       pledged $3,655,866 of its cash to secure its reimbursement
       obligations for outstanding letters of credit and bank debt at
       December 31, 1994.  Bucyrus Chile Ltda. has pledged $18,898 of its
       cash for a bank guarantee at December 31, 1994.  These collateral
       amounts are classified as Restricted Funds on Deposit in the
       Consolidated Balance Sheet.

       Disclosure of the estimated fair value of certain financial
       instruments is required in accordance with Statement of Financial
       Accounting Standards No. 107, "Disclosures About Fair Value of
       Financial Instruments" ("SFAS No. 107").  The estimated fair value of
       long-term debt as of December 31, 1994 approximates recorded amounts
       due to the recent adoption of fresh start reporting.  Management
       determined that it was not practicable or meaningful to present fair
       value information regarding financial instruments as of December 31,
       1993 due to uncertainties surrounding the bankruptcy proceedings.

Note H - Common Stock, Warrants and Preferred Stock

       Pursuant to the Amended Plan, all equity securities of Holdings and
       Bucyrus were cancelled and the certificate of incorporation and
       bylaws of Bucyrus were amended and restated in connection with the
       merger of Holdings with and into Bucyrus.  The Reorganized Company is
       authorized to issue 20,000,000 shares of New Common Stock.  Holders
       of New Common Stock are entitled to receive dividends as declared by
       the Board of Directors of the Reorganized Company.  The Credit
       Agreement contains certain restrictions regarding the payment of
       dividends or other distributions upon the New Common Stock.  These
       restrictions are discussed in Note G - Long-Term Debt and Financing
       Arrangements.  In the event of a liquidation, dissolution or winding
       up of the Reorganized Company, the holders of New Common Stock are
       entitled to share ratably in all of the assets of the Reorganized
       Company available for distribution to its stockholders.  Holders of
       New Common Stock are entitled to one vote per share on each matter
       submitted to a vote at any meeting of stockholders, including
       elections of directors, and, except as required by law, the holders
       of New Common Stock exclusively possess all voting power.  

       Pursuant to the Amended Plan, all holders of Holdings' and Bucyrus'
       unsecured debt securities and Holdings' equity securities who have
       accepted the Amended Plan by ballot or master ballot and all holders
       of Holdings' and Bucyrus' unsecured debt securities and Holdings'
       equity securities who are entitled to receive shares of New Common
       Stock pursuant to the Amended Plan are deemed as of the Effective
       Date to have irrevocably agreed without any further action:

       (i)  to cause the shares of the New Common Stock received pursuant
            to the Amended Plan and all other shares of the New Common
            Stock beneficially owned by any such holder following the
            Effective Date to be voted for the election of each of the
            Original Directors as directors of the Reorganized Company at
            the 1996 Annual Meeting for a one-year term ending on the date
            of the 1997 Annual Meeting and until their successors have been
            duly elected and qualified; and

       (ii) that any sale, transfer or other disposition, whether voluntary
            or involuntary, by operation of law or otherwise of any shares
            of the New Common Stock at any time prior to the 1996 Annual
            Meeting (a "Transfer"; and any person to whom any shares of the
            New Common Stock are Transferred is referred to as a
            "Transferee") shall be made subject to the irrevocable
            agreement to vote such shares of the New Common Stock for the
            election of each of the Original Directors at the 1996 Annual
            Meeting.

       The irrevocable voting agreement described in (i) above is binding
       upon all Transferees.  

       Warrants previously issued by Holdings were exercisable from
       January 22, 1993 through March 24, 1993 (the "Warrant Exercise
       Period"), for the purchase of one share of Holdings' Class C Common
       Stock, par value $.01 per share.  The exercise price of the warrants
       was $.01 per share.  During the Warrant Exercise Period, 2,903,832
       warrants were exercised for an equal number of shares of Holdings'
       Class C Common Stock.  In addition to these shares, warrants were
       exercised for 6,392 shares of Holdings' Class C Common Stock but such
       stock was not issued because the respective former warrant holders
       resided in states where registration or exemption permitting the sale
       of such stock under state securities laws was still pending.  In
       1994, in connection with the Amended Plan, these 6,392 shares of
       Class C Common Stock were issued and pursuant to the Amended Plan
       were exchanged for shares of New Common Stock.

       Holdings' stockholders previously adopted the B-E Holdings, Inc. 1988
       Stock Option Plan, an employee stock option plan for the issuance of
       either qualified incentive stock options or nonqualified stock
       options, or any combination thereof, for up to 2,500,000 shares of
       Holdings' Class C Common Stock at an exercise price based on the
       defined "fair market value" of the shares.  Pursuant to the Amended
       Plan, all outstanding stock options granted by Holdings under the B-E
       Holdings, Inc. 1988 Stock Option Plan that were not exercised on or
       prior to the Effective Date were cancelled.

       The following summary shows activity and outstanding balances from
       time to time of options exercisable for shares of stock of Holdings:
<TABLE>
<CAPTION>                                          
                                          Options
                            Reserved    Outstanding  Available
<S>                         <C>         <C>          <C>
Balances, January 1, 1992
($1.375 - $2.3375)          2,500,000    2,014,690     485,310

Granted January 10, 1992
($0.375 - $0.4125)                         476,110    (476,110)

Granted March 10, 1992 ($0.75)                           6,000                 (6,000)

Surrendered for cancellation,
options granted on June 22,
1989 at $2.125 - $2.3375 per
share, for an equal number
of options                                (570,000)    570,000

Granted April 30, 1992
($0.50 - $0.55)                            570,000    (570,000)

Surrendered for cancellation, options
granted on April 23, 1990 ($1.375 - 
$1.5125); February 25, 1991 ($1.50 - 
$1.65); January 10, 1992 ($0.375 - 
$0.4125); March 10, 1992 ($0.75); and
April 30, 1992 ($0.50 - $0.55), for an
equal number of options                 (2,372,760)  2,372,760

Granted August 14, 
1992 ($0.125)                            2,372,760  (2,372,760)
                           __________   __________  __________
Balances, December 31, 1992
($0.125 - $2.125)           2,500,000    2,496,800       3,200

Exercised ($0.125)             (6,025)      (6,025)

Lapsed ($0.125 - $2.125)                   (55,800)     55,800
                           __________   __________  __________
Balances, December 31, 1993
($0.125 - $2.125)           2,493,975    2,434,975      59,000

Cancellation pursuant to
Amended Plan               (2,493,975)  (2,434,975)    (59,000)
                           __________   __________  __________

Balances, December 13, 1994                      -           -                      -
</TABLE>                                                              

       Dividends on Holdings' Series A 12-1/2% Cumulative Exchangeable
       Preferred Stock ("Series A Preferred Stock") were payable in
       additional shares of preferred stock, provided, however, that
       Holdings could elect to pay dividends in such additional shares for
       not more than an aggregate of 12 semi-annual payments.  Such payments
       were made beginning on September 15, 1988 and semi-annually
       thereafter through September 15, 1992.  Subsequent to that date,
       Holdings did not declare or pay any dividends which resulted in an
       event of default under the Restated Certificate of Incorporation of
       Holdings.  Holdings did, however, increase the carrying amount of the
       Series A Preferred Stock in the accompanying Consolidated Balance
       Sheets by amounts representing the estimated fair value of the
       dividends that were not declared or paid through the Petition Date,
       but which were payable under mandatory redemption features.

       All Series A Preferred Stock was recorded at fair value.  The
       difference between the initial fair value of this stock and the
       aggregate redemption value was accreted by a charge to retained
       earnings (accumulated deficit) and a corresponding credit to the
       carrying value of the Series A Preferred Stock during the period from
       issuance to February 4, 2003 using the interest method.

       As of the Petition Date, the carrying amount of the Series A
       Preferred Stock was increased to the amount of the allowed claim in
       the Prepackaged Plan resulting in a $40,554,805 reduction of net
       earnings attributable to common shareholders.

Note I - Income Taxes

       Holdings adopted Statement of Financial Accounting Standards No. 109,
       "Accounting for Income Taxes" ("SFAS 109"), effective January 1,
       1993.  This statement superseded Statement of Financial Accounting
       Standards No. 96, "Accounting for Income Taxes" ("SFAS 96"), which
       was previously adopted by Holdings.  The cumulative effect of
       adopting SFAS 109 on Holdings' financial statements was a tax benefit
       of $446,724 ($.05 per share) which has been included in the
       Consolidated Statement of Operations for the year ended December 31,
       1993.

       SFAS 109 requires an asset and liability method which generally
       requires the recognition of deferred tax assets and liabilities based
       on the future tax consequences of events that have previously been
       recognized in a company's financial statements or tax returns.  In
       addition, a valuation allowance is to be recognized if it is more
       likely than not that some or all of the deferred tax asset will not
       be realized.  

       The provision for income tax expense (benefit) consists of the
       following:
<TABLE>                    
<CAPTION>
                    Reorganized
                      Company            Predecessor Company          
                    December 14 -            January 1 -
                    December 31,  December 13, Years Ended December 31,
                        1994          1994      1993        1992
                                  (Dollars in Thousands)
<S>                 <C>           <C>         <C>         <C>
Federal income taxes:
  Current           $       -     $       -   $     -     $     -
  Deferred                  -             -         -         (97)
                      _______     _________   _______     _______
                            -             -         -         (97)
Foreign income taxes:
  Current                  90           956       778       2,925
  Deferred                  -           259        (8)        (27)
                      _______     _________   _______     _______
  Total                    90         1,215       770       2,898

Other (state and 
 local taxes):
  Current                  35           180       147         139
  Adjustment of prior 
   years' accruals for
   income taxes at
   inactive subsidiary      -             -         -      (2,000)
                      _______     _________   _______     _______
  Total                    35           180       147      (1,861)
                      _______     _________   _______     _______
Total income tax
 expense              $   125     $   1,395   $   917     $   940
</TABLE>                                                               

       The provision for deferred income taxes in 1992 resulted from the
       application of the alternative minimum tax system under SFAS 96 and
       certain foreign items.

       Loss before income taxes, extraordinary gain and cumulative effects
       of changes in accounting principles consists of the following:
<TABLE>
<CAPTION>
                    Reorganized
                      Company            Predecessor Company          
                    December 14 -            January 1 -
                    December 31,  December 13, Years Ended December 31,
                        1994          1994      1993        1992
                                  (Dollars in Thousands)
<S>                 <C>           <C>         <C>         <C>
United States       $    (199)    $ (23,972)  $ (41,624)  $ (22,097)
Foreign                  (228)        2,534       1,848       6,290
                    _________     _________   _________   _________

Total               $    (427)    $ (21,438)  $ (39,776)  $ (15,807)
</TABLE>                                                                 

       Total income taxes differ from amounts expected by applying the
       Federal statutory income tax rate to loss before income taxes,
       extraordinary gain and cumulative effects of changes in accounting
       principles for the following reasons:
<PAGE>

<TABLE>                             
<CAPTION>
                             Reorganized
                               Company                          Predecessor Company                        
                             December 14 -     January 1 -
                             December 31,      December 13,             Years Ended December 31,         
                                1994              1994               1993                 1992       
                            Tax                Tax                Tax                 Tax
                          Expense            Expense            Expense             Expense
                         (Benefit)  Percent (Benefit)  Percent (Benefit)  Percent  (Benefit)  Percent
(Dollars in Thousands)
<S>                      <C>        <C>     <C>        <C>     <C>        <C>     <C>        <C>
Tax benefit at
  Federal statutory
  rate                   $   (150)  (35.0)% $ (7,503)  (35.0)% $(13,922)  (35.0)% $ (5,374)  (34.0)%
Loss for which no 
  U.S. tax benefit
  was recorded                 92    21.5      5,310    24.8     12,600    31.7      7,440    47.1
Impact of foreign
  subsidiary income,
  tax rates and tax
  credits                     179    41.9        187      .9        142      .4        536     3.4
Nondeductible
  reorganization
  expenses                      -       -      3,268    15.2      1,535     3.8          -       -
Bell Helicopter
  settlement                    -       -       (439)   (2.0)         -       -          -       -
Adjustment of prior
  years' accruals for
  income taxes at
  inactive subsidiary           -       -          -       -          -       -     (2,000)  (12.7)
Other items                     4      .9        572     2.6        562     1.4        338     2.1
                         ________   ______  ________   ______  ________   ______  ________   ______
Total income
 tax expense             $    125    29.3%  $  1,395     6.5%  $    917     2.3%  $    940     5.9%
</TABLE>

<PAGE>

       In 1992, Holdings reversed a portion of prior years' accruals for
       income taxes at an inactive subsidiary which was determined to be no
       longer necessary as a result of favorable settlements of state tax
       disputes during the year.

       Significant components of deferred tax assets and deferred tax
       liabilities are as follows:

                                           December 31,        
                                      1994           1993   
                                      (Dollars in Thousands)
       Deferred tax assets:
        Postretirement benefits    $    4,881     $    6,340
        Inventory valuation 
         provisions                     1,811          5,149
        Accrued and other
         liabilities                    7,300          6,968
        Tax loss carryforward          20,849         43,112
        Tax credit carryforward           479            877
        Other items                       616            609
                                   __________     __________

        Total deferred tax assets      35,936         63,055
                                   __________     __________
       Deferred tax liabilities -
        Excess of book basis over
         tax basis of property,
         plant and equipment and
         intangible assets            (10,003)       (13,421)

       Valuation allowance            (25,326)       (49,792)
                                   __________     __________
       Net deferred tax asset
        (liability) recognized
        in the Consolidated
        Balance Sheet              $      607     $     (158)
                                                            

       Due to the recent history of net operating losses, a valuation
       allowance is used to reduce the net deferred tax assets (after giving
       effect to deferred tax liabilities) for domestic operations to an
       amount that is more likely than not to be realized.  For the period
       January 1, 1994 through December 13, 1994, the valuation allowance
       was decreased by $24,719,000, due primarily to the decrease of the
       tax loss carryforward explained below.  For the period December 14,
       1994 through December 31, 1994 and the year ended December 31, 1993,
       the valuation allowance was increased by $253,000 and $13,971,000,
       respectively, to offset an increase in net deferred tax assets for
       which no tax benefit was recognized.

       The consummation of the Amended Plan on December 14, 1994 resulted in
       an "ownership change" within the meaning of Section 382 of the
       Internal Revenue Code.  As a result, the amount of the federal net
       operating loss carryforward ("NOL") available to the Reorganized
       Company as of December 31, 1994 will be limited to $53,460,000
       (expiring in years 2003 through 2009), the annual use of which will
       be limited to $3,564,000 plus any unused limitation amount from prior
       years.

       Additionally, the Reorganized Company has available for federal
       income tax purposes approximately $479,000 of alternative minimum tax
       credit carryforward which carries forward indefinitely, but, because
       of the above discussed annual limitations, will not be usable until
       the year 2010.

       The Reorganized Company also has a significant amount of state NOL's
       (which expire in the years 1997 through 2009) available to offset
       future state taxable income in states where it has significant
       operations.  Since the majority of states in which the Reorganized
       Company files its state returns follow rules similar to federal
       rules, it is expected that the usage of state NOL's will be limited
       to approximately $53,000,000.

       Cumulative undistributed earnings of foreign subsidiaries that are
       considered to be permanently reinvested, and on which U.S. income
       taxes have not been provided by the Reorganized Company, amounted to
       approximately $11,000,000 at December 31, 1994.  It is not
       practicable to estimate the amount of additional tax which would be
       payable upon repatriation of such earnings; however, due to foreign
       tax credit limitations, additional tax at the U.S. income tax rate,
       in addition to foreign withholding taxes, could be incurred.

Note J - Pension and Retirement Plans:

       The Reorganized Company has several pension and retirement plans
       covering substantially all employees.  The plan covering domestic
       salaried and certain non-union hourly employees provides pension
       benefits that are based on the employee's highest rate of
       compensation during five consecutive years out of the last ten
       consecutive years of employment.  The funding policy for that plan is
       to contribute amounts at least equal to the minimum annual amount
       required by applicable regulations.  Plans covering hourly and
       certain union members generally provide benefits of stated amounts
       for each year of service.  Contributions to these plans are funded
       based on normal cost plus amortization of unfunded past service cost
       over 30 to 40 years.  In addition, the Reorganized Company has
       certain unfunded supplemental retirement plans for which benefits are
       payable out of the general funds of the Reorganized Company.

       The following tables set forth the domestic plans' funded status, as
       estimated by consulting actuaries, and amounts recognized in the
       consolidated financial statements as of December 31, 1994 and 1993:
<TABLE>
<CAPTION>
                                    Status of all Plans                   
                            1994                                  1993           
                   Assets     Accumulated   Assets     Accumulated
                   Exceed      Benefits     Exceed      Benefits
                 Accumulated    Exceed    Accumulated    Exceed
                  Benefits      Assets     Benefits      Assets   
                                (Dollars in Thousands)
<S>              <C>          <C>         <C>          <C>
Actuarial present
 value of benefit
 obligations -

 Accumulated benefit 
  obligation, including
  vested benefits of
  $45,622 and $455,
  respectively, for
  1994 and $48,045
  and $722, 
  respectively,
  for 1993       $ (48,785)   $    (455)  $ (52,789)   $    (722)
                                                                

 Projected benefit
  obligation for
  services rendered 
  to date        $ (53,802)   $    (973)  $ (59,974)   $  (1,387)
Plan assets at 
 fair value,
 primarily listed
 stocks and
 corporate and U.S.
 government bonds   52,581           -       55,567            -
                 _________    _________   _________    _________
Projected benefit
 obligation
 (in excess of)
 plan assets        (1,221)        (973)     (4,407)      (1,387)
Unrecognized net
 loss from past
 experience
 different from
 that assumed            -            -       2,946          645
Unrecognized prior
 service cost            -            -       1,487            -
                 _________    _________   _________    _________
Pension asset
 (liability)
 recognized in
 the Consolidated
 Balance Sheets  $  (1,221)   $    (973)  $      26    $    (742)
</TABLE>                                                                


       In accordance with the requirements of fresh start reporting, the
       pension liability recognized in the Consolidated Balance Sheet was
       adjusted as of the Effective Date to equal the net excess of the
       projected benefit obligation over the plans' assets.

       The weighted average discount rate, rate of increase in future
       compensation levels, and expected long-term rate of return on assets
       used to develop the projected benefit obligation at December 31, 1994
       were 8.5%, 5% and 9%, respectively.  The corresponding rates used at
       December 31, 1993 were 7%, 5% and 9%, respectively.  The increase in
       the discount rate resulted in an $8,300,000 decrease in the projected
       benefit obligation.

       The foreign subsidiaries do not have a material pension liability at
       December 31, 1994 or December 31, 1993.

       Net domestic periodic pension cost includes the following components:
<TABLE>
<CAPTION>

                    Reorganized
                      Company            Predecessor Company          
                    December 14 -  January 1 -
                    December 31,   December 13, Years Ended December 31,
                        1994          1994       1993        1992
                                   (Dollars in Thousands)
<S>                 <C>            <C>       <C>         <C>
Service costs - 
 benefits earned 
 during the period    $     79     $  1,591  $  1,313    $  1,289
Interest cost on
 projected benefit
 obligation                186        3,714     4,203       4,137
Actual return on
 plan assets               (27)        (533)   (4,723)     (3,563)
Net amortization
 and deferral             (194)      (4,231)     (250)     (1,714)
                      ________     ________  ________    ________
Net periodic
 pension cost         $     44     $    541  $    543    $    149
</TABLE>                                                                


       The Reorganized Company has 401(k) Savings Plans available to
       substantially all U.S. employees.  Matching employer contributions
       are made in accordance with plan provisions subject to certain
       limitations.  Matching employer contributions made in 1994 were
       $655,000 (including $33,000 for the Reorganized Company) compared
       with $679,000 in 1993 and $787,000 in 1992.

Note K - Postretirement Benefits Other Than Pensions:

       The Reorganized Company provides certain health care benefits to age
       65 and life insurance benefits for certain eligible retired United
       States employees.  Substantially all current employees may become
       eligible for those benefits if they reach early retirement age while
       working for the Reorganized Company.  The majority of the costs of
       such benefits are funded as they are incurred.

       Effective January 1, 1993, Holdings adopted Statement of Financial
       Accounting Standards No. 106, "Employers' Accounting for
       Postretirement Benefits Other Than Pensions" ("SFAS 106").  SFAS 106
       requires the accrual of the estimated cost of postretirement benefits
       (such as health care benefits) during the years an employee provides
       services.  

       Holdings elected to recognize the cumulative effect of this
       obligation on the immediate recognition basis.  The cumulative effect
       as of January 1, 1993 of adopting SFAS 106 was to increase accrued
       postretirement health care costs by $11,744,109, which represented
       the accumulated postretirement benefit obligation existing at
       January 1, 1993 of $17,051,338 less $5,307,229 previously recorded in
       acquisitions, and to increase the net loss by $11,744,109 ($1.31 per
       share), which has been included in Holdings' Consolidated Statement
       of Operations for the year ended December 31, 1993.  For financial
       statement purposes, there was no income tax benefit recognized.

       The following table sets forth the plan's status, as estimated by
       consulting actuaries, and amounts recognized in the consolidated
       financial statements as of December 31, 1994 and 1993:

                                       1994           1993    
                                       (Dollars in Thousands)
       Accumulated postretirement 
        benefit obligation:
         Retirees                  $    (7,336)   $    (9,034)
         Fully eligible active
          plan participants               (778)          (233)
         Other active plan
          participants                  (5,123)        (6,564)
                                    __________     __________

                                       (13,237)       (15,831)
       Unrecognized net gain                 -         (1,191)
                                   ___________     __________
       Accrued postretirement
        benefit cost recognized
        in the Consolidated
        Balance Sheet              $   (13,237)    $  (17,022)
                                                             

       In accordance with the requirements of fresh start reporting, the
       liability for postretirement benefits other than pensions was
       adjusted as of the Effective Date to the accumulated postretirement
       benefit obligation.

       Net periodic postretirement benefit cost includes the following
       components:
<TABLE>
<CAPTION>
                    Reorganized
                      Company            Predecessor Company     
                    December 14 -    January 1 -     Year Ended
                    December 31,     December 13,   December 31,
                        1994             1994           1993
                                 (Dollars In Thousands)
<S>                 <C>              <C>            <C>
Service cost-benefits
 earned during the
 period             $     15         $    303       $    335
Interest cost on
 accumulated post-
 retirement benefit
 obligation               51            1,003          1,294
                    ________         ________       ________
Net periodic post-
 retirement benefit
 cost               $     66         $  1,306       $  1,629
</TABLE>                                                            


       The weighted average discount rate used in determining the
       accumulated postretirement benefit obligation at December 31, 1994
       and 1993 was 8.5% and 7%, respectively.  The increase in the discount
       rate resulted in a $1,600,000 decrease in the accumulated
       postretirement benefit obligation.  The assumed health care cost
       trend rate used in measuring the accumulated postretirement benefit
       obligation at December 31, 1994 is 12% for 1995, declining 1% each
       year thereafter, to 5% in the year 2002 and beyond.  A 1% increase in
       the assumed health care cost trend rate for each year would increase
       the accumulated postretirement benefit obligation as of December 31,
       1994 by approximately $704,000 and would increase the net periodic
       postretirement benefit cost for 1994 by approximately $110,000.

       The assumed health care cost trend rate used in measuring the
       accumulated postretirement benefit obligation at December 31, 1993
       was 13% for 1994, declining 1% each year thereafter, to 5% in the
       year 2001 and beyond.  The unrecognized net gain at December 31, 1993
       resulted principally from a lower than anticipated health care cost
       trend rate in 1993, which was partially offset by a decrease in the
       discount rate from 9% used at January 1, 1993 to 7% used at
       December 31, 1993.  

       Holdings recognized $1,011,000 in 1992 as expense for postretirement
       health care plans and life insurance benefits.

Note L -  Research and Development:

       Expenditures for design and development of new products and
       improvements of existing mining machinery products, including
       overhead, aggregated $5,622,000 (including $236,000 for the
       Reorganized Company) in 1994 including $2,573,000 (zero for the
       Reorganized Company) of research and development activities directly
       related to shipments.  Expenditures for 1993 were $6,939,000
       including $2,042,000 for research and development activities directly
       related to shipments.  The corresponding expenditures for 1992 were
       $7,420,000 and $4,116,000, respectively.  All engineering and product
       development costs are expensed as incurred with amounts charged to
       Cost of Products Sold, if such activities are directly related to
       specific customer contracts, or to Product Development Expense.

Note M -  Calculation of Net Earnings (Loss) Per Share of Common Stock:

       Net earnings (loss) per share of common stock is based on the
       weighted average number of common shares outstanding.  The weighted
       average number of common shares outstanding for the period
       December 14, 1994 to December 31, 1994, the period January 1, 1994 to
       December 13, 1994 and years ended December 31, 1993 and 1992 were
       10,170,417, 9,268,627, 8,933,393 and 6,354,724, respectively.

       Net earnings (loss) attributable to common shareholders for the
       Predecessor Company includes redeemable preferred stock dividends
       declared and paid as well as dividends earned but not declared.

Note N -  Foreign Operations, Export Sales and Significant Customers:

       The Reorganized Company has subsidiaries located throughout the
       world.  A summary of the assets and liabilities of the foreign
       subsidiaries included in the Consolidated Balance Sheets is as
       follows:
<TABLE>
<CAPTION>
                                            December 31,         
                                       1994           1993    
                                   (Reorganized   (Predecessor
                                     Company)       Company)
       <S>                         <C>            <C>
       ASSETS

       Current assets              $ 45,760,000   $ 34,553,000
       Long-term assets               8,934,000     14,958,000
                                   ____________   ____________

       Total                       $ 54,694,000   $ 49,511,000
                                                              

       LIABILITIES AND SHAREHOLDERS'
        INVESTMENT

       Current liabilities         $ 12,845,000   $ 10,071,000
       Non-current liabilities        2,376,000      2,190,000
       Shareholders' investment      39,473,000     37,250,000
                                   ____________   ____________

       Total                       $ 54,694,000   $ 49,511,000
</TABLE>                                                              

       Included in the Consolidated Statements of Operations are net
       shipments and net earnings of the foreign subsidiaries, before
       eliminations, of $71,219,000 and $4,134,000, respectively, for 1994,
       $64,608,000 and $2,137,000, respectively, for 1993 and $82,633,000
       and $6,122,000, respectively, for 1992.

       The Reorganized Company designs, manufactures and sells products in a
       single industry segment, Energy and Industrial Products. Operations
       are conducted in the United States and through subsidiaries located
       throughout the world.  

       Financial information by geographical area is summarized in the
       following table.  Each geographic area represents the origin of the
       financial information presented.  Transfers between geographic areas
       represent intercompany export sales of U.S. produced goods and are
       accounted for based on established sales prices between the related
       companies.  In computing operating earnings for non-U.S.
       subsidiaries, no allocations of interest or income taxes have been
       made.  Eliminations for operating earnings (loss) include elimination
       of general corporate expenses.  Identifiable assets of subsidiaries
       are those related to the operations of those subsidiaries.  United
       States assets consist of all other operating assets.
<TABLE>
<CAPTION>

                          Western
                         Hemisphere   Eastern
                 United  (Other than  Hemis-   Elimi-   Consoli-
                 States     U.S.)      phere   nations   dated 
<S>              <C>     <C>          <C>      <C>      <C>
Combined periods 
 ended December 13,
 1994 and 
 December 31, 1994:
  Shipments to
   unaffiliated
   customers     $ 122.8   $  30.4    $  40.8           $ 194.0
  Transfers between
   geographic areas 23.0                    .3  $ (23.3)
                 _______   _______    _______  _______  _______
  Total revenues $ 145.8   $  30.4    $  41.1  $ (23.3) $ 194.0
                                                               
  Operating earnings
   (loss)        $ (11.9)  $   2.7    $   3.3  $  (1.8) $  (7.7)
                                                               
  Identifiable
   assets        $ 126.0   $  29.3    $  25.4  $  (2.7) $ 178.0
                                                               


Year ended
 December 31, 1993:
  Shipments to
   unaffiliated
   customers     $ 133.9   $  24.0    $  40.6           $ 198.5
  Transfers between
   geographic areas 13.7                    .2  $ (13.9)
                 _______   _______    _______  _______  _______
  Total revenues $ 147.6   $  24.0    $  40.8  $ (13.9) $ 198.5
                                                               
  Operating earnings
   (loss)        $  (6.5)  $   1.2    $   2.5  $  (1.9) $  (4.7)
                                                               
  Identifiable
   assets        $ 137.4   $  23.8    $  25.7  $  (2.0) $ 184.9
                                                               

                 
Year ended
 December 31, 1992:
  Shipments to
   unaffiliated
   customers     $ 159.8   $  21.9    $  60.8           $ 242.5
  Transfers between
   geographic 
   areas            19.3                       $ (19.3)
                 _______   _______    _______  _______  _______
  Total revenues $ 179.1   $  21.9    $  60.8  $ (19.3) $ 242.5
                                                               
  Operating earnings
   (loss)        $   4.8   $   3.0    $   6.4  $  (1.9) $  12.3
                                                               
  Identifiable
   assets        $ 148.8   $  26.6    $  32.0  $  (3.3) $ 204.1
</TABLE>                                                               


       Export shipments from United States operations amounted to $83.6
       million (including $4.1 million for the Reorganized Company) in 1994,
       $88.5 million in 1993 and $92.3 million in 1992.  Included in these
       amounts are shipments to affiliates of $23.0 million (including $1.4
       million for the Reorganized Company), $13.7 million and $19.3
       million, respectively.  Export shipments by geographic area for 1994,
       1993 and 1992 consisted of the following: Eastern Hemisphere - $28.3
       million (including $5.5 million to affiliates), $44.7 million
       (including $3.3 million to affiliates) and $50.2 million (including
       $5.4 million to affiliates), respectively; Western Hemisphere - $55.3
       million (including $17.5 million to affiliates), $43.8 million
       (including $10.4 million to affiliates) and $42.1 million (including
       $13.9 million to affiliates), respectively.  

       In 1994, one customer, BHP Minerals International Inc., received
       approximately 20% of consolidated net shipments.  In 1993 and 1992,
       no customer received shipments of greater than 10% of consolidated
       net shipments.  The Reorganized Company is not dependent upon any one
       customer.

Note O - Commitments, Contingencies and Credit Risks:

       On March 7, 1995, Jackson National Life Insurance Company ("JNL")
       amended a complaint (the "JNL Complaint") previously filed in a civil
       action in the United States District Court, Southern District of New
       York, to name certain current and/or former officers and directors of
       Bucyrus (the "Management Defendants") and others (collectively with
       the Management Defendants, the "Defendants").  The JNL Complaint
       seeks unspecified money damages and other equitable relief from the
       Management Defendants in connection with (i) JNL's purchase of
       Bucyrus' Resettable Senior Notes and (ii) certain of the Defendants'
       alleged orchestration of a series of financings for Bucyrus and
       Holdings which are alleged to have had the effect of rendering
       Bucyrus insolvent, incapable of competing in its markets and unable
       to pay its creditors, including JNL.  The Management Defendants have
       rights to indemnification from the Reorganized Company for any costs
       and expenses incurred by them in connection with the JNL Complaint
       pursuant to the Amended Plan and the Reorganized Company's Restated
       Bylaws.  The Reorganized Company has been informed by counsel to the
       Management Defendants that in said counsel's opinion it is probable
       that the Management Defendants have meritorious defenses to all
       claims asserted in the JNL Complaint; however, the outcome of this
       matter cannot presently be determined.  Accordingly, no provision for
       any loss that may result upon resolution of this matter has been made
       in the accompanying consolidated financial statements.

       JNL, the holder of approximately 41.58% of the Reorganized Company's
       New Common Stock, has filed an Application for Allowance of Expenses
       with the Bankruptcy Court seeking reimbursement from the Reorganized
       Company of approximately $3,300,000 for professional fees and
       disbursements incurred by JNL from the Petition Date through the
       Effective Date in connection with the chapter 11 proceedings pursuant
       to Section 503(b) of the Bankruptcy Code.  On March 15, 1995, the
       Reorganized Company's Board of Directors designated a committee of
       independent directors (the "Special Committee") to determine steps to
       be taken by the Reorganized Company with respect to JNL's Section
       503(b) claim.  The Special Committee unanimously determined that the
       Reorganized Company should file an objection to JNL's Section 503(b)
       claim.  On March 31, 1995, the Reorganized Company filed an objection
       to JNL's Section 503(b) claim with the Bankruptcy Court on the basis
       that JNL has failed to satisfy the standards prevailing under the
       Bankruptcy Code for an award of expenses under Section 503(b) of the
       Bankruptcy Code.  JNL has publicly announced that, if JNL's Section
       503(b) claim were allowed by the Bankruptcy Court, JNL would consider
       receiving shares of the Reorganized Company's New Common Stock from
       the Reorganized Company in lieu of requiring payment in cash.  The
       Reorganized Company and the Special Committee have been advised by
       counsel to the Reorganized Company that in such counsel's opinion
       JNL's 503(b) claim is without merit; however, the outcome of this
       matter cannot presently be determined.  Accordingly, no provision for
       any loss that may result upon resolution of this matter has been made
       in the accompanying consolidated financial statements.

       The Reorganized Company is involved in various other litigation
       arising in the normal course of business.  It is the view of
       management that the Reorganized Company's recovery or liability, if
       any, under pending litigation is not expected to have a material
       effect on financial position or results of operations, although no
       assurance to that effect can be given.

       The Reorganized Company had outstanding letters of credit and
       guarantees of $9,578,000 at December 31, 1994.  Of this amount,
       $6,373,000 is related to the Credit Agreement with the remainder
       provided by various banks and insurance companies.

       The Reorganized Company has obligations under various operating
       leases and rental and service agreements.  The expense relating to
       these agreements was $4,720,000 in 1994 (including $195,000 for the
       Reorganized Company), $4,614,000 in 1993 and $4,961,000 in 1992. 
       Total commitments relating to all future periods under noncancellable
       agreements at December 31, 1994 was approximately $12,156,000 which
       includes minimum annual payments for the respective years ending
       December 31, as follows:

               1995                $  4,088,000
               1996                   3,571,000
               1997                   1,833,000
               1998                   1,330,000
               1999                     659,000
               After 1999               675,000
                                               

                                   $ 12,156,000

       A significant portion of consolidated net shipments are to customers
       whose activities are related to the coal and hard rock mining
       industry, including some who are located in foreign countries (see
       Note N).  The Reorganized Company generally extends credit to these
       customers and, therefore, collection of receivables may be affected
       by the mining industry economy and the economic conditions in the
       countries where the customers are located.  However, the Reorganized
       Company closely monitors extension of credit and has not experienced
       significant credit losses.  Also, most foreign sales are made to
       large, well-established companies.  The Reorganized Company generally
       requires collateral or guarantees on foreign sales to smaller
       companies.

       The Reorganized Company invests excess cash in low risk liquid
       instruments.  No losses have been experienced on such investments.
<PAGE>
Note P -    Quarterly Results - Unaudited:

       Quarterly results are as follows:
<TABLE>
<CAPTION>

                                 Quarters Ended at End of           
                         March     June    September December
<S>                    <C>       <C>       <C>       <C>
Net shipments:
 1994 - Reorganized
        Company        $      -  $      -  $      -  $  7,810
 1994 - Predecessor      43,355    50,608    50,648    41,563
 1993 - Predecessor      47,104    53,979    51,042    46,339
 1992 - Predecessor      62,125    59,737    63,058    57,548

Gross profit:
 1994 - Reorganized
        Company        $      -  $      -  $      -  $    924
 1994 - Predecessor       6,790     8,140     8,940     5,298
 1993 - Predecessor       7,193     8,364     8,338     7,648
 1992 - Predecessor      11,723    11,978     9,824     8,220

Loss before extraordinary
 gain and cumulative
 effects of changes in
 accounting principles:
 1994 - Reorganized
        Company        $      -  $      -  $      -  $   (552)
 1994 - Predecessor      (9,996)   (3,098)   (3,158)   (6,581)
 1993 - Predecessor     (10,776)   (9,832)  (10,241)   (9,843)
 1992 - Predecessor      (3,134)   (3,538)   (6,324)   (3,751)

Net earnings (loss)
 attributable to
 common shareholders:
 1994 - Reorganized
        Company        $      -  $      -  $      -  $   (552)
 1994 - Predecessor     (50,697)   (3,098)   (3,158)  135,899
 1993 - Predecessor     (21,949)  (10,080)  (10,483)  (10,117)
 1992 - Predecessor      (4,124)   (4,586)   (6,150)   (4,278)

Per share loss before 
 extraordinary gain
 and cumulative effects
 of changes in accounting
 principles per share of
 common stock:
 1994 - Reorganized
        Company        $      -  $      -  $      -  $   (.05)
 1994 - Predecessor       (1.08)     (.33)     (.34)     (.71)
 1993 - Predecessor       (1.34)    (1.07)    (1.11)    (1.06)
 1992 - Predecessor        (.49)     (.56)    (1.00)     (.59)

Weighted average shares
 used in calculation:
 1994 - Reorganized
        Company               -         -         -    10,170
 1994 - Predecessor       9,265     9,270     9,270     9,270
 1993 - Predecessor       8,046     9,177     9,188     9,260
 1992 - Predecessor       6,355     6,355     6,355     6,355
<FN>
       As a result of the implementation of fresh start reporting, the
       results for the Reorganized Company are not comparable to the results
       of prior periods.
</TABLE>
<PAGE>
Deloitte &
  Touche LLP   __________________________________________________________
             411 East Wisconsin Avenue        Telephone: (414) 271-3000   
             Milwaukee, Wisconsin 53202-4496

INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Shareholders of
  Bucyrus-Erie Company:

We have audited the accompanying consolidated balance sheets of Bucyrus-Erie
Company and subsidiaries (the "Company") as of December 31, 1994 (Reorganized
Company balance sheet) and 1993 (Predecessor Company balance sheet), and the
related consolidated statements of operations, common shareholders' investment
(deficiency in assets) and cash flows for the period from December 14, 1994 to
December 31, 1994 (Reorganized Company operations) and the period from
January 1, 1994 to December 13, 1994 and the years ended December 31, 1993 and
1992 (Predecessor Company operations).  Our audits also included the financial
statement schedule listed in the Index at Item 14.  These financial statements
and financial statement schedule are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these financial
statements and financial statement schedule based on our audits.

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

As discussed in Note A to the consolidated financial statements, on
December 1, 1994, the Bankruptcy Court entered an order confirming an Amended
Joint Plan of Reorganization which became effective on December 14, 1994. 
Accordingly, the accompanying consolidated financial statements and financial
statement schedule have been prepared in conformity with AICPA Statement of
Position 90-7, "Financial Reporting by Entities in Reorganization Under the
Bankruptcy Code," for the Reorganized Company as a new entity with assets,
liabilities, and a capital structure having carrying values not comparable
with prior periods as discussed in Note B to the consolidated financial
statements.  Under the Amended Joint Plan of Reorganization, the Company's
parent, B-E Holdings, Inc., was merged into the Company as of the effective
date.  The consolidated financial statements and financial statement schedule
for the periods prior to December 14, 1994 include the accounts and operating
results of the merged entities (Predecessor Company).

In our opinion, the Reorganized Company consolidated financial statements
present fairly, in all material respects, the financial position of Bucyrus-
Erie Company and subsidiaries as of December 31, 1994, and the results of
their operations and their cash flows for the period December 14, 1994 to
December 31, 1994 in conformity with generally accepted accounting principles. 
Further, in our opinion, the Predecessor Company consolidated financial
statements referred to above present fairly, in all material respects, the
financial position of the Predecessor Company and subsidiaries as of
December 31, 1993, and the results of their operations and their cash flows
for the period January 1, 1994 to December 13, 1994 and the years ended
December 31, 1993 and 1992 in conformity with generally accepted accounting
principles.  Also, in our opinion, such financial statement schedule, when
considered in relation to the basic consolidated financial statements taken as
a whole, presents fairly, in all material respects, the information set forth
therein.

As discussed in Note O to the consolidated financial statements, Jackson
National Life Insurance Company ("JNL"), a shareholder who owns approximately
41.58% of Bucyrus-Erie Company, has filed an amended complaint in a civil
action against certain of the Company's current and/or former officers and
directors seeking unspecified money damages and other equitable relief in
connection with JNL's purchase of certain notes of the Predecessor Company
which were exchanged for common stock in the Reorganized Company.  The current
and/or former officers and directors have rights to indemnification from the
Company and for any costs and expenses incurred by them in connection with the
JNL complaint pursuant to the Amended Joint Plan of Reorganization and the
Company's Restated Bylaws.  The ultimate outcome of this matter cannot
presently be determined.  Accordingly, no provision for any loss that may
result upon resolution of this matter has been made in the accompanying
consolidated financial statements.

In addition, as also discussed in Note O to the consolidated financial
statements, JNL has filed a claim against the Company for reimbursement of
professional fees and disbursements incurred in connection with the Company's
Chapter 11 proceedings pursuant to Section 503(b) of the Bankruptcy Code.  The
Company has filed an objection to the claim.  The ultimate outcome of this
matter cannot presently be determined.  Accordingly, no provision for any loss
that may result upon resolution of this matter has been made in the
accompanying consolidated financial statements.

As discussed in Notes I and K to the consolidated financial statements,
effective January 1, 1993, the Company changed its methods of accounting for
income taxes and postretirement benefits to conform with Statements of
Financial Accounting Standards No. 109 and 106, respectively.


/s/Deloitte & Touche LLP

April 10, 1995


<PAGE>
<TABLE>                               
                               Bucyrus-Erie Company and Subsidiaries
                    Schedule II - Valuation and Qualifying Accounts and Reserves
                     Periods Ended December 31, 1994 and December 13, 1994 and 
                               Years Ended December 31, 1993 and 1992
<CAPTION>

                                                     Charges
                                      Balance At    (Credits)     (Charges)     Balance At
                                      Beginning      To Costs      Credits         End
                                      Of Period    And Expenses  To Reserves*   Of Period 
<S>                                   <C>          <C>           <C>            <C>
Allowance for possible losses:

Predecessor Company

Year ended December 31, 1992:
  Notes and accounts receivable - 
  current                            $    763,000  $    105,000  $    (53,000)  $    815,000


Year ended December 31, 1993:
  Notes and accounts receivable - 
  current                            $    815,000  $      8,000  $    (20,000)  $    803,000


Period January 1 to December 13, 1994:
  Notes and accounts receivable - 
  current                            $    803,000  $     40,000  $   (140,000)  $    703,000


Reorganized Company

Period December 14 to December 31, 1994:
  Notes and accounts receivable - 
  current                            $    703,000  $          -  $    (12,000)  $    691,000

<FN>

* Uncollected receivables written off, net of recoveries, and translation adjustments
  at the foreign subsidiaries.
</TABLE>

<PAGE>
Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

         Not applicable.

Item 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

       In connection with the consummation of the Amended Plan, the size of
the board of directors as of the Effective Date was fixed at seven directors,
and the persons named below were selected to serve as directors commencing as
of the Effective Date (the "Original Directors").  Mr. Mork was selected by
the Company's board of directors immediately prior to the Effective Date to
serve as a director upon the Effective Date (the "Bucyrus Director"). 
Mr. Bartlett, Mr. Poole and Mr. Victor were selected prior to the Effective
Date by the statutory creditors committee of unsecured creditors appointed
pursuant to Section 1102 of the Bankruptcy Code to serve as directors upon the
Effective Date (the "Committee Directors").  Mr. Radecki, Mr. Stark and Mr.
Swanson were selected prior to the Effective Date by JNL to serve as directors
upon the Effective Date (the "JNL Directors").  Each Original Director shall
serve from the Effective Date until the annual meeting of stockholders of the
Company to be held in 1996 (the "1996 Annual Meeting") and, pursuant to the
provisions of Section 5.04(c) of the Amended Plan described below, shall serve
from and after the 1996 Annual Meeting until the Company's annual meeting of
stockholders to be held in 1997 (the "1997 Annual Meeting"), and until their
successors have been duly elected and qualified.  The first annual meeting of
stockholders of the Company following the Effective Date will be held in 1996
following completion of the Company's 1995 fiscal year.

       Pursuant to Section 5.04(c) of the Amended Plan, all holders of
Holdings' and the Company's unsecured debt securities and Holdings' equity
securities who have accepted the Amended Plan by ballot or master ballot and
all holders of Holdings' and the Company's unsecured debt securities and
Holdings' equity securities who are entitled to receive shares of the
Company's Common Stock pursuant to the Amended Plan are deemed as of the
Effective Date to have irrevocably agreed without any further action:

       (i)   to cause the shares of the Company's Common Stock received
             pursuant to the Amended Plan and all other shares of the
             Company's Common Stock beneficially owned by any such holder
             following the Effective Date to be voted for the election of
             each of the Original Directors as directors of the Company at
             the 1996 Annual Meeting for a one-year term ending on the
             date of the 1997 Annual Meeting and until their successors
             have been duly elected and qualified; and

       (ii)  that any sale, transfer or other disposition, whether
             voluntary or involuntary, by operation of law or otherwise of
             any shares of the Company's Common Stock at any time prior to
             the 1996 Annual Meeting (a "Transfer"; and any person to whom
             any shares of the Company's Common Stock are Transferred is
             referred to as a "Transferee") shall be made subject to the
             irrevocable agreement to vote such shares of the Company's
             Common Stock for the election of each of the Original
             Directors at the 1996 Annual Meeting.

Under Section 5.04(c) of the Amended Plan, the irrevocable voting agreement
described in (i) above is binding upon all Transferees.  Any amendment or
modification of Section 5.04 of the Amended Plan at any time prior to the 1997
Annual Meeting is prohibited.  Certain provisions of the Restated Certificate
of Incorporation of the Company (the "Restated Charter") and the Restated
Bylaws of the Company (the "Restated Bylaws") relating to the election,
number, tenure, qualifications and removal of and vacancies with respect to
the Company's board of directors cannot be amended or modified at any time
prior to the 1997 Annual Meeting.  

       The Restated Bylaws provide that if prior to the 1997 Annual Meeting,
a vacancy in the board of directors resulting from the death, resignation,
retirement or removal for cause (an "Original Director Vacancy Event") of an
Original Director occurs, then if such Original Director is (i) the Bucyrus
Director, the board of directors shall appoint an officer of the Company who
served in such capacity prior to the Effective Date or, in the absence of any
such person, an officer of the Company then serving in such capacity; (ii) a
JNL Director, the remaining JNL Directors (or their successors) shall appoint
the successor to such JNL Director, provided, however, if an Original Director
Vacancy Event occurs in respect of (x) all JNL Directors or (y) the remaining
JNL Director prior to the appointment of a successor to the other JNL
Director, then, if at the time the Original Director Vacancy Event described
in (x) or (y) occurs, JNL owns (1) 30% or more of the then issued and
outstanding shares of the Company's Common Stock, the President of JNL shall
appoint successors to such JNL Directors or (2) less than 30% of the then
issued and outstanding shares of the Company's Common Stock, a majority of the
remaining Original Directors shall appoint successors to such JNL Directors;
or (iii) a Committee Director, the remaining Committee Directors (or their
successors) shall appoint the successor to such Committee Director, provided,
however, if an Original Director Vacancy Event occurs in respect of (x) all
Committee Directors or (y) the remaining Committee Director prior to the
appointment of a successor to the other Committee Director, a majority of the
remaining Original Directors shall appoint successors to such Committee
Directors.

       The Restated Charter provides that except as provided in the Restated
Bylaws in effect immediately after the Effective Date, the size of the board
of directors cannot be increased or decreased prior to the 1997 Annual
Meeting.  The Restated Bylaws provide that prior to the 1997 Annual Meeting
the board of directors may be increased to more than seven members if a
resolution authorizing such increase is passed at a meeting of the board of
directors by a resolution adopted by (i) not less than two-thirds of the
number of directors fixed from time to time by the Restated Bylaws or (ii) a
majority of the board of directors in connection with any transaction
involving the Company that requires approval of the stockholders of the
Company under the General Corporation Law of the State of Delaware and that is
approved at such meeting, provided that in either case notice of the proposed
change was given in a notice provided no less than 24 hours prior to the
meeting of the board of directors.

       Under the Amended Plan, JNL is prohibited from taking any action, or
causing any of its Affiliates (as defined in the Bankruptcy Code) to take any
action, to remove any Original Director other than a JNL Director (or any
successor to a JNL Director) prior to the 1997 Annual Meeting, provided that
such prohibition shall not apply to any action by JNL or any of its Affiliates
to remove any director of the Company (i) for any reason at any time when JNL
and its Affiliates in the aggregate (x) beneficially own less than 25% of all
of the outstanding shares of the Company's Common Stock or (y) do not
constitute the largest beneficial owner of the Company's Common Stock or (ii)
for cause.

       The directors of the Company are as follows:

       CRAIG SCOTT BARTLETT, JR., 61, Director of the Company since
December 14, 1994.  Since 1990 he has been a consultant on banking matters,
and in conjunction with such activities was Senior Vice President and Chief
Credit Officer of MTB Bank, a private banking firm from 1992 to 1994.  From
1984 to 1990, he was Executive Vice President, Senior Lending Officer and
Chairman, Credit Policy Committee, of National Westminster Bank USA.  He
presently serves as a Director of MTB Bank, Darling International, Inc,
Harvard Industries, Inc, NVR, Inc., Triangle Wire & Cable, Inc., and The
Western Transmedia Company, Inc.

       PHILLIP W. MORK, 55, President and a Director of the Company and
Bucyrus since February 4, 1988.  Mr. Mork was President of the Mining
Machinery Division of Bucyrus ("MMD") from 1985 to 1988 and served as General
Manager of MMD from 1984 to 1985 and Director of Manufacturing for that
division from 1979 to 1984.  From 1965, when he joined the Company, until 1979
he held various manufacturing positions including Plant Manager at the
Company's previously owned Evansville, Indiana and Pocatello, Idaho locations. 
From 1963 to 1965 Mr. Mork was an infantry officer in the United States Army. 
He graduated from the University of Wisconsin with Bachelor degrees in
Mechanical Engineering and Business Administration (Marketing).  Mr. Mork is
currently a director of Trinity Memorial Hospital and the South Milwaukee
Savings Bank.

       GEORGE A. POOLE, JR., 63, Director of the Company since December 14,
1994 and has been a private investor since July 1, 1985.  Mr. Poole serves as
a Director of Rock Island Foods, Inc., Spreckels Industries, Inc., and U.S.
Home Corporation.  He was a pilot in the United States Air Force and received
his BA degree from Yale University and his JD degree from Stanford School of
Law.  

       JOSEPH J. RADECKI, JR., 36, Director of the Company since
December 14, 1994.  Mr. Radecki is currently Executive Vice President (1990)
of Jefferies & Company, Inc., an investment banking and advisory firm.   Prior
to joining Jefferies & Company, Mr. Radecki was a First Vice President (from
1983 - 1990) in the International Capital Markets Group at Drexel Burnham
Lambert, Inc., where he specialized in financial restructurings and
recapitalizations.  He has served as a director of Service America Corporation
and is currently on the Board of Directors of ECO-Network, an engineering and
technology related non-profit corporation.  Mr. Radecki graduated magna cum
laude in 1980 from Georgetown University with a BA degree in Government and
Economics.  

       F. JOHN STARK, III, 36, Director of the Company since December 14,
1994.  Mr. Stark is a Director, Senior Vice President (1990) and Counsel
(1990) and portfolio manager of the Special Investments Portfolio (1990) for
PPM America, Inc.  He is also a director of Carolina Steel Corporation.  Prior
to his employment at PPM America, Mr. Stark was employed by Washington Square
Capital and the law firm of Briggs and Morgan in Minneapolis, MN.   He
received his A.B. from Wabash College and his JD degree from Vanderbilt
University School of Law.  

       RUSSELL W. SWANSEN, 37, Director of the Company since December 14,
1994.  Mr. Swansen is the President (1990) of PPM America.  Prior to joining
PPM America in 1990, Mr. Swansen was an Executive Vice President (1987) of
Washington Square Capital, a financial services subsidiary of the NWNL Co.
where he headed its investment advisory division and was a director of
Washington Square Mortgage Company, a residential mortgage banking firm.  Mr.
Swansen earned his undergraduate degree at Gustavus Adolphus College and an
MBA from the University of Minnesota Graduate School of Business.  

       SAMUEL M. VICTOR, 39, Director of the Company since December 14,
1994.  Mr. Victor is an Executive Vice President and a Principal of Chanin and
Company, an investment banking and financial advisory firm which he helped
form in 1990.  Prior to joining Chanin and Company, Mr. Victor was a Vice
President (1988-1990) in the Corporate Finance Department of Drexel Burnham
Lambert, Inc., specializing in bankruptcies and restructurings.   He is also a
director of BDK Holdings, Spectravision, Inc. and of the Los Angeles Child
Guidance Center.  Mr. Victor received his BA degree from Cornell University
and his MBA from the UCLA Graduate School of Management.  

       The board of directors has designated three standing committees -
Audit Committee, Benefit Plan Committee and Compensation Committee.  The
members of the Audit Committee are Messrs. Poole, Radecki and Stark.  The
members of the Benefit Plan Committee are Messrs. Mork, Swansen, Verville
(Vice President - Finance and Treasurer of the Company) and Goelzer (Vice
President, Secretary and General Counsel of the Company).  The members of the
Compensation Committee are Messrs. Bartlett, Mork and Stark.

       Executive officers are elected for a term of one year at the regular
meeting of the board of directors held after each annual meeting of the
stockholders of the Company.  In addition to Mr. Mork, whose biographical
summary is set forth above, the Company has the following executive officers:

       DAVID M. GOELZER, 55, Vice President, Secretary and General Counsel. 
Mr. Goelzer was appointed Vice President of the Company in 1992 and was
elected Secretary and General Counsel of the Company on February 4, 1988.  He
was appointed General Attorney of the Company in 1980.  From 1972 through 1980
he was Commercial Attorney and Assistant Secretary of the Company. 
Mr. Goelzer has been with the Company since 1972. 

       CRAIG R. MACKUS, 43, Controller of the Company since February 4,
1988.  Mr. Mackus was Division Controller and Assistant Corporate Controller
from 1985 to February 4, 1988, Manager of Corporate Accounting from 1981 to
1982 and 1984 to 1985 and Assistant Corporate Controller of Western Gear
Corporation from 1982 to 1984.  Mr. Mackus joined the Company in 1974.

       ELROY F. SCHWEITZER, 58, Vice President - Engineering of the Company
since February 4, 1988.  Mr. Schweitzer was Chief Engineer - Walking Draglines
from 1984 to February 4, 1988, Chief Engineer - Intermediate Draglines/Blast
Hole Drills from 1983 to 1984, and Chief Development Engineer from 1982 to
1983.  Mr. Schweitzer joined the Company in 1955.

       TIMOTHY W. SULLIVAN, 41, will become Vice President - Marketing of
the Company effective upon Mr. Westerman's retirement.  Presently, Mr.
Sullivan is the Director of Business Development (1994).  Mr. Sullivan was
Director of Parts Sales and Subsidiary Operations from 1990 to 1994, and
Product Manager of Electric Mining Shovels and International Sales from 1986
to 1990.  Mr. Sullivan joined the Company in 1976.

       NORBERT J. VERVILLE, 58, Chief Commercial Officer, Chief Financial
Officer, Vice President - Finance and Treasurer of the Company since
February 4, 1988.  Mr. Verville served as Assistant Treasurer of the Company
between 1986 and February 4, 1988.  From 1978 to 1985 he was Managing Director
of Ruston-Bucyrus, Ltd.  From 1971 to 1977 he was Financial Director - Ruston
Bucyrus, Ltd.  Mr. Verville joined the Company in 1960.  Mr. Verville is
currently a director of M&I South Shore Bank in South Milwaukee, Wisconsin.

       JOHN H. WESTERMAN, 61, Vice President - Marketing of the Company
since February 4, 1988.  Mr. Westerman was Vice President and General Sales
Manager of MMD from 1985 to February 4, 1988 and General Sales Manager of MMD
from 1979 to 1985.  Mr. Westerman joined the Company in 1955.  Mr. Westerman
has announced that he will retire effective March 31, 1995.

       Unless otherwise indicated, each Director and executive officer
listed above is a citizen of the United States and the address of such person
is the Company's principal executive offices.  There are no family
relationships among Directors and executive officers of the Company.

       Mr. William B. Winter, who had served as Chairman of the Board and
Chief Executive Officer of the Company since 1988 and as a Director of the
Company since 1975, resigned from these positions on December 14, 1994 and
retired from the Company on December 31, 1994.  The offices of the Chairman of
the Board and Chief Executive Officer of the Company remain vacant.

       On February 16, 1995, the Company's Board of Directors decided to
seek proposals from consulting firms to perform a comprehensive review of the
Company's management structure and senior management team.  An ad hoc
committee consisting of Messrs. Bartlett and Stark was designated to solicit
proposals from consulting firms and to make recommendations to the Board of
Directors as to a consulting firm to be retained by the Company to perform
such review.  A request for proposals was sent by the ad hoc committee to a
number of consulting firms on March 16, 1995.  Each of the consulting firms
was directed to provide a proposal to the Board of Directors by April 3, 1995. 
The Company's Board of Directors is currently in the process of reviewing the
proposals received to date from consulting firms and has not yet chosen a
consulting firm to perform such review.

Item 11. EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE

       The following table sets forth information concerning the annual
compensation paid for services rendered in all capacities to the Company and
its subsidiaries by the Company's Chief Executive Officer and by the four most
highly compensated executive officers (other than the Chief Executive Officer)
who were serving as executive officers at the end of fiscal 1994.  Also
included is salary, bonus and option information for fiscal years 1992 and
1993.  Directors did not receive any compensation for services provided to the
Company as directors or as members of any of the Board's committees.
<TABLE>

                        Summary Compensation Table
<CAPTION>
Name and                                               All Other
Principal        Fiscal                    Options    Compensation
Position         Year   Salary($) Bonus($) SARs(#)(1)  ($) (2)
______________________________________________________________________________
<S>              <C>    <C>       <C>      <C>        <C>
W. B. Winter     1994    318,000     -           -       4,620
Retired Chairman 1993    318,000     -           -       4,497
of the Board and 1992    318,000     -     137,600      14,741
Chief Executive
Officer

P. W. Mork       1994    207,108     -           -       4,620
President        1993    199,140     -           -       4,497
                 1992    191,240     -      90,265       8,374

N. J. Verville   1994    164,750     -           -       4,620
Chief Commercial 1993    155,294     -           -       4,497
Officer, Chief   1992    151,084     -      81,485       6,672
Financial Officer
Vice President -
Finance and
Treasurer

D. M. Goelzer    1994    134,652     -           -       4,040
Vice President,  1993    124,594     -           -       3,738
Secretary and    1992    109,669     -      51,525       2,961
General Counsel

E. F. Schweitzer 1994    123,937     -           -       3,718
Vice President - 1993    116,689     -           -       3,501
Engineering      1992    113,265     -      53,670       3,608
<FN>
       (1)  On April 30, 1992, Holdings granted incentive stock options
pursuant to the B-E Holdings 1988 Stock Option Plan to W. B. Winter (30,000),
P. W. Mork (20,000), N. J. Verville (20,000), E. F. Schweitzer (13,000) and D.
M. Goelzer (12,000) at an exercise price of $0.50 per share, which was the
fair market value at that time of Holdings' warrants which was used in
determining the fair market value of the underlying securities ("fair market
value").  The April 30, 1992 grant was conditioned upon the optionee's
surrender of an equal number of options granted on June 22, 1989 at an
exercise price of $2.125 (except for the options granted to Mr. Winter at an
exercise price of $2.3375 or 110% of the market price since he held more than
10% of Holdings' common stock).  

       On August 14, 1992, all previously granted options, including those
granted on April 30, 1992, were exchanged by the optionees for an equal number
of options whose fair market value was $0.125 per share.  Mr. Winter elected
to receive non-qualified stock options at $0.125 per share in place of the
incentive stock options which he surrendered.  Non-qualified options are not
subject to the requirement that the option price for optionees holding more
than 10% of Holdings' common stock be 110% of the market price.  

       Pursuant to the Amended Plan, all options to purchase shares of
Holdings' Class C Common Stock granted pursuant to the B-E Holdings 1988 Stock
Option Plan which were not exercised prior to the Effective Date were
cancelled on the Effective Date and individuals holding such stock options did
not receive any distribution nor retain any property in Holdings or the
Company on account of such stock options.  

       (2)  "All Other Compensation" for 1994 includes the employer match
under the Company's 401(k) savings plan:  W. B. Winter ($4,620), P. W. Mork
($4,620), N. J. Verville ($4,620),  D. M. Goelzer ($4,040) and E. F.
Schweitzer ($3,718).  "All Other Compensation" for 1993 includes the employer
match under the Company's 401(k) savings plan: W. B. Winter ($4,497), P. W.
Mork ($4,497), N. J. Verville ($4,497), D. M. Goelzer ($3,738) and E. F.
Schweitzer ($3,501).  "All Other Compensation" for 1992 includes the employer
match under the Company's 401(k) savings plan:  W. B. Winter ($4,364), P. W.
Mork ($4,364), N. J. Verville ($4,364), D. M. Goelzer ($2,961) and E. F.
Schweitzer ($3,608).  "All Other Compensation" for 1992 also includes $10,377
paid to W. B. Winter, $4,010 paid to P. W. Mork and $2,308 paid to N. J.
Verville under the Company's Executive Deferred Compensation Plan.  
</TABLE>

OPTION/SAR GRANTS IN LAST FISCAL YEAR

       No stock options or SAR's were granted to or exercised by any of the
directors or executive officers named in the Summary Compensation Table.

PENSION PLAN TABLE

       The following table sets forth the estimated annual benefits payable
on a straight life annuity basis (prior to offset of one-half of estimated
Social Security benefits) to participating employees, including officers, upon
retirement at normal retirement age for the years of service and the average
annual earnings indicated under the Company's defined benefit pension plan.
<TABLE>
                                    Years of Service                    
<CAPTION>
Remuneration      35        30        25        20        15   
<S>            <C>       <C>       <C>       <C>       <C>
  $125,000     $ 76,563  $ 65,625  $ 54,688  $ 43,750  $ 32,813
   150,000       91,875    78,750    65,625    52,500    39,375
   175,000      107,188    91,875    76,563    61,250    45,938
   200,000      122,500   105,000    87,500    70,000    52,500
   225,000      137,813   118,125    98,438    78,750    59,063
   250,000      153,125   131,250   109,375    87,500    65,625
   300,000      183,750   157,500   131,250   105,000    78,750
   400,000      245,000   210,000   175,000   140,000   105,000
   450,000      275,625   236,250   196,875   157,500   118,125
   500,000      306,250   262,500   218,750   175,000   131,250
</TABLE>

       Covered compensation for purposes of the Company's defined benefit
pension plan consists of the average of a participant's highest total salary
and bonus (excluding compensation deferred pursuant to any non-qualified plan)
for a consecutive five year period during the last ten calendar years of
service prior to retirement.

       The years of credited service under the defined benefit pension plan
for each of the individuals named in the Summary Compensation Table are as
follows:  Mr. Winter (35), Mr. Mork (29), Mr. Verville (33), Mr. Schweitzer
(33) and Mr. Goelzer (23).

       Sections 401(a)(17) and 415 of the Internal Revenue Code of 1986, as
amended, limit the annual benefits which may be paid from a tax-qualified
retirement plan.  As permitted by the Employee Retirement Income Security Act
of 1974, the Company has supplemental plans which authorize the payment out of
general funds of the Company of any benefits calculated under provisions of
the applicable retirement plan which may be above the limits under these
sections.
 
Employment Contracts, Termination Of Employment And Change-Of-Control
Arrangements

       In 1992, the Company entered into employment agreements
("Agreements") with each of its executive officers (each, an "Employee"), with
the exception of Mr. Winter and Mr. Ray G. Olander (retired Vice Chairman of
the Company), whereby they agreed to continue in the Company's employ subject
to immediate termination by either party upon the giving of written notice,
and to render consulting services to the Company for a period of twelve (12)
months in the event of a termination by the Employee and thirty-six (36)
months in the event of termination by the Company or, in any event, not later
than when the Employee reaches his 65th birthday.

       The Agreements are "triggered" when there is a change in control of
the Company.  The Agreements provide that a change of control occurs upon the
occurrence of the following events:  (i) there is a change in a majority of
the board of directors of the Company by reason of election of new directors
not nominated or elected by the board of directors of the Company, (ii) the
Company is merged or consolidated with any other corporation, (iii) 30 percent
or more of the voting common stock of the Company is acquired by a person or
affiliated group, or (iv) 50 percent or more of the assets of the Company is
acquired by a person or affiliated group.

       If an Employee terminates his employment within one year after the
Agreement is triggered, he will continue to serve as a consultant for one year
after such termination and if the Company terminates his employment within
three years after the Agreement is triggered (the "Relevant Period"), the
Employee continues to serve as a consultant for three years after such
termination.  The Employee's monthly compensation after such termination will
be equal to one-twelfth of his highest 12 consecutive months of compensation
(base salary and bonus) paid to him prior to his termination, adjusted for
inflation.  The Employee can opt for a discounted cash settlement at the time
of termination.  However, in no event will an Employee be paid an amount in
excess of the allowable parachute payment under Section 280G of the Internal
Revenue Code.  It is necessary to stay within this limitation in order to
preserve the deductibility by the Company of compensation payments to the
Employee during the consultation period and to avoid payment by the Employee
of a non-deductible 20% excise tax on such payments. 

       Pursuant to the Amended Plan, the Agreements were modified with the
consent of the relevant Employees, and were assumed by the Company upon the
Effective Date.  The Agreements were amended to (a) reduce the duration of the
consulting period upon the occurrence of an Employment Termination Event to 18
months (as opposed to the 36-month consulting period otherwise provided under
the Agreements) following the "change of control" event occurring on the
Effective Date upon consummation of the Amended Plan; and (b) reduce the
Relevant Period to 18 months following the "change of control" event occurring
on the Effective Date upon consummation of the Amended Plan (as opposed to the
36-month period otherwise provided under the Agreements).  An "Employment
Termination Event" means (i) termination of an Employee's employment without
cause by the Company or (ii) an Employee's voluntary termination of his
employment after (A) a reduction of such Employee's position to a position of
lesser responsibility or a de facto reduction of such Employee's duties or
responsibility, (B) the reduction of his annual base salary or rate of maximum
potential bonus (unless such salary or bonus reduction is part of the
reduction of compensation applicable generally to all management employees of
the Company) or (C) the Company requires such Employee to move his residence
or principal place of business to any location unacceptable to such Employee.

       During the consultation period, an Employee is permitted to accept
employment elsewhere without loss of the compensation provided for in the
Agreement, unless he accepts employment with a competitor.  He will also be
provided with continuing insurance benefits.  However, if he accepts full time
employment elsewhere, any insurance benefits he derives from such full time
employment will be considered primary insurance and the Company's insurance
benefits will apply only to the extent that they exceed benefits of the other
employer.  Also, if the Employee elects monthly payments during the
Consultation Period, his rights under the Company's pension plans and 401(k)
savings plan continue unless he actually retires.  In the event of a dispute
regarding rights and obligations under the Agreement, the Company is required
to pay the Employee's costs, including attorney fees, if the Employee
prevails.

       A provision pertaining to a change in identity of the Chairman of the
Board of the Company was included only in the Agreements with Messrs. Mork and
Verville.  This provision has been removed from both individuals' Agreements
by mutual consent.  It provided that upon a change in the Chairman of the
Board of the Company (with or without a change in control), a one year
contract of employment with the Employee would become operative, unless such
Employee was the new Chairman.  During the one year employment period, the
Employee was to serve in the same capacity as on the effective date of the one
year contract and was to devote his full time and attention to the business
and affairs of the Company.  Base salary during the one year period would be
no less than the Employee's base salary on the effective date of the one year
contract and bonus plans and fringe benefits would conform to the Company's
standard practice for the one year period.  Payment in full for the entire
year was required whether or not the Employee was terminated or died or became
disabled and in all cases payments were to be continued on the same basis as
if the Employee was continuing to work except that a lump sum payment would be
made if the Employee died.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

       Prior to the Effective Date, the Company did not have a separate
Compensation Committee.  The board of directors of the Company, comprised of
Messrs. Winter (Chairman of the Board and Chief Executive Officer of the
Company until the Effective Date), Mork (President of the Company), Verville
(Chief Commercial Officer, Chief Financial Officer, Vice President-Finance and
Treasurer of the Company) and Goelzer (Vice President, Secretary and General
Counsel of the Company), functioned in that capacity.  Since the Effective
Date, the board of directors has formed a Compensation Committee which will
review the Company's existing compensation policies and will thereafter
continue, modify or promulgate new ones.  The Compensation Committee consists
of Mr. Bartlett, Mr. Mork, (President of the Company) and Mr. Stark.


Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

       The following table sets forth the beneficial ownership as of
March 14, 1995 of the Company's Common Stock by each person who is known to
the Company to be the beneficial owner of five percent or more of the
Company's Common Stock:

<TABLE>
<CAPTION>
Title of  Name and Address      Amount and Nature of  Percent of
 Class   of Beneficial Owner    Beneficial Ownership   Class(1) 
<S>      <C>                    <C>                  <C>
Common   Jackson National Life       4,228,382(2)       41.58%
Stock     Insurance Company (2)
         5901 Executive Drive
         Lansing, MI  48911-5333

Common   South Street Corporate      1,160,979(3)       11.42%(3)
Stock     Fund I, L.P. (3)
         South Street Leveraged 
          Corporate Recovery
          Fund, L.P. (3)
         South Street Corporate
          Recovery Fund I
          (International), L.P. (3)
         c/o Greycliff Partners, Ltd.
         45 Rockefeller Plaza
         Suite 910
         New York, NY  10111

Common   Franklin Resources, Inc.      774,900(4)      7.62%
Stock    777 Mariners Island Blvd.
         San Mateo, CA  94404

___________________________________________
<FN>
(1) Calculated on the basis of 10,170,417 shares of the Company's Common
    Stock issued and outstanding.
(2) According to the Schedule 13D statement dated December 23, 1994, as
    amended by Amendment No. 1 thereto dated April 4, 1995, (i) JNL has
    shared voting power and shared dispositive power with PPM America, Inc.
    over all such shares, (ii) PPM America, Inc. serves as the investment
    advisor to JNL pursuant to a Discretionary Investment Management
    Agreement between JNL and PPM America, Inc. dated as of April 14, 1993
    and (iii) JNL and PPM America, Inc. are both indirect, wholly-owned
    subsidiaries of Prudential Corporation plc, a corporation organized under
    the laws of the United Kingdom.
(3) The information regarding the ownership of the three South Street Funds,
    each a Delaware limited partnership, is based on a May 11, 1994 letter
    (the "5/11/94 Letter") from counsel to the South Street Funds to counsel
    to JNL summarizing the beneficial ownership position of the South Street
    Funds in Bucyrus' 10% Senior Notes (interest rate reset to 16%) due 1996
    (the "10% Notes"), Bucyrus' 9% Sinking Fund Debentures due 1999 (the "9%
    Debentures") and Holdings' Series A 12-1/2% Senior Debentures due 2002
    (the "12-1/2% Debentures").  The 5/11/94 letter indicates that
    $13,006,000 in principal amount of 10% Notes, $458,000 in principal
    amount of 9% Debentures and $14,861,000 in principal amount of the
    12-1/2% Debentures were beneficially owned by the South Street Funds. 
    The South Street Funds have indicated to the Company that as of the
    Effective Date, the 10% Notes, 9% Debentures and 12-1/2% Debentures
    described in the 5/11/94 Letter were beneficially owned by them. 
    Pursuant to the Amended Plan the 10% Notes, 9% Debentures and the 12-1/2%
    Debentures beneficially owned by the South Street Funds were converted
    into 1,160,979 shares of the Company's Common Stock.  The South Street
    Funds have indicated that 914,908 shares of the Company's Common Stock
    are beneficially owned by South Street Corporate Recovery Fund I, L.P.,
    223,297 shares of the Company's Common Stock are beneficially owned by
    South Street Leveraged Corporate Recovery Fund, L.P., and 22,774 shares
    of the Company's Common Stock are beneficially owned by South Street
    Corporate Recovery Fund I (International), L.P.  JNL has objected to the
    proofs of claim filed with the Bankruptcy Court by the indenture trustees
    for the 10% Notes, 9% Debentures and 12-1/2% Debentures to the extent
    that such proofs of claim related to debt securities beneficially owned
    by the South Street Funds.  As a result of such objection, the Company
    believes that the shares of the Company's Common Stock beneficially owned
    by the South Street Funds are being held in escrow by the South Street
    Funds pursuant to an agreement between JNL and the South Street Funds
    pending further order of the Bankruptcy Court with respect to JNL's
    objection.
(4) Includes 741,331 shares of the Company's Common Stock beneficially owned
    by Age High Income Fund.  Age High Income Fund, a Colorado organization,
    is a subsidiary of Franklin Resources, Inc., a Delaware corporation. 
    According to the Schedule 13G statement dated February 8, 1995 filed with
    the Securities and Exchange Commission by Franklin Resources, Inc. and
    Age High Income Fund, (i) Franklin Resources, Inc. has shared dispositive
    power over and sole voting power over 774,900 shares of the Company's
    Common Stock and (ii) Age High Income Fund has sole voting power over,
    shared dispositive power over, the right to receive dividends from and
    the right to receive proceeds from the sale of 741,331 shares of the
    Company's Common Stock.
</TABLE>

Executive Officers and Directors

       The following table sets forth the beneficial ownership as of
March 14, 1995 of the Company's Common Stock by each director, each of the
executive officers named in the Summary Compensation Table above, and by all
directors and executive officers of the Company as a group.
<TABLE>
<CAPTION>
                                  Amount and Nature  
                   Name of          of Beneficial    Percent of
Title of Class Beneficial Owner     Ownership (1)     Class(2) 
<S>            <C>                <C>                <C>
Common Stock   C. S. Bartlett, Jr.        -0-           -0-
Common Stock   D. M. Goelzer              162            *
Common Stock   P. W. Mork               3,242            *
Common Stock   G. A. Poole, Jr.           -0-           -0-
Common Stock   J. J. Radecki, Jr.             (3)       -0-
Common Stock   E. F. Schweitzer           729            *
Common Stock   F. J. Stark, III               (4)       -0-
Common Stock   R. W. Swansen                  (5)       -0-
Common Stock   N. J. Verville           2,728            *
Common Stock   S. M. Victor               -0-            *
Common Stock   All directors and
               executive officers
               as a Group (12
               persons including
               the above-named)         9,778            *
___________________________________________________________
<FN>
*   Less than 1%.
(1) The specified persons have sole voting power and sole investment power 
    as to all of the shares of the Company's Common Stock.
(2) Calculated on the basis of 10,170,417 shares of the Company's Common
    Stock.
(3) Mr. Radecki was selected as a director of the Company by JNL (the
    beneficial owner of 4,228,384 shares of the Company's Common Stock)
    pursuant to the provisions of Section 5.04 of the Amended Plan. 
    Mr. Radecki disclaims beneficial ownership in all such Shares.
(4) Mr. Stark is a director and an officer of PPM America, Inc., which is
    deemed to be the beneficial owner of 4,228,384 shares of Common Stock of
    the Company.  Mr. Stark disclaims beneficial ownership in all such
    Shares.
(5) Mr. Swansen is a director and an officer of PPM America, Inc., which is
    deemed to be the beneficial owner of 4,228,384 shares of Common Stock of
    the Company.  Mr. Swansen disclaims beneficial ownership in all such
    Shares.
</TABLE>

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Registration Rights Agreement

       On the Effective Date pursuant to the Amended Plan, the Company
entered into a Registration Rights Agreement (the "Registration Rights
Agreement") which grants rights to each person entitled to receive in the
aggregate 1,000,000 or more shares of the Company's Common Stock (a "Relevant
Holder") pursuant to the provisions of the Amended Plan.  To the knowledge of
the Company, JNL is the only person or entity entitled to the benefits of the
Registration Rights Agreement. Pursuant to the Registration Rights Agreement,
a Relevant Holder has the right to (a) require the Company under certain
circumstances to file a registration statement under the Securities Act to
permit a public offering of the Company's Common Stock owned by such Relevant
Holders and (b) participate in certain other registrations of the Company's
Common Stock under the Securities Act made on behalf of the Company for other
holders of the Company's Common Stock.  Under the terms of the Registration
Rights Agreement, Relevant Holders holding 15% or more of the shares of the
Company's Common Stock then entitled to the benefits of such agreement may
request the Company to file one or more registration statements under the
Securities Act with respect to their shares of the Company's Common Stock, and
the Company is required to use its best efforts to effect such registration
provided that the Company generally will not be required to effect more than
three such registrations.  Relevant Holders also may participate in offerings
proposed by the Company.  These rights are subject to certain conditions and
limitations, among them the right of the Company to postpone for a reasonable
period of time (but not exceeding 120 days) the requested filing of a
registration statement if the Company determines such registration would
interfere with a material corporate transaction, development or other
specified matters.  Pursuant to the terms of the Registration Rights
Agreement, the Company must pay all expenses, other than fees and commissions
of underwriters, incident to the registration and sale of shares of the
Company's Common Stock held by Relevant Holders.  The registration rights, if
not fully exercised, terminate on the third anniversary of the Effective Date. 
<PAGE>
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

                                                        Page No.

    (a) 1.  FINANCIAL STATEMENTS

            Bucyrus-Erie Company and Subsidiaries

            (i)   Consolidated Statements of Operations      
                  for periods ended December 31, 1994
                  and December 13, 1994 and years ended
                  December 31, 1993 and 1992.              23

            (ii)  Consolidated Balance Sheets as
                  of December 31, 1994 and 1993.           25

            (iii) Consolidated Statements of Cash Flows
                  for periods ended December 31, 1994
                  and December 13, 1994 and years ended
                  December 31, 1993 and 1992.              28

            (iv)  Consolidated Statements of Common
                  Shareholders' Investment (Deficiency
                  in Assets) for periods ended 
                  December 31, 1994 and December 13,
                  1994 and years ended December 31,
                  1993 and 1992.                           32

            (v)   Notes to Consolidated Financial
                  Statements for periods ended
                  December 31, 1994 and December 13,
                  1994 and years ended December 31,
                  1993 and 1992.                           36

        2.  FINANCIAL STATEMENT SCHEDULE

            Schedule II - Valuation and Qualifying
                          Accounts and Reserves            65

            Independent Auditors' Report                   63

            All other schedules are omitted because they are inapplicable, not
            required by the instructions or the information is included in the
            consolidated financial statements or notes thereto.

    (b) REPORTS ON FORM 8-K

        A report on Form 8-K dated December 1, 1994 was filed on December 13,
        1994 to report that the Amended Plan was confirmed by the Bankruptcy
        Court.

        A report on Form 8-K dated December 14, 1994 was filed on December 29,
        1994 to report that (i) the transactions contemplated by the Amended
        Plan were consummated and the Amended Plan was Effective and (ii) the
        financial projections prepared in August 1993 by the Company contained
        in the Company's Disclosure Statement and Proxy Statement-Prospectus
        dated January 12, 1994 did not reflect the Company's current business
        circumstances.

<PAGE>
                                
                                SIGNATURES

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

       BUCYRUS-ERIE COMPANY
       (Registrant)

       By   /s/ PHILLIP W. MORK                     April 17, 1995

                             POWER OF ATTORNEY

       KNOW ALL MEN BY THESE PRESENTS, that each person whose signature
appears below constitutes and appoints D. M. Goelzer and P. W. Mork, and each
of them, his true and lawful attorneys-in-fact and agents, with full power of
substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments to this report, and to
file the same, with all exhibits thereto, and other documents in connection
therewith, with the Securities and Exchange Commission, granting unto said
attorneys-in-fact and agents, and each of them, full power and authority to do
and perform each and every act and thing requisite and necessary to be done in
and about the premises, as fully to all intents and purposes as he might or
could do in person, hereby ratifying and confirming all that said attorneys-
in-fact and agents or any of them, or their substitutes, may lawfully do or
cause to be done by virtue hereof.

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

       Signature and Title                               Date

       /s/ C. SCOTT BARTLETT, JR.                   April 10, 1995
       C. Scott Bartlett, Jr., Director

       /s/ PHILLIP W. MORK                          April 17, 1995
       Phillip W. Mork, President 
       and Director

       /s/ GEORGE A. POOLE, JR.                     April  6, 1995
       George A. Poole, Jr., Director

       /s/ JOSEPH J. RADECKI, JR.                   April 13, 1995
       Joseph J. Radecki, Jr., Director

       /s/ F. JOHN STARK, III                       April 12, 1995
       F. John Stark, III, Director

       /s/ RUSSELL W. SWANSEN                       April  6, 1995
       Russell W. Swansen, Director

       /s/ SAMUEL M. VICTOR                         April  6, 1995
       Samuel M. Victor, Director

       /s/ NORBERT J. VERVILLE                      April 17, 1995
       Norbert J. Verville, Vice
       President - Finance, Treasurer
       (Principal Financial Officer)

       /s/ CRAIG R. MACKUS                          April 17, 1995
       Craig R. Mackus, Controller
       (Principal Accounting Officer)





                           BUCYRUS-ERIE COMPANY
                               EXHIBIT INDEX
                                    TO
                      1994 ANNUAL REPORT ON FORM 10-K


                                        Incorporated                Sequential
Exhibit                                  Herein By       Filed         Page
Number     Description                   Reference      Herewith      Number

 2.1  Second Amended Joint Plan         Exhibit 2.1 to
      of Reorganization of B-E          Registrant's
      Holdings, Inc. and Bucyrus-       Current Report
      Erie Company under chapter        on Form 8-K,
      11 of the Bankruptcy Code,        dated December 1,
      as modified December 1,           1994 ("Registrant's
      1994, including Exhibits.         December 1, 1994
                                        8-K").

 2.2  Order dated December 1,           Exhibit 2.2 to
      1994 of the U.S. Bankruptcy       Registrant's
      Court, Eastern District of        December 1,
      Wisconsin, confirming the 1994    8-K.
      Second Amended Joint Plan 
      of Reorganization of B-E  
      Holdings, Inc. and Bucyrus-
      Erie Company under chapter
      11 of the Bankruptcy Code,
      as modified December 1, 1994.

 2.3  Agreement and Plan of             Exhibit 2.3 to
      Merger, dated as of               Registrant's
      December 14, 1994,                Current Report
      between B-E Holdings,             on Form 8-K,
      Inc. and Bucyrus-Erie             dated December 14,
      Company.                          1994 ("Registrant's
                                        December 14, 1994
                                        8-K").

 3.1  Restated Certificate of           Exhibit 3.1 to
      Incorporation of Bucyrus-         Registrant's
      Erie Company.                     December 14, 1994
                                        8-K.

 3.2  Restated Bylaws of Bucyrus-       Exhibit 3.2 to
      Erie Company.                     Registrant's
                                        December 14, 1994
                                        8-K.

 4.1  Specimen certificate of           Exhibit 4.1 to
      Common Stock, par value $.01      Registrant's
      per share, of Bucyrus-Erie        December 14, 1994
      Company.                          8-K.

 4.2  Registration Rights               Exhibit 4.2 to
      Agreement, dated as of            Registrant's
      December 14, 1994, executed       December 14, 1994
      by Bucyrus-Erie Company.          8-K.




                                    EI-1
<PAGE>
                                       Incorporated                 Sequential
Exhibit                                 Herein By        Filed         Page
Number     Description                  Reference       Herewith      Number

 4.3  Indenture, dated as of           Exhibit 4.3 to
      December 14, 1994, between       Registrant's
      Bucyrus-Erie Company and         December 14, 1994
      Harris Trust and Savings         8-K.
      Bank, as Trustee relating
      to Bucyrus-Erie Company's
      Secured Notes due 
      December 14, 1999.

 4.4  Form of Bucyrus-Erie             Exhibit 4.4 to
      Company's Secured Notes          Registrant's
      due December 14, 1999.           December 14, 1994
                                       8-K.

 4.5  Security Agreement, dated        Exhibit 4.5 to
      as of December 14, 1994,         Registrant's
      between Bucyrus-Erie             December 14, 1994
      Company and Harris Trust         8-K.
      and Savings Bank, as
      Collateral Agent.

10.1  Credit Agreement, dated          Exhibit 10.1 to
      as of December 14, 1994,         Registrant's
      between Bank One, Milwaukee,     December 14, 1994
      National Association and         8-K.
      Bucyrus-Erie Company.

10.2  Security Agreement, dated        Exhibit 10.2 to
      as of December 14, 1994,         Registrant's
      between Bucyrus-Erie             December 14, 1994
      Company and Bank One,            8-K.
      Milwaukee, National 
      Association. 

10.3  Pledge Agreement, dated          Exhibit 10.3 to
      as of December 14, 1994,         Registrant's
      between Bucyrus-Erie             December 14, 1994
      Company and Bank One,            8-K.
      Milwaukee, National
      Association.

10.4  Intercreditor Agreement,         Exhibit 10.4 to
      dated as of December 14,         Registrant's
      1994, between Bank One,          December 14, 1994
      Milwaukee, National              8-K.
      Association and Harris
      Trust and Savings Bank, as
      Collateral Agent.

10.5  Indemnification Agreement,       Exhibit 10.5 to
      dated as of November 30,         Registrant's
      1994, among Jackson              December 14, 1994
      National Life Insurance          8-K.
      Company, B-E Holdings, Inc.
      and Bucyrus-Erie Company.


                                    EI-2
<PAGE>
                                       Incorporated                 Sequential
Exhibit                                 Herein By        Filed         Page
Number     Description                  Reference       Herewith      Number

10.6  Bucyrus-Erie Company's                               X
      1994 Management
      Incentive Plan, adopted  
      by Bucyrus-Erie Company's
      Board of Directors on
      February 8, 1994.

10.7  (a) Becor Western Salaried       Exhibit 10.4 (a)
      Employees' Savings Plan          to Registrant's
      ("1984 Savings Plan") as         Annual Report on
      amended and restated             Form 10-K dated
      effective January 1,             April 14, 1994.
      1984.                            ("Registrant's
                                       1993 10-K")

      (b) Amendments to 1984           Exhibit 10.5(b)
      Savings Plan, Sections           to Registrant's
      3.3 and 4.4.                     Annual Report on
                                       Form 10-K dated
                                       March 29, 1990.
                                       ("Registrant's
                                       1989 10-K")

      (c) Amendments to 1984           Exhibit 10.5(c)
      Savings Plan per U.S.            to Registrant's
      Internal Revenue Service         1989 10-K.
      Notice 88-131.

      (d) Amendments to 1984           Exhibit 10.5(d)
      Savings Plan, Sections           to Registrant's
      1.23, 5.1, 5.2, 5.6,             1989 10-K.
      5.9 and 6.2.

      (e) Amendment to 1984            Exhibit 10.5(e)
      Savings Plan, Section 1.5.       to Registrant's
                                       Annual Report on
                                       Form 10-K dated
                                       March 27, 1991.
                                       ("Registrant's
                                       1990 10-K")

10.8  (a) Becor Western Salaried       Exhibit 10.11 to
      Employees' Retirement Plan       B-E Holdings, Inc.
      ("BSERP"), as restated           Annual Report on
      through June 4, 1987.            Form 10-K dated
                                       March 29, 1988.

      (b) Amendment to BSERP,          Exhibit 10.6(b)
      Section 13.01(iii).              to Registrant's
                                       1989 10-K.

      (c) Amendments to BSERP,         Exhibit 10.6(c)
      Sections 1.23 and new            to Registrant's
      Supplements No. 6 and 10.        1989 10-K.



                                    EI-3
<PAGE>
                                       Incorporated                 Sequential
Exhibit                                 Herein By        Filed         Page
Number     Description                  Reference       Herewith      Number

      (d) Amendment to BSERP           Exhibit 10.6(d)
      per U.S. Internal Revenue        to Registrant's
      Service Notice 88-131.           1989 10-K.

      (e) Amendment to BSERP,          Exhibit 10.6(e)
      Section 1.06.                    to Registrant's
                                       1990 10-K.

10.9  (a) Bucyrus-Erie Company         Exhibit 10.8(a)
      1988 Supplementary               to Registrant's
      Retirement Benefit Plan          1989 10-K.
      ("1988 Supplementary
      Retirement Plan") adopted
      by Board of Directors
      March 21, 1988.

      (b) Amendments to 1988           Exhibit 10.8(b)
      Supplementary Retirement         to Registrant's
      Plan, adopted by Board of        1989 10-K.
      Directors September 13,
      1988.

      (c) Amendments to 1988           Exhibit 10.8(c)
      Supplementary Retirement         to Registrant's
      Plan, adopted by Board           1990 10-K.
      of Directors October 2,
      1990.

10.10 Bucyrus-Erie Company             Exhibit 19.5
      1989 Executive Deferred          to Registrant's
      Compensation Agreements.         Quarterly Report
                                       on Form 10-Q for
                                       quarter ended
                                       June 30, 1989.

______________________________________________________________________________

      EMPLOYMENT AND CONSULTING AGREEMENTS - EXHIBIT NUMBER 10.11 - 10.12

10.11 Form of Employment and           Exhibit 19.4(a)
      Consulting Agreement             to Registrant's
      between Bucyrus-Erie             Quarterly Report
      Company as Employer              on Form 10-Q for
      and P. W. Mork                   quarter ended
      and N. J. Verville,              June 30, 1992.
      respectively, as                 ("Registrant's
      Employees dated as of            June 30, 1992
      July 1, 1992.                    10-Q")









                                    EI-4
<PAGE>
                                       Incorporated                 Sequential
Exhibit                                 Herein By        Filed         Page
Number     Description                  Reference       Herewith      Number

      (a) Amendment No. 1,                                 X
      dated November 28, 1994
      to Employment and 
      Consulting Agreement
      between Bucyrus-Erie
      Company as Employer
      and P. W. Mork
      and N. J. Verville,
      respectively, as Employees
      dated as of July 1, 1992.

10.12 Form of Employment and           Exhibit 19.4(b)
      Consulting Agreement             to Registrant's
      between Bucyrus-Erie             June 30, 1992
      Company as Employer              10-Q.
      and J. H. Westerman,
      E. F. Schweitzer,
      D. M. Goelzer,
      C. R. Mackus,
      G. R. Noel, and
      T. W. Sullivan,
      respectively, as
      Employees dated as
      of July 1, 1992.

      (a) Amendment No. 1,                                 X
      dated November 28, 1994
      (except for Mr. Westerman's
      which was dated November 23,
      1994), to Employment and
      Consulting Agreement between
      Bucyrus-Erie Company as
      Employer and J. H. Westerman,
      E. F. Schweitzer, D. M. 
      Goelzer, C. R. Mackus, 
      G. R. Noel, and T. W. Sullivan,
      respectively, as Employees
      dated as of July 1, 1992.

______________________________________________________________________________


21    List of Subsidiaries.                                X

27    Financial Data Schedule                              X

99.1  Settlement Agreement and         Exhibit 99.5 to
      Release entered into             Registrant's 1993
      effective as of                  10-K.
      December 23, 1993
      between Bell Helicopter
      Textron, Inc., BWC Gear,
      Inc., Bucyrus-Erie
      Company and B-E Holdings,
      Inc. relating to
      settlement of the Bell
      Helicopter Claim.

                                    EI-5




                                                  EXHIBIT 10.6
                                                  1994 10-K


                   1994 INCENTIVE PLAN EXPLANATION NOTES



*   The 1994 Company Incentive Plan will be based on Earnings Before
    Interest, Taxes, Depreciation and Amortization (EBITDA).1

*   The Plan will provide for an incentive pool based on EBITDA results.

*   Participants will be eligible for 0 - 100% of their maximum incentive
    opportunity based on the incentive pool.

*   The target is a gross EBITDA of $20,281,100 which will generate payments
    of approximately 50% of the participants maximum incentive opportunity.

*   There will be no incentive payments from this Plan unless the EBITDA is
    above $16,500,000.

*   The maximum (100%) payment will be achieved if the EBITDA equals or
    exceeds $24,062,214.

*   The graph indicates the relationship between the EBITDA and the
    approximate percentage of the maximum incentive opportunity.

*   The North American field sales, service, service center and electrical
    service employees will be participants in the Company Incentive Plan.

*   All domestic and foreign subsidiaries will be participants in the
    Company Incentive Plan.

*   The Board of Directors reserves the right to alter the performance and
    payment targets upward or downward in the event of a change resulting
    from deviations in the 1994 financial plan.






1 Excludes restructuring expenses, extraordinary gain and cumulative effect of
  accounting changes.

<PAGE>
                           BUCYRUS-ERIE COMPANY
                     1994 INCENTIVE PLAN CALCULATIONS

                                  TOTAL            NET
PAYOUT %       EBITDA (1)         PAYOUT          EBITDA

  0.00%       $16,500,000               $0      $16,500,000
  5.00%       $16,878,111         $189,055      $16,689,056
 10.00%       $17,256,221         $378,110      $16,878,111
 15.00%       $17,634,332         $567,165      $17,067,167
 20.00%       $18,012,443         $756,220      $17,256,223
 25.00%       $18,390,554         $945,275      $17,445,279
 30.00%       $18,768,664       $1,134,330      $17,634,334
 35.00%       $19,146,775       $1,323,385      $17,823,390
 40.00%       $19,524,886       $1,512,440      $18,012,446
 45.00%       $19,902,996       $1,701,495      $18,201,501
 50.00%       $20,281,107       $1,890,550      $18,390,557
 55.00%       $20,659,218       $2,079,605      $18,579,613
 60.00%       $21,037,328       $2,268,660      $18,768,668
 65.00%       $21,415,439       $2,457,715      $18,957,724
 70.00%       $21,793,550       $2,646,770      $19,146,780
 75.00%       $22,171,661       $2,835,825      $19,335,836
 80.00%       $22,549,771       $3,024,880      $19,524,891
 85.00%       $22,927,882       $3,213,935      $19,713,947
 90.00%       $23,305,993       $3,402,990      $19,903,003
 95.00%       $23,684,103       $3,592,045      $20,092,058
100.00%       $24,062,214       $3,781,100      $20,281,114




(1) Excludes restructuring expenses, extraordinary gain and cumulative
    effect of accounting changes.


                                                  EXHIBIT 10.11(a)
                                                  1994 10-K

                               AMENDMENT TO

                    EMPLOYMENT AND CONSULTING AGREEMENT
                    ___________________________________


   This Agreement is made effective the 28th day of November, 1994, between
Bucyrus-Erie Company, a Delaware corporation (the "Company"), and ____________
(the "Employee").

RECITALS:
1. Company and Employee have entered into an Employment and Consulting
   Agreement (the "Agreement") effective July 1, 1992.
2. Company and Employee now wish to amend said Agreement as specifically set
   forth herein.

AGREEMENTS:
1. In the second sentence of subparagraph 2.a. of the Agreement, change the
   words "thirty-six (36) months" to "eighteen (18) months", so that the
   first part of said sentence shall read as follows: "If any time after the
   date hereof the Employee's employment by the Company is terminated for any
   reason, either by the Employee or by the Company, and if within a period
   of twelve (12) months prior to any such termination by the Employee or
   within eighteen (18) months prior to any such termination by the Company -
   "
2. In the last line of subparagraph 2.a. of the Agreement, insert "b," after
   the word "subparagraphs" and change "and f" to "f, g  and h", so that said
   last line shall read "in subparagraphs b, c, d, e, f, g and h below."
3. In the second sentence of subparagraph 2.b. of the Agreement, change the
   words "thirty-six (36) months" to "eighteen (18) months", so that said
   sentence shall read as follows:  "Subject to the preceding sentence, the
   Consultation Period shall be twelve (12) months in the event of a
   termination by the Employee and eighteen (18) months in the event of
   termination by the Company."
<PAGE>
4. Add the following at the end of subparagraph 2.d.(2) of the Agreement: 
   "Except for periods during which the Employee shall be employed full-time
   by another party during the Consultation Period, the Employee shall also
   be provided by the Company with such insurance benefits (including life
   and medical insurance and dental and vision care) as the Company generally
   provides for any group or class of employee of which Employee would have
   been a member had his employment continued.  When the Employee is employed
   full-time by another party during the Consultation Period he shall first
   look to said other party for payment of all insurance benefits of the kind
   described in the preceding sentence which are available to employees of
   said other party and Company shall provide him with such insurance only to
   the extent of any excess of insurance available under Company's plan over
   the insurance available under said other party's plan."
5. In subparagraph 2.g. of the Agreement, insert a comma after the word
   "plans" in the fourth line, delete the remainder of the sentence after
   that point and substitute the following therefor:  "but Employee shall be
   entitled to participate in said savings plan with respect to such
   compensation."
6. Add a new subparagraph 2.h. to the Agreement, to read as follows:  "During
   the Consultation Period, at the Employee's option (to be exercised by
   written request mailed to any officer of the Company or to its Director or
   Manager of Human Resources), the Company will provide, at its expense,
   outplacement services by a professional third party specialized in
   providing such assistance on an individual basis to key executives and
   employees.  Reasonable initial travel expenses for consultation with the
   outplacement firm will be reimbursed for travel outside the greater
   Milwaukee area, when such travel is at the request of the outplacement
   firm.  Services will be provided by Janotta Bray Beal & Associates, 2600
   North Mayfair Road, Milwaukee, Wisconsin 53226, unless an alternative firm
   is agreed to by the Company and the Employee."  
<PAGE>
7. In the second sentence of subparagraph 2.b., delete the words "including
   but not limited to his removal as a director of the Company or B-E
   Holdings, Inc.", so that said second sentence shall read as follows:
   "Termination by the Company shall include a termination by the Employee
   after any reduction of the Employee's position to a position of lesser
   responsibility, or a defacto reduction of the Employee's duties or
   responsibilities, or the reduction of his annual base salary or rate of
   maximum potential bonus, unless such salary or bonus reduction is part of
   a reduction of compensation applicable generally to all management
   employees of the Company, or a Company imposed requirement that Employee
   move his residence or principal place of business to any location
   unacceptable to him."
8. Paragraph 11 of the Agreement is hereby deleted in its entirety.
9. Except as specifically provided in Paragraphs 1 through 8 above, all of
   the terms and conditions of the aforesaid Employment and Consulting
   Agreement shall remain in full force and effect.

   IN WITNESS WHEREOF, this Amendment to Employment and Consulting Agreement
has been duly executed by the Company and the Employee as of the day and date
first written above.

                                   BUCYRUS-ERIE COMPANY


                                   By:  _________________________
                                        W. B. Winter
                                        Chairman and C.E.O.


                                        _________________________
                                        
                                        Employee


                                                  EXHIBIT 10.12(a)
                                                  1994 10-K

                               AMENDMENT TO

                    EMPLOYMENT AND CONSULTING AGREEMENT
                    ___________________________________


   This Agreement is made effective the ____ day of November, 1994, between
Bucyrus-Erie Company, a Delaware corporation (the "Company"), and ____________
(the "Employee").

RECITALS:
1. Company and Employee have entered into an Employment and Consulting
   Agreement (the "Agreement") effective July 1, 1992.
2. Company and Employee now wish to amend said Agreement as specifically set
   forth herein.

AGREEMENTS:
1. In the second sentence of subparagraph 2.a. of the Agreement, change the
   words "thirty-six (36) months" to "eighteen (18) months", so that the
   first part of said sentence shall read as follows: "If any time after the
   date hereof the Employee's employment by the Company is terminated for any
   reason, either by the Employee or by the Company, and if within a period
   of twelve (12) months prior to any such termination by the Employee or
   within eighteen (18) months prior to any such termination by the Company -
   "
2. In the last line of subparagraph 2.a. of the Agreement, insert "b," after
   the word "subparagraphs" and change "and f" to "f, g  and h", so that said
   last line shall read "in subparagraphs b, c, d, e, f, g and h below."
3. In the second sentence of subparagraph 2.b. of the Agreement, change the
   words "thirty-six (36) months" to "eighteen (18) months", so that said
   sentence shall read as follows:  "Subject to the preceding sentence, the
   Consultation Period shall be twelve (12) months in the event of a
   termination by the Employee and eighteen (18) months in the event of
   termination by the Company."
<PAGE>
4. Add the following at the end of subparagraph 2.d.(2) of the Agreement: 
   "Except for periods during which the Employee shall be employed full-time
   by another party during the Consultation Period, the Employee shall also
   be provided by the Company with such insurance benefits (including life
   and medical insurance and dental and vision care) as the Company generally
   provides for any group or class of employee of which Employee would have
   been a member had his employment continued.  When the Employee is employed
   full-time by another party during the Consultation Period he shall first
   look to said other party for payment of all insurance benefits of the kind
   described in the preceding sentence which are available to employees of
   said other party and Company shall provide him with such insurance only to
   the extent of any excess of insurance available under Company's plan over
   the insurance available under said other party's plan."
5. In subparagraph 2.g. of the Agreement, insert a comma after the word
   "plans" in the fourth line, delete the remainder of the sentence after
   that point and substitute the following therefor:  "but Employee shall be
   entitled to participate in said savings plan with respect to such
   compensation."
6. Add a new subparagraph 2.h. to the Agreement, to read as follows:  "During
   the Consultation Period, at the Employee's option (to be exercised by
   written request mailed to any officer of the Company or to its Director or
   Manager of Human Resources), the Company will provide, at its expense,
   outplacement services by a professional third party specialized in
   providing such assistance on an individual basis to key executives and
   employees.  Reasonable initial travel expenses for consultation with the
   outplacement firm will be reimbursed for travel outside the greater
   Milwaukee area, when such travel is at the request of the outplacement
   firm.  Services will be provided by Janotta Bray Beal & Associates, 2600
   North Mayfair Road, Milwaukee, Wisconsin 53226, unless an alternative firm
   is agreed to by the Company and the Employee."  
<PAGE>
7. Except as specifically provided in Paragraphs 1 through 6 above, all of
   the terms and conditions of the aforesaid Employment and Consulting
   Agreement shall remain in full force and effect.

   IN WITNESS WHEREOF, this Amendment to Employment and Consulting Agreement
has been duly executed by the Company and the Employee as of the day and date
first written above.

                                   BUCYRUS-ERIE COMPANY


                                   By:  _________________________
                                        W. B. Winter
                                        Chairman and C.E.O.


                                        _________________________
                                        
                                        Employee


                                                 EXHIBIT 21
                                                 1994 - 10-K


                   SUBSIDIARIES OF BUCYRUS-ERIE COMPANY*

                                                                               
                                           Jurisdiction In
Name Of Subsidiary                        Which Incorporated
__________________                        __________________


Boonville Mining Services, Inc.           Delaware

Bucyrus (Africa) (Proprietary) Limited    South Africa

Bucyrus (Australia) Proprietary, Ltd.     Australia

Bucyrus (Brasil) Ltda.                    Brazil

Bucyrus (Chile) Limitada                  Chile

Bucyrus-Erie Company of Canada, Limited   Ontario, Canada

Bucyrus-Europe Holdings Ltd.              United Kingdom

Bucyrus Europe Limited                    United Kingdom

Bucyrus India Private Limited             India

Bucyrus (Mauritius) Limited               Mauritius

Equipment Assurance Limited               Cayman Islands, B.W.I.

Minserco, Inc.                            Delaware

Western Gear Machinery Co.                Delaware

White Line Plant Limited                  United Kingdom

Wisconsin Holdings Pty. Ltd.              Australia






* All subsidiaries do business under their own names.


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                      16,208,579
<SECURITIES>                                         0
<RECEIVABLES>                               26,910,795
<ALLOWANCES>                                 (690,850)
<INVENTORY>                                 82,393,121
<CURRENT-ASSETS>                           126,677,606
<PP&E>                                      35,896,822
<DEPRECIATION>                               (206,457)
<TOTAL-ASSETS>                             177,953,971
<CURRENT-LIABILITIES>                       48,885,077
<BONDS>                                     53,169,481
<COMMON>                                       101,704
                                0
                                          0
<OTHER-SE>                                  53,515,383
<TOTAL-LIABILITY-AND-EQUITY>               177,953,971
<SALES>                                    193,984,451
<TOTAL-REVENUES>                           197,039,407
<CGS>                                      163,892,682
<TOTAL-COSTS>                              163,892,682
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                39,819
<INTEREST-EXPENSE>                          14,194,861
<INCOME-PRETAX>                           (21,865,545)
<INCOME-TAX>                                 1,520,005
<INCOME-CONTINUING>                       (23,385,550)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                            142,480,271
<CHANGES>                                            0
<NET-INCOME>                               119,094,721
<EPS-PRIMARY>                                    12.86
<EPS-DILUTED>                                    12.86
        

</TABLE>


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