OSULLIVAN CORP
10-K, 1995-03-29
UNSUPPORTED PLASTICS FILM & SHEET
Previous: OSULLIVAN CORP, DEF 14A, 1995-03-29
Next: OWENS CORNING FIBERGLAS CORP, 10-K, 1995-03-29



























































               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.   20549
                                   FORM 10-K
    (Mark One)
    [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
              EXCHANGE ACT OF 1934 [FEE REQUIRED]
                  For the fiscal year Ended December 31, 1994
                                      OR
    [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
              SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

            For the transition period from __________ to __________
                                   
                         Commission file number 1-4438

                            O'SULLIVAN CORPORATION
            (Exact name of registrant as specified in its charter)

                Virginia                         54-0463029
    (State or other jurisdiction of            (I.R.S Employer
     incorporation or organization)          Identification No.)
                                                  
    1944 Valley Avenue, PO Box 3510
          Winchester, Virginia                      22601
    (Address of principal executive              (Zip Code)
                offices)
                                 703-667-6666
             (Registrant's telephone number, including area code)
                                   
    Securities registered pursuant to Section 12 (b) of the Act:
                                          Name of each exchange on
          Title of each class                 which registered
       Common stock-par value $1           American Stock Exchange
                                   
    Securities registered pursuant to Section 12 (g) of the Act: None

    Indicate by check mark whether the registrant (1) has filed all
    reports required to be filed by Section 13 or 15(d) of the Securities
    Exchange Act of 1934 during the preceding 12 months and (2) has been
    subject to such filing requirement 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 by amendments to this Form 10-K.  [  ]

    The aggregate market value of Common Stock, Par Value $1 held by
    nonaffiliates (based upon the closing sales price on the American
    Stock Exchange) on March 10, 1995 was approximately $162,964,814.

    As of March 10, 1995 there were 16,502,766 shares of Common Stock, Par
    Value $1, outstanding.

                        DOCUMENTS INCORPORATED BY REFERENCE

    Portions of the definitive Proxy Statement for the Annual Meeting of
    Shareholders on April 25, 1995 are incorporated by reference into Part III.

                                       - 1 -
                                      PART I

     ITEM 1.   BUSINESS

     O'Sullivan Corporation began business in 1896 as O'Sullivan Rubber
     Company in Lowell, Massachusetts as a manufacturer of rubber heels for
     the shoe industry.  In 1932 the business was moved to Winchester,
     Virginia.  In September, 1945 a corporation named O'Sullivan Rubber
     Corporation was formed to acquire O'Sullivan Rubber Company, Inc.  In
     1970, the Corporation changed its name to O'Sullivan Corporation to
     reflect the increasing importance of plastics in the business mix.

     During the 1970's and 1980's the Corporation added significant
     capacity in the plastic calendering part of its business operations by
     the addition of a calender in Lebanon, Pennsylvania and by the
     creation of two subsidiary corporations (Regalite Plastics Corporation
     located in Newton Upper Falls, Massachusetts and O'Sullivan Plastics
     Corporation located in Yerington, Nevada) to acquire calendering
     facilities at those locations.  During 1988 the Corporation began
     construction of an additional calendering facility in Winchester,
     Virginia.  The facility began operation during 1991.  Due to several
     market related factors, this facility operated at production levels
     significantly below its projected capacity during 1992.  In 1993 and
     1994 the facility operated at profitable levels due to improved market
     conditions and overall improvements in manufacturing processes and
     capacity utilization.  Other calendering facilities of the Corporation
     have continued to operate at profitable levels.  Management  is
     confident that this portion of the Corporation's operations will
     continue to operate at profitable levels based on available capacity
     and business.

     In 1986, in response to foreign competitive pressures and decisions to
     concentrate on other areas of the business, the Corporation sold its
     rubber manufacturing operations to the Vulcan Corporation and exited
     the rubber heel and sole business.

     In 1989 the Corporation purchased seventy acres of land in Huron, Ohio
     and subsequently constructed a 175,000 square foot facility to house
     an injection-molding operation to complement those then in operation
     in Virginia.  The facility began operations during the third quarter
     of 1990.  Due primarily to customer driven program delays this
     facility operated well below optimum capacity levels during 1991 and
     1992.  In 1993 the Huron facility continued to perform far below
     management expectations and predetermined production standards. This
     plant was the most complex of all O'Sullivan Corporation injection
     molding operations because of  "In Line Vehicle Sequencing", a highly
     advanced stage of the "Just In Time" concept of delivering parts to
     the customer.  The impact of this system created unexpected
     inefficiencies due to volatile swings in scheduling driven by
     significant changes in customer demand.  Coupled with sales volumes
     significantly lower than expected, the inefficiencies resulted in
     markedly higher production costs.  To address these problems, the
     Corporation added additional machinery and warehouse space to enhance
     efficiency by operating equipment for longer production runs at more
     efficient rates and aggressively pursued incremental business for the
     Huron operation.



                                       - 2 -
     ITEM 1.   BUSINESS (Continued) 

     In 1992 the Corporation made a significant departure from its
     traditional line of business activity by entering into a consumer
     products oriented business through the acquisition of substantially
     all the assets of Melnor Industries, Inc., including its wholly-owned
     Canadian subsidiary, Melnor Manufacturing, Ltd.  The resulting
     corporation, known as Melnor Inc., includes the Canadian subsidiary,
     and operates as a wholly-owned subsidiary of O'Sullivan Corporation.
     With the formation of Melnor Inc., the Corporation acquired a well
     known brand name in water sprinkler systems and other lawn and garden
     products.  This business acquisition will not only provide for
     diversification of the Corporation's business, but will also provide a
     means to develop, manufacture and market non-automotive related
     products through an established distribution system.  During 1992,
     Melnor Inc. did not materially impact total operating results since it
     was in operation for only a short part of the year having been formed
     on November 24, 1992.  During 1993 profit objectives were not
     achieved, although management believes significant improvements were
     made in materials management and in controlling other operating costs.
     Sales for 1993 were negatively impacted by extremely unfavorable
     weather conditions in the Eastern and Mid-West United States.  Sales
     and earnings for 1994 showed significant improvement compared to 1993.
     Currently, the outlook for the consumer products business segment is
     promising for 1995 and management expects increased sales volumes and
     profits to continue.

     On April 1, 1993, the Corporation acquired Capitol Plastics of Ohio,
     Inc.  The acquired entity is a custom injection molding manufacturing
     operation with one plant located in Bowling Green, Ohio.  Capitol
     Plastics operated as a wholly-owned subsidiary of the Corporation and
     became part of the Plastics Products business segment.  During 1993,
     Capitol Plastics experienced depressed sales and earnings due to lower
     than expected sales of 1993 model year vehicles and difficulties with
     the launch of new programs with its major customer, Honda.  Results
     for 1994 were greatly improved due to improved sales volumes and the
     resolution of costs involved with the launch of new programs.

     In December, 1994 the Corporation sold its injection molding
     operations (the Gulfstream Division including Capitol Plastics of
     Ohio, Inc.) to Automotive Industries Holdings, Inc.  The sale involved
     primarily the property, plant and equipment and inventories associated
     with the injection molding operations located in Winchester and Luray,
     Virginia and Huron, Ohio as well as the capital stock of Capitol
     Plastics of Ohio, Inc., also an injection molding facility.  Supplier
     pressures and the prohibitive costs involved with achieving the size
     necessary to become a major supplier in the injection molding trim
     business led management to believe it would be in the long-term
     interest of the Corporation to divest itself of its involvement in the
     injection molding business and concentrate its resources on
     calendering operations and the growing opportunities in the consumer
     products business.  The divestiture of the injection molding
     operations involved the sale of assets with a book value of
     approximately $50 million net of certain liabilities assumed by the
     purchaser.




                                       - 3 -
     ITEM 1.   BUSINESS (Continued)

     The Corporation's operations are classified principally in two
     business segments:  Calendered Plastics Products ("Plastics Products")
     and Lawn and Garden Consumer Products ("Consumer Products").  The
     Plastics Products segment is involved primarily with the manufacture
     of calendered plastics products for the automotive and specialty
     plastics manufacturing industries.  The Consumer Products segment
     primarily involves the manufacture and distribution of a wide range of
     lawn and garden products.  Operating profits for each segment
     represent net sales for the segment less operating expenses specific
     to each segment and exclude general corporate expenses and non-
     operating income and expenses.  Identifiable assets for each segment
     represent those assets used in the segment's operations and exclude
     general corporate assets.  General corporate assets are identified as
     cash and cash equivalents, investments and other non-operating assets.

     Net sales for the Plastics Products segment (from continuing
     operations) to the divisions and subsidiaries of Ford Motor Company
     amounted to $24,385,299 (12.5% of net sales) in 1994, $13,374,601
     (7.7% of net sales) in 1993 and $9,123,228 (7.3% of net sales) in
     1992.

     Business Segment Information

     Net Sales By Class of             1994          1993          1992
      Similar Products             ------------  ------------  ------------
       Plastics Products           $149,438,108  $132,832,228  $123,374,078
       Consumer Products             45,536,156    40,513,273     2,402,836 (a)
                                   ------------  ------------  ------------
                                   $194,974,264  $173,345,501  $125,776,914
                                   ============  ============  ============

     Operating Profit (Loss)
      Plastics Products            $ 21,630,468  $ 23,085,147  $ 17,630,963
      Consumer Products               4,282,552     2,057,052      (279,775)(a)
                                   ------------  ------------  ------------
       Total Operating Profit      $ 25,913,020  $ 25,142,199  $ 17,351,188
      General Corporate Expenses      7,289,802     7,184,538     4,173,799
      Non-operating Revenue(Expense)   (512,739)     (628,511)      533,988
                                   ------------  ------------  ------------
       Income From Continuing
       Operations Before Income
       Taxes and Cumulative Effect
       of Accounting Changes       $ 18,110,479  $ 17,329,150  $ 13,711,377
                                   ============  ============  ============

     Identifiable Assets
      Plastics Products            $ 92,203,867  $ 99,706,260  $ 81,522,707
      Consumer Products              27,318,222    25,394,702    23,560,028
                                   ------------  ------------  ------------
       Total Identifiable Assets   $119,522,089  $125,100,962  $105,082,735
      General Corporate Assets       25,006,799    19,264,457    16,913,921
                                   ------------  ------------  ------------
       Total Assets-Continuing
       Operations                  $144,528,888  $144,365,419  $121,996,656
                                   ============  ============  ============


                                       - 4 -
     ITEM 1.   BUSINESS (Continued)

                                       1994          1993          1992
     Capital Expenditures(b)       ------------  ------------  ------------
      Plastics Products            $  7,477,833  $ 15,193,167  $  6,384,938
      Consumer Products               1,205,377     1,351,516        32,502 (a)
      General Corporate                  67,986        86,531       299,654
                                   ------------  ------------  ------------
       Total Capital Expenditures  $  8,751,196  $ 16,631,214  $  6,717,094
                                   ============  ============  ============

     Depreciation and Amortization (b)
      Plastics Products            $  8,644,205  $  9,651,506  $  9,164,057
      Consumer Products               1,719,307     1,402,596       104,520 (a)
      General Corporate                 503,763       384,268       354,635
                                   ------------  ------------  ------------
       Total Depreciation and
       Amortization                $ 10,867,275  $ 11,438,370  $  9,623,212
                                   ============  ============  ============

     (a) Includes activity only from acquisition of business at November
         24, 1992 through December 31, 1992.

     (b) Includes activity from discontinued operations.


     The Corporation's Plastics Products segment manufactures calendered
     plastics products for the automotive and specialty plastics
     manufacturing industries.  Distribution is by direct sales to
     manufacturers and distributors.  Calendered plastic products
     manufactured include vinyl sheeting for vehicular dashboard pads,
     swimming pool liners and covers, notebook binders, luggage,
     upholstered furniture, golf bags, floor tile, pond liners, protective
     clothing, mine curtains, boat and automobile windows and medical grade
     materials.

     All essential raw materials are readily available to the Plastics
     Products segment of the Corporation.  For the most critical raw
     materials, the Corporation has secondary sources of supply if required.
     Major suppliers of raw materials to this segment include the
     following:  Geon Company, Occidental Chemical, Aristech Chemicals,
     Witco Corporation, Goodyear Tire & Rubber Company, Penn Colors, Toray
     and Emery Group.

     The Plastics Products segment of the Corporation possesses significant
     technology in the compounding, formulation  and manufacture of its
     products.

     The business of the Plastics Products segment of the Corporation is
     not seasonal.

     A significant customer of the Plastics Products segment accounting for
     ten percent or more of the segment's 1994 sales was Ford Motor
     Company.





                                       - 5 -
     ITEM 1.   BUSINESS (Continued)

     The normal production backlog of the Plastics Products segment is
     approximately thirty to forty five days.  The Corporation has long-
     term contracts totaling several million dollars for this segment, but
     orders are not considered firm until specific production releases are
     received from customers.

     The Plastics Products segment products are sold in markets in which
     there is competition from many plastic manufacturers, both domestic
     and foreign.  While no single competitor offers all of the products
     produced by this segment, there are many competitors for any single
     product.  Some of the segment's major competitors are Canadian General
     Tower, Gencorp Inc., Achilles USA Inc., Nanya Plastics Corporation,
     Intex Plastics Corporation, Borden, Inc. and  HPG International, Inc.

     The Corporation's Consumer Products segment began with the formation
     of Melnor Inc. in November, 1992.  The primary activity of the segment
     is the manufacture, assembly, sale and distribution of home lawn and
     garden products.  The products produced and sold by the segment
     include:  Oscillating, rotary and traveling sprinklers, hose storage
     units, watering timers, aqua guns and air spray tanks and snow
     shovels.  Secondary product lines representing less than ten percent
     of sales volumes include humidification systems and buy-sell
     distribution of ceiling fans and thermostats.  Distribution of the
     segment's products is by direct sale to distributors and direct retail
     outlets.

     All essential raw materials are readily available to this segment.
     Some raw materials are supplied by foreign sources, but they are not
     of significant volume and can be obtained from alternative sources if
     necessary.  Purchased components are generally designs that are
     readily available from several markets.  Major suppliers to this
     segment include:  Diehl PTE, Stax Ltd., Landen Enterprises, Armada
     Tool Works, CPC of Vermont, Himont Canada and Alvera Manufacturing.

     The Consumer Products segment of the Corporation holds many patents
     and trademarks for products produced and sold by the segment.  Due to
     the nature of the segment's business activity, the Corporation does
     not believe that the nature of these patents and trademarks is
     significant to the long-term success of the segment's operations.

     The business of the Consumer Products segment is seasonal in nature.
     Lawn and garden products are traditionally shipped to distribution and
     retail outlets commencing in late December and early January through
     the following May.

     Home Depot, Inc. was the only customer of this segment accounting for
     ten percent or more of the segment's sales for 1994.

     The products of this segment are sold in markets in which there is
     competition from many lawn and garden products suppliers.  While no
     one competitor offers the product lines offered by this segment, there
     are a significant number of competitors for specific products.  Major
     competitors include:  Rain Bird Corporation, Suncast Company, Gilmour
     Corporation and Nelson Company.



                                       - 6 -
     ITEM 1.   BUSINESS (Continued)

     No material effects upon the capital expenditures, earnings and
     competitive position of the Corporation are anticipated to result from
     the enactment or adoption of federal, state or local environmental
     regulations.  During 1994 the Corporation completed the construction
     of a regenerative thermal oxidizer at its Winchester, Virginia location,
     at a cost of approximately $3.5 million.  The equipment is designed to
     control certain emissions in compliance with various regulations.  No
     major capital expenditures for environmental control facilities are
     anticipated for the immediate future.

     The Corporation currently employs approximately 1,100 full-time
     employees.

     The Corporation is not engaged in any material transactions with
     customers or suppliers located in foreign countries.

     ITEM 2.   PROPERTIES

     O'Sullivan Corporation owns approximately 663,000 square feet of
     manufacturing, warehouse and office space on approximately 123 acres
     in Winchester, Virginia; 76,000 square feet of manufacturing,
     warehouse and office space on six acres in Lebanon, Pennsylvania;
     110,000 square feet of manufacturing and warehouse space on
     approximately five acres in Newton Upper Falls, Massachusetts; 85,000
     square feet of manufacturing and warehouse space on thirteen acres in
     Yerington, Nevada; 82,000 square feet of manufacturing, warehouse and
     office space on approximately seven acres in Brantford, Ontario, Canada.

     The Corporation currently leases 29,250 square feet of warehouse space
     in St Louis, Missouri; 15,600 of warehouse space in Bell (Los
     Angeles), California; 10,000 square feet of warehouse space in
     Yerington, Nevada and 347,000 square feet of manufacturing, warehouse
     and office space in Moonachie, New Jersey.  The Corporation also has a
     sales office located in Chicago, Illinois.

     The percentage utilization of the Corporation's manufacturing
     facilities is difficult to measure due primarily to the Corporation's
     system of adding property, plant and equipment as required by business
     conditions.  Management believes that unused capacity existed in both
     segments of the Corporation's operations during 1994.

     ITEM 3.   LEGAL PROCEEDINGS

     As of December 31, 1994, O'Sullivan Corporation and its Subsidiaries
     had no material proceedings pending to which the Corporations were a
     party or of which any of their property was the subject.

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

     No matters were voted upon during the fourth quarter of 1994.

     EXECUTIVE OFFICERS OF THE REGISTRANT

     See information provided under Part III, Item 10, included in this
     Form 10-K.


                                       - 7 -
                                      PART II

     ITEM 5.   MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED
               SHAREHOLDER MATTERS

     The principal market on which the Corporation's common stock is traded
     is the American Stock Exchange.

     The table below presents the high and low market prices and dividend
     information for the Corporation's common shares for 1994 and 1993.

                                            Price Range          Cash
                                          High        Low      Dividend
                                                 
          1994        First Quarter      10 5/8      8 7/8        .07
                      Second Quarter     10 5/8      8 7/8        .07
                      Third Quarter      10 5/8      8 7/8        .07
                      Fourth Quarter     10 3/8      8 7/8        .07
                                                 
          1993        First Quarter      11 7/8      9 1/4        .07
                      Second Quarter     12 5/8      9 5/8        .07
                      Third Quarter      12          10           .07
                      Fourth Quarter     11 3/8      8 1/2        .07
                                                 
     The approximate number of shareholders as of December 31, 1994 was 3,000.

     No change is anticipated regarding the Corporation's dividend policy.

     There are no restrictions on the payment of dividends at the current time.

     ITEM 6.   SELECTED FINANCIAL DATA  (FROM CONTINUING OPERATIONS)

                   1994         1993         1992         1991         1990
               ------------ ------------ ------------ ------------ ------------
   Net sales   $194,974,264 $173,345,501 $125,776,914 $114,368,326 $104,590,821

   Net income    10,974,970   10,382,400    8,407,638    8,498,059    7,465,850

   Net income
    per common
    share              0.67         0.63         0.51         0.52         0.45

   Total
    assets      144,528,888  144,365,419  121,996,656  101,144,600  104,596,655

   Long-term
    debt          1,652,995    1,501,834    4,871,664       19,719      214,100

   Total debt     1,705,069   13,518,543   12,132,365      248,197      462,297

   Cash dividends
    per common
    share              0.28         0.28         0.28         0.28         0.28

   Return on
    Equity          10.1%        10.0%         8.6%         8.5%         8.3%



                                       - 8 -
     ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS

     O'Sullivan Corporation's consolidated financial statements represent
     the combination of two principal manufacturing business segments.  The
     primary segment of the Company is the plastics products business
     segment.  This segment manufactures calendered and molded plastics
     products for the automotive and specialty plastics manufacturing
     industries.  On November 24, 1992 O'Sullivan Corporation acquired
     substantially all of the assets of Melnor Industries, Inc. and its
     wholly-owned subsidiary Melnor Manufacturing, LTD.  With this
     acquisition, O'Sullivan Corporation entered the consumer products
     manufacturing, marketing and distribution business which represents
     its second business segment.  The new Company, which is a wholly-owned
     subsidiary of O'Sullivan Corporation, is now called Melnor Inc. and
     has as its wholly-owned subsidiary Melnor Canada, LTD.  The principal
     source of income for the Company is from sales of those products
     produced by each business segment to manufacturers, distributors and
     retail outlets.

     On October 3, 1994 the Company announced that it had signed a letter
     of intent with Automotive Industries, Inc. concerning the sale of the
     Company's Gulfstream Division.  On December 2, 1994 the Company closed
     the transaction and as a result of this activity exited the injection
     molding business.  The assets sold as a result of this transaction
     consisted primarily of property, plant and equipment, inventories and
     the capital stock of Capitol Plastics of Ohio, Inc.  The accompanying
     consolidated financial statements have been adjusted and comparable
     periods restated to reflect the sale of the Gulfstream Division's
     assets.  Additional information on discontinued operations is
     disclosed in footnote 16.  The discussion that follows focuses on
     continuing operations.

     Consolidated net sales on continuing operations for the year ended
     December 31, 1994 were $195.0 million, compared to $173.3 million in
     1993, up 12.5%.  Sales increases were primarily volume related.
     Although non automotive price increases were implemented, continued
     downward pricing pressure was prevalent throughout the industries
     supplied by the Company's operating business segments.  This was
     particularly true in the plastics products business segment which
     supplies products for the domestic automobile industry.  Overall sales
     growth on continuing operations was evenly distributed between
     business operating segments.

     Consolidated net income from continuing operations for the year ended
     December 31, 1994 increased 5.7% from  $10.4 million in 1993 to $11.0
     million in 1994.  Although the Company experienced modest earnings
     increases on continuing operations for the year ended December 31,
     1994, earnings expectations for the year were not realized.  The
     primary negative effect on earnings was the Company's inability to
     pass increased raw material costs through to its customer base in a
     timely manner.  In some instances this was the result of competitive
     pressures.  However, contractual restrictions also prohibited the
     Company from matching necessary price increases with the associated
     cost increases.  These restrictions permit price changes reflecting
     raw material market conditions once per year on January 1st.  Under
     certain circumstances where unusually severe fluctuations in raw


                                       - 9 -
     material costs cause economic hardship, prices may be adjusted more
     frequently.   As a result of these issues operating profits were
     negatively affected during the third and fourth quarters of 1994.  The
     Company has subsequently implemented price increases to its customer
     base in the month of January, 1995 and expects earnings to improve as
     a result.

     O'Sullivan Corporation's plastic products business segment accounted
     for 76.6% of the consolidated net sales from continuing operations for
     the year ended December 31, 1994.  Sales increased 12.5% on continuing
     operations from $132.8 million in 1993 to $149.4 million in 1994.
     Sales increases experienced by the plastics products business segment
     were primarily volume related as competitive and contractual
     restrictions prohibited significant price increases during 1994.  For
     the year ended December 31, 1994, the plastics product business
     segment contributed $17.2 million in pre-tax net income on continuing
     operations compared to $18.8 million for the same period last year,
     down 8.7% .  The primary reason for the decline in pre-tax net income
     for the plastics products business segment was the decline in gross
     profits experienced during the third and fourth quarters of 1994.
     Gross profits for the year ended December 31, 1994 on continuing
     operations were $27.8 million, compared to $28.2 million in 1993.  The
     plastics products business segment's cost of goods sold increased
     16.1% on sales increases of 12.5% which resulted in reduced gross
     profit of $3.7 million when compared to last year.  Costs of goods
     sold for the plastics products segment represented 81.4% of each sales
     dollar for the year ended December 31, 1994 compared to 78.8% for the
     same period last year.  The increase in costs of goods sold was
     negatively influenced by raw material costs and mixed compound costs
     increasing substantially faster than the Company's ability to pass
     price increases through to its customer base and the start up costs
     associated with new and improved flexible vinyl sheeting compounds
     necessary to launch new programs in 1995.  The Company has introduced
     price increases to its customer base during the month of January, 1995
     and is confident that the start up problems which negatively affected
     profits have been addressed.  Selling and warehousing expenses
     associated with the plastics products business segment increased 23.3%
     during 1994 when compared to the same period last year.  During 1994,
     selling and warehousing expenses represented 4.2% of each sales dollar
     compared to 3.8% during 1993.  The primary reason for the increase was
     the result of increased bad debt expense associated with the financial
     failure of two long standing bookbinding customers during the last
     half of 1994.  Currently the Company expects 1995 sales revenue in the
     plastics products business segment to exceed the rate of growth
     recorded during 1994.  The greatest potential for increased sales
     volume will come from those products produced by the Company for the
     domestic automobile industry, with modest growth in other product
     lines within this business segment.

     The Company's consumer products segment was established with the
     acquisition of Melnor Inc., in November 1992.  The primary activity of
     the consumer products segment is the manufacture, sale and
     distribution of home lawn and garden watering products to distributors
     and retail outlets.  Net sales for the consumer products segment
     accounted for 23.4% of consolidated net sales from continuing
     operations for the year ended December 31, 1994.  Net sales increased
     12.4% from $40.5 million in 1993 to $45.5 million in 1994.  The


                                       - 10 -
     increase in net sales revenue was due primarily to volume related
     market penetration rather than to increased sales prices.  For the
     year ended December 31, 1994, the consumer products segment
     contributed  $916 thousand in pre-tax profits, compared to a pre-tax
     loss of $1.5 million for the same period last year, up 161%.  The
     major contributing factor to this increase was the overall reduction
     of overhead expenses, primarily salaries and benefits and the more
     efficient utilization of the resources available to the Company.
     Selling and warehousing expenses inclusive of bad debt expense
     represented 12.9% and 14.1% of each sales dollar  for the years ended
     December 31,1994 and 1993 respectively. Currently, the outlook for the
     consumer products business segment is promising for the fiscal year
     1995, and management expects increased sales volumes and profits to
     continue.

     Consolidated corporate administration expenses from continuing
     operations increased 1.5% for the period ended December 31, 1994
     compared to the same period last year. As a percent of net sales,
     general corporate administrative expenses represented 3.7% of each
     sales dollar in 1994 compared to 4.1% for the same period last year.
     Due to the sale of the Company's Gulfstream injection molding business
     in December,1994 the Company has and is currently evaluating the
     structure of the Company's administrative functions in order to
     maximize utilization of its resources.

     Consolidated non-operating net expense on continuing operations
     decreased 18.4% during the year ended December 31, 1994 when compared
     to the same period last year, primarily due to lower amounts of
     external debt necessary to finance the companies associated with the
     consumer products business segment.

     Consolidated capital spending decreased 47.3% during 1994.  For the
     year ended December 31, 1994 the Company invested $8.8 million in new
     property, plant and equipment compared to $16.6 million during 1993.
     Planned capital expenditures for 1995 in both the plastics products
     business segment and the consumer products business segment are
     expected to be equal to or slightly greater than the amounts spent
     during 1994.  Currently the Company has additional capacity in both
     the plastics products and consumer products business segment
     operations.  As has been the Company's practice, additions to
     property, plant and equipment are implemented when additional business
     cannot be absorbed into existing facilities or product specifications
     require new and improved technology.

     Total consolidated debt for the Company decreased $49.8 million for
     the period ended December 31, 1994, when compared to the same period
     last year.  With the proceeds from the sale of the Gulfstream Division
     the Company was able to retire all of its short and long-term debt
     obligations for O'Sullivan Corporation and its wholly owned subsidiary
     Melnor Inc., with the exception of two zero-coupon notes and capital
     lease obligations of Melnor Inc., totaling $1.7 million, which by
     definition will not be paid until their respective due dates.  During
     the month of June 1994 the Company renegotiated its $25.0 million
     unsecured line of credit with its principal bank, First Union National
     Bank of Virginia.  The new unsecured line of credit is now $35.0
     million and has a maturity date of June 30, 1997.  The purpose of
     increasing this line of credit was to insure adequate capital for


                                       - 11 -
     corporate liquidity, finance growth of trading assets, and to finance
     capital expenditures and acquisitions.  With the current cash
     investments and lines of credit that are available, the Company
     believes that working capital requirements for the short and long-term
     are currently adequately provided for.

     At the close of 1994, even with the loss recorded on the sale from
     discontinued operations, the Company's financial condition and
     liquidity remained strong, with shareholder's equity at 73.8% of total
     assets.  Current assets compared to current liabilities were 2.9 to 1.
     Total debt to equity of the Company was 1.6%.  Equity, although down
     $2.1 million from December 31, 1993, due to the loss recorded on the
     sale from discontinued operations, was still at $106.6 million.








































 





                                       - 12 -
     ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     This page left blank intentionally.  See following pages for financial
     statements.























































                                       - 13 -



                            INDEPENDENT AUDITOR'S REPORT


     To the Stockholders and Board of Directors
     of O'Sullivan Corporation

     We have audited the accompanying consolidated balance sheets of
     O'Sullivan Corporation and Subsidiaries as of December 31, 1994 and
     1993 and the related consolidated statements of income, changes in
     shareholders' equity and cash flows for the years ended December 31,
     1994, 1993 and 1992.  These financial statements are the
     responsibility of the Corporation's management.  Our responsibility is
     to express an opinion on these financial statements 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 accounting
     principles used and significant estimates made by management, as well
     as evaluating the overall financial statement presentation.  We
     believe that our audits provide a reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to
     above present fairly, in all material respects, the financial position
     of O'Sullivan Corporation and Subsidiaries as of December 31, 1994 and
     1993 and the results of their operations and their cash flows for the
     years ended December 31, 1994, 1993 and 1992.


                                   /s/   YOUNT, HYDE & BARBOUR, P. C.

     Winchester, Virginia
     February 3, 1995





















                                       - 14 -
                      O'SULLIVAN CORPORATION AND SUBSIDIARIES
                            CONSOLIDATED BALANCE SHEETS
                             December 31, 1994 and 1993

     ASSETS                                         1994              1993
     Current Assets                             ------------      ------------
       Cash and cash equivalents                $  9,701,801      $  2,830,015
       Receivables                                40,367,968        50,178,989
       Inventories                                32,475,205        29,931,709
       Deferred income tax assets                  2,642,523         1,492,746
       Other current assets                        3,485,292         2,562,069
                                                ------------      ------------
         Total current assets                   $ 88,672,789      $ 86,995,528
                                                ------------      ------------
     Property, Plant and Equipment              $ 44,605,639      $ 44,627,362
                                                ------------      ------------
     Intangibles                                $    751,609      $  1,017,266
                                                ------------      ------------
     Other assets
       Net assets of discontinued operations    $   -- --         $ 52,994,219
       Other                                      10,498,851        11,725,263
                                                ------------      ------------
         Total other assets                     $ 10,498,851      $ 64,719,482
                                                ------------      ------------
           Total assets                         $144,528,888      $197,359,638
                                                ============      ============
     LIABILITIES AND SHAREHOLDERS' EQUITY
     Current Liabilities
       Short-term debt                          $   -- --         $  8,483,977
       Current portion of long-term debt              52,073         3,532,732
       Accounts payable                           16,729,891        21,547,304
       Accrued expenses                           13,941,121        10,452,305
                                                ------------      ------------
         Total current liabilities              $ 30,723,085      $ 44,016,318
                                                ------------      ------------
     Long-Term Debt                             $  1,652,996      $ 39,501,834
                                                ------------      ------------
     Other Long-Term Liabilities                $  2,006,974      $  1,691,753
                                                ------------      ------------
     Deferred Income Tax Liabilities            $  3,503,530      $  3,396,370
                                                ------------      ------------
     Commitments and Contingencies              $   -- --         $   -- --
                                                ------------      ------------
     Shareholders' Equity
       Common stock, par value $1.00 per share;
        authorized 30,000,000 shares            $ 16,484,831      $ 16,484,948
       Additional paid-in capital                  9,963,516         9,964,574
       Retained earnings                          80,539,058        82,524,869
       Cumulative translation adjustments           (345,102)         (101,732)
       Unrecognized pension costs, net of
        deferred tax effect                         -- --             (119,296)
                                                ------------      ------------
          Total shareholders' equity            $106,642,303      $108,753,363
                                                ------------      ------------
            Total liabilities and
             shareholders' equity               $144,528,888      $197,359,638
                                                ============      ============
     The accompanying notes are an integral part of the consolidated
     financial statements.
                                       - 15 -
                      O'SULLIVAN CORPORATION AND SUBSIDIARIES
                         CONSOLIDATED STATEMENTS OF INCOME
                   Years Ended December 31, 1994, 1993 and 1992

                                          1994          1993          1992
                                      ------------  ------------  ------------
     Net sales                        $194,974,264  $173,345,501  $125,776,914
     Cost of products sold             156,984,225   137,453,119   102,918,575
                                      ------------  ------------  ------------
        Gross profit                  $ 37,990,039  $ 35,892,382  $ 22,858,339
                                      ------------  ------------  ------------ 
     Operating expenses
      Selling and warehousing         $ 12,077,019  $ 10,750,183  $  5,507,151
      General and administrative         7,289,802     7,184,538     4,173,799
                                      ------------  ------------  ------------
                                      $ 19,366,821  $ 17,934,721  $  9,680,950
                                      ------------  ------------  ------------
        Income from operations        $ 18,623,218  $ 17,957,661  $ 13,177,389
                                      ------------  ------------  ------------
     Other income (expense)
      Interest expense                $   (811,676) $   (877,834) $    (75,555)
      Other, net                           298,937       249,323       609,543
                                      ------------  ------------  ------------
                                      $   (512,739) $   (628,511) $    533,988
                                      ------------  ------------  ------------
        Income from continuing
         operations before income
         taxes and cumulative
         effect of accounting changes $ 18,110,479  $ 17,329,150  $ 13,711,377

     Income taxes                        7,135,509     6,946,750     5,303,739
                                      ------------  ------------  ------------
        Income from continuing
         operations before cumulative
         effect of accounting changes $ 10,974,970  $ 10,382,400  $  8,407,638
                                      ------------  ------------  ------------
     Discontinued operations:
        Income (loss) from
         discontinued operations,
         net of taxes                 $   (125,126) $   (673,282) $  2,394,774
        Loss on disposal of
         discontinued operations,
         net of taxes                   (8,220,000)     -- --         -- --
                                      ------------  ------------  ------------
                                      $ (8,345,126) $   (673,282) $  2,394,774
                                      ------------  ------------  ------------
        Income before cumulative
         effect of accounting changes $  2,629,844  $  9,709,118  $ 10,802,412

        Cumulative effect of
         accounting changes               -- --          305,338      -- --
                                      ------------  ------------  ------------
        Net income                    $  2,629,844  $ 10,014,456  $ 10,802,412
                                      ============  ============  ============





                                       - 16 -
                      O'SULLIVAN CORPORATION AND SUBSIDIARIES
                         CONSOLIDATED STATEMENTS OF INCOME
                   Years Ended December 31, 1994, 1993 and 1992
                                    (Continued)

                                          1994          1993          1992 
     Net income per common share:     ------------  ------------  ------------
       Income from continuing
        operations                    $       0.67  $       0.63  $       0.51
       Income (loss) from
        discontinued operations              (0.01)        (0.04)         0.15
       (Loss) on disposal of
        discontinued operations              (0.50)     -- --         -- --
       Cumulative effect of
        accounting changes                -- --             0.02      -- --
                                      ------------  ------------  ------------
          Net income per
           common share               $       0.16  $       0.61  $       0.66
                                      ============  ============  ============

     The accompanying notes are an integral part of the consolidated
     financial statements.





































                                       - 17 -
                      O'SULLIVAN CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                   Years Ended December 31, 1994, 1993 and 1992

                                          1994          1993          1992
                                      ------------  ------------  ------------
  Cash Flows from Operating Activities
   Net income                         $  2,629,844  $ 10,014,456  $ 10,802,412
   Adjustments to reconcile net
    income to net cash provided by
    operating activities:
     Depreciation and amortization      10,867,275    11,438,370     9,623,212
     Provision for doubtful accounts     1,138,617       209,719       710,443
     Deferred income taxes              (6,064,033)      938,091       410,313
     Loss on disposal of assets         10,964,763       210,128        72,906
     Interest accrual on zero
      coupon notes                         138,864       116,657         6,121
     Cumulative effect of accounting
      changes                             -- --         (305,338)     -- --
     Provision for restructuring and
      withdrawal of non-productive
      assets                              -- --         (969,251)     -- --
       Changes in operating assets and
        liabilities net of effect of
        acquisition of business:
         Receivables                     8,340,071   (14,970,510)    1,638,544
         Inventories                    (2,702,071)   (4,192,871)   (5,139,325)
         Other current assets           (1,169,491)     (967,404)      419,735
         Accounts payable               (4,791,149)    3,601,697    (2,080,612)
         Accrued expenses                4,023,149      (545,949)    1,159,646
                                      ------------  ------------  ------------
          Net cash provided by
           operating activities       $ 23,375,839  $  4,577,795  $ 17,623,395
                                      ------------  ------------  ------------
  Cash Flows from Investing Activities
   Purchase of property, plant
    and equipment                     $ (8,751,196) $(16,631,214) $ (6,717,094)
   Purchase of intangible assets          (211,275)     (249,723)     -- --
   Acquisition of business, less
    cash acquired                         -- --       (1,153,643)   (5,708,695)
   Disbursements on non-operating
    notes receivable                      (150,000)     -- --         -- --
   Payments received from non-
    operating notes receivable             250,894       729,176       624,119
   Proceeds from disposal of assets     46,655,229       127,917       354,123
   Other, net                              425,293      (244,613)     (374,377)
                                      ------------  ------------  ------------
          Net cash provided by (used
           in) investing activities   $ 38,218,945  $(17,422,100) $(11,821,924)
                                      ------------  ------------  ------------









                                       - 18 -
                      O'SULLIVAN CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                   Years Ended December 31, 1994, 1993 and 1992
                                    (Continued)

                                          1994          1993          1992
                                      ------------  ------------  ------------
  Cash Flows from Financing Activities
   Changes in short-term debt         $ (8,483,977) $  1,734,995  $  4,300,558
   Cash overdraft reduction               -- --         -- --         (413,615)
   Net change in line of credit
    borrowings                         (13,000,000)   (7,500,000)    7,000,000
   Proceeds from long-term debt           -- --       25,000,000      -- --
   Repayment of long-term debt         (28,546,368)   (2,152,412)     (500,000)
   Principal payments under capital
    lease obligations                      (75,939)      (65,338)     (270,256)
   Cash dividends paid                  (4,615,539)   (4,615,743)   (4,615,791)
   Purchase of common stock                 (1,175)       (3,504)         (550)
   Advance payments (repayments)
    from customers                        -- --         -- --       (9,729,529)
                                      ------------  ------------  ------------
          Net cash provided by (used
           in) financing activities   $(54,722,998) $ 12,397,998  $ (4,229,183)
                                      ------------  ------------  ------------
  Increase (decrease) in cash and
   cash equivalents                   $  6,871,786  $   (446,307) $  1,572,288
                                      ------------  ------------  ------------
  Cash and cash equivalents at
   beginning of year                  $  2,830,015  $  3,545,943  $  1,973,655
  Less cash and cash equivalents
   of discontinued operations            -- --          (269,621)     -- --
                                      ------------  ------------  ------------
  Cash and cash equivalents of
   continuing operations at
   beginning of year                  $  2,830,015  $  3,276,322  $  1,973,655
                                      ------------  ------------  ------------
  Cash and cash equivalents at
   end of year                        $  9,701,801  $  2,830,015  $  3,545,943
                                      ============  ============  ============

     The accompanying notes are an integral part of the consolidated
     financial statements.

















                                       - 19 -
                      O'SULLIVAN CORPORATION AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                   Years Ended December 31, 1994, 1993 and 1992

                                                     Additional
                                         Common        Paid-in      Retained
                                          Stock        Capital      Earnings
                                      ------------  ------------  ------------
   Balance at January 1, 1992         $ 16,485,328  $  9,968,248  $ 70,939,503
     Net income                           -- --         -- --       10,802,412
     Purchase of common stock                  (60)         (490)     -- --   
     Dividends declared, $.28 per share   -- --         -- --       (4,615,784)
     Translation adjustments              -- --         -- --         -- --  
                                      ------------  ------------  ------------
   Balance at December 31, 1992       $ 16,485,268  $  9,967,758  $ 77,126,131
     Net income                           -- --         -- --       10,014,456
     Purchase of common stock                 (320)       (3,184)     -- --   
     Dividends declared, $.28 per share   -- --         -- --       (4,615,718)
     Translation adjustments              -- --         -- --         -- -- 
     Unrecognized pension costs           -- --         -- --         -- --  
                                      ------------  ------------  ------------
   Balance at December 31, 1993       $ 16,484,948  $  9,964,574  $ 82,524,869
     Net income                           -- --         -- --        2,629,844
     Purchase of common stock                 (117)       (1,058)     -- --   
     Dividends declared, $.28 per share   -- --         -- --       (4,615,655)
     Translation adjustments              -- --         -- --         -- --  
     Unrecognized pension costs           -- --         -- --         -- --   
                                      ------------  ------------  ------------
   Balance at December 31, 1994       $ 16,484,831  $  9,963,516  $ 80,539,058
                                      ============  ============  ============

                                       Cumulative   Unrecognized
                                      Translation     Pension     Shareholders'
                                      Adjustments      Costs         Equity
                                      ------------  ------------  ------------
   Balance at January 1, 1992         $   -- --     $   -- --     $ 97,393,079
     Net income                           -- --         -- --       10,802,412
     Purchase of common stock             -- --         -- --             (550)
     Dividends declared, $.28 per share   -- --         -- --       (4,615,784)
     Translation adjustments                34,085      -- --           34,085
                                      ------------  ------------  ------------
   Balance at December 31, 1992       $     34,085  $   -- --     $103,613,242
     Net income                           -- --         -- --       10,014,456
     Purchase of common stock             -- --         -- --           (3,504)
     Dividends declared, $.28 per share   -- --         -- --       (4,615,718)
     Translation adjustments              (135,817)     -- --         (135,817)
     Unrecognized pension costs           -- --         (119,296)     (119,296)
                                      ------------  ------------  ------------
   Balance at December 31, 1993       $   (101,732) $   (119,296) $108,753,363
     Net income                           -- --         -- --        2,629,844
     Purchase of common stock             -- --         -- --           (1,175)
     Dividends declared, $.28 per share   -- --         -- --       (4,615,655)
     Translation adjustments              (243,370)     -- --         (243,370)
     Unrecognized pension costs           -- --          119,296       119,296
                                      ------------  ------------  ------------
   Balance at December 31, 1994       $   (345,102) $   -- --     $106,642,303
                                      ============  ============  ============
    The accompanying notes are an integral part of the consolidated
    financial statements.
                                       - 20 -
                      O'SULLIVAN CORPORATION AND SUBSIDIARIES
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     Note 1.   Summary of Accounting Policies

     Principles of Consolidation-The consolidated financial statements
     include the accounts and transactions of the Corporation and all of
     its subsidiaries.  Intercompany accounts and transactions have been
     eliminated in consolidation.

     Cash and Cash Equivalents-The Corporation considers all highly liquid
     investments with a maturity of three months or less at the time of
     purchase to be cash equivalents.

     Receivables and Concentration of Credit Risk-Receivables from trade
     customers are generally due within thirty to sixty days.  The
     Corporation performs periodic reviews of its major customers'
     financial condition and grants trade credit based upon evaluations of
     the credit worthiness of each customer.  Credit losses have been
     within the expectations of management.  Receivables are presented net
     of an allowance for doubtful accounts of $884,467 at December 31, 1994
     and $1,133,793 at December 31, 1993.  Accounts receivable balances for
     automotive related business at December 31, 1994 and 1993 were
     $9,507,357 and $8,688,543, respectively.

     Inventories-Inventories are valued at the lower of cost or market,
     with cost being determined substantially by the first-in, first-out or
     average cost method.

     Property, Plant and Equipment and Depreciation-Property, plant and
     equipment are stated at historical cost, adjusted to current exchange
     rates where applicable.  Depreciation is computed primarily by the
     straight-line method over the estimated useful lives of assets.  The
     estimated useful lives are twenty to forty years for buildings and
     three to fourteen years for machinery and other equipment.
     Accelerated methods of depreciation are utilized for tax purposes.
     Expenditures for repairs and maintenance are charged to operations as
     incurred.  Betterments and improvements that extend the useful life of
     an asset are capitalized.  Upon sale and other dispositions of assets,
     the cost and related accumulated depreciation is removed from the
     accounts and the resulting gain or loss is reflected in operations.

     Intangibles-Intangible assets are stated at cost less accumulated
     amortization.  Amortization is determined on a straight-line basis
     over the estimated useful lives of the assets that have been
     determined to range from two to seven years.  Amortization expense for
     1994, 1993 and 1992 was $447,770, $197,224 and $13,047,  respectively.

     Income Taxes-Deferred taxes are provided on a liability method whereby
     deferred tax assets are recognized for deductible temporary
     differences and tax credit carryforwards and deferred tax liabilities
     are recognized for taxable temporary differences.  Temporary
     differences are the differences between the reported amounts of assets
     and liabilities and their tax bases.  Deferred tax assets are reduced
     by a valuation allowance when, in the opinion of management, it is
     more likely than not that some portion of all of the deferred tax



                                       - 21 -
     assets will not be realized.  Deferred tax assets and liabilities are
     adjusted for the effects of changes in tax laws and rates on the date
     of enactment.  Reference should also be made to Note 7 regarding a
     change in the method in accounting for income taxes.

     Research and Development-Product and process research and development
     are charged to expense as incurred.

     Per Share Information-Net income and dividends per share were
     calculated on the weighted average common shares outstanding for 1994,
     1993 and 1992 which were 16,484,879, 16,485,103 and 16,485,323,
     respectively.  Stock options were not dilutive for 1994, 1993 or 1992.

     Foreign Currency Translation-Financial statements for the
     Corporation's foreign subsidiary are translated into U.S. dollars at
     year-end exchange rates as to assets and liabilities and weighted
     average exchange rates as to revenues and expenses.  The resulting
     translation adjustments are recorded in shareholders' equity.
     Transaction gains and losses are reflected in net income.

     Pension Plans-The Corporation and its subsidiaries have retirement
     plans that cover substantially all employees who meet certain
     eligibility requirements.  Employees not covered under a retirement
     plan maintained by the Corporation and its subsidiaries are generally
     participants in multiemployer plans sponsored by other entities.  The
     plans include non-contributory defined benefit plans providing
     benefits to certain salaried employees based on years of service and
     final years' average earnings and to certain hourly employees based on
     a dollar unit multiplied by years of eligible service.  The
     Corporation's policy is to fund at least the minimum amounts required
     by the applicable governing bodies.

     The Corporation also maintains a Retirement Savings Plan ("Plan") to
     provide retirement benefits to employees not covered by a defined
     benefit plan.  The Plan provides that the Corporation will make a
     basic contribution of three percent of eligible compensation for
     participants.  The Plan also provides that the Corporation will make
     an additional contribution of up to two percent of eligible
     compensation if the participant is making voluntary contributions to
     the Plan.  Participants may generally contribute up to five percent of
     their eligible compensation.  The Corporation is not required to make
     any contributions during a plan year if it elects to not do so.

     Postretirement Benefits-The Corporation provided health care benefits
     to certain of its retired employees under a plan which was terminated
     January 1, 1993.  Upon termination of the plan this group of retired
     employees was allowed to continue to be covered by the Corporation's
     group insurance plan.  Effective January 1, 1993 the Corporation
     adopted Financial Accounting Standards Board Statement No. 106 to
     account for its share of the costs of benefits provided to this group.
     To effect adoption of Statement No. 106, the Corporation accrued as of
     January 1, 1993 its share of the estimated costs to insure this group
     of retirees.  Prior to January 1, 1993, the Corporation expensed its
     share of these expenses as they were incurred.

     Reclassification of Amounts-Certain amounts for 1993 and 1992 have
     been reclassified to reflect comparability with account
     classifications for 1994.

                                       - 22 -
     Note 2.   Inventories

     Inventories at December 31 were composed of the following:

                                            1994            1993 
                                        ------------    ------------
          Finished goods                $  8,848,411    $  9,453,982
          Work in process                  7,581,465       4,947,924
          Raw materials                   13,163,840      13,024,695
          Supplies                         2,881,489       2,505,108
                                        ------------    ------------
                                        $ 32,475,205    $ 29,931,709
                                        ============    ============

     Slow-moving inventories at December 31, 1994 amounted to $1,044,138
     less a reserve of $329,906.  At December 31, 1993 slow-moving
     inventories amounted to $640,539 less a reserve of $306,320.  Slow-
     moving inventories is an estimate of inventory held in excess of one
     year's requirements, based on historical sales volumes.

     Note 3.   Property, Plant and Equipment

     Property, plant and equipment at December 31 were composed of the
     following:
                                            1994            1993
                                        ------------    ------------
          Land                          $  1,243,761    $  1,226,403
          Buildings                       23,980,895      23,279,956
          Machinery and equipment         61,457,280      57,751,673
          Transportation equipment         3,533,039       3,468,575
                                        ------------    ------------
                                        $ 90,214,975    $ 85,726,607
          Less accumulated depreciation   45,609,336      41,099,245
                                        ------------    ------------
                                        $ 44,605,639    $ 44,627,362
                                        ============    ============

     Depreciation expense totaled $10,419,505, $11,241,146 and $9,610,165
     in 1994, 1993 and 1992, respectively.

     Note 4.   Accrued Expenses

     Accrued expenses at December 31 were composed of the following:

                                            1994            1993
                                        ------------    ------------
          Accrued compensation          $  2,184,055    $  3,358,883
          Dividends payable                1,153,614       1,153,497
          Contingency reserve for
            discontinued operations        5,543,042        -- --
          Employee benefits                1,989,047       2,827,832
          Other accrued expenses           3,071,363       3,112,093
                                        ------------    ------------
                                        $ 13,941,121    $ 10,452,305
                                        ============    ============




                                       - 23 -
     The contingency reserve for discontinued operations is an allowance
     for potential adjustments relating to the ultimate outcome of the
     Corporation's sale of the Gulfstream Division.

     Note 5.   Debt

     Short-Term Debt

     Melnor Inc., a subsidiary of the Corporation, had short-term debt at
     December 31, 1994 consisting of a revolving credit facility
     ("revolving loan") with a financial institution in an aggregate amount
     not to exceed $15,000,000 that expires March 3, 1996, and shall be
     automatically renewed for one year periods thereafter, unless
     terminated by either party.  Termination will occur (180) days after
     notification.  The loan is collateralized by substantially all assets
     of Melnor Inc. and the maximum principal amount outstanding at any one
     time is based on a formula using the carrying values of eligible
     accounts receivable and inventory.  Interest is payable monthly at a
     fluctuating rate equal to prime plus 1.25%, but at no time shall the
     rate be less than 6%.  The rate at December 31, 1994 was 9.75%.  The
     loan agreement also provides for certain financial covenants all of
     which have been waived by the lender.  In December, 1994, the
     Corporation paid off the loan and gave notice of its intent to
     terminate the loan.

     Short-term debt at December 31, 1993, consisted of a revolving credit
     facility ("revolving loan") with a finance company in an aggregate
     amount not to exceed $20,000,000 which expired November 24, 1994.
     The aggregate amount of the revolving loan cannot exceed the lesser of
     (i) the Current Asset Base minus the Letter of Credit Reserve and (ii)
     the Total Seasonal Revolving Loan Facility of $20,000,000 during the
     period of February 1 through July 31 of each year and the Total
     Permanent Revolving Loan Facility of $11,000,000 during the period of
     August 1 through January 31 of the succeeding calendar year.  The
     Current Asset Base equals 85% of the face amount of eligible accounts
     receivable plus 55% of eligible inventory for Melnor Inc. and its
     subsidiary.  Interest is payable monthly at a fluctuating rate equal to
     prime plus 1.5%.  The rate at and December 31, 1993, was 7.5%  In
     addition, underutilization and letter of credit fees are payable
     monthly.  Total loan availability at December 31, 1993, amounted to
     $9,000,000.  At December 31, 1993, $8,483,977 was borrowed.  This
     revolving loan was refinanced with a financial institution in March of
     1994.

     The weighted average interest rate for short-term borrowings was 8.33%
     for 1994 and 7.50% for both 1993 and 1992. 













                                       - 24 -
     Long-Term Debt                                 1994            1993
                                                ------------    ------------
     7.05% Senior Notes dated May 27,
     1993, payable to various insurance
     companies.  The notes bear an
     interest rate of 7.05% payable
     semiannually on the first day of
     May and November commencing November
     1, 1993.  Interest is due on any
     overdue principal, premium amount and
     interest installment at the rate of
     8.05% per annum until paid.  Principal
     payments of the lesser of (a)
     $5,000,000 or (b) the principal
     amounts of the notes then outstanding
     are due on May 1 of each year,
     commencing May 1, 1996 and ending
     May 1, 1999.  The notes were paid in
     full in December, 1994.                    $   -- --       $ 25,000,000

     Line of credit notes payable to                
     First Union National Bank of                   
     Virginia.  The Corporation has a               
     $35,000,000 unsecured line of credit           
     to support general corporate                   
     activities.  Borrowings against the            
     line of credit are at or below                 
     prevailing prime interest rates. 
     Interest rates vary under this   
     revolver based on the Corporation's
     choice of options provided to the
     Company by First Union National Bank
     of Virginia. (6.0% at December 31,
     1993). The line of credit matures
     June 30, 1997.                                 -- --         13,000,000

     Promissory note payable from Melnor             
     Inc. to a finance company due in                
     monthly payments of $41,000 plus                
     interest at a fluctuating rate equal            
     to 1.5% per annum in excess of the              
     prime rate (7.5% at December 31,                
     1993) with the outstanding balance              
     payable in full on November 24,                 
     1994, collateralized by all assets              
     of Melnor Inc. and its subsidiary.
     The loan is provided under the same             
     security agreement as the revolving
     credit facility described in the
     Short-Term Debt section. The note
     was paid in full in March of 1994.             -- --            508,000

     Senior subordinated note payable                
     from Melnor Inc. to an insurance                
     company due November 24, 1994 with              
     interest payable at the prime rate              
     plus 1.0% (7.0% at December 31,
     1993) on November 24, 1993, May 24,

                                       - 25 -
                                                    1994            1993
                                                ------------    ------------
     1994 and November 24, 1994.
     Interest payments are guaranteed by
     O'Sullivan Corporation.  The note
     was paid in full in March of 1994.             -- --          2,695,000

     7.0% senior subordinated note payable
     from Melnor Inc. to an affiliate of Melnor
     Industries, Inc. due December 24, 1994 with
     interest payable at the prime rate plus 1.0%
     (7.0% at December 31, 1993) on December 24,
     1993.  Interest payments are guaranteed by
     O'Sullivan Corporation.  The note was
     paid in full in March of 1994.                 -- --            305,000

     Unsecured non-interest bearing
     promissory note payable to Melnor
     Industries, Inc. discounted at 9.0%
     due on November 24, 1996.  The
     principal amount of the note is
     $1,622,791.                                   1,360,945       1,243,747

     Non-interest bearing obligation
     payable to Melnor Industries, Inc.
     discounted at 9.0%.  Payment is
     contingent upon Melnor Industries,
     Inc. satisfying its obligation under
     the New Jersey Environmental Cleanup
     Responsibility Act and the release
     by the State of the escrow fund of
     $300,000 established to fund
     environmental cleanup activities.               252,632         230,966

     Notes payable from Melnor Inc. to
     equipment finance companies due in
     monthly payments totaling $906
     including interest at rates from
     11.7% to 15.5%.  The notes are
     secured by equipment with a book
     value of $13,441.                                 7,754          17,052

     Capital lease obligations                        83,738          34,801
                                                ------------    ------------
                                                $  1,705,069    $ 43,034,566
     Less current maturities                          52,073       3,532,732
                                                ------------    ------------
                                                $  1,652,996    $ 39,501,834
                                                ============    ============
     Long-term debt matures as follows:
                                        1995         $     52,073
                                        1996            1,388,309
                                        1997               12,055
                                        1998             -- --
                                        1999             -- --
                                        Later years       252,632
                                                     ------------
                                                     $  1,705,069
                                                     ============
                                       - 26 -
     Interest incurred and capitalized are as follows:

                                      1994          1993          1992
                                  ------------  ------------  ------------
        Interest incurred         $    914,211  $    959,226  $     99,660
        Less interest capitalized      102,535        81,392        24,105
                                  ------------  ------------  ------------
                                  $    811,676  $    877,834  $     75,555
                                  ============  ============  ============

     Note 6.   Business Combinations

     On April 1, 1993 the Corporation acquired all of the outstanding stock
     of Capitol Plastics of Ohio, Inc., a company engaged in the business
     of custom injection molding, at an acquisition cost of $1,153,643.
     The acquisition was accounted for as a purchase and the accounts and
     transactions of the acquired business have been included in the
     consolidated financial statements from the date of acquisition.  On
     December 2, 1994, Capitol Plastics of Ohio, Inc. was sold as part of
     the Gulfstream Division, see Note 16 for additional information.

     On November 24, 1992 the Corporation acquired substantially all of the
     assets of Melnor Industries, Inc., including the outstanding stock of
     Melnor Manufacturing, Ltd., a Canadian corporation owned 100% by
     Melnor Industries, Inc.  The businesses are engaged in the manufacture
     and distribution of lawn and garden consumer products.  The total
     acquisition cost was $13,655,967 adjusted for the assumption of
     certain liabilities.  The acquisition was accounted for as a purchase
     and the accounts and transactions of the acquired businesses have been
     included in the consolidated financial statements from the date of
     acquisition.

     Unaudited pro forma consolidated net sales, net income and net income
     per common share, assuming the acquisition had occurred as of the
     beginning of 1992 would have been approximately as follows:

          Pro forma net sales                     $ 167,200,000
          Pro forma net income from continuing    
           operations                             $   7,400,000
          Pro forma net income from continuing    
           operations per common share            $        0.45
                                        
     Note 7.   Income Tax Matters

     Pretax income from continuing operations for the years ended December
     31, 1994, 1993 and 1992 was taxed by the following jurisdictions:

                           1994          1993          1992
                       ------------  ------------  ------------
          Domestic     $ 16,934,578  $ 15,741,703  $ 13,574,919
          Foreign         1,175,901     1,587,447       136,458
                       ------------  ------------  ------------
                       $ 18,110,479  $ 17,329,150  $ 13,711,377
                       ============  ============  ============





                                       - 27 -
     Effective January 1, 1993, the Corporation adopted Statement of
     Financial Standards No. 109,  "Accounting for Income Taxes."  The
     adoption of Statement No. 109 changes the Corporation's method of
     accounting for income taxes from the deferred method to a liability
     method.  Under the deferred method the Corporation deferred the past
     tax effects of a timing difference between financial reporting and tax
     reporting.  The liability method requires the recognition of deferred
     tax assets and liabilities for the expected future tax consequences of
     temporary differences between the reported amounts of assets and
     liabilities and their tax bases.

     The cumulative effect of the adoption of Statement No. 109 was to
     increase net income determined for 1993 by $680,488.  Financial
     statements for prior years have not been restated.
     Net deferred tax liabilities at December 31, 1994 and 1993 consisted
     of the following components:

                                                  1994          1993
                                              ------------  ------------
          Deferred tax assets:                       
            Provision for doubtful accounts   $    277,708  $    302,800
            Employee benefits                    1,394 150     1,272,080
            Inventory basis differences            189,615       290,512
            Contingency reserve for                 
              discontinued operations            1,330,621     -- --
            Other                                  402,184       438,406
                                              ------------  ------------
                                              $  3,594,278  $  2,303,798
                                              ------------  ------------
          Deferred tax liabilities:                  
            Property, plant and equipment     $  4,093,935  $  3,872,744
            Like-kind exchange                     254,856       254,856
            Other                                  106,494        79,822
                                              ------------  ------------
                                              $  4,455,285  $  4,207,422
                                              ------------  ------------
                                              $   (861,007) $ (1,903,624)
                                              ============  ============

     The deferred tax amounts mentioned above have been classified on the
     accompanying balance sheets as of December 31, 1994 and 1993 as
     follows:
                                           
          Noncurrent (liabilities)            $ (3,503,530) $ (3,396,370)
          Current assets                         2,642,523     1,492,746
                                              ------------  ------------
                                              $   (861,007) $ (1,903,624)
                                              ============  ============

     The provision for income taxes charged to continuing operations for
     the years ended December  31, 1994 and 1993 consists of the following:

          Current:                                   
            Federal                           $  5,478,787  $  4,807,962
            Foreign                                472,492       611,451
            State                                  960,462     1,449,583
                                              ------------  ------------
                                              $  6,911,741  $  6,868,996
                                              ------------  ------------
                                       - 28 -
                                                  1994          1993
          Deferred:                           ------------  ------------
            Federal                           $    190,369  $     29,886
            Foreign                                 21,387      -- --
            State                                   12,012        47,868
                                              ------------  ------------
                                              $    223,768  $     77,754
                                              ------------  ------------
                                              $  7,135,509  $  6,946,750
                                              ============  ============

     The income tax provision differs from the amount of income tax
     determined by applying the U.S. federal income tax rate to pretax
     income for the years ended December 31, 1994 and 1993 due to the
     following:
                                                    1994      1993
                                                  % Income  % Income
                                                   Before    Before
                                                    Taxes     Taxes
                                                   -------   -------
          Computed "expected" tax expense           35.0%     35.0%
          Increases (reductions) in taxes                   
            resulting from:
          Income taxed at lower US federal rate     (0.6%)    (0.6%)
          State taxes, net of federal benefit        3.5%      5.6%
          Higher rate on earnings of foreign         0.5%      0.3%
            operations
          Federal tax credits                       (0.4%)    (0.4%)
          Other                                      1.4%      0.2%
                                                   ------    ------
                                                    39.4%     40.1%
                                                   ======    ======

     As discussed above, the Corporation accounted for income taxes using
     the deferred method as prescribed by APB 11 for the year ended
     December 31, 1992.  The provision for income taxes charged to
     continuing operations for the year ended December 31, 1992 consists of
     the following:
                                        1992
                                    ------------
          Current:                        
            Federal                 $  4,649,377
            Foreign                       58,014
            State                        826,048
                                    ------------
                                    $  5,533,439
                                    ------------
          Deferred:                       
            Federal (benefit)       $   (204,278)
            Foreign                     -- --
            State (benefit)              (25,422)
                                    ------------
                                    $   (229,700)
                                    ------------
                                    $  5,303,739
                                    ============



                                       - 29 -
     The components of deferred income taxes (benefits) are as follows:

                                        1992
                                    ------------
          Depreciation              $    237,596
          Provision for doubtful          
            accounts                    (114,439)
          Employee benefits             (125,539)
          Inventory basis difference    (121,116)
          Other                         (106,202)
                                    ------------
                                    $   (229,700)
                                    ============

     A comparison of the federal statutory tax rate for 1992 to the
     Corporation's effective tax rate is as follows:

                                                       1992
                                                      -----
          US federal income tax rate                  34.0%          
          Increases (reductions) in taxes     
            resulting from:
              State taxes, net of federal benefit      3.9%
              Federal tax credits                     (0.2%)
              Other                                    1.0%
                                                      -----
          Effective tax rate                          38.7%
                                                      =====

     Note 8.   Benefit Plans

     Defined Benefit Plans

     The net pension cost for defined benefit plans included the following
     components:
                                          1994        1993        1992
                                       ----------  ----------  ----------
     Benefits earned during the year   $  228,417  $  242,837  $  332,385
     Interest cost on projected                        
       benefit obligation                 678,236     654,682     376,887
     Actual (return) on assets           (222,158)   (592,401)   (238,740)
     Net amortization and deferral       (312,142)     94,403     (76,955)
     Curtailment (gain)                   (92,961)    -- --       -- --
                                       ----------  ----------  ----------
     Net pension cost                  $  279,392  $  399,521  $  393,577
                                       ==========  ==========  ==========













                                       - 30 -
     The funded status of the defined benefit pension plans as of December
     31, 1994 was as follows:

                                                  Overfunded   Underfunded
     Actuarial present value:                     -----------  -----------
       Vested benefit obligation                  $ 2,792,538  $ 4,968,242
       Nonvested benefit obligation                  -- --         196,544
                                                  -----------  -----------
     Accumulated benefit obligation               $ 2,792,538  $ 5,164,786
     Effect of projected compensation increases      -- --         312,964
                                                  -----------  -----------
     Projected benefit obligation                 $ 2,792,538  $ 5,477,750
     Fair value of plan assets                      3,572,189    4,553,633
                                                  -----------  -----------
     Plan assets in excess of (less than)
       projected benefit obligation               $   779,651  $  (924,117)
     Unrecognized net (gain)                         (141,839)    (363,643)
     Unrecognized prior service costs                 -- --        567,526
     Unrecognized net (asset) obligation
       at initial adoption of FAS 87                 (371,578)      26,921
     Adjustment required to recognize
       minimum liability                              -- --       (142,333)
                                                  -----------  -----------
       Prepaid (accrued) pension cost             $   266,234  $  (835,646)
                                                  ===========  ===========

     The funded status of the defined benefit pension plans as of December
     31, 1993 was as follows:
                                                  Overfunded   Underfunded
     Actuarial present value:                     -----------  -----------
       Vested benefit obligation                  $ 3,621,125  $ 4,872,868
       Nonvested benefit obligation                    33,993      135,445
                                                  -----------  -----------
     Accumulated benefit obligation               $ 3,655,118  $ 5,008,313
     Effect of projected compensation increases       245,505      835,731
                                                  -----------  -----------
     Projected benefit obligation                 $ 3,900,623  $ 5,844,044
     Fair value of plan assets                      4,515,461    3,559,672
                                                  -----------  -----------
     Plan assets in excess of (less than)
       projected benefit obligation               $   614,838  $(2,284,372)
     Unrecognized net loss                             26,088      681,322
     Unrecognized prior service costs                 -- --        629,931
     Unrecognized net (asset) obligation
       at initial adoption of FAS 87                 (436,385)      30,286
     Adjustment required to recognize
       minimum liability                              -- --       (505,808)
                                                  -----------  -----------
       Prepaid (accrued) pension cost             $   204,541  $(1,448,641)
                                                  ===========  ===========

     Discount rates for the plans ranged from 7% to 8%.  The assumed long-
     term rates of return on plan assets were also 7% to 8%.  The assumed
     rate of increase in future compensation levels ranged from 5% to 7%.
     The unrecognized asset (liability) at the initial adoption of FAS 87
     is being amortized on a straight-line basis over the average remaining
     service period of plan participants.  Plan assets consist of listed
     common stocks, corporate and government bonds and short-term
     investments.
                                       - 31 -
     Retirement Savings Plan

     The expense associated with the Retirement Savings Plan was $1,268,087
     for 1994, $1,152,278 for 1993 and $961,869 for 1992.

     Deferred Compensation Plan

     During 1985, the Corporation initiated a deferred compensation program
     for key employees of the Corporation.  Under this program, the
     Corporation has agreed to pay each covered employee a certain sum
     annually for fifteen years upon their retirement or, in the event of
     their death, to their designated beneficiary.  A benefit is also paid
     if the employee terminates employment (other than by his voluntary
     action or discharge for cause) before they attain age 65.  In that
     event, the amount of the benefit depends on the employee's years of
     service with the Corporation (with full benefit paid only if the
     employee has completed 25 years of service).  The Corporation has
     purchased individual life insurance contracts with respect to each
     employee covered by this program.  The Corporation is the owner and
     beneficiary of the insurance contracts.  The employees are general
     creditors of the Corporation with respect to these benefits.  The
     expense associated with the Deferred Compensation plan was $295,299
     for 1994, $196,064 for 1993 and $91,213 for 1992.

     Postretirement Benefit Plan

     At January 1, 1993 the Corporation adopted Statement of Financial
     Accounting Standards No. 106, "Employers' Accounting for
     Postretirement Benefits Other Than Pensions."  This statement requires
     the Corporation to recognize the estimated costs of providing certain
     postretirement benefits to former employees of the Corporation.  The
     Corporation elected to recognize the transition obligation immediately
     as the effect of an accounting change.  This change resulted in a one-
     time charge to income in 1993 of $375,150, net of deferred income
     taxes of $239,850.

     Annual net postretirement benefit costs are determined on an actuarial
     basis.  Net periodic postretirement benefit cost included the
     following components for the years ended December 31, 1994 and 1993:

                                                    1994         1993
          Interest expense on accumulated        ----------   ----------
            postretirement benefit obligation    $   29,000   $   40,000
          Other amortization and deferrals          (12,000)     (95,000)
                                                 ----------   ----------
                                                 $   17,000   $  (55,000)
                                                 ==========   ==========












                                       - 32 -
     Postretirement benefit obligations at December 31, 1994 and 1993, none
     of which are funded, are summarized as follows:

                                                    1994         1993
          Accumulated postretirement benefit     ----------   ----------
            obligation, retirees                 $  387,000   $  460,000
          Plan assets                               -- --        -- --
                                                 ----------   ----------
          Accumulated postretirement benefit                
            obligation in excess of plan assets  $  387,000   $  460,000
          Unrecognized transition obligation        -- --        -- --
          Unrecognized net experience losses
            (gains)                                 -- --        -- --
                                                 ----------   ----------
          Accrued postretirement benefit 
            obligation                           $  387,000   $  460,000
                                                 ==========   ==========

     For measurement purposes, a 16% annual rate of increase in per capita
     health care costs of covered benefits was assumed for 1994, with such
     annual rate of increase gradually declining to 6% in 2003.

     Note 9.   Leases

     The Corporation and its subsidiaries lease various plant and warehouse
     facilities along with various equipment.  Leases for the plant and
     warehouse facilities and capitalized leases for machinery and
     equipment generally require the payment of appropriate taxes,
     insurance and maintenance costs.  Most noncapitalized leases, except
     for the lease of facilities in New Jersey by a subsidiary, are
     cancelable within a limited period of time.  The facility in New
     Jersey is leased under a noncancelable agreement that expires June 30,
     1998.
                                    Minimum   
                                     Rental      Capitalized
                                  Commitments      Leases
                                  -----------    -----------
               1995               $   186,329    $    50,938
               1996                   310,567         29,881
               1997                   435,672         12,356
               1998                   216,735       -- --
                                  -----------    -----------
                                  $ 1,149,303    $    93,175
                                  ===========

     Less amount representing interest                 9,437
                                                 -----------
     Present value of net minimum lease payments $    83,738
                                                 ===========

     Net rental expense for all non-capitalized leases for the years ended
     1994, 1993, and 1992 was $858,213, $849,963 and $315,931, respectively.

     Note 10.   Research and Development

     Research and development costs charged to expense were $1,897,111 in
     1994, $1,971,274 in 1993 and $1,440,716 in 1992.


                                       - 33 -
     Note 11.   Restructuring of Operations

     In 1991, in response to economic pressures, the Corporation
     implemented a business strategy designed to improve operating
     efficiency.  Activities associated with the restructuring included the
     abandonment and disposal of non-productive assets, consolidation of
     operations including rigging and relocation of molding machines and
     related support facilities and severance costs associated with
     terminated employees.  During 1993, the Corporation reduced operating
     expenses $969,251 due to a change in accounting estimate for
     restructuring charges that the Corporation recorded against operations
     in 1991.  The effect of the change in accounting estimate was to
     increase net income $591,243, net of related income tax effect of
     $378,008.  Net income per common share increased by $0.04 due to the
     change.

     Note 12.   Commitments and Contingencies

     Environmental Matters

     The Corporation continues to modify, on an ongoing, regular basis,
     certain of its processes which may have an environmental impact.  The
     Corporation's efforts in this regard include the removal of many of
     its underground storage tanks and the reduction or elimination of
     certain chemicals and wastes in its operations.  Although it is very
     difficult to quantify the potential impact of compliance with
     environmental protection laws, the Corporation's financial statements
     reflect the cost of these ongoing modifications.  Management believes
     that the continuing costs to the Corporation of environmental
     compliance will not result in a material adverse effect on its future
     financial condition or results of operations.

     Note 13.   Business Segment Information

     The Corporation's operations are classified principally into two
     business segments; Calendered Plastics Products ("Plastics Products")
     and Lawn and Garden Consumer Products ("Consumer Products").  The
     Plastics Products segment primarily involves the manufacture of
     calendered plastics products for the automotive and specialty plastics
     manufacturing industries.  The Consumer Products segment primarily
     involves the manufacture and distribution of a wide range of lawn and
     garden products.  Operating profit represents net sales less operating
     expenses for each segment and excludes general corporate expenses and
     non-operating revenues and expenses.  Identifiable assets for each
     segment represent those assets used in the Corporation's operations
     and exclude general corporate assets.  General corporate assets
     include cash, investments and other non-operating assets.

     Net sales for the Plastics Products segment to the divisions and
     subsidiaries of Ford Motor Company amounted to $24,385,299 (12.5% of
     net sales) in 1994, $13,374,601 (7.7% of net sales) in 1993 and
     $9,123,228 (7.3% of net sales) in 1992.

     Receivables at December 31, 1994, 1993 and 1992 from Ford Motor
     Company were $3,396,054, $2,085,303 and $1,298,451, respectively.




                                       - 34 -
     Business Segment Information

                                       1994          1993          1992      
     Net Sales By Classes of       ------------  ------------  ------------
      Similar Products
       Plastics Products           $149,438,108  $132,832,228  $123,374,078
       Consumer Products             45,536,156    40,513,273     2,402,836 (a)
                                   ------------  ------------  ------------
         Total Net Sales           $194,974,264  $173,345,501  $125,776,914
                                   ============  ============  ============
     Operating Profit (Loss)                                
      Plastics Products            $ 21,630,468  $ 23,085,147  $ 17,630,963
      Consumer Products               4,282,552     2,057,052      (279,775)(a)
                                   ------------  ------------  ------------
         Total Operating Profit    $ 25,913,020  $ 25,142,199  $ 17,351,188
      General Corporate Expenses      7,289,802     7,184,538     4,173,799
      Non-Operating Revenue
       (Expense)                       (512,739)     (628,511)      533,988
                                   ------------  ------------  ------------
         Income From Continuing
         Operations Before Income
         Taxes and Cumulative
         Effect of Accounting
         Changes                   $ 18,110,479  $ 17,329,150  $ 13,711,377
                                   ============  ============  ============
     Identifiable Assets                                    
      Plastics Products            $ 92,203,867  $ 99,706,260  $ 81,522,707
      Consumer Products              27,318,222    25,394,702    23,560,028
                                   ------------  ------------  ------------
         Total Identifiable Assets $119,522,089  $125,100,962  $105,082,735
      General Corporate Assets       25,006,799    19,264,457    16,913,921
                                   ------------  ------------  ------------
         Total Assets-
         Continuing Operations     $144,528,888  $144,365,419  $121,996,656
                                   ============  ============  ============
     Capital Expenditures (b)
      Plastics Products            $  7,477,833  $ 15,193,167  $  6,384,938
      Consumer Products               1,205,377     1,351,516        32,502 (a)
      General Corporate                  67,986        86,531       299,654
                                   ------------  ------------  ------------
         Total Capital
         Expenditures              $  8,751,196  $ 16,631,214  $  6,717,094
                                   ============  ============  ============
     Depreciation and                                       
      Amortization (b)
       Plastics Products           $  8,644,205  $  9,651,506  $  9,164,057
       Consumer Products              1,719,307     1,402,596       104,520 (a)
       General Corporate                503,763       384,268       354,635
                                   ------------  ------------  ------------
         Total Depreciation and
         Amortization              $ 10,867,275  $ 11,438,370  $  9,623,212
                                   ============  ============  ============

     (a)  Includes activity only from acquisition of business at November
          24, 1992 through December 31, 1992.

     (b)  Includes activity from discontinued operations.


                                       - 35 -
     Note 14.   Incentive Stock Option Plan

     The Corporation has an incentive stock option plan under which options
     may be granted to certain key employees for the purchase of the
     Corporation's common stock.  The effective date of the plan was
     January 29, 1985.  The plan will expire on January 28, 1995.  The original
     number of shares authorized under the plan totaled 50,000 shares.
     Antidilutive provisions in the plan required an increase in authorized
     shares to 165,886 shares for stock dividends and distributions that
     occurred during 1989, 1988, 1987, 1986 and 1985.  The option price
     covered by an option cannot be less than 100% of fair market value of
     the common stock on the date of grant.

     As of December 31, 1994, options for 153,062 shares remain unexercised
     and 12,824 shares are reserved for the grant of future options.  No
     options were granted in 1994.  Options for 1,000 shares at an exercise
     price of $10.50 per share were granted during 1993.  Options for
     55,820 shares at an exercise price of $8.42 per share were granted
     during 1992.  Options for 7,956 shares during 1994, 2,000 shares
     during 1993 and 41,831 shares during 1992 were forfeited.  No options
     were exercised during 1994, 1993, or 1992.  Since the plan expired on
     January 28, 1995 all shares reserved for future option grants were
     canceled.  Although the 1985 incentive stock option plan has expired,
     those options previously granted may be exercised by the individual
     recipients until the options expire, normally ten years after the date
     of the original grant.

     Note 15.   Fair Value of Financial Instruments

     The Corporation estimates that each category of financial instruments;
     including cash, trade receivables and payables, investments and debt
     instruments, approximate current value at December 31, 1994 and 1993.

     Note 16.   Discontinued Operations

     On December 2, 1994 the Corporation sold certain specified assets of
     the Corporation's Gulfstream Division, which was part of the
     Corporation's plastics products business segment, to Automotive
     Industries Holding, Inc.  The assets sold consisted primarily of
     property, plant and equipment, inventories and the capital stock of
     Capitol Plastics of Ohio, Inc., a subsidiary of O'Sullivan
     Corporation.  In addition, certain specified liabilities, consisting
     primarily of employee compensation payables were assumed by Automotive
     Industries Holding, Inc.  The Corporation received $46,537,017 in cash
     and $4,000,000 in an unsecured promissory note.

     The loss on disposal of the division of $8,220,000 (net of income tax
     benefit of $5,480,000) represents the loss on disposal of the assets
     of the division, along with expenses associated with disposal
     activities, including severance costs, environmental clean-up costs,
     professional fees and various other costs associated with the
     disposal, net of the operating income of $1,400,000, during the phase-
     out period.






                                       - 36 -
     Income (loss) from the discontinued operations of the Gulfstream
     Division is shown separately in the accompanying income statements.
     Income statements for the years ended December 31, 1993 and 1992 have
     been restated to show the results of the Gulfstream Division
     separately from continuing operations.  Income taxes (benefit)
     applicable to the years ended December 31, 1994, 1993 and 1992 were
     $(86,439), $141,614 and $1,438,817, respectively.

     Net sales of the Gulfstream Division were $149,595,597, $118,910,213
     and $92,681,331 for the years ended December 31, 1994, 1993 and 1992,
     respectively.  These amounts are not included in net sales in the
     accompanying income statements.

     Note 17.   Supplemental Cash Flow Information

     Supplemental Disclosure of Cash Flow Information

                                          1994          1993          1992
     Cash payments for interest,      ------------  ------------  ------------
      net of interest capitalized     $  3,199,018  $  2,028,606  $    777,636
                                      ============  ============  ============
     Cash payments for income taxes   $  8,797,775  $  7,964,853  $  5,356,385
                                      ============  ============  ============
                                                 
     Supplemental Schedule of Noncash Investment Activities

     The Corporation's 1993 business acquisition involved the following:

      Fair value of assets acquired, other than  
       cash and cash equivalents                  $  8,173,416
      Liabilities assumed                           (7,019,773)
                                                  ------------
      Cash payments made                          $  1,153,643
                                                  ============

     The Corporation's 1992 business acquisition involved the following:

      Fair value of assets acquired, other than   
       cash and cash equivalents                  $ 20,803,464
      Liabilities assumed                           (7,288,802)
      Notes issued to others                        (6,143,424)
      Notes issued to sellers                       (1,662,543)
                                                  ------------
      Cash payments made                          $  5,708,695
                                                  ============

     In 1994, the Corporation received a note receivable of $4,000,000 as
     part of the proceeds from the sale of assets of discontinued
     operations.










                                       - 37 -
     Note 18.   Supplemental Financial Data (Unaudited)


                                               QUARTER ENDED
                            --------------------------------------------------
    1994                      March 31     June 30   September 30  December 31
                            -----------  -----------  -----------  -----------
    Net sales               $47,405,015  $57,027,493  $44,696,455  $45,845,301
    Gross profit            $ 9,664,206  $11,506,661  $ 8,552,102  $ 8,267,070
    Income (loss) from:
     Continuing operations  $ 2,837,888  $ 3,826,222  $ 2,408,003  $ 1,902,857
     Discontinued operations   (226,823)   1,072,996   (9,191,299)    -- --
                            -----------  -----------  -----------  -----------
    Net income              $ 2,611,065  $ 4,899,218  $(6,783,296) $ 1,902,857
                            ===========  ===========  ===========  ===========
    Earnings (loss) per share:
     Continuing operations  $       .17  $       .23  $       .15  $       .12
     Discontinued operations       (.01)         .07         (.57)    -- --
                            -----------  -----------  -----------  -----------
    Earnings (loss)
    per share               $       .16  $       .30  $      (.42) $       .12
                            ===========  ===========  ===========  ===========
    Dividends declared      $       .07  $       .07  $       .07  $       .07
                            ===========  ===========  ===========  ===========
    Market price per share:
      High                     10 5/8       10 5/8       10 5/8       10 3/8
      Low                       8 7/8        8 7/8        8 7/8        8 7/8
                                                      
                                               QUARTER ENDED
                            --------------------------------------------------
    1993                      March 31     June 30   September 30  December 31
                            -----------  -----------  -----------  -----------
    Net sales               $45,600,934  $48,304,022  $39,173,305  $40,267,240
    Gross profit            $ 7,615,739  $10,716,467  $ 8,186,857  $ 9,373,319
    Income (loss) from:
     Continuing operations  $ 1,697,166  $ 3,478,446  $ 2,641,890  $ 2,564,898
     Discontinued operations    593,120      803,585     (680,212)  (1,389,775)
     Cumulative effect of                                          
      accounting changes       -- --        -- --        -- --         305,338
                            -----------  -----------  -----------  -----------
    Net income              $ 2,290,286  $ 4,282,031  $ 1,961,678  $ 1,480,461
                            ===========  ===========  ===========  ===========
    Earnings (loss) per share:
     Continuing operations  $       .10  $       .22  $       .16  $       .15
     Discontinued operations        .04          .04         (.04)        (.08)
     Cumulative effect of                                          
      accounting changes       -- --        -- --        -- --             .02
                            -----------  -----------  -----------  -----------
    Earnings (loss)
     per share              $       .14  $       .26  $       .12  $       .09
                            ===========  ===========  ===========  ===========
    Dividends declared      $       .07  $       .07  $       .07  $       .07
                            ===========  ===========  ===========  ===========
    Market price per share:
      High                     11 7/8       12 5/8         12         11 3/8
      Low                       9 1/4        9 5/8         10          8 1/2



                                       - 38 -
     ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
               ACCOUNTING AND FINANCIAL DISCLOSURE

     None.























































                                       - 39 -
                                     PART III

     ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     For information with respect to the Corporation's Directors and
     Director nominees, see pages 3 through 6 of the Corporation's
     definitive Proxy Statement dated April 1, 1995 which pages are
     incorporated herein by reference.

     Executive Officers of the Registrant

     The names, ages and positions of the executive officers of O'Sullivan
     Corporation as of January 31, 1995 are listed below.  All officers are
     elected by the board for a one year term.  There are no family relation-
     ships among officers or any other arrangement or understanding between
     any officer and any other person pursuant to which the officer was
     elected.
                                                          Served as
                                                           Officer
              Name            Age           Office          Since
     Arthur H. Bryant, II     52   Chairman of the Board     1975
                                                  
     James T. Holland         54   President                 1976
                                                  
     C. Bryant Nickerson      48   Secretary & Treasurer     1986
                                                  
     Phillip S. Griffin       56   Vice President            1975
                                                  
     John S. Campbell         44   Vice President            1986

     Mr. Bryant held the office of Executive Vice President from April,
     1975 until his election as President in April, 1976.  He was elected
     Chairman of the Board and Chief Executive Officer in April, 1984.  Mr.
     Bryant will be retiring from his position as Chief Executive Officer
     on April 25, 1995.  He will continue to serve as Chairman of the Board.

     Mr. Holland was elected Treasurer in July, 1976, Vice President and
     Treasurer in April, 1979, Executive Vice President and Chief Operating
     Officer in April, 1984 and President and Chief Operating Officer in
     April, 1986.  He was also elected to the Board of Directors in
     October, 1984.  Mr. Holland will assume the position of Chief
     Executive Officer on April 25, 1995.

     Mr. Nickerson has been employed by the Corporation since 1973.  He has
     held various responsibilities within the corporate financial area
     including general accountant, Controller and Treasurer and Chief
     Accounting Officer.  He was elected as Secretary, Treasurer and Chief
     Financial Officer in January, 1995.

     Mr. Griffin has been employed by the Corporation since 1968.  He has
     served the Corporation in various capacities in sales, manufacturing
     and management related areas.  Mr. Griffin has served as a Vice
     President of the Corporation since 1975 and also serves as President
     of Melnor Inc., a subsidiary of O'Sullivan Corporation.

     Mr. John S. Campbell has been employed by the Corporation since 1973.
     He has served the Corporation both in the sales area and in the manage-
     ment of manufacturing operations for the calendered plastics products
     area of the Corporation.  He has served as Vice President since 1986.
                                       - 40 -
     Other Officers of the Registrant

                                                         Served As
                                                          Officer
              Name            Age           Office         Since
     William O. Bauserman     51   Vice President           1987
                                                  
     Ewen A. Campbell         47   Vice President           1993
                                                  
     Dee S. Johnston          58   Vice President           1992
                                                  
     Michael J. Meissner      55   Vice President           1995
                                                  
     James L. Tremoulis       41   Vice President           1986
                                                  
     Robert C. Westfall       52   Vice President           1979

     Mr. Bauserman has been employed by the Corporation since 1968.  During
     his employment he has served in various capacities within the data
     processing and management information services department.  He has
     served as Vice President of Management Information Services since
     April, 1987.

     Mr. Ewen A. Campbell has been employed by the Corporation since 1991
     as Director of Technical Services.  Mr. Campbell received his BSC.
     degree in Chemistry and His PhD. degree in Organic Chemistry from the
     University of Edinburgh, Scotland.  Prior to his employment with
     O'Sullivan Corporation he was employed by Duraplex Industries in
     Scotland and by Tenneco Chemicals and Haygro Sales, Inc. in the United
     States.  Mr. Campbell's technical background in chemistry has allowed
     him to work in various areas of the Corporation's compounding and
     research and development activities.  Mr. Campbell has served as Vice
     President since July, 1993.

     Mrs. Johnston has been employed by the Corporation since 1976.  Since
     that time she has served in various capacities within the corporate
     purchasing department, most recently as Director of Purchasing for the
     Corporation.  Mrs. Johnston has served as Vice President since
     January, 1992.

     Mr. Meissner was employed by the Corporation in January, 1995.  Prior
     to his employment by the Corporation he was employed by and was a
     principal in businesses that served as a manufacturers' representative
     to the automotive industry for the Corporation.

     Mr. Tremoulis has been employed by the Corporation since 1980.  He has
     served the Corporation in various capacities in the sales area for the
     calendered plastics products area.  He has served as Vice President
     since 1986.

     Mr. Westfall has been employed by the Corporation since 1965.  He has
     served the Corporation in various capacities including Chemist,
     Quality Control Manager and Plant Manager.  He was elected as Vice
     President of Research and Development in April, 1979.





                                       - 41 -
     ITEM 11.  EXECUTIVE COMPENSATION

     See Pages 7 through 12 of the Corporation's Proxy Statement dated
     April 1, 1995, which pages are incorporated herein by reference.


     ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
               MANAGEMENT

     See Pages 3 through 6 of the Corporation's Proxy Statement dated April
     1, 1995, which pages are incorporated herein by reference.


     ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     There were no transactions during 1994 that would be applicable for
     disclosure under this item.










































                                       - 42 -
                                      PART IV


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

      (a) (1)  Financial Statements                                   Page

               Included in Part II, Item 8, of this report:

               Report of Independent Auditors                          14

               Consolidated Balance Sheets at December 31, 1994
                and 1993                                               15

               Consolidated Statements of Income for the Years
                Ended December 31, 1994, 1993 and 1992                16-17

               Consolidated Statements of Cash Flows for the
                Years Ended December 31, 1994, 1993 and 1992          18-19

               Consolidated Statements of Changes in
                Shareholders' Equity for the Years Ended
                December 31, 1994, 1993 and 1992                       20

               Consolidated Notes to Financial Statements             21-38

      (a) (2)  Financial Statement Schedule

               Included in Part IV of this report:

               Report of Independent Auditors on Financial
                Statement Schedule                                     45

               Schedule II - Valuation and Qualifying
                Accounts and Reserves for the years ended
                December 31, 1994, 1993 and 1992                       46

      (a) (3)  Exhibits

               2.1  Asset Purchase Agreement between O'Sullivan
                    Corporation and Automotive Industries, Inc.-
                    filed herewith.

               2.2  Amendment to Asset Purchase Agreement between
                    O'Sullivan Corporation and Automotive Industries,
                    Inc. - filed herewith.

               3.1  O'Sullivan Corporation Amended and Restated
                    Articles of Incorporation, including the
                    Articles of Amendment, dated April 30, 1985,
                    filed with the State Corporation Commission
                    of Virginia on May 6, 1985, adopted by
                    shareholders of O'Sullivan Corporation at
                    the annual meeting held April 30, 1985.
                    (Incorporated by reference to the March 31,
                    1985, Quarterly Report on Form 10-Q of the
                    Corporation.)

                                       - 43 -
     ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM
               8-K (Continued)

               3.2  O'Sullivan Corporation Bylaws as amended to       Page
                    January 29, 1985. (Incorporated by reference
                    to the March 31, 1985, Quarterly Report
                    on From 10-Q of the Corporation.)
 
               3.3  O'Sullivan Corporation Amended and Restated
                    Articles of Incorporation dated April 29, 1989,
                    filed with the State Corporation Commission of
                    Virginia on May 5, 1989, adopted by shareholders of
                    O'Sullivan Corporation at the annual meeting held
                    April 25, 1989.  (Incorporated by reference to the
                    March 31, 1989 Quarterly Report on Form 10-Q of
                    the Corporation.)

               10.  Compensatory arrangement with executive officer of
                    the registrant.  See Page 8 of the Corporation's
                    Proxy Statement dated April 1, 1995 which page is
                    incorporated herein by reference.
 
               21.  Subsidiaries of the Registrant - filed herewith.

               23.  Consent of Independent Auditors - filed herewith.
 
               24.  Powers of Attorney - filed herewith.
 
               27.  Financial Data Schedule - filed herewith.

               99.2 Form 11-K for 1985 Incentive Stock Option Plan -
                    filed herewith.

               99.3 1985 Incentive Stock Option Plan.  Amended and
                    Restated as of July 27, 1993 - filed herewith.

      (b).     Reports on Form 8-K and 8-K/A

               Reports dated December 2, 1994 describing the sale of
               certain assets of the Corporation's Gulfstream Division
               to Automotive Industries, Inc. - filed herewith.

      (c).     Index to Exhibits                                       49
















                                       - 44 -




                            INDEPENDENT AUDITOR'S REPORT
                           ON FINANCIAL STATEMENT SCHEDULE


     To the Shareholders and Board of Directors
     of the O'Sullivan Corporation


     The examination referred to in our opinion dated February 3, 1995 of
     the consolidated financial statements as of December 31, 1994 and 1993
     and for the three years ended December 31, 1994, 1993 and 1992
     included the related supplemental financial schedule as listed in Item
     14(a)2, which, when considered in relation to the basic financial
     statements, present fairly in all material respects the information
     shown therein.


                                        /s/ YOUNT, HYDE & BARBOUR, P.C.





































                                       - 45 -
                      O'SULLIVAN CORPORATION AND SUBSIDIARIES      Schedule II
                         VALUATION AND QUALIFYING ACCOUNTS
                   Years Ended December 31, 1994, 1993 and 1992

  Column A   Column B             Column C              Column D      Column E
 ---------- ----------  ------------------------------ -----------   ----------
                                  Additions
                        ------------------------------
                           (1)       (2)       (3)
              Balance    Charged   Charged  Additions                  Balance
                 at      to Costs     to       From                       at
             Beginning     and       Other   Business                     End
 Description  of Year    Expense   Accounts Acquisition Deductions     of Year
 ---------- ----------  ----------  -------  -------   -----------   ----------
 1994:
  Allowance
   for
   Doubtful
   Accounts $1,133,793  $1,138,617  $ -- --  $ -- --    $1,387,943(B)$  884,467
            ==========  ==========  =======  ========   ==========   ==========
 1993:
  Allowance
   for
   Doubtful
   Accounts $1,804,676  $  209,719  $ -- --  $ 27,013(A)$  907,615(B)$1,133,793
            ==========  ==========  =======  ========   ==========   ==========
 1992:
  Allowance
   for
   Doubtful
   Accounts $  683,601  $  710,443  $ -- --  $871,056(A)$  460,424(B)$1,804,676
            ==========  ==========  =======  ========   ==========   ==========

     Note (A) - Allowance for doubtful accounts established at acquisition date
                for businesses acquired in 1993 and 1992.

     Note (B) - Write-offs of uncollectible accounts, net of recoveries.
                Column D for 1994 also includes a reduction of $27,013 for a
                bad debt allowance pertaining to a subsidiary disposed of
                during 1994.



















                                       - 46 -

                                     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.


     March 29, 1995                          O'SULLIVAN CORPORATION
     --------------                          By: /s/ C. Bryant Nickerson
         Date                                ---------------------------
                                                C.Bryant Nickerson
                                             Secretary, Treasurer and
                                              Chief Financial Officer

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

     Arthur H. Bryant, II*                                 March 29, 1995
     ---------------------                                 --------------
     Arthur H. Bryant, II     Chairman, Chief Executive         Date
                              Officer and Director

     /s/ James T. Holland                                  March 29, 1995
     ---------------------                                 --------------
     James T. Holland         President, Chief Operating        Date
                              Officer and Director

     /s/ C. Bryant Nickerson                               March 29, 1995
     -----------------------                               --------------
     C. Bryant Nickerson      Secretary, Treasurer and          Date
                              Chief Financial Officer

     John J. Armstrong*                                    March 29, 1995
     ------------------                                    --------------
     John J. Armstrong        Director                          Date

     Harry F. Byrd, Jr.*                                   March 29, 1995
     -------------------                                   --------------
     Harry F. Byrd, Jr.       Director                          Date

     Max C. Chapman, Jr.*                                  March 29, 1995
     --------------------                                  --------------
     Max C. Chapman, Jr.      Director                          Date

     James P. Jamieson*                                    March 29, 1995  
     ------------------                                    --------------
     James P. Jamieson        Director                          Date

     Paul Terretta*                                        March 29, 1995
     --------------                                        --------------
     Paul Terretta            Director                          Date

     Alexander W. Neal, Jr.*                               March 29, 1995
     -----------------------                               --------------
     Alexander W. Neal, Jr.   Director                          Date


                                       - 47 -
     Magalen O. Bryant*                                    March 29, 1995
     ------------------                                    --------------
     Magalen O. Bryant        Director                          Date

     C. Hugh Bloom, Jr.*                                   March 29, 1995
     -------------------                                   --------------
     C. Hugh Bloom, Jr.       Director                          Date

     C. Ridgely White*                                     March 29, 1995
     -----------------                                     --------------
     C. Ridgely White         Director                          Date

                         *  By: /s/ James T. Holland
                               ---------------------
                               James T. Holland
                               Attorney-In-Fact











































                                       - 48 -

                                   EXHIBIT INDEX


                                                                     Page

               2.1. Asset Purchase Agreement between O'Sullivan
                     Corporation and Automotive Industries, Inc.     80-124

               2.2. Amendment to Asset Purchase Agreement between
                     O'Sullivan Corporation and Automotive
                     Industries, Inc.                               125-131

               21.  Subsidiaries of the Registrant                     50

               23.  Consent of Experts                                 51

               24.  Powers of Attorney                               52-62

               27.  Financial Data Schedule                           137

               99.2 Form 11-K for 1985 Incentive Stock Option Plan   63-65
   
               99.3 1985 Incentive Stock Option Plan, Amended
                     and Restated as of July 27, 1993                66-70

               99.4 Form 8-K dated December 2, 1994                  71-79

               99.5 Form 8-K/A dated December 2, 1994               132-136






























                                       - 49 -

























































                           SUBSIDIARIES OF THE REGISTRANT
                                
                                

                                   STATE OR
                                  JURISDICTION          NAME UNDER WHICH
             NAME               OF INCORPORATION     SUBSIDIARY DOES BUSINESS
 ------------------------------ ---------------- ------------------------------
 Regalite Plastics Corporation    Massachusetts Regalite Plastics Corporation
                                         
 O'Sullivan Plastics Corporation  Nevada        O'Sullivan Plastics Corporation
                                         
 O'Sullivan Engineering, Inc.     Michigan      O'Sullivan Engineering, Inc.
                                         
 Melnor Inc.                      Virginia      Melnor Inc.












































                                       - 50 -


























































                                                                 
                                                                 
                                                                 
                                                                 
                           CONSENT OF INDEPENDENT AUDITORS
                                
     We hereby consent to the incorporation by reference in the
     Prospectus constituting part of Registration Statement on Form S-
     8 filed December 29, 1987 of O'Sullivan Corporation of our report
     dated February 3, 1995, appearing on page 14 of this Annual
     Report on Form 10-K.

                                        /s/ YOUNT, HYDE & BARBOUR, P.C.

     Winchester, Virginia
     March 29, 1995










































                                       - 51 -






























































                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        2/7/95                             /s/ Arthur H. Bryant, II
     -------------                        ------------------------------
         DATE                                        DIRECTOR






































                                   - 52 -






                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        2/7/95                             /s/ John J. Armstrong
     -------------                        ------------------------------
         DATE                                        DIRECTOR





































                                   - 53 -






                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        2/7/95                            /s/ Harry F. Byrd, Jr.
     -------------                        ------------------------------
         DATE                                        DIRECTOR





































                                   - 54 -






                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        2/7/95                             /s/ Max C. Chapman, Jr.
     -------------                        ------------------------------
         DATE                                        DIRECTOR





































                                   - 55 -






                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        2/7/95                            /s/ James J. Jamieson
     -------------                        ------------------------------
         DATE                                        DIRECTOR





































                                   - 56 -






                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        2/7/95                            /s/ James T. Holland
     -------------                        ------------------------------
         DATE                                        DIRECTOR





































                                   - 57 -






                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        2/8/95                            /s/ Paul Terretta
     -------------                        ------------------------------
         DATE                                        DIRECTOR





































                                   - 58 -






                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        2/7/95                            /s/ Alexander W. Neal, Jr.
     -------------                        ------------------------------
         DATE                                        DIRECTOR





































                                   - 59 -






                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        1/31/95                            /s/ Magalen O. Bryant
     -------------                        ------------------------------
         DATE                                        DIRECTOR





































                                   - 60 -






                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        2/10/95                            /s/ C. Hugh Bloom, Jr.
     -------------                        ------------------------------
         DATE                                        DIRECTOR





































                                   - 61 -






                              POWER OF ATTORNEY



     I hereby appoint James T. Holland my true and lawful attorney-in-
     fact to sign on my behalf, as an individual and in the capacity
     stated below, the Annual Report on Form 10-K of O'Sullivan
     Corporation for its fiscal year ended December 31, 1994 and any
     amendment which such attorney or attorney-in-fact may deem
     appropriate or necessary.



        2/7/95                            /s/ C. Ridgely White
     -------------                        ------------------------------
        DATE                                        DIRECTOR





































                                   - 62 -

























































                                                         Exhibit 99.2


                       SECURITIES AND EXCHANGE COMMISSION
                           Washington,  D. C.  20549




                                   Form 11-K
                                 ANNUAL REPORT







                       Pursuant to Section 15 (d) of the
                      Securities and Exchange Act of 1934




                  For The Fiscal Year Ended December 31, 1994



                             O'Sullivan Corporation
                        1985 Incentive Stock Option Plan
                        --------------------------------
                            (Full Title of the Plan)




                             O'Sullivan Corporation
        ----------------------------------------------------------------
        (Name of the Issuer of the Securities Held Pursuant to the Plan)




                               1944 Valley Avenue
                          Winchester, Virginia  22601
                    ---------------------------------------
                    (Address of Principal Executive Office)












                                       - 63 -
     Item 1.  Changes in the Plan.

              The plan was amended April 28, 1987, to conform the Plan to
              changes contained in the 1986 Tax Reform Act.  The Plan was
              amended October 27, 1987, to reflect housekeeping amendments that
              clarified that options granted under the Plan are exercisable in
              accordance with the terms set forth in the optionee's Stock
              Option Agreement.  No amendments to the plan were made during
              1988, 1989, 1990, 1991, 1992,1993 and 1994.

     Item 2.  Changes in Investment Policy.

              Not applicable.

     Item 3.  Contributions Under the Plan.

              Not applicable.

     Item 4.  Participating Employees.

              There were nineteen employees who were participants in the
              Plan as of December 31, 1994.

     Item 5.  Administration of the Plan.

              (a)   The following is a list of names and addresses and
              positions or officers held with the Employer-Issuer of all
              persons who are members of the Committee which administers the
              Plan:

                John J. Armstrong
                6371 SW Thistle Terrace                     Outside Director
                Palm City,  FL  33490

                Harry F. Byrd,  Jr.
                2 North Kent Street                         Outside Director
                Winchester,  VA  22601

                Max C. Chapman,  Jr.
                P. O. Box 194                               Outside Director
                Scarborough,  NY  10510

                Alexander W. Neal,  Jr.
                McGuire, Woods, Battle & Boothe             Outside Director
                One James Center
                Richmond,  VA  23219

              (b)   None of the members of the Committee received any
              compensation for services by the Plan during 1993.

     Item 6.  Custodian of Investments.

              Not applicable.

 




                                       - 64 -
     Item 7.  Reports to Participating Employees.

              O'Sullivan will furnish without charge, upon written of oral
              request, a copy of its Annual Report to Stockholders for its last
              fiscal year to each option holder who has not otherwise received
              such report.  Additionally, O'Sullivan will furnish to each
              participant all information and material that is sent to
              stockholders of the Company.

     Item 8.  Investment of Funds.

              Not applicable.

     Item 9.  Financial Statements and Exhibits.

                (a)   Not applicable.

                (b)   4.   The Plan (Incorporated by reference to Post-
                           Effective Amendment No. 1 to Registration Statement
                           No. 33-00411 on Form S-8 filed December 29, 1987).

                      5.   Opinion of Counsel (Incorporated by reference to
                           Registration Statement No. 33-00411 on Form S-8
                           filed September 20, 1985).

                     23. (a)   Consent of Certified Public Accounts filed as
                               exhibit to Form 10-K for December 31, 1994; to
                               which this Form 11-K is filed as an exhibit.

                     23. (b)   Consent of Counsel (Incorporated by reference to
                               Registration Statement No. 33-00411 on Form S-8
                               filed September 20, 1985).

                     24.       Powers of Attorney (Incorporated by reference to
                               Registration Statement No. 33-00411 on Form S-8
                               filed September 20, 1985, and Post-Effective
                               Amendment No. 1 to Registration Statement No.
                               33-00411 on Form S-8 filed December 29, 1987).

                     99.       Additional Exhibit - Companies whose employees
                               are eligible to participate in the O'Sullivan
                               Corporation 1985 Incentive Stock Option Plan
                               (Incorporated by reference to the Registration
                               Statement on form S-8 filed September 20, 1985).















                                       - 65 -
































































                               O'SULLIVAN CORPORATION

                          1985 INCENTIVE STOCK OPTION PLAN

                      Amended and Restated as of July 27, 1993


          Section 1.  Purpose.  The O'Sullivan Corporation 1985
     Incentive Stock Option Plan (the "Plan") is intended to provide
     key employees of O'Sullivan Corporation (the "Company") and its
     subsidiaries an opportunity to acquire common stock of the
     Company.  The Plan is expected to help the Company attract,
     retain, and motivate key employees to work for the success of the
     Company.  Options granted under this Plan are intended to be
     incentive stock options within the meaning of section 422 of the
     Internal Revenue Code of 1986, as amended (the "Code").

          Section 2.  Administration.
 
          (a)  Committee.  The Plan will be administered by a
     committee (the "Committee") appointed by the Board of Directors
     of the Company.  Unless the Board of Directors directs otherwise,
     the Company's Compensation and Stock Option Committee will serve
     as the Committee for the Plan.  The Committee will consist of at
     least three members of the Board of Directors who are
     "disinterested persons" for purposes of Rule 16b-3 of the
     Securities Exchange Act of 1934, as amended ("Rule 16b-3").
     Under Rule 16b-3, a "disinterested person" is a Director who has
     not been granted or awarded equity securities pursuant to the
     Plan or any other plan of the Company or any affiliate of the
     Company during the one-year period prior to his appointment as a
     member of the Committee.  The Committee members may be removed or
     replaced at any time by the Board of Directors.  Members of the
     Committee may resign at any time upon thirty days' written notice
     to the Board of Directors.

          (b)  Authority.  The Committee will have authority to
     interpret the provisions of the Plan.  When appropriate, the
     Committee may prescribe rules and regulations under the Plan.
     The Committee will also determine the form of each Stock Option
     Agreement.

          (c)  Grant of Options.  The Committee will determine the key
     employees of the Company and its subsidiaries to whom options
     shall be granted under the Plan.  The Committee will determine
     the time at which options shall be granted, the number of shares
     for which options shall be granted, and any terms and conditions
     of options granted under the Plan.  The Committee shall have the

  


                                       - 66 -
     exclusive and final authority to determine which employees shall
     receive options, the number of shares subject to the options, and
     the terms of the options.  Actions taken by the Committee in
     interpreting the Plan and carrying out its terms will be
     conclusive.  No member of the Committee may be held accountable
     for any action taken in good faith.

          (d)  No Options for Committee.  Options may not be granted
     under this Plan to members of the Committee.

          Section 3.  Eligibility.

          (a)  In General.  Options may be granted to key employees of
     the Company, or any of its subsidiaries, within the meaning of
     Section 424(f) of the Code, exclusive of any employee who at the
     time an option is granted owns directly or indirectly stock
     possessing more than 10 percent of the total combined voting
     power of all classes of stock of the Company or any parent or
     subsidiary corporation.  Indirect ownership of stock will be
     determined in accordance with Section 424(d) of the Code.

          (b)  Directors.  Options may not be granted to any director
     of the Company or its subsidiaries unless the director is also a
     key employee of the Company or one of its subsidiaries.

          Section 4.  Stock.

          (a)  Common Stock.  Options may be granted under this Plan
     for shares of the $1.00 par value common stock of the Company
     (the "Stock").  Stock issued under this Plan may be authorized
     but unissued shares.  It may also be treasury shares held by the
     Company.

          (b)  Aggregate Share Limitation.  The aggregate number of
     shares which may be issued upon the exercise of options under
     this Plan may not exceed [165,886] shares (which number reflects
     the Company's May 31, 1985, May 30, 1986, December 1, 1987, May
     31, 1988, and May 31, 1989 stock distributions).  Upon the
     expiration or termination of any unexercised options, the Stock
     subject to these options will be available for the grant of other
     options under this Plan.

          (c)  Recapitalization of the Company.  The limitations
     established by this section may be adjusted in accordance with
     Section 6 (relating to recapitalization of the Company).

          Section 5.  Terms and Conditions of Options.  Each option
     granted under the Plan will be evidenced by a Stock Option
     Agreement (the "Agreement") between the Company and the
     individual to whom the option is granted (the "Optionee").  Each
     option will comply with the following conditions:

          (a)  Option Price.  The option purchase price of the shares
     of the Company Stock covered by a Stock Option Agreement will not
     be less than 100% of the fair market value of such shares on the
     date of the grant.  Fair market value of the Stock will be the



                                       - 67 -
     mean between the highest and lowest quoted selling prices of the
     Stock on the American Stock Exchange on the day the option is
     granted or, if no sale of the Stock shall have been made on such
     stock exchange on that day, on the next preceding day on which
     there was a sale of such stock.

          (b)  Dollar Limitation.  An option granted on or after
     January 1, 1987, by its terms, shall be exercisable in a calendar
     year only to the extent that the aggregate fair market value
     (determined at the time the option is granted) of the stock with
     respect to which incentive stock options under Section 422 of the
     Code are exercisable for the first time during the calendar year
     by the Optionee does not exceed $100,000 (the "Limitation
     Amount").  Incentive stock options granted after 1986 under this
     Plan and all other plans of the Company and any parent and
     subsidiary corporations shall be aggregated for purposes of the
     Limitation Amount.  The Committee may impose such limitations as
     it deems appropriate on an option in order to ensure that the
     foregoing limitation is met.  The Committee may determine that if
     any incentive stock options exceed the Limitation Amount, the
     excess options may be treated as non-qualified stock options to
     the extent permitted by law.

          (c)  Ten-Year Limitation.  No option may be exercised more
     than ten years after it is granted.  Each Agreement must contain
     this limitation.  However, the Committee may grant options which
     may only be exercised during a period of less than ten years.  In
     the case of any options which may only be exercised during a
     period of less than ten years, each Agreement must contain this
     shorter limitation.

          (d)  Exercise of Options.  Options may be exercised in whole
     or in part.  Options shall become exercisable according to the
     terms set forth in the optionee's Stock Option Agreement and may
     only be exercised in accordance with the Agreement.  Subject to
     the terms of the Agreement, an exercisable option may be
     exercised on any business day until it expires.  However, no
     option may be exercised for less than ten shares unless the
     option is exhausted upon its exercise.  The option price must be
     paid in cash or check when an option is exercised and before
     shares are issued under the option.  An Optionee will not have
     any of the rights of a shareholder by reason of an option until
     it is exercised.

          (e)  Seriatim Exercise.  An option granted before January 1,
     1987 may not be exercised by an Optionee if there is an
     outstanding incentive stock option granted to the Optionee at an
     earlier time under this Plan (or another plan of the Company or
     any of its parent or subsidiary corporations).  The term
     "outstanding" shall have the meaning described in section 422A of
     the Internal Revenue Code, as in effect before January 1, 1987.

          (f)  Employment Requirement.  Except as otherwise provided
     in subsections 5(g) and 5(h), no option granted under this Plan
     may be exercised unless the Optionee is employed by the Company
     or a parent or subsidiary corporation at the time of exercise and
     has been employed by the Company or a parent or subsidiary
     corporation at all times since the grant of the option.

                                       - 68 -
          (g)  Termination of Employment.  Except in the case of the
     death or disability of an Optionee, an option may not be
     exercised after the employment relationship between the Optionee
     and the Company and its parent and subsidiary corporations
     terminates.

          (h)  Death or Disability of Optionee.  If an Optionee's
     employment is terminated by reason of death, an option may be
     exercised within three months after the Optionee's death by the
     person to whom the Optionee's rights under the option shall have
     passed by will or by the laws of descent and distribution.  If an
     Optionee's employment is terminated by reason of the Optionee's
     disability, the option may be exercised within one year of the
     Optionee's termination of employment.  However, neither death nor
     disability shall act to extend the period during which an option
     is to be exercised as measured from the date of grant and as
     contained in the Agreement.  The Committee will determine whether
     an Optionee is disabled, in accordance with Internal Revenue Code
     requirements.

          (i)  Transferability of Option.  Options shall not be
     transferable by the Optionee except by will or by the laws of
     descent and distribution and shall be exercised during the
     Optionee's lifetime only by the Optionee.

          Section 6.  Recapitalization of Company.  The number of
     shares of common Stock covered by each outstanding option, and
     the price per share thereof in each such option, shall be
     proportionately adjusted for any increase or decrease in the
     number of issued shares of common Stock of the Company resulting
     from a subdivision or consolidation of shares or the payment of a
     stock dividend (but only on the common Stock) or any other
     increase or decrease in the number of such shares effected
     without receipt of consideration by the Company.
 
          If the Company shall be the surviving corporation in any
     merger or consolidation, each outstanding option shall pertain to
     and apply to the securities to which a holder of the number of
     shares of common Stock subject to the option would have been
     entitled.

          A dissolution or liquidation of the Company, or a merger or
     consolidation in which the Company is not the surviving
     corporation, shall cause each outstanding option to terminate.
     Suspension of the option privilege will occur at the earlier of
     the public announcement of any potential dissolution,
     termination, liquidation, merger or consolidation in which the
     Company would not be the surviving corporation or upon receipt by
     the Optionee of written notice of such possible occurrence from
     the Committee chairman.  Termination of the option will occur on
     the day actual ratification of the event by stockholders of the
     Company occurs.  If the stockholders fail to approve such event,
     the suspension of option privileges will be lifted on the day
     such ratification fails.





                                       - 69 -
          In the event of a change in the common Stock of the Company
     as presently constituted, which is limited to a change of all of
     its authorized shares with par value into the same number of
     shares with a different par value or without par value, the
     shares resulting from any such change shall be deemed to be the
     common Stock within the meaning of the Plan.

          To the extent that the foregoing adjustments relate to stock
     or securities of the Company, such adjustments shall be made by
     the Committee, whose determination in that respect shall be
     final, binding and conclusive, provided that each option granted
     pursuant to this Plan shall not be adjusted in a manner that
     causes the option to fail to continue to qualify as an incentive
     stock option within the meaning of section 422 of the Code, if
     applicable.

          Section 7.  Effective Date of Plan.  The original Plan was
     effective as of January 29, 1985, which is the date on which the
     Board of Directors of the Company adopted the Plan, subject to
     approval of the Plan by the stockholders of the Company.  The
     amended and restated Plan is effective as of July 27, 1993.

          Section 8.  Termination, Modification.  If not sooner
     terminated by the Board of Directors, this Plan shall terminate
     on January 28, 1995.  No option shall be granted under this Plan
     after termination.  The Board of Directors may terminate this
     Plan or may amend the Plan in such respects as it shall deem
     advisable; provided, however, that the stockholders of the
     Company must approve any amendment that would (i) materially
     increase the benefits accruing to participants under the Plan,
     (ii) materially increase the number of securities that may be
     issued under the Plan or (iii) materially modify the requirements
     as to eligibility for participation in the Plan.

          A termination or amendment of the Plan shall not, without
     the consent of the Optionee, affect an Optionee's rights under an
     option previously granted to him.  Notwithstanding the foregoing,
     the Board of Directors may amend the Plan, without stockholder
     approval, to the extent necessary to cause incentive stock
     options granted under the Plan to meet the requirements of the
     Code and regulations thereunder.


















                                       - 70 -





























































              UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549



                                 FORM 8-K

                              CURRENT REPORT



                    Pursuant to Section 13 or 15(d) of
                    the Securities Exchange Act of 1934



          Date of report (Date of earliest
            event reported)                      December 2, 1994
                                         ----------------------------



                          O'SULLIVAN CORPORATION
     ----------------------------------------------------------------
          (Exact name of registrant as specified in its charter)


                                 VIRGINIA
     ----------------------------------------------------------------
              (State or other jurisdiction of incorporation)


              1-4438                               54-0463029
     -----------------------      -----------------------------------
    (Commission File Number)     (IRS Employer Identification Number)


       1944 Valley Avenue, P.O.Box 3510, Winchester, Virginia 22601
     ----------------------------------------------------------------
       (Address of principal executive offices, including zip code)


                              (703) 667-6666
     ----------------------------------------------------------------
           (Registrant's telephone number, including area code)









                                       - 71 -
     Item 2.   Acquisition or Disposition of Assets.

               On December 2, 1994, the Corporation sold certain assets of the
               Corporation's Gulfstream Division to Automotive Industries, Inc.
               The assets sold consisted primarily of property, plant and
               equipment, inventories, tooling work in process and the capital
               stock of Capitol Plastics of Ohio, Inc.  Capitol Plastics of
               Ohio, Inc. was a subsidiary of O'Sullivan Corporation operating
               as a part of the Gulfstream Division.  Consideration received
               included cash of $46.5 million and a note receivable of $4.0
               million.
      
     Item 7.   Pro Forma Financial Information and Exhibits.

        (b).   Pro Forma Financial Information.

               (1).    Pro Forma Balance Sheet at September 30, 1994.
                       Pro Forma Statements of Income for the Year Ended
                        December 31, 1993 and for the Nine Months Ended
                        September 30, 1994.
                       Notes to Pro Forma Financial Statements.

        (c).   Exhibits.

               2.1    Asset Purchase Agreement between O'Sullivan Corporation
                         and Automotive Industries, Inc.

               2.2    Amendment to Asset Purchase Agreement between O'Sullivan
                         Corporation and Automotive Industries, Inc.






























                                       - 72 -
                       O'SULLIVAN CORPORATION AND SUBSIDIARIES

                           PRO FORMA FINANCIAL STATEMENTS
                                      (Unaudited)

     The accompanying unaudited pro forma financial statements for O'Sullivan
     Corporation and Subsidiaries (OSL) have been prepared based upon certain
     pro forma adjustments to what would have been the historical financial
     statements of (OSL) for the periods presented.  The financial statements
     should be read in conjunction with the historical financial statements of
     (OSL) presented in the Corporation's 1993 Annual Report to Stockholders
     and the Form 10-Q submitted for the period ended September 30, 1994.















































                                       - 73 -
                       O'SULLIVAN CORPORATION AND SUBSIDIARIES
                         PRO FORMA CONSOLIDATED BALANCE SHEET
                                   September 30, 1994
                                       (Unaudited)
                                     
                                     
                                     
                                    O'Sullivan                     O'Sullivan
                                   Corporation     Pro Forma      Corporation
       ASSETS                       Historical    Adjustments      Pro Forma
                                   ------------   ------------    ------------
    Current Assets
      Cash and cash equivalents    $  1,493,955   $  6,520,619 (a)$  8,014,574
      Trade receivables              56,924,915     (4,081,437)(b)  52,843,478
      Note receivable                   - -          4,000,000 (b)   4,000,000
      Inventories                    29,927,144        - -          29,927,144
      Net receivable from
       disposition of discontinued
        operations                   46,000,088    (46,000,088)        - -
      Deferred income tax assets      1,492,746        - -           1,492,746
      Other current assets            1,153,113        - -           1,153,113
                                   ------------   ------------    ------------
        Total current assets       $136,991,961   $(39,560,906)   $ 97,431,055
                                   ------------   ------------    ------------

    Property, Plant and Equipment  $ 44,729,342   $    - -        $ 44,729,342
                                   ------------   ------------    ------------

    Intangibles                    $    996,264   $    - -        $    996,264
                                   ------------   ------------    ------------

    Other Assets                   $ 11,498,241   $    - -        $ 11,498,241
                                   ------------   ------------    ------------

        Total assets               $194,215,808   $(39,560,906)   $154,654,902
                                   ============   ============    ============















     See accompanying notes to pro forma consolidated financial statements.







                                       - 74 -
                       O'SULLIVAN CORPORATION AND SUBSIDIARIES
                         PRO FORMA CONSOLIDATED BALANCE SHEET
                                   September 30, 1994
                                       (Unaudited)
                                     
                                     
                                     
                                    O'Sullivan                     O'Sullivan
                                   Corporation     Pro Forma      Corporation
                                    Historical    Adjustments      Pro Forma
                                   ------------   ------------    ------------
      LIABILITIES AND
        SHAREHOLDERS' EQUITY
    Current Liabilities
      Short-term debt              $  3,783,026   $    - -        $  3,783,026
      Current portion of
       long-term debt                    63,437        - -              63,437
      Accounts payable               26,069,239     (3,322,774)(b)  22,746,465
      Accrued expenses               16,139,739       (738,132)(c)  15,401,607
                                   ------------   ------------    ------------

        Total current liabilities  $ 46,055,441   $ (4,060,906)   $ 41,994,535
                                   ------------   ------------    ------------

    Long-Term Debt                 $ 37,118,158   $(35,500,000)(c)$  1,618,158
                                   ------------   ------------    ------------

    Other Long-Term Liabilities    $  1,684,191   $    - -        $  1,684,191
                                   ------------   ------------    ------------

    Deferred Income Taxes          $  3,394,580   $    - -        $  3,394,580
                                   ------------   ------------    ------------

    Commitments and Contingencies  $    - -       $    - -        $    - -
                                   ------------   ------------    ------------

    Shareholders' Equity
      Common stock, par value
       $1.00 per share; authorized
       30,000,000 shares           $ 16,484,871   $    - -        $ 16,484,871
      Additional paid-in capital      9,963,876        - -           9,963,876
      Retained earnings              79,790,110        - -          79,790,110
      Cumulative translation
       adjustments                     (156,123)       - -            (156,123)
      Unrecognized pension costs,
       net of deferred tax effect      (119,296)       - -            (119,296)
                                   ------------   ------------    ------------
        Total shareholders'
         equity                    $105,963,438   $    - -        $105,963,438
                                   ------------   ------------    ------------
        Total liabilities and
         shareholders' equity      $194,215,808   $(39,560,906)   $154,654,902
                                   ============   ============    ============

     See accompanying notes to pro forma consolidated financial statements.




                                       - 75 -
                       O'SULLIVAN CORPORATION AND SUBSIDIARIES
                     PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                        For the Year Ended December 31, 1993
                                     (Unaudited)
                                     
                                     
                                     
                                   O'Sullivan                      O'Sullivan
                                  Corporation      Pro Forma      Corporation
                                   Historical     Adjustments (d)  Pro Forma
                                 -------------   -------------   -------------
    Net sales                    $ 292,255,714   $(118,428,772)  $ 173,826,942
    Cost of products sold          251,803,879    (112,729,128)    139,074,751
                                 -------------   -------------   -------------
      Gross profit               $  40,451,835   $  (5,699,644)  $  34,752,191
                                 -------------   -------------   -------------
    Operating expenses
      Selling and warehousing    $  12,962,527   $  (2,212,344)  $  10,750,183
      General and administrative     9,485,791      (1,696,782)      7,789,009
      Recovery of restructuring
       charge                         (969,251)        969,251         - -
                                 -------------   -------------   -------------
                                 $  21,479,067   $  (2,939,875)  $  18,539,192
                                 -------------   -------------   -------------
      Income from operations     $  18,972,768   $  (2,759,769)  $  16,212,999
                                 -------------   -------------   -------------
    Other income (expense)
      Interest expense           $  (2,471,269)  $   1,336,514   $  (1,134,755)
      Other, net                       295,983         (46,783)        249,200
                                 -------------   -------------   -------------
                                 $  (2,175,286)  $   1,289,731   $    (885,555)
                                 -------------   -------------   -------------
    Income before income taxes
      and cumulative effect of
      accounting changes         $  16,797,482   $  (1,470,038)  $  15,327,444
 
    Income taxes                     7,088,364        (676,057)      6,412,307
                                 -------------   -------------   -------------
    Income before cumulative
      effect of accounting
      changes                    $   9,709,118   $    (793,981)  $   8,915,137

    Cumulative effect of
      accounting changes               305,338        (281,221)         24,117
                                 -------------   -------------   -------------

    Net income                   $  10,014,456   $  (1,075,202)  $   8,939,254
                                 =============   =============   =============



     See accompanying notes to pro forma consolidated financial statements.







                                       - 76 -
                       O'SULLIVAN CORPORATION AND SUBSIDIARIES
                     PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                    For the Nine Months Ended September 30, 1994
                                     (Unaudited)
                                     
                                     
                                     
                                   O'Sullivan                      O'Sullivan
                                  Corporation      Pro Forma      Corporation
                                   Historical (e) Adjustments      Pro Forma
                                 -------------   -------------   -------------
    Net sales                    $ 269,732,967   $(120,604,004)  $ 149,128,963
    Cost of products sold          234,570,981    (115,164,987)    119,405,994
                                 -------------   -------------   -------------

      Gross profit               $  35,161,986   $  (5,439,017)  $  29,722,969
                                 -------------   -------------   -------------

    Operating expenses
      Selling and warehousing    $  11,147,770   $  (2,230,526)  $   8,917,244
      General and administrative     6,950,859      (1,743,982)      5,206,877
                                 -------------   -------------   -------------
                                 $  18,098,629   $  (3,974,508)  $  14,124,121
                                 -------------   -------------   -------------

      Income from operations     $  17,063,357   $  (1,464,509)  $  15,598,848
                                 -------------   -------------   -------------

    Other income (expense)
      Interest expense           $  (2,374,533)  $   1,685,691   $    (688,842)
      Other, net                       113,839          (9,617)        104,222
                                 -------------   -------------   -------------
                                 $  (2,260,694)  $   1,676,074   $    (584,620)
                                 -------------   -------------   -------------

    Income before income taxes   $  14,802,663   $     211,565   $  15,014,228
 
    Income taxes                     5,855,676          86,439       5,942,115
                                 -------------   -------------   -------------

    Net income                   $   8,946,987   $     125,126   $   9,072,113
                                 =============   =============   =============





     See accompanying notes to pro forma consolidated financial statements.











                                       - 77 -
                       O'SULLIVAN CORPORATION AND SUBSIDIARIES
                       NOTES TO PRO FORMA FINANCIAL STATEMENTS
                                     (Unaudited)



     (a)   The increase in cash and cash equivalents represents the cash
           consideration received from the sale of the Gulfstream Division
           assets after giving effect to the retirement of the Corporation's
           7.05% Senior Notes and line of credit notes payable which were
           attributable to the Gulfstream Division.

     (b)   The decrease in trade receivables represents the value of tooling
           work in process included in the assets of the Gulfstream Division to
           be sold subsequent to the preparation of the September 30, 1994,
           financial statements.  The consideration paid for these assets is
           represented by the $4.0 million note receivable shown on the
           accompanying pro forma balance sheet.  Automotive Industries, Inc.
           assumed the accounts payable liability for the purchased tooling
           work in process.  The assumed amount is shown as a pro forma
           adjustment to the "Historical" accounts payable.

     (c)   The reduction in accrued expenses and long-term debt reflects the
           pro forma repayment of the long-term debt attributable to the
           Gulfstream Division.

     (d)   This designation represents the activity of the Gulfstream Division
           for the period(s) presented including interest expense associated
           with the debt attributable to the division.  Operating expenses and
           other income (expense) attributed to the division are reported in a
           manner consistent with presentations for prior periods.

     (e)   Amounts reported as "O'Sullivan Corporation Historical" at
           September 30, 1994, represent total consolidated corporate activity
           without the effect of the disposal of the Gulfstream Division.
           Amounts reported in the Form 10-Q for September 30, 1994, for
           continuing operations have previously given effect for the disposal
           of the division and correspond to the amounts reported as
           "O'Sullivan Corporation Pro Forma" in the accompanying Statement
           of Income for the Nine Months Ended September 30, 1994.














     
     
     
     
     
                                       - 78 -






          
          
                                   S I G N A T U R E S







     Pursuant to the requirements of the Securities Exchange Act of 1934, the

     registrant has duly caused this report to be signed on its behalf by the

     undersigned, thereunto duly authorized.






                                        O'SULLIVAN CORPORATION


                                        /s/ Anthony A. Barone
                                        ---------------------------
                                        Anthony A. Barone
                                        Vice President, Secretary
                                        and Chief Financial Officer



                                        /s/ C. Bryant Nickerson
                                        ---------------------------
                                        C. Bryant Nickerson
                                        Treasurer and
                                        Chief Accounting Officer


        December 19, 1994













                                       - 79 -

























































                            ASSET PURCHASE AGREEMENT


              THIS AGREEMENT (this "Agreement") is made and entered into as
    of November 21, 1994, among Automotive Industries, Inc., a Virginia
    corporation ("Buyer"), and O'Sullivan Corporation, a Virginia corporation
    ("Seller").  Buyer and Seller are referred to individually herein as a
    "Party" and collectively herein as the "Parties."  Capitalized terms used
    herein and not otherwise defined are defined in Section 9 below.

              Subject to the terms and conditions set forth in this Agreement,
    Seller desires to sell to Buyer, and Buyer desires to acquire from Seller
    certain assets and properties, operating as a going concern of Seller's
    Gulfstream division (the "Business"), including, but not limited to, all
    of the outstanding capital stock of Seller's wholly owned subsidiary,
    Capitol Plastics of Ohio, Inc., an Ohio corporation ("Capitol").
  
              NOW, THEREFORE, in consideration of the mutual promises herein
    made, and in consideration of the representations, warranties, and
    covenants herein contained, the Parties agree as follows:

              Section 1.  Basic Transaction.

              (a)  Purchase and Sale of Assets.  On and subject to the terms
    and conditions of this Agreement, at the Closing (as hereinafter defined),
    Buyer agrees to purchase from Seller, and Seller agrees to sell, transfer,
    convey, and deliver to Buyer, all right, title and interest in and to all
    of the assets (other than Excluded Assets) of Seller relating to the
    Business (collectively, the "Acquired Assets"), including:

              (i)  all raw materials, packing supplies, maintenance and repair
    supplies, manufactured and purchased parts, work-in-process and finished
    goods inventory used or held for use in the Business;

             (ii)  all fee, leasehold and other interests in real property
    described on Schedule 1(a)(ii) attached hereto, including all leasehold
    improvements, buildings, structures and other improvements thereon (the
    "Real Estate");

            (iii)  all machinery, equipment, furniture, fixtures, vehicles,
    tooling, molds, dies and other tangible personal property;

             (iv)  all Intellectual Property, goodwill associated therewith,
    licenses and sublicenses granted and obtained with respect thereto, and
    rights thereunder, remedies against infringements thereof, and rights to
    protection of interests therein under the laws of all jurisdictions (other
    than the Excluded Intellectual Property (defined in Section 1(a)(p)
    below));

              (v)  all agreements, contracts, purchase orders and other
    similar arrangements (A) set forth on Schedule 4(p) attached hereto and
    denoted by a pound sign (#), and (B) not set forth on Schedule 4(p) due
    solely to the specific dollar threshold or cancellation provision
    contained in Section 4(p) below or any open purchase orders entered into
    in the ordinary course of business for the purchase of Inventories, but
    relating primarily to the Business, in each case to the extent Buyer
    assumes such agreements, contracts, purchase orders or similar
    arrangements;

                                       - 80 -
             (vi)  all prepayments and deposits to the extent any benefit
    therefrom inures to Buyer after the Closing and to the extent set forth
    on the Closing Balance Sheets;

            (vii)  all claims, refunds, rights of recovery, rights of set off,
    and rights of recoupment of any kind (except to the extent such items
    relate to an Excluded Asset or Excluded Liability);

           (viii)  all franchises, approvals, permits, licenses, orders,
    registrations, certificates, variances, and similar rights obtained from
    governments and governmental agencies to the extent assignable and related
    primarily to the Business;
   
             (ix)  the Gulfstream name and any goodwill associated therewith;
     
              (x)  all of the issued and outstanding capital stock of Capitol;

             (xi)  all books, records (other than accounting records), ledgers,
    files, documents, correspondence, lists, drawings, and specifications,
    advertising and promotional materials, studies, reports, and other printed
    or written materials related primarily to the Business;

            (xii)  all SPECS Credits (as defined in Section 4(w) below);

           (xiii)  all Seller's tooling-in-process with respect to the (A)
    production tooling for the DN-101 platform, (B) production tooling for the
    WN-97 platform and (C) design and engineering (with respect to the post-
    engineering release), prototype and production tooling for the VN-127
    platform (the "Transition Tooling"); and

            (xiv)  all of Seller's rights and opportunities to future income
    for each item of the Transition Tooling.

                   Notwithstanding the foregoing, the Acquired Assets shall not
    include the following assets (the "Excluded Assets"):

              (j)  Any fee, leasehold or other interests in real property
    other than the Real Estate;

              (k)  Seller's Unix and Unisys computer system (including but
    not limited to hardware, software and peripheral equipment) and those
    personal computers and related software used primarily by Seller's
    management information systems department;

              (l)  those agreements, contracts, purchase orders and other
    similar arrangements described in Section 1(a)(v) above, in each case to
    the extent Buyer does not assume any such agreement, contract, purchase
    order or similar arrangement;

              (m)  any of Seller's prepayments or deposits to the extent
    not set forth on the Closing Balance Sheets;
   
              (n)  any of Seller's claims, refunds, rights of recovery,
    rights of set off, rights of recoupment of any kind to the extent the facts
    giving rise thereto existed before the Closing Date and to the extent
    related to (A) an Excluded Asset, (B) an Excluded Liability, (C) the



                                       - 81 -
    Completed Tooling (as defined in Section 1(h)(i) below), or (D) any matter
    in respect of which Buyer may have a claim for indemnification by Seller
    hereunder, provided Seller has elected pursuant to Section 7(b)(x) to
    assume the defense of such matter.
    
              (o)  Seller's telephone switching equipment other than the
    upgraded equipment installed at the Harris Facility after July 1, 1994;

              (p)  Intellectual Property relating solely to (i) personal
    computer software used by Seller pursuant to a "shrinkwrap" or "off-the-
    shelf" license or (ii) any item set forth on Schedule 4(m) attached hereto
    and denoted with an asterisk, to the extent Seller is unable, after
    performing its obligations set forth in Section 7(f) hereof, to obtain
    third party consent thereto (collectively, the "Excluded Intellectual
    Property");
     
              (q)  the accounting records of Seller related to the
    Business and any other books, records, ledgers, files, documents,
    correspondence, lists, drawings, and specifications, advertising and
    promotional materials, studies, reports, and other printed or written
    materials not related primarily to the Business;
 
              (r)  Seller's tractor trailer vehicles (commonly referred to
    as its "shuttle fleet") relating to the Business;
    
              (s)  Seller's equipment, furniture and fixtures located at
    the Harris Facility relating to employees to be retained by Seller in the
    human resource, accounting, and management information system functions as
    set forth on Schedule 1(a)(s) attached hereto;

              (t)  the Gulfstream Main Facility and the machinery,
    equipment, furniture and fixtures customarily located therein;

              (u)  any franchise, approval, permit, license, order,
    registration, certificate, variance and any similar right obtained from
    government or governmental agencies to the extent such item is unassignable
    or does not relate primarily to the Business;

              (v)  all of Seller's cash and cash equivalents and
    marketable securities;

              (w)  all of Seller's accounts, notes and other receivables;

              (x)  Seller's insurance policies;

              (y)  Seller's qualifications to conduct business as a
    foreign corporation and arrangements with registered agents relating to
    foreign qualifications; and
 
              (z)  any of the rights of Seller under this Agreement.

              (b)  Assumption of Liabilities.  On and subject to the terms and
    conditions of this Agreement, Buyer agrees to assume the obligations in
    respect of the following liabilities of Seller, in respect of the Business
    (collectively, the "Assumed Liabilities"):
 



                                       - 82 -
              (i)  those certain trade payables and accrued expenses of Seller
    identified on Schedule 1(b)(i) attached hereto, to the extent set forth on
    the Closing Balance Sheets (the "Dollar Liabilities");

             (ii)  all liabilities of Seller, with respect to the Business, to
     the extent arising out of any action or inaction occurring after the
     Closing Date or to be performed after the Closing Date under the
     agreements, contracts, leases, licenses and other arrangements (A) set
     forth on Schedule 4(p) and denoted by a pound sign (#), and (B) not set
     forth on Schedule 4(p) due to the specific dollar threshold or cancel-
     lation provision contained in Section 4(p) below or any open purchase
     orders entered into in the ordinary course of business for the purchase
     of Inventories but relating primarily to the Business, but excluding any
     such liability to the extent arising out of a breach, or any event
     occurring or state of fact existing which with notice or lapse of time
     would constitute a breach, of contract, agreement, lease, license or
     other arrangement by Seller on or prior to the Closing Date (other than
     a breach of contract, agreement, lease, license or other arrangement
     resulting from the failure of Seller to obtain a consent referred to in
     Section 4(p) below for which Buyer has agreed to waive as a condition
     pursuant to Section 3(a)(vi) below);

            (iii)  all liabilities of Seller, with respect to the Business,
    for vacation pay and bonuses of those employees who accept employment with
    Buyer or any of its Affiliates, to the extent, with respect to hourly
    employee's vacation pay and all such bonuses, set forth on the Closing
    Balance Sheets;

             (iv)  all liabilities of Seller, with respect to the Business, to
    the extent related to workers' compensation claims or obligations relating
    to insurance programs or arrangements existing under the laws of the State
    of Ohio arising and payable under the Seller's retrospective insurance
    program with the State of Ohio for the period beginning July 1, 1994 and
    ending on the Closing Date to the extent set forth on the Closing Balance
    Sheets (the "Retrospective Workers' Compensation");

              (v)  all liabilities of Seller relating to each item of the
    Transition Tooling (the "Seller Tooling Costs"); and

             (vi)  all of Seller's obligations to complete the Transition
    Tooling programs in accordance with the requirements and specifications
    of the respective customers.

             (c)  Excluded Liabilities.  Notwithstanding anything to the
    contrary in this Agreement or any of the Schedules attached hereto, Buyer
    will not assume or be liable for any obligation or liability of Seller of
    any kind or nature, known or unknown, contingent or otherwise, including,
    without limitation, any obligation or liability relating to any Excluded
    Asset or any (I) Tax, (II) indebtedness for borrowed money, (III) breach
    of contract, (IV) breach of warranty, (V) tort, (VI) infringement, (VII)
    violation of law, (VIII) action, suit or proceeding (including, without
    limitation, any obligation or liability arising under any Environmental,
    Health and Safety Laws or product liability laws), (IX) health insurance
    or other medical benefit, (X) liability or obligation arising out of or
    related to the Sales Agreement between Seller and Armstrong & Meissner,




                                       - 83 -
    Inc., dated January 1, 1990 or the relationship pursuant thereto or (XI)
    workers' compensation claim or obligation relating to any workers'
    compensation insurance program or arrangement (other than the Retrospective
    Workers' Compensation), except those expressly assumed by Buyer in Section
    1(b) above (collectively, the "Excluded Liabilities").

              (d)  Purchase Price.  The purchase price (the "Purchase Price")
    for the Acquired Assets shall be equal to (i) the sum of (A) $41.0 mil-
    lion, (B) Estimated Inventory Value, (C) Net Estimated PP&E Additions and
    (D) Estimated Transition Tooling minus (ii) the sum of (A) Estimated
    Assumed Liabilities and (B) Estimated Excess Capitol Liabilities minus
    (iii) $4.0 million minus (iv) $950,741.16, as set forth on Schedule 1(d)
    attached hereto (the "Ohio Payoff Amount"), as adjusted pursuant to
    Sections 1(e), 1(f) and 1(h) below.

              (e)  Determination of Certain Purchase Price Adjustments.

              (i)  Within one (1) business day prior to the Closing Date,
    Buyer and Seller shall in good faith jointly prepare an estimate of the
    Closing Balance Sheets (as defined in Section 1(e)(ii) below) (the
    "Estimated Closing Balance Sheets") based on Seller's (with respect to the
    Business) and Capitol's books and records and other information then
    available, in an attempt to determine Estimated Inventory Value, Net
    Estimated PP&E Additions, Estimated Transition Tooling, Estimated Assumed
    Liabilities and Estimated Excess Capitol Liabilities.  For purposes
    hereof, (A) "Estimated Inventory Value" means the book value of all raw
    materials, packing supplies, maintenance and repair supplies, manufactured
    and purchased parts, work-in-process and finished goods inventory used or
    held for use by Seller, with respect to the Business, and by Capitol (the
    "Inventory"), (B) "Net Estimated PP&E Additions" means the amount of
    capital expenditures made by Seller, with respect to the Business, and by
    Capitol in respect of property, plant and equipment plus, without duplic-
    ation, those items relating to approved training expenses and deposits and
    prepayments to the extent that Buyer obtains any benefit therefrom after
    the Closing Date, as set forth on Schedule 1(e)(i) attached hereto minus
    the greater of (y) the book value of, or (z) the proceeds received from,
    any sales, retirements or other dispositions made by Seller, with respect
    to the Business, and by Capitol in respect of property, plant and equip-
    ment, in each case, made during the period beginning after June 30, 1994
    and ending on the Closing Date, (C) "Estimated Transition Tooling" means
    the book value of the Transition Tooling, (D) "Estimated Assumed
    Liabilities" means the book value of the Dollar Liabilities (which shall
    include an accrual of $40,000 for 1994 vacation pay liability for Seller's
    salaried employees and an accrual for a pro rata portion of the annual
    bonus paid by Seller to its employees involved in the Business), the book
    value of the Seller Tooling Costs, and the book value of the Retrospective
    Workers' Compensation and (E) "Estimated Excess Capitol Liabilities" means
    the excess, if any, of the book value of the liabilities of Capitol
    (including, without limitation, intercompany liabilities due to Seller
    (the "Intercompany Debt"), the book value of the liabilities of Capitol
    with respect to the Honda Accord and the Honda Civic programs (the
    "Capitol Tooling Costs") and the book value of Capitol's accrued
    liabilities and reserves relating to workers' compensation including,
    without limitation, with respect to Capitol's retrospective insurance
    program with the State of Ohio for the period beginning July 1, 1994 and
    ending on the Closing Date and accrued vacation liabilities and
    obligations) over the net book value of Capitol's assets (other than


                                       - 84 -
    Capitol's Inventory and Capitol's property, plant and equipment
    and goodwill (or similar intangible assets), but including, without
    limitation, the book value of Capitol's tooling-in-process), in each case
    as determined from the Estimated Closing Balance Sheets; provided, however,
    that if Buyer and Seller are unable to agree on any of the Estimated
    Inventory Value, Net Estimated PP&E Additions, Estimated Transition
    Tooling, Estimated Assumed Liabilities and Estimated Excess Capitol
    Liabilities, such disputed amounts shall be determined based on the amounts
    set forth on Seller's and Capitol's unconsolidated balance sheets as of the
    month-ending immediately prior to the Closing Date.

             (ii)  As promptly as practicable after the Closing Date, Buyer's
    accountants will prepare unconsolidated balance sheets of Seller, with
    respect to the Business, and Capitol as at the close of business on the
    Closing Date (the "Closing Balance Sheets") for the purpose of establi-
    shing the Closing Inventory Value, Net Closing PP&E Additions, Closing
    Transition Tooling, Closing Assumed Liabilities and Closing Excess Capitol
    Liabilities.  For purposes hereof, (A) "Closing Inventory Value" means the
    book value of the Inventory, (B) "Net Closing PP&E Additions" means the
    amount of capital expenditures made by Seller, with respect to the
    Business, and by Capitol in respect of property, plant and equipment plus,
    without duplication, those items relating to approved training and
    expenses and deposits and prepayments to the extent that Buyer obtains
    benefit therefrom after the Closing Date set forth on Schedule 1(e)(i)
    attached hereto minus the greater of (y) the book value of, or (z) the
    proceeds received from, any sales, retirements or other dispositions made
    by Seller, with respect to the Business, and by Capitol in respect of
    property, plant and equipment, in each case, made during the period
    beginning after June 30, 1994 and ending on the Closing Date, (C) "Closing
    Transition Tooling" means the book value of the Transition Tooling, (D)
    "Closing Assumed Liabilities" means the book value of the Dollar
    Liabilities (which shall include an accrual of $40,000 for 1994 vacation
    pay liability for Seller's salaried employees and an accrual for a pro
    rata portion of the annual bonus paid by Seller to its employees involved
    in the Business), the book value of the Seller Tooling Costs, and the
    book value of the Retrospective Workers' Compensation ("Seller's
    Retrospective WC Accrual") and (E) "Closing Excess Capitol Liabilities"
    means the excess, if any, of the book value of the liabilities of Capitol
    (including, without limitation, the intercompany liabilities due
    to Seller, the Capitol Tooling Costs and the book value of Capitol's
    accrued liabilities and reserves relating to workers' compensation,
    including, without limitation, with respect to Capitol's retrospective
    insurance program with the State of Ohio for the period beginning July 1,
    1994 and ending on the Closing Date ("Capitol's Retrospective WC Accrual")
    and accrued vacation liabilities and obligations) over the net book value
    of Capitol's assets (other than Capitol's Inventory and Capitol's property,
    plant and equipment and goodwill (or similar intangible assets), but
    including, without limitation, the book value of Capitol's tooling-in-
    process), in each case as determined from the Closing Balance Sheets.  In
    order for Buyer to properly prepare the Closing Balance Sheets, Seller
    shall conduct a physical inventory on the Closing Date (or such other date
    promptly thereafter as the parties may agree) and shall permit Buyer and
    its accountants to observe such inventory.  The Closing Balance Sheets and
    the Estimated Closing Balance Sheets shall (a) reflect all Acquired Assets
    and Assumed Liabilities and all assets and liabilities of Capitol as at the




                                       - 85 -
    close of business on the Closing Date, (b) be prepared in accordance with
    GAAP (regardless of whether GAAP was applied in prior periods) and (c)
    reflect all items and adjustments regardless of materiality.  Within sixty
    (60) days after the Closing Date, Buyer shall deliver to Seller the Closing
    Balance Sheets.

            (iii)  If the sum of (A) Closing Inventory Value, (B) Net Closing
    PP&E Additions (it being understood that Net Closing PP&E Additions may be
    a negative number) and (C) Closing Transition Tooling, minus the sum of (Y)
    Closing Assumed Liabilities and (Z) Closing Excess Capitol Liabilities (the
    "Net Closing Amount") exceeds the sum of (A) Estimated Inventory Value, (B)
    Net Estimated PP&E Additions and (C) Estimated Transition Tooling minus the
    sum of (Y) Estimated Assumed Liabilities and (Z) Estimated Excess Capitol
    Liabilities (the "Net Estimated Amount"), Buyer shall, subject to Section
    7(b)(xi) hereof, within three (3) business days pay to Seller the amount of
    such excess.  If the Net Closing Amount is less than the Net Estimated
    Amount, Seller shall within three (3) business days pay to Buyer the amount
    of such shortfall.  All amounts owed pursuant to this Section 1(e)(iii)
    shall include interest, from the Closing Date to the date of payment, at
    the Applicable Rate, calculated on the basis of a 365-day year.

             (iv)  If Seller disagrees with any item on the Closing Balance
    Sheets, Seller shall notify Buyer in writing of such disagreement within
    thirty (30) business days after Seller's receipt thereof (such notice set-
    ting forth the basis for such disagreement in reasonable detail).  Buyer
    shall permit Seller access to such personnel and work papers involved with
    or relating to the preparation of the Closing Balance Sheets as may be
    reasonably necessary to permit Seller to review in detail the manner in
    which the Closing Balance Sheets were prepared.  Buyer and Seller shall
    thereafter negotiate in good faith to resolve any such disagreements;
    provided, however, that Seller or Buyer, as the case may be, shall within
    three (3) business days pay to Buyer or Seller, as the case may be, the
    amount determined pursuant to Section 1(e)(iii) above which is not subject
    to dispute, if any.  If Buyer and Seller are unable to resolve any such
    disagreements in (A) respect of non-inventory items within thirty (30)
    business days and (B) in respect of inventory items within six (6) months
    after the Closing Date, Buyer and Seller shall engage the Auditor (as
    defined in Section 1(e)(v) below) to resolve the disagreements in
    accordance with Section 1(e)(v) below.

             (v)  The "Auditor" shall be KPMG Peat Marwick and shall be
    retained solely to resolve the individual disputed line items.  Buyer and
    Seller shall use their best efforts to cause the Auditor to resolve all
    disagreements over individual line items as soon as practicable.  The
    resolution of such disagreements by the Auditor shall be final and
    binding on Buyer and Seller.  The fees and expenses of the Auditor shall
    be shared equally by Buyer and Seller.

             (f)  Determination of FN-116 Adjustment.  If Buyer receives a
    notification from Ford Motor Company ("Ford") confirming to the reasonable
    satisfaction of Buyer that the FN-116 program or its successor program will
    remain with the Business for the normal life of the program (the "Ford
    Notification"), Buyer will, subject to Section 7(b)(xi) hereof, within
    thirty (30) business days after determination of such amount in accordance
    with the following terms, pay to Seller an amount equal to (i) $1.5 million
    multiplied by (ii) the percentage obtained by dividing (a) the aggregate of



                                       - 86 -
    the annual gross profit (as determined below) associated with each
    component awarded pursuant to the Ford Notification by (b) the aggregate of
    the annual gross profit associated with each component relating to the
    existing FN-116 program for the 12-month period ended September 30, 1994,
    as set forth on Schedule 1(f) attached hereto; provided that in no event
    shall Buyer be obligated to pay more than $1.5 million.  For purposes
    hereof, "annual gross profit," with respect to the new business, will be
    determined by multiplying (y) the sales price of each component set forth
    in the written notice from Ford containing such information for each such
    component minus the production cost for each such component (determined in
    good faith by Buyer in accordance with Buyer's estimated standard costs to
    produce such parts and consistent with Buyer's past estimating practices)
    by (z) the annual financial planning volume for each such component set
    forth in the written notice from Ford containing such information.

              (g)  Allocation of the Purchase Price.  A preliminary allocation
    of the Purchase Price (plus the Assumed Liabilities) among the Acquired
    Assets will be prepared by Buyer and delivered to Seller on or prior to
    the Closing Date (the "Preliminary Allocation Schedule").  A final alloca-
    tion based substantially on the allocations set forth on the Preliminary
    Allocation Schedule will be prepared by Buyer as promptly as practicable
    after the Closing Date and, subject to approval by Seller (which approval
    will not be unreasonably withheld), shall be the allocation used by the
    Parties in preparing (a) Form 8594, Asset Acquisition Statement, for each
    of Buyer and Seller, and (b) all Tax Returns.  Buyer and Seller shall each
    file Form 8594, prepared in accordance with this Section 1(g), with its
    federal income Tax Return for its tax period including the Closing Date.
    The Parties hereto agree that all allocations made pursuant to this Section
    1(g) are binding upon them and upon each of their successors and assigns,
    and that they will report the transaction herein in accordance with such
    allocations.

              (h)  Tooling.

              (i)  With respect to all tooling completed and billed by Seller
    including, without limitation, the design and engineering (with respect to
    the pre-engineering release)  tooling for the VN-127 platform and the
    design, engineering and prototype tooling for the DN-101 platform (the
    "Completed Tooling")), with respect to the Business, or Capitol on or
    prior to the Closing Date, Seller shall be liable for all costs, expenses
    and liabilities of any audit of such tooling and Seller shall indemnify
    Buyer for any Losses (as defined in Section 7(b)(i)) Buyer may incur or
    become subject to as a result of such audit.

             (ii)  With respect to tooling commenced and billed by Buyer,
    with respect to the Business, or Capitol after the Closing Date, Buyer
    shall be liable for all costs, expenses and liabilities of any audit of
    such tooling and Buyer shall indemnify Seller for any Losses Seller may
    incur or become subject to as a result of such audit.

            (iii)  As soon as practicable after the full program
    approval by the customer of the DN-101 platform, Buyer will prepare an
    accounting (the "DN-101 Accounting") for the purposes of determining the
    Total Revenues, with respect to such platform (the "DN-101 Revenues") and
    the Total Costs, with respect to such platform (the "DN-101 Costs").
    Within 90 days following such program approval (the "DN-101 Date"), Buyer



                                       - 87 -
    will deliver to Seller the DN-101 Accounting.  If the DN-101 Revenues equal
    or exceed the DN-101 Costs (such excess, the "DN-101 Reserve"), Buyer will,
    subject to Section 7(b)(xi) hereof, within three business days following
    the DN-101 Date, pay to Seller $2.5 million.  If the DN-101 Costs exceed
    the DN-101 Revenues (such excess, the "DN-101 Shortfall"), Buyer will,
    subject to Section 7(b)(xi) hereof, within three business days following
    the DN-101 Date, pay to Seller an amount equal to $2.5 million less the DN-
    101 Shortfall.  If the DN-101 Shortfall exceeds $2.5 million, Seller will,
    subject to Section 7(b)(xi) hereof, within three business days following
    the DN-101 Date, pay to Buyer the amount of such excess.  If there exists a
    DN-101 Shortfall and Buyer receives additional DN-101 Revenues after the
    DN-101 Date, then Buyer shall promptly pay, subject to Section 7(b)(xi)
    hereof, such additional DN-101 Revenues to Seller up to an amount equal to
    the DN-101 Shortfall.

             (iv)  On or prior to June 1, 1997, Buyer will, subject to
    Section 7(b)(xi) hereof, pay to Seller the lesser of (A)   $0.5 million
    (plus interest accruing at the Applicable Rate from the Closing Date) plus
    any DN-101 Reserve, minus any Seller Responsible Costs (not otherwise
    included in the calculation of the DN-101 Costs above), with respect to
    such platform, arising (whether by audit or otherwise) after the DN-101
    Date or (B) $0.5 million (plus interest accruing at the Applicable Rate
    from the Closing Date).  If the computation set forth in clause (A) above
    results in the negative amount ("Net Audit Cost"), Seller will, subject to
    Section 7(b)(xi) hereof, promptly pay to Buyer an amount equal to the Net
    Audit Cost.

              (v)  With respect to each of the WN-97 platform, the Honda
    Civic platform and the Honda Accord platform, as soon as practicable after
    the full program approval by the customer of each such platform, Buyer will
    prepare an accounting (each, a "Tooling Accounting") for the purposes of
    determining the Total Revenues and Total Costs, with respect to each
    platform.  Within 90 days following each such program approval (each, an
    "Approval Date"), Buyer will deliver to Seller the relevant Tooling
    Accounting.  If the Total Costs set forth on any Tooling Accounting exceed
    the Total Revenues set forth on such Tooling Accounting (each, a
    "Shortfall"), the Seller will, subject to Section 7(b)(xi) hereof, within
    three business days following the relevant Approval Date, pay to Buyer the
    amount of any such Shortfall.  Seller will, subject to Section 7(b)(xi)
    hereof, promptly pay to Buyer any Seller Responsible Costs, with respect to
    any such program, arising (whether by audit or otherwise) after the
    relevant Approval Date.  If, with respect to each such program, there
    exists a Shortfall and Buyer receives additional revenues not reflected on
    the applicable Tooling Accounting, then Buyer shall promptly pay, subject
    to Section 7(b)(xi) hereof, such additional revenues to Seller up to an
    amount equal to such Shortfall.  If, with respect to each such program,
    there exists a Shortfall, then 180 days after the relevant Approval Date,
    Buyer will assign, at Seller's request, any claim, refund, right of
    recovery, right of setoff or right of recoupment against its customer with
    respect to any uncollected revenues relating to such program, to the extent
    Buyer is not then pursuing any such claim, refund or right.








                                       - 88 -
             (vi)  As soon as practicable after the full program approval
    by the customer of the VN-127 platform, Buyer shall prepare an accounting
    (the "VN-127 Accounting") for the purposes of determining the Total
    Revenues, with respect to such platform (the "VN-127 Revenues"), and the
    Total Costs, with respect to such platform (the "VN-127 Costs").  Within 90
    days following such program approval (the "VN-127 Date"), Buyer will
    deliver to Seller the VN-127 Accounting.  If the VN-127 Revenues equal or
    exceed the VN-127 Costs, Buyer will, subject to Section 7(b)(xi) hereof,
    within three business days following the VN-127 Date, pay to Seller $1.0
    million.  If the VN-127 Costs exceed the VN-127 Revenues (such excess, the
    "VN-127 Shortfall") Buyer will, subject to Section 7(b)(xi) hereof, within
    three business days following the VN-127 Date, pay to Seller the excess of
    $1.0 million over the VN-127 Shortfall.  If the VN-127 Shortfall exceeds
    $1.0 million, Seller will, subject to Section 7(b)(xi) hereof, within three
    business days following the VN-127 Date, pay to Buyer the amount of such
    excess.  Seller will, subject to Section 7(b)(xi) hereof, promptly pay to
    Buyer any Seller Responsible Costs, with respect to such platform, arising
    (whether by audit or otherwise) after the VN-127 Date.  If there exists a
    VN-127 Shortfall and Buyer receives additional VN-127 Revenues after the
    VN-127 Date, then Buyer shall, subject to Section 7(b)(xi) hereof, promptly
    pay such additional VN-127 Revenues to Seller up to an amount of the VN-127
    Shortfall.

            (vii)  On or prior to the Closing Date, Seller will deliver
    to Buyer Schedule 1(h)(vii) (the "Tooling Projection Schedule") which sets
    forth a projection of Total Revenues and Total Costs with respect to each
    item of tooling described above.  Seller represents to Buyer that the
    projections set forth on the Tooling Projection Schedule contains no
    intentional misstatement or intentional misrepresentation of the projected
    revenues of any item of tooling.  If, 180 days after the DN-101 Date,
    Seller has not received $2.5 million pursuant to Section 1(h)(iii) above,
    Buyer will assign, at Seller's request, any claim refund, right of
    recovery, right of setoff or right of recoupment against its customer with
    respect to any uncollected revenues relating to the DN-101 platform, to the
    extent Buyer is not then pursuing any such claim.  If, 180 days after the
    VN-127 Date, Seller has not received $1.0 million pursuant to Section
    1(h)(vi) above, Buyer will assign, at Seller's request, any claim, refund,
    right of recovery, right of setoff or right of recoupment against its
    customer with respect to any uncollected revenues relating to the VN-127
    platform, to the extent Buyer is not then pursuing any such claim, refund
    or right.  If, with respect to any claim, refund or right that is not
    assigned to Seller under this Section or Section 1(h)(v) because Buyer is
    pursuing it, Buyer is no longer pursuing such claim, refund or right in
    good faith, then Buyer shall assign promptly, at Seller's request, such
    claim, refund or right.

           (viii)  If Seller disagrees with any item on the DN-101
    Accounting, the VN-127 Accounting or any Tooling Accounting, or the items
    constituting any Net Audit Costs, Seller shall notify Buyer in writing of
    such disagreement within thirty (30) business days after Seller's receipt
    thereof (such notice setting forth the basis for such disagreement in
    reasonable detail).  Buyer shall permit Seller access to such personnel and
    work papers involved with or relating to the preparation of DN-101
    Accounting, the VN-127 Accounting or any Tooling Accounting, or the items
    constituting any Net Audit Costs, as the case may be, as may be reasonably
    necessary to permit Seller to review in detail the manner in which the DN-



                                       - 89 -
    101 Accounting, the VN-127 Accounting or any Tooling Accounting, or the
    items constituting any Net Audit Costs, as the case may be, were prepared.
    Buyer and Seller shall thereafter negotiate in good faith to resolve any
    such disagreements; provided, however, that Seller or Buyer, as the case
    may be, shall within three (3) business days pay to Buyer or Seller, as the
    case may be, the amount determined pursuant to Section 1(h)(iii), (iv), (v)
    or (vi) above, as the case may be, which is not subject to dispute, if any.
    If Buyer and Seller are unable to resolve any such disagreements within
    thirty (30) business days, Buyer and Seller shall engage the Auditor to
    resolve the disagreements in accordance with Section 1(e)(v) above.  Buyer
    agrees to manage the Transition Tooling in a manner consistent with Buyer's
    and its Affiliate's other similar tooling arrangements.  The Parties also
    agree to advise and consult with one another in respect of the management
    of the Transition Tooling.

             (ix)  All amounts actually paid or setoff pursuant to this
    Section 1(h) shall (A) be made in immediately available funds by wire
    transfer and (B) (other than payments made to Seller pursuant to Section
    1(h)(iv) above) include interest at the Applicable Rate, calculated on the
    basis of a 365-day year, accruing from the Closing Date; provided, however,
    that any such amounts paid to, or setoff by, Buyer shall accrue interest
    from the date on which such amount became due until such amount is paid or
    setoff.

              (x)  For purposes hereof, "Total Costs" means, with respect
    to any item of tooling, the actual costs incurred by Buyer plus any Seller
    Tooling Cost or Capitol Tooling Costs in respect of such item, except to
    the extent any such cost is a Buyer Responsible Cost; "Total Revenues"
    means, with respect to any item of tooling, actual revenues received by
    Buyer (including, without duplication or limitation, the Closing Transition
    Tooling) in respect of such item, except to the extent any such revenue is
    received as a result of a Buyer Responsible Cost; "Seller Responsible
    Costs" means, with respect to any item of tooling, any cost relating to (A)
    a design or engineering mistake or inadequacy during the Seller's
    management of the program causing failure in the production of a quality
    part (B) excessive normal supplier costs in areas, such as testing,
    resulting from Seller's or Capitol's (prior to the Closing Date) mistake or
    inadequacy of design and engineering activity requiring re-testing (C)
    check fixtures not constructed in accordance with customer specifications
    calling for Gauge R & R with a 30% error factor, (D) modifications or
    additional tooling necessary to produce a part within the cycle time and
    process parameters anticipated in the determination by Seller of the target
    piece price for the part, (E) prototype costs to the extent such costs are
    not recoverable from the customers as a separate component of the piece
    price on the purchase order received from the customer or (F) one-half of
    costs incurred because of inconsistent customer specifications such as
    CMM/test fixture upgrades; "Buyer Responsible Costs" means, with respect to
    any item of tooling, any cost (A) associated with a change caused by the
    customer regarding the original requirements of the part concerning fit,
    form and function, (B) customarily expected to be absorbed by a supplier
    and recovered through the piece price such as initial product testing, (C)
    expected to produce a pay-back or return to the Buyer because of
    manufacturing efficiency gains over and above what is necessary to produce
    a part within the cycle time and process parameters anticipated in the
    determination by Seller of target piece price for the part, (D) resulting




                                       - 90 -
    from the Buyer's preference for production methods or quality controls in
    excess of what is specified by the customer, (E) one-half of costs incurred
    because of inconsistent customer specifications such as CMM/test fixture
    upgrades or (F) resulting from an error or mistake during Buyer's
    management of the program.

              (i)  Intercompany Indebtedness.  Immediately following the
    acquisition of the Acquired Assets, Buyer will cause Capitol to pay to
    Seller an amount equal to the Intercompany Debt, as reflected in the Esti-
    mated Closing Balance Sheets.  Upon final determination of the Closing
    Balance Sheets, Buyer and Capitol will settle on the intercompany
    liabilities due to the Seller as reflected in the Closing Balance Sheets
    in a manner consistent with Section 1(e) and upon such settlement it will
    represent the discharge in full of all intercompany indebtedness owed by
    Capitol to Seller.

              (j)  Workers' Compensation.

              (i)  On or prior to December 1 of each year commencing
    December 1, 1995 until the final settlement of the Seller's and Capitol's
    retrospective workers' compensation insurance program for the period
    beginning July 1, 1994 and ending on  the Closing Date (the "Retrospective
    Program") with the State of Ohio, Buyer will prepare an annual accounting
    (each, a "WC Accounting") for the purposes of determining Buyer's and
    Capitol's actual costs incurred in connection with the Retrospective
    Program based on the information and statements delivered to Buyer from the
    State of Ohio for such preceding year (the "Actual Retrospective WC Costs")
    and deliver to Seller the WC Accounting.  If the Actual Retrospective WC
    Costs exceed the sum of Seller's Retrospective WC Accrual and Capitol's
    Retrospective WC Accrual (the "Total Retrospective WC Accruals"), Seller
    will pay, subject to Section 7(b)(xi) hereof, to Buyer in immediately
    available funds the amount of such excess.  If the Total Retrospective WC
    Accruals exceed the Actual Retrospective WC Costs, Buyer will pay, subject
    to Section 7(b)(xi) hereof, to Seller in immediately available funds the
    amount of such excess.  Buyer shall permit Seller access to Buyer's files,
    work papers (including, without limitation, all applicable correspondence
    from the State of Ohio) and personnel involved in the preparation of each
    WC Accounting.  Buyer and Seller shall negotiate in good faith to resolve
    any disputes with respect to any calculation or determination made pursuant
    to this Section 1(j).  If Buyer and Seller are unable to resolve any such
    disputes within thirty (30) days, Buyer and Seller shall engage the Auditor
    to resolve the disagreements in accordance with Section 1(e)(v) above.

             (ii)  If, after January 1, 1996, Buyer elects self-insurance
    with respect to Buyer's and Capitol's workers' compensation insurance
    program in the State of Ohio (the "Self-Insurance Election"), Buyer will
    pay, subject to Section 7(b)(xi) hereof, to Seller in immediately available
    funds by wire transfer an amount equal to the Ohio Payoff Amount minus the
    amount actually paid by Buyer and Capitol to the State of Ohio in
    connection with the Self-Insurance Election.

              Section 2.  Closing of the Transaction.
 
              (a)  The Closing.  The closing of the transactions contemplated
    by this Agreement (the "Closing") shall take place at the offices of
    Kirkland & Ellis in Chicago, effective at 11:59 p.m. local time on
    December 2, 1994, or such other date and place as the Parties may mutually
    determine (the "Closing Date").

                                       - 91 -
              (b)  Deliveries at the Closing.  At the Closing:

              (i)  Seller will deliver to Buyer (A) the various certificates,
    instruments, and documents referred to in Section 3(a) below, (B) a bill of
    sale and assignment, in form and substance reasonably acceptable to Buyer,
    (C) real property and Intellectual Property transfer documents in form and
    substance reasonably acceptable to Buyer (it being understood that a
    special warranty deed for the Real Estate in form acceptable for recording
    will be acceptable), (D) stock certificate representing all of the
    outstanding capital stock of Capitol, duly endorsed for transfer and (E)
    such other instruments of sale, transfer, conveyance, and assignment as
    Buyer reasonably may request; and

             (ii)  Buyer will deliver to Seller (A) the Purchase Price,
    determined as of the Closing Date, in immediately available funds by wire
    transfer, (B) the various certificates, instruments, and documents refer-
    red to in Section 3(b) below, (C) an assumption agreement in form and
    substance reasonably acceptable to Seller and (D) such other instruments
    of assumption as Seller reasonably may request.

            (iii)  Buyer will cause Capitol to deliver to Seller an amount
    equal to the Intercompany Debt in immediately available funds by wire
    transfer.

              Section 3.  Conditions to Obligation to Close.

              (a)  Conditions to Obligation of Buyer.  The obligation of Buyer
    to consummate the transactions to be performed by it in connection with the
    Closing is subject to satisfaction of the following conditions:
   
              (i)  The representations and warranties set forth in Section 4
    below shall be true and correct in all material respects at and as of the
    Closing Date (without taking into account any disclosure made pursuant to
    Section 4(x) below and disregarding the last sentence of Section 4(g)
    below); provided that to the extent any such representation or warranty
    relates solely to an Excluded Liability, such representation or warranty
    need not be true and correct so long as Seller acknowledges in writing to
    Buyer that any such breach relates solely to an Excluded Liability (which
    acknowledgment shall not be unreasonably withheld);

             (ii)  Seller shall have performed and complied in all material
    respects with all of its covenants hereunder through the Closing;

            (iii)  Buyer shall have received all of the title insurance
    commitments, policies, and riders specified in Section 6(h) below (other
    than with respect to item 5 of Schedule 6(h)), and all of the surveys
    specified in Section 6(i) below;

             (iv)  No action, suit, or proceeding shall be pending before any
    court, arbitrator or other body or administrative agency of any federal,
    state, local, or foreign jurisdiction seeking specifically to prevent
    consummation of any of the transactions contemplated by this Agreement
    (and no such injunction, judgment, order, decree, ruling, or charge shall
    be in effect);

              (v)  Seller shall have delivered to Buyer a certificate to the
    effect that each of the conditions specified above in Section 3(a)(i)-(ii)
    is satisfied in all respects;

                                       - 92 -
             (vi)  Seller shall have received all third party consents which
    are denoted with an asterisk (*) and underlined on either Schedule 4(m) or
    Schedule 4(p) attached hereto and Seller and Buyer shall have received all
    other authorizations, consents, and approvals of governments and govern-
    mental agencies referred to in Section 4(c) and Section 5(c) below;

            (vii)  Buyer shall have received from counsel to Seller an opinion
    in the form of Exhibit A attached hereto, addressed to Buyer, and dated as
    of the Closing Date;

           (viii)  Buyer shall have obtained on terms and conditions reasonably
    satisfactory to it all of the financing it needs in order to consummate the
    transactions contemplated hereby and to finance the Business' continuing
    operations after the Closing;

             (ix)  Seller shall have entered into the Main Facility Lease and
    Agreement (the "Main Lease") with Buyer in the form set forth on Exhibit B
    attached hereto pursuant to which Buyer shall lease a portion of the
    Gulfstream main facility (the "Gulfstream Main Facility") and the Main
    Lease shall be in full force and effect and shall not have been amended or
    modified;

              (x)  Seller shall have entered into the Harris Facility Lease and
    Agreement (the "Harris Lease") with Buyer in the form set forth on Exhibit
    C attached hereto pursuant to which Seller shall lease a portion of the
    Harris facility (the "Harris Facility"), and the Harris Lease shall be in
    full force and effect and shall not have been amended or modified;

             (xi)  Seller shall have entered into the Transition Services
    Agreement (the "Transition Agreement") with Buyer in the form set forth on
    Exhibit D attached hereto, and the Transition Agreement shall be in full
    force and effect and shall not have been amended or modified; and

            (xii)  Seller shall have delivered to Buyer a certificate issued by
    Seller in form and substance reasonably satisfactory to Buyer, duly execu-
    ted and acknowledged, certifying that the sale of the Acquired Assets is
    exempt from the provisions of the Foreign Investment in Real Property Act
    of 1980.

         Buyer may waive any condition specified in this Section 3(a) if it
    executes a writing so stating at or prior to the Closing and such waiver
    will also operate as a waiver of any rights or remedies Buyer may have
    hereunder as a result of such nonsatisfaction.

              (b)  Conditions to Obligation of Seller.  The obligation of
    Seller to consummate the transactions to be performed by it in connection
    with the Closing is subject to satisfaction of the following conditions:

              (i)  The representations and warranties set forth in Section 5
    below shall be true and correct in all material respects at and as of the
    Closing Date (without taking into account any disclosure made pursuant to
    Section 5(e) below);

             (ii)  Buyer shall have performed and complied in all material
    respects with all of its covenants hereunder through the Closing;




                                       - 93 -
            (iii)  No action, suit, or proceeding shall be pending before any
    court, arbitrator or other body or administrative agency of any federal,
    state, local, or foreign jurisdiction seeking specifically to prevent
    consummation of any of the transactions contemplated by this Agreement
    (and no such injunction, judgment, order, decree, ruling, or charge shall
    be in effect);

             (iv)  Buyer shall have delivered to Seller a certificate to the
    effect that each of the conditions specified above in Section 3(b)(i)-(ii)
    is satisfied in all respects;

              (v)  Seller and Buyer shall have received all authorizations,
    consents, and approvals of governments and governmental agencies referred
    to in Section 4(c) and Section 5(c) below;

             (vi)  Seller shall have received from counsel to Buyer an opinion
    in the form of Exhibit E attached hereto, addressed to Seller, and dated
    as of the Closing Date;

            (vii)  Buyer shall have entered into the Main Lease with Seller in
    the form set forth on Exhibit B attached hereto, and the Main Lease shall
    be in full force and effect and shall not have been amended or modified;
    and

           (viii)  Buyer shall have entered into the Harris Lease with Seller
    in the form set forth on Exhibit C attached hereto, and the Harris Lease
    shall be in full force and effect and shall not have been amended or
    modified; and

             (ix)  Buyer shall have entered into the Transition Agreement with
    Seller in the form set forth on Exhibit D attached hereto, and the
    Transition Agreement shall be in full force and effect and shall not have
    been amended.

         Seller may waive any condition specified in this Section 3(b) if it
    executes a writing so stating at or prior to the Closing and such waiver
    will also operate as a waiver of any rights or remedies Seller may have as
    a result of such nonsatisfaction.

              Section 4.  Representations and Warranties of Seller.  Seller
    represents and warrants to Buyer as follows:

              (a)  Organization of Seller.  Each of Seller and Capitol is a
    corporation duly organized, validly existing, and in good standing under
    the laws of the jurisdiction of its incorporation.  Schedule 4(a) attached
    hereto lists all of the jurisdictions in which Seller, with respect to the
    Business, and Capitol are required to qualify to do business as foreign
    corporations.

              (b)  Authorization of Transaction.  Seller has full corporate
    power and authority to execute and deliver this Agreement and to perform
    its obligations hereunder.  This Agreement constitutes the valid and
    legally binding obligation of Seller, enforceable in accordance with its
    terms and conditions, subject to the effect of bankruptcy, insolvency,
    reorganization or other similar laws and to general principles of equity
    (whether considered in proceedings at law or in equity).



                                       - 94 -
              (c)  Noncontravention.  Except as set forth on Schedule 4(c)
    attached hereto, neither the execution and the delivery of this Agreement,
    nor the consummation of the transactions contemplated hereby, will (i)
    violate any constitution, statute (other than any so-called bulk transfer
    laws), regulation, rule, injunction, judgment, order, decree, ruling,
    charge, or other restriction of any government, governmental agency, or
    court to which Seller or Capitol is subject or any provision of the
    charter or bylaws of Seller or Capitol or (ii) result in a breach of,
    constitute a default under, result in the acceleration of, create in any
    party the right to accelerate, terminate, modify, or cancel, or require
    any notice under any agreement, contract, lease, license, instrument, or
    other arrangement to which Seller, with respect to the Business, or
    Capitol is a party or by which either of them is bound or to which any of
    their respective assets is subject or (iii) result in the imposition of
    any security interest upon any of Capitol's assets or the Acquired Assets.
    Except as set forth on Schedule 4(c) attached hereto, neither Seller nor
    Capitol is required to give any notice to, make any filing with, or obtain
    any authorization, consent, or approval of any government or governmental
    agency in order for the Parties to consummate the transactions contempla-
    ted by this Agreement.

              (d)  Brokers' Fees.  Except for Nomura Securities International,
    Inc., neither Seller nor Capitol has any liability or obligation to pay any
    fees or commissions to any broker, finder, or agent with respect to the
    transactions contemplated by this Agreement.  Seller is solely responsible
    for the fees and expenses of Nomura Securities International, Inc.

              (e)  Subsidiaries, Investments and Capital Stock.

              (i)  Other than Capitol or as set forth on Schedule 4(e) attached
    hereto, Seller, with respect to the Business, has no Subsidiaries or
    investment in any Person.

             (ii)  The authorized capital stock of Capitol consists of 10,000
    shares of common stock, no par value (the "Common Stock"), 1,000 shares of
    which are issued and outstanding.  Capitol has no outstanding stock or
    securities convertible or exchangeable for any shares of its capital stock
    or containing any profit participation features, and Capitol does not have
    outstanding any rights or options to subscribe for or to purchase its
    capital stock or any stock or securities convertible into or exchangeable
    for its capital stock or any stock appreciation rights or phantom stock
    plans.  Capitol is not subject to any obligation (contingent or otherwise)
    to repurchase or otherwise acquire or retire any shares of its capital
    stock or any warrants, options or other rights to acquire its capital
    stock.  All of the outstanding shares of Capitol's capital stock are
    validly issued, fully paid and nonassessable.  Seller owns 100% of the
    issued and outstanding capital stock of Capitol, free and clear of any
    liens, charges, encumbrances and other claims.

            (iii)  There are no statutory or contractual stockholders preemp-
    tive rights or rights of refusal with respect to the sale of the Common
    Stock hereunder.  Capitol has not violated any applicable federal or state
    securities laws in connection with the offer, sale or issuance of any of
    its capital stock, and the offer and sale of the Common Stock hereunder do
    not and will not require registration under the Securities Act of 1933, as
    amended, or any applicable state securities laws.  There are no agreements
    among Capitol's stockholders with respect to the voting or transfer of
    Capitol's capital stock or with respect to any other aspect of Capitol's
    affairs.
                                       - 95 -
              (f)  Financial Statements.  Schedule 4(f) attached hereto
    contains the following financial statements (collectively the "Financial
    Statements"): (i) the unaudited statements of income for the fiscal years
    ended December 31, 1991, December 31, 1992, for Seller, with respect to
    the Business; (ii) the consolidated unaudited statements of income for the
    fiscal year ended December 31, 1993 (the "Most Recent Fiscal Year End") for
    Seller, with respect to the Business, and Capitol; (iii) the unaudited
    statements of income for the fiscal years ended November 30, 1991,
    November 30, 1992 and for the period commencing December 1, 1992 and
    continuing through March 31, 1993 for Capitol; and (iv) the consolidated
    unaudited statements of income for the eight-months ended August 31, 1994
    for Seller, with respect to the Business, and Capitol.  The Financial
    Statements (other than the notes thereto) have been prepared in accordance
    with GAAP throughout the periods covered thereby and present fairly the
    results of operations of Seller, with respect to the Business, and Capitol
    for such periods.  Schedule 4(f) attached hereto contains (i) an unaudited
    schedule of certain assets and liabilities related to the Business
    (including Capitol) as of June 30, 1994 (the "Most Recent Balance Sheet")
    and (ii) an unaudited balance sheet as of June 30, 1994 for Capitol (the
    "Most Recent Capitol Balance Sheet."  The valuation of the assets and
    liabilities set forth in the Most Recent Balance Sheet has been determined
    in accordance with GAAP, and the Most Recent Balance Sheet fairly presents
    the categories of assets and liabilities reflected therein as of such date
    for the Business (including Capitol), except that required footnote
    disclosure has not been provided.  The Most Recent Capitol Balance Sheet
    has been prepared in accordance with GAAP and presents fairly the financial
    position of Capitol as of such date, except that required footnote
    disclosure has not been provided.

              (g)  Events Subsequent to June 30, 1994. Since June 30, 1994,
    there has not been any material adverse change in the business, financial
    condition, results of operations, assets, employees, employee relations,
    customer or supplier relations of the Business, except as set forth on
    Schedule 4(g) attached hereto.  Since June 30, 1994, except as set forth on
    Schedule 4(g) attached hereto:

              (i)  Neither Seller nor Capitol has sold, leased, transferred,
    or assigned any of the assets having a value in excess of $50,000 of the
    Business or Capitol, respectively, tangible or intangible, other than
    inventory in the ordinary course of business;

             (ii)  Neither Seller, with respect to the Business, nor Capitol
    has entered into any agreement, contract, lease, or license (or series of
    related agreements, contracts, leases, or licenses) involving more than
    $50,000, other than in the ordinary course of business or other than any
    such item which is terminable without penalty upon sixty days' notice;

            (iii)  Neither Seller, with respect to the Business, nor Capitol
    has accelerated, terminated, modified, or cancelled any agreement, con-
    tract, lease, or license (or series of related agreements, contracts,
    leases, or licenses) involving more than $50,000 to which Capitol is a
    party or by which Capitol is bound;

             (iv)  Capitol has not delayed or postponed the payment of accounts
    payable and other obligations and liabilities outside the ordinary course
    of business;



                                       - 96 -
              (v)  Neither Seller, with respect to the Business, nor Capitol
    has experienced any damage, destruction, or loss (whether or not covered
    by insurance) to its property in excess of $50,000;

             (vi)  Neither Seller, with respect to the Business, nor Capitol
    has entered into any employment contract or collective bargaining
    agreement, written or oral, or modified the terms of any existing such
    contract or agreement;

            (vii)  Neither Seller, with respect to the Business, nor Capitol
    has granted any increase in the base compensation of any of their
    respective directors, officers, and employees other than as consistent
    with past custom and practice;

           (viii)  Neither Seller, with respect to the Business, nor Capitol
    has adopted, amended, modified, or terminated any bonus, profit-sharing,
    incentive, severance, or other plan, contract, or agreement for the benefit
    of any of their respective directors, officers, and employees (or taken any
    such action with respect to any other Employee Benefit Plan);

             (ix)  Neither Seller, with respect to the Business, nor Capitol
    has entered into any transaction with any of its directors, officers,
    employees or Affiliates, other than ordinary course employment arrange-
    ments entered into in accordance with past custom and practice;

              (x)  Capitol has not entered into any agreement, contract or
    other arrangement with respect to the incurrence of borrowed money; and

             (xi)  Neither Seller, with respect to the Business, nor Capitol,
    as applicable, has committed to any of the foregoing.

         Buyer acknowledges that there exists a labor organizing campaign at
    Seller's Huron, Ohio facility and such activity, regardless of its outcome,
    shall not represent a breach of this Section 4(g).
     
              (h)  Undisclosed Liabilities.  Neither Seller, with respect to
    the Business, nor Capitol has any liability or obligation (whether known or
    unknown, asserted or unasserted, absolute or contingent, accrued or
    unaccrued, liquidated or unliquidated) arising out of transactions entered
    into on or prior to the Closing Date, or any action or inaction on or prior
    to the Closing Date, or any state of facts existing on or prior to the
    Closing Date, except for (i) liabilities or obligations set forth on the
    face of the Most Recent Balance Sheet or the Most Recent Capitol Balance
    Sheet (rather than in any notes thereto), (ii) liabilities or obligations
    which have arisen after June 30, 1994 in the ordinary course of business
    (none of which relates to (A) breach of contract, (B) breach of warranty,
    (C) tort, (D) infringement, (E) violation of law, or (F) any action, suit
    or proceeding (including, without limitation, any clean-up obligation or
    liability for personal injury or property damage under any Environmental,
    Health and Safety Laws)), (iii) liabilities or obligations arising under
    agreements, contracts and purchase orders set forth on Schedule 4(p)
    attached hereto (or under those not set forth on Schedule 4(p) due to the
    specific dollar threshold or cancellation provision contained in Section
    4(p) below) and (iv) liabilities or obligations reflected on the Schedules
    attached hereto.




                                       - 97 -
              (i)  Legal Compliance.  Seller, with respect to the Business,
    Capitol and their predecessors and Affiliates have complied with all
    applicable laws, rules and regulations (other than ERISA and
    Environmental, Health, and Safety Laws which matters are addressed in
    Sections 4(u) and 4(v) below) of federal, state, local, and foreign
    governments (and all agencies thereof), and no action, suit, proceeding,
    hearing, investigation, charge, complaint, claim, demand, or notice has
    been filed or commenced against any of them alleging any failure to so
    comply.

              (j)  Tax Matters.  Capitol has timely filed all Tax Returns it is
    required to file.  Each such Tax Return has been prepared in compliance
    with all applicable laws and regulations.  All Taxes owed by Capitol have
    been paid (or are accrued on the Most Recent Capitol Balance Sheet or will
    be accrued on the Closing Balance Sheets).  Seller, with respect to the
    Business, and Capitol have properly withheld and paid all Taxes required to
    have been withheld and paid in connection with amounts paid or owing to any
    employee, creditor, independent contractor, or other third party.  All
    Taxes for which Capitol may be liable under Treasury Regulation  1.1502-6
    (or analogous state or foreign provisions) by virtue of having been a
    member of any "affiliated group" (or other group filing on a consolidated
    basis) at any time prior to the Closing Date have been paid or, if such
    Taxes are not yet due and payable, will be paid by Seller when due and
    payable.  Seller is not a "foreign person" within the meaning of Section
    1445 of the Code.  Capitol has not filed any agreement or consent under
    Section 341(f) of the Code (or analogous state or foreign provisions).
    Except as set forth on Schedule 4(j) attached hereto:

              (i)  During the past five (5) years, there has been no action,
    suit, proceeding or audit or any notice of inquiry of any of the foregoing
    against or with respect to Capitol regarding Taxes, and, to the best of
    Seller's knowledge, no action, suit, proceeding or audit has been
    threatened against or with respect to Capitol regarding Taxes;
 
             (ii)  Capitol is neither a party to or bound by any Tax alloca-
    tion or Tax sharing agreement nor does it have any current or potential
    contractual obligation to indemnify any other Person with respect to Taxes;

            (iii)  No claim has ever been made by a taxing authority in a
    jurisdiction where Capitol does not file income Tax Returns that Capitol
    is or may be subject to income Taxes assessed by such jurisdiction;

             (iv)  None of the Assumed Liabilities or any liabilities of
    Capitol consists of an obligation to make any payments, that will be non-
    deductible under Section 280G of the Code (or any corresponding provision
    of state, local or foreign income Tax law);

              (v)  Schedule 4(j) contains a list of states, territories and
    jurisdictions (whether foreign or domestic) in which Capitol is required
    to file Tax Returns relating to federal, state or local Taxes or other
    Taxes imposed upon or measured by net income or receipts of Capitol; and

             (vi)  Capitol will not be required as a result of a change in
    method of accounting for a taxable period ending on or prior to the
    Closing Date, to include any adjustment in taxable income for any taxable
    period (or portion thereof) ending after the Closing Date.



                                       - 98 -
         As of December 31, 1993, Capitol had general business tax credits
    equal to at least $509,600 and the use of such credits (i) is not subject
    to any limitations set forth in any section of the Code other than those
    limitations set forth in Section 383 of the Code and (ii) is currently
    available to Capitol on an annual basis in an amount not less than $20,650.
    
              (k)  Title to Personal Property.  Seller has good and marketable
    title to, or a valid leasehold interest in, the tangible Acquired Assets
    and Capitol has good and marketable title to, or a valid leasehold
    interest in, its tangible personal property (other than the real property
    described in Section 4(l) below), free and clear of any security interest
    or restriction on transfer.

              (l)  Real Property.  Schedule 4(l)(i) attached hereto lists and
    describes briefly all real property owned by Capitol or related to the
    Business and owned by Seller.  Except as set forth on Schedule 4(l)(ii),
    with respect to each such parcel of real property, (i) the identified owner
    has good and marketable title, free and clear of any security interest,
    easement, covenant, or other restriction, except for installments of
    special assessments not yet delinquent and recorded easements, covenants,
    and other restrictions which do not impair the current use or occupancy of
    the property subject thereto, (ii) there are no leases, subleases, licens
    es, concessions, or other agreements, written or oral, granting to any
    party or parties the right of use or occupancy of any portion thereof; and
    (iii) there are no outstanding options or rights of first refusal to
    purchase such parcel or any portion thereof or interest therein.
    Schedule 4(l)(iii) attached hereto sets forth all of the real property
    leased by Seller, with respect to the Business, or Capitol (the "Leased
    Property").  The leases under which Seller or Capitol leases the Leased
    Property are in full force and effect.  With respect to the Leased
    Property, neither Seller nor Capitol and, to the best of Seller's
    knowledge, no third party, is in breach or default, and no event has
    occurred (including the consummation of the transactions contemplated
    hereby) which, with or without the lapse of time or the giving of notice,
    would constitute such a breach or default or permit termination,
    modification, or acceleration under such lease or sublease.

              (m)  Intellectual Property.

              (i)  Schedule 4(m) attached hereto identifies (A) each patent or
    registration which has been issued to Seller or Capitol with respect to any
    Intellectual Property used in connection with the Business or by Capitol,
    (B) each pending patent application or application for registration which
    Seller or Capitol has made with respect to any Intellectual Property used
    in connection with the Business or by Capitol, (C) each license, agreement,
    or other permission which Seller or Capitol has granted to any third party
    with respect to any Intellectual Property used in connection with the
    Business or by Capitol (together with any exceptions), and (D) each item of
    Intellectual Property that any third party owns and that Seller or Capitol
    uses in connection with the Business or that Capitol uses pursuant to
    license, sublicense, agreement, or permission, and denotes with an asterisk
    (*) whether the consent of any third party thereto is required as a result
    of the consummation of the transactions contemplated by this Agreement
    (other than any "shrinkwrap" or "off-the-shelf" software).  Seller has
    delivered to Buyer a complete and accurate list of all corporate or trade
    names used by Seller in connection with the Business or by Capitol (other



                                       - 99 -
    than "Gulfstream" and "Capitol"), and correct and complete copies of all
    such patent, trademark or copyright registrations, applications, licenses,
    sublicenses, agreements, and permissions (as amended to date) and have made
    available to Buyer correct and complete copies of all other written
    documentation evidencing ownership and prosecution (if applicable) of the
    Intellectual Property used by Seller, with respect to the Business, or
    Capitol (other than any "shrinkwrap" or "off-the-shelf" software).  The
    Intellectual Property (other than the Excluded Intellectual Property) owned
    or used by Seller or Capitol in connection with the Business immediately
    prior to the Closing will be owned or available for use by Buyer
    immediately subsequent to the Closing.

             (ii)  Except as set forth on Schedule 4(m), (A) neither Seller nor
    Capitol has interfered with, infringed upon or misappropriated any Intel-
    lectual Property rights of third parties, (B) neither Seller nor Capitol
    has received any charge, complaint, claim, demand, or notice alleging any
    such interference, infringement, misappropriation, or violation, (C) Sel-
    ler has no knowledge that any third party has interfered with, infringed
    upon or misappropriated any Intellectual Property used by Capitol or by
    Seller in connection with the Business, (D) no action is pending, or to
    Seller's knowledge threatened, which challenges the use or ownership of the
    Intellectual Property used by Capitol or by Seller in connection with the
    Business, (E) Seller or Capitol possesses all right, title, and interest in
    and to, or has a valid license, sublicense, agreement or permission to use,
    all of the Intellectual Property necessary for the operation of the
    Business or Capitol as presently conducted or as currently proposed to be
    conducted; and (F) the license, sublicense, agreement, or permission
    covering any such used Intellectual Property (including any such
    "shrinkwrap" or "off-the-shelf" software) is in full force and effect.
   
              (n)  Tangible Assets.  The Acquired Assets and the assets owned
    by Capitol include all buildings, machinery, equipment, and other tangible
    assets necessary for the conduct of the Business and the business of
    Capitol as presently conducted except for the Excluded Assets.  Each
    Acquired Asset used in the Business and each tangible asset owned and used
    by Capitol is free from defects, is in good operating condition and repair
    (subject to normal wear and tear), and is suitable for the purposes for
    which it presently is used.

              (o)  Inventory.  The inventory relating to the Business and owned
    by Capitol consists of raw materials and packing supplies, maintenance and
    repair supplies, manufactured and purchased parts, work-in-process, and
    finished goods, all of which is merchantable and fit for the purpose for
    which it was procured or manufactured, and none of which is slow-moving,
    obsolete, damaged, or defective, subject only to the reserve for inventory
    writedown reflected on the Most Recent Balance Sheet, the Most Recent
    Capitol Balance Sheet, as adjusted in connection with the preparation of,
    and set forth on, the Closing Balance Sheets.

              (p)  Contracts.  Schedule 4(p) lists the following contracts,
    agreements and other arrangements to which Capitol is a party or related to
    the Business to which Seller is a party and denotes with an asterisk (*)
    whether the consent of any third party thereto is required as a result of
    the consummation of the transactions contemplated by this Agreement:
   
              (i)  any agreement concerning a partnership or joint venture;



                                      - 100 -
             (ii)  any agreement (or group of related agreements) under which
    it has created, incurred, assumed, or guaranteed any indebtedness for bor-
    rowed money or any capitalized lease obligation under which it has imposed
    a security interest on any of its assets, tangible or intangible;

            (iii)  any agreement concerning confidentiality or noncompetition;

             (iv)  any arrangement, understanding, or agreement (other than at
    will oral employment agreements), involving any of its Affiliates or
    shareholders (including any shareholder's family members by blood,
    marriage, adoption or otherwise);
    
              (v)  any profit sharing, stock option, stock purchase, stock
    appreciation, bonus, deferred compensation, severance, welfare benefit
    plan or other plan or arrangement (whether formal or informal) for the
    benefit of its current or former directors, officers, and employees other
    than those set forth on Schedule 4(u) attached hereto;

             (vi)  any agreement (whether formal or informal) with its
    directors, officers, employees (other than oral at will employment
    agreements) and consultants, including any collective bargaining agreement
    other than those set forth on Schedule 4(u) attached hereto;

            (vii)  any agreement (or group of related agreements) for the
    lease or sublease of personal property to or from any Person providing for
    payments in excess of $50,000 per annum;

           (viii)  any open purchase orders related to the purchase of Inven-
    tories other than those entered into in the ordinary course of business
    prior to the Closing Date;

             (ix)  any power of attorney;

              (x)  any agreement which may not be cancelled by Seller or
    Capitol with less than sixty (60) days' notice without premium or penalty
    payable by Seller or Capitol and pursuant to which the remaining
    obligations are greater than $50,000;

             (xi)  any agreement (other than covered in clause (viii) above)
    under which the consequences of a default or termination could reasonably
    be expected to have a material adverse effect on the business, financial
    condition, results of operations of Seller, with respect to the Business,
    or Capitol; or

            (xii) any other agreement not covered in clauses (i) through (xi)
    above (or group of related agreements) the performance of which involves
    consideration in excess of $50,000, including but not limited to any
    distribution and supply agreements, but not including any open purchase
    order related to the purchase of Inventories entered into in the ordinary
    course of business prior to the Closing Date.

         Seller has delivered or made available to Buyer a correct and complete
    copy of each written agreement listed in Schedule 4(p).  Seller has also
    delivered to Buyer a brief description of all oral contracts, agreements
    and other arrangements required to be disclosed on Schedule 4(p).  With
    respect to each of Seller's, with respect to the Business, or Capitol's



                                      - 101 -
    agreements, contracts or arrangements disclosed on Schedule 4(p): (A) such
    agreement, contract or arrangement is in full force and effect; (B) neither
    Seller nor Capitol is in breach or default, and no event has occurred which
    with notice or lapse of time would constitute a breach or default by Seller
    or Capitol or permit any third party to terminate, modify, or accelerate,
    such agreement; (C) neither Seller nor Capitol has repudiated any provision
    of such agreement, contract or arrangement; (D) to the best of Seller's
    knowledge, no third party is in breach or default, and no event has
    occurred which with notice or lapse of time would constitute a breach or
    default by such third party or permit Seller or Capitol to terminate,
    modify, or accelerate, such agreement, contract or arrangement; and (E)
    neither Seller nor Capitol has any actual knowledge of any breach or
    anticipated breach by any other party to any contract set forth on Schedule
    4(p).

              (q)  Notes and Accounts Receivable.  All notes and accounts
    receivable of Capitol are reflected properly on the Most Recent Capitol
    Balance Sheet and in the books and records of Capitol, are valid receiva-
    bles subject to no setoffs or counterclaims, are current and collectible,
    and will be collected in accordance with their terms at their recorded
    amounts, subject only to the reserve for bad debts reflected thereon and
    to be used in the preparation of, and set forth on, the Closing Balance
    Sheets.

              (r)  Insurance.  Schedule 4(r) attached hereto sets forth the
    following information with respect to each insurance policy to which
    Capitol has been a party, a named insured, or otherwise the beneficiary of
    coverage at any time since April 1, 1993.

              (i)  the name of the insurer, the name of the policyholder, and
    the name of each covered insured;

             (ii)  the scope, period and amount of coverage; and

            (iii)  a description of any retroactive premium adjustments or
    other loss-sharing arrangements.

              (s)  Litigation.  Schedule 4(s) attached hereto sets forth each
    instance in which Seller, with respect to the Business, or Capitol (i) is
    subject to any outstanding injunction, judgment, order, decree, ruling, or
    charge or (ii) is a party or, to Seller's knowledge, is threatened to be
    made a party to any action, suit, proceeding, hearing, or investigation of,
    in, or before any court, arbitrator or other body or administrative agency
    of any federal, state, local, or foreign jurisdiction.

              (t)  Employees.  To the actual knowledge of Anthony Barone or
    James Holland, without a duty to inquire, none of the key employees of
    Seller or Capitol set forth on Schedule 4(t) attached hereto has any plans
    to terminate employment with Seller or Capitol (except in order to accept
    employment with Buyer).  Except as set forth on Schedule 4(t) attached
    hereto, Seller has no knowledge of any organizational effort presently
    being made or threatened by or on behalf of any labor union with respect to
    the employees of Seller, with respect to the Business, or of Capitol.
    Seller, with respect to the Business, and Capitol have complied with all
    applicable laws relating to the employment of labor and within the last
    three (3) years neither Seller, with respect to the Business, nor Capitol
    has experienced any strikes, unresolved grievances, unfair labor practice
    claims or unresolved disputes with former employees regarding termination
    and/or severance pay.
                                      - 102 -
              (u)  Employee Benefits.

              (i)  Pension Plans.  Except as set forth in Schedule 4(u)
    attached hereto, with respect to all employees and former employees of
    Seller, with respect to the Business, or of Capitol, neither Seller nor
    Capitol maintains, contributes to or has any liability under (or with
    respect to) any Employee Pension Benefit Plan, whether or not terminated.

             (ii)  Welfare Plans.  Except as set forth in Schedule 4(u), with
    respect to all employees and former employees of Seller, with respect to
    the Business, and Capitol, neither Seller nor Capitol maintains or has any
    obligation to contribute to (or any other liability with respect to) any
    Employee Welfare Benefit Plan, whether or not terminated, which provides
    medical, health, life insurance or other welfare-type benefits for current
    or future retirees or current or future former employees or their spouses
    or dependents (other than in accordance with Section 4980B(f) of the Code).

            (iii)  Multiemployer Plans.  With respect to all employees and
    former employees of Seller, with respect to the Business, and Capitol,
    neither Seller nor Capitol has any obligation to contribute to (or any
    other liability with respect to) any (i) Multiemployer Plan or (ii) plan
    of the type described in Sections 4063 and 4064 of ERISA or Section 413(c)
    of the Code, and neither Seller nor Capitol has incurred any current or
    potential withdrawal liability as a result of a complete or partial
    withdrawal (or potential partial withdrawal) from any Multiemployer Plan.

             (iv)  Other Benefit Plans.  Except as set forth in Schedule 4(u),
    neither Seller nor Capitol maintains, contributes to or has any liability
    under (or with respect to) any deferred compensation or retirement plans or
    arrangements, employee welfare, fringe benefit or bonus plan, program,
    policy or other arrangement for employees or any other arrangement for
    employees or former employees of Seller, with respect to the Business, or
    Capitol, their spouses or dependents, whether or not terminated.  The
    plans, programs, policies and other arrangements set forth on Schedule 4(u)
    are hereinafter referred to collectively as the "Plans."

              (v)  Administration and Compliance of the Plans.  With respect to
    each of the Plans sponsored or maintained for employees of Capitol:

                   (A)  all required or discretionary (in accordance with
    historical practices) payments, premiums, contributions or reimbursements
    that are presently due for all periods ending prior to or as of the
    Closing Date shall have been made, and all accruals, in accordance with
    GAAP, shall have been made on the Closing Balance Sheets;

                   (B)  there is no unfunded liability which is not reflected
    on the Most Recent Capitol Balance Sheet or will not be reflected on the
    Closing Balance Sheets, to the extent required to be reflected in
    accordance with GAAP;

                   (C)  there have been no violations of ERISA with respect
    thereto (including, without limitation, any Prohibited Transactions) for
    which Capitol is, or could be, liable; no Fiduciary (as defined in Section
    3(21) of ERISA) has any liability for breach of fiduciary duty or any other
    failure to act or comply in connection with the administration or
    investment of the assets thereof for which Capitol is, or could be, liable;



                                      - 103 -
    no action, suit, proceeding, hearing or investigation with respect to the
    administration or the investment of the assets thereof (other than routine
    claims for benefits) is pending or, to the best of Seller's knowledge,
    threatened; and Seller has no knowledge of any basis for any such action,
    suit, proceeding, hearing, or investigation; and

                   (D)  Seller has provided Buyer with true and complete copies
    of all documents pursuant to which such Plan is maintained and admini-
    stered and the most recent annual reports (Form 5500 and attachments) and
    financial statements therefor.

             (vi)  Neither Seller nor Capitol has incurred any liability to the
    Pension Benefit Guaranty Corporation ("PBGC"), the Internal Revenue
    Service, or any multiemployer plan with respect to any employee pension
    benefit plan currently or previously maintained by members of the control-
    led group of companies (as determined in Sections 414(b) and (c) of the
    Code (the "Controlled Group")) that has not been satisfied in full, and no
    condition exists that presents a risk to Seller or any member of the Con-
    trolled Group of incurring such a liability, other than liability for
    premiums due the PBGC.

              (v)  Environment, Health, and Safety.  Each of Seller, Capitol
    and their predecessors and Affiliates has obtained all material permits,
    licenses, and other authorizations which are required for the ownership and
    operation of the Business and the business of Capitol under all applicable
    Environmental, Health, and Safety Laws.  Except as set forth on Schedule
    4(v), none of Seller, Capitol or their predecessors has, with respect to
    the ownership and operation of the Business and Capitol, handled, released
    or disposed of any substance, arranged for the disposal of any substance,
    exposed any employee or other individual to any substance or condition, or
    owned or operated the Business and Capitol or any property or facility so
    as to give rise to any material liability or corrective or remedial
    obligation under any Environmental, Health, and Safety Laws.  Except as set
    forth on Schedule 4(v), Seller, Capitol and their predecessors have, with
    respect to the ownership and operation of the Business, complied with, and
    are in compliance in all material respects with, all Environmental, Health,
    and Safety Laws, and no action, suit, proceeding, hearing, investigation,
    charge, complaint, claim, demand, or notice has been filed, commenced or,
    to Seller's knowledge, threatened against any of them alleging any failure
    to so comply or alleging any material liability or corrective or remedial
    obligations under any Environmental, Health and Safety Laws.  Except as set
    forth on Schedule 4(v), none of Seller, Capitol or their predecessors has,
    with respect to the ownership and operation of the Business and the
    business of Capitol, either expressly or by operation of law, assumed or
    undertaken any material liability of any other Person under any
    Environmental, Health, and Safety Laws.  Except as set forth on Schedule
    4(v), no underground storage tanks, asbestos-containing materials, or pcb-
    containing equipment or fluids have been or are present on any real
    property listed on Schedule 4(l)(i) or Schedule 4(l)(iii).  The
    transactions contemplated by this Agreement do not impose any obligations
    under any Environmental, Health, and Safety Laws for site investigation or
    cleanup, or notification to any government agencies or third parties.
    Except as set forth on Schedule 4(v), without limiting the foregoing, no
    facts, events or conditions relating to the past or present facilities,
    properties or operations of Seller, Capitol or the Business will prevent,
    hinder or limit continued compliance in all material respects with



                                      - 104 -
    Environmental, Health and Safety Laws by the Business or Capitol or give
    rise to any material liabilities (whether accrued, absolute, contingent,
    unliquidated or otherwise) or any material investigatory, remedial or
    corrective obligations pursuant to Environmental, Health and Safety Laws,
    including without limitation any relating to onsite or offsite releases or
    threatened releases of hazardous materials, substances or wastes, personal
    injury, property damage or natural resource damage.

              (w)  Business.

              (i)  SPECS Credits.  Seller has at least $2,462,000 in PTPD SPECS
    credits (the "PTPD Credits") and at least $1,849,000 in NAAO SPECS credits
    (the "NAAO Credits" and collectively, with the PTPD credits, the "SPECS
    Credits") from Ford Motor Company.  Seller may, and after the Closing Buyer
    may, use the excess PTPD Credits to offset NAAO SPECS credit requirements
    set forth under the Ford Motor Company long term contract with Seller (the
    "Ford LTA").  The PTPD SPECS saves required pursuant to the Ford LTA are
    covered for each of fiscal 1994, 1995 and 1996 and the NAAO SPECS saves
    required pursuant to the Ford LTA (after giving effect to the application
    of excess PTPD SPECS saves) are covered for each of fiscal 1994 and 1995.

             (ii)  Pricing.  Attached on Schedule 4(w) are (A) copies of let-
    ters that Seller has received from Ford Motor Company with respect to the
    pricing of the MN12, VN58 and VN127 platforms indicating for the MN12
    platform an increase in annual sales revenues by not less than $1.65
    million and for the VN58 and VN127 platforms an across-the-board 6% price
    increase and with respect to the elimination of the 3.5% productivity
    requirement set forth in Ford LTA for fiscal year 1996 and the decrease
    of the current commodity price increase absorption rate set forth in the
    Ford LTA from 4% to 2% for fiscal 1995 and 1996 in each case for that
    portion of the Business located in Huron, Ohio and (B) a list of existing
    prices for the MN12 platform and a list of the modified prices for such
    platform as disclosed in such letters.

              (x)  Closing Date.  The representations and warranties contained
    in this Section 4 and elsewhere in this Agreement will be true and correct
    on the Closing Date as though then made, except for written disclosures
    made by Seller to Buyer prior to the Closing.

              Section 5.  Representations and Warranties of Buyer.  Buyer
    represents and warrants to Seller as follows:

              (a)  Organization of Buyer.  Buyer is a corporation duly
    organized, validly existing, and in good standing under the laws of the
    jurisdiction of its incorporation.

              (b)  Authorization of Transaction.  Buyer has full corporate
    power and authority to execute and deliver this Agreement and to perform
    its obligations hereunder.  This Agreement constitutes the valid and
    legally binding obligation of Buyer, enforceable in accordance with its
    terms and conditions, subject to the effect of bankruptcy, insolvency,
    reorganization or other similar laws and to general principles of equity
    (whether considered in proceedings at law or in equity).






                                      - 105 -
              (c)  Noncontravention.  Except as set forth on Schedule 5(c)
    attached hereto, neither the execution and the delivery of this Agreement,
    nor the consummation of the transactions contemplated hereby, will (i)
    violate any constitution, statute (other than any so-called bulk transfer
    laws), regulation, rule, injunction, judgment, order, decree, ruling,
    charge, or other restriction of any government, governmental agency, or
    court to which Buyer is subject or any provision of its charter or bylaws
    or (ii) conflict with, result in a breach of, constitute a default under,
    result in the acceleration of, create in any party the right to
    accelerate, terminate, modify, or cancel, or require any notice under any
    agreement, contract, lease, license, instrument, or other arrangement to
    which Buyer is a party or by which it is bound or to which any of its
    assets is subject.  Except as set forth on Schedule 5(c) attached hereto,
    Buyer does not need to give any notice to, make any filing with, or
    obtain any authorization, consent, or approval of any government or
    governmental agency in order for the Parties to consummate the
    transactions contemplated by this Agreement.

              (d)  Brokers' Fees.  Except with respect to Robert W. Baird &
    Co., Buyer has no liability or obligation to pay any fees or commissions
    to any broker, finder, or agent with respect to the transactions
    contemplated by this Agreement for which Seller could become liable or
    obligated.  Buyer is solely responsible for the fees and expenses of
    Robert W. Baird & Co.

              (e)  Closing Date.  The representations and warranties contained
    in this Section 5 and elsewhere in this Agreement will be true and correct
    on the Closing Date as though then made, except for written disclosures
    made by Buyer to Seller prior to the Closing.

              (f)  Investment Purposes.  Buyer is acquiring the Common Stock
    for its own account and not with a view to sale or distribution thereof in
    violation of any securities laws, and it has no present intention of
    selling or distributing all or any portion of the Common Stock in violation
    of any securities laws.

              Section 6.  Pre-Closing Covenants.  The Parties agree as follows
    with respect to the period between the execution of this Agreement and the
    Closing.

              (a)  General.  Each of the Parties will use reasonable efforts
    to take all action and to do all things necessary in order to consummate
    and make effective the transactions contemplated by this Agreement.

              (b)  Notices and Consents.  Each Party will give any notice to
    third parties, and such Party will use reasonable efforts to obtain any
    third-party consents, that the other Party reasonably may request inclu-
    ding, without limitation, those consents indicated as necessary pursuant
    to Sections 4(m) and 4(p) and those notices as necessary pursuant to
    Sections 4(c) and 5(c).  Each of the Parties will give any notices to,
    make any filings with, and use reasonable efforts to obtain any authori-
    zations, consents, and approvals of governments and governmental agencies
    in connection with the matters referred to in Section 4(c) and Section
    5(c) above.

              (c)  Operation of the Business.



                                      - 106 -
              (i)  Seller will not engage in any practice, take any action, or
    enter into any transaction relating to the Business or to Capitol outside
    the ordinary course of business, including the management of its working
    capital other than in accordance with past custom and practice.  Without
    limiting the generality of the foregoing, Seller will not, and will cause
    Capitol to not, engage in any practice, take any action, or enter into any
    transaction which would be required to be disclosed under Section 4(g)
    above. Seller and Capitol may not make without Buyer's prior approval
    capital expenditures in excess of $10,000 per item; provided that Seller or
    Capitol may make capital expenditures on an emergency basis of up to
    $20,000 per item.

             (ii)  Neither Capitol nor Seller will make any payments to any
    of their respective tooling vendors, other than in accordance with its
    past custom and practice.

              (d)  Preservation of the Business.  Seller will, and will cause
    Capitol to, make all commercially reasonable efforts to conduct their
    respective businesses and maintain their respective properties in
    accordance with past custom and practice, including their present
    operations, physical facilities, equipment, working conditions, and
    relationships with lessors, licensors, suppliers, customers, and employees.
    Without limiting the generality of the foregoing, Seller will, and will
    cause Capitol to, make all commercially reasonable efforts to pay expenses
    and payables, purchase inventory, perform all maintenance and repairs and
    collect receivables in the ordinary course of business in accordance with
    past custom and practice.  Seller will not be deemed to be in breach under
    this section if Buyer does not approve an expenditure pursuant to Section
    6(c).
    
              (e)  Full Access.  Seller will permit representatives of Buyer
    (including its accountants, attorneys, consultants, lenders and other
    agents) to have full access at all reasonable times, and in a manner so as
    not to interfere with the normal business operations of Seller to all
    premises, properties, personnel, books, records (including Tax records),
    contracts, and documents of or pertaining to the Business and the business
    of Capitol.

              (f)  Notice of Developments.  Seller will give prompt written
    notice to Buyer of any development causing, or reasonably likely to cause,
    a breach in any material respect of any of the representations and warran-
    ties in Section 4 above.  Buyer will give prompt written notice to Seller
    of any development causing, or reasonably likely to cause, a breach in any
    material respect of any of its representations and warranties in Section 5
    above.  No disclosure by any Party pursuant to this Section 6(f), however,
    shall be deemed to cure any breach of any representation or warranty
    contained herein.

              (g)  Exclusivity.  Seller will not, and will cause Capitol and
    their respective officers, directors, agents and Affiliates to not, dis-
    cuss a possible sale or other disposition of all or any part of the assets
    of the Business or the stock or assets of Capitol, other than inventory in
    the ordinary course of business (whether by merger, reorganization,
    recapitalization or otherwise) with any party other than Buyer (an
    "Acquisition Proposal") or provide any information to any other party
    regarding the Business or Capitol other than information which is
    traditionally provided in the regular course of its business operations to


                                      - 107 -
    third parties where Seller and its officers, directors, agents and
    Affiliates have no reason to believe that such information may be utilized
    to evaluate a possible sale or other disposition of the Business or
    Capitol.  Seller and its officers, directors and Affiliates (i) do not have
    any agreement, arrangement or understanding with respect to any Acquisition
    Proposal, (ii) will cease and cause to be terminated any and all
    discussions with third parties regarding any Acquisition Proposal and (iii)
    will promptly notify Buyer if any Acquisition Proposal, or any inquiry or
    contact with any person or entity with respect thereto, is made.

              (h)  Title Insurance.  Seller will assist Buyer in obtaining an
    Owner's Policy of Title Insurance reasonably acceptable to Buyer for each
    parcel of real property set forth on Schedule 4(l)(i), in an amount equal
    to the fair market value of such real property (including all improvements
    located thereon), insuring title to such real property to be in Buyer as of
    the Closing (subject only to the title exceptions described in
    Schedule 4(l)(i) and Schedule 4(l)(ii)) and containing the special
    endorsements set forth on Schedule 6(h) attached hereto; provided, however,
    to the extent not obtained prior to the Closing Date, Seller will continue
    to assist Buyer in obtaining any such special endorsement after the Closing
    Date.  Buyer and Seller will share equally the fees and expenses related to
    obtaining such title insurance.

              (i)  Surveys.  With respect to each parcel of real property as to
    which a title insurance policy is to be procured pursuant to Section 6(h)
    above, Seller will assist Buyer in procuring a current survey of such real
    property certified to Buyer, prepared by a licensed surveyor and conforming
    to current ALTA Minimum Detail Requirements for Land Title Surveys (the
    "Survey").  The Survey shall not disclose any material survey defect or
    encroachment from or onto the real property (other than those set forth on
    Schedule 4(l)(ii)) which has not been cured or insured over prior to the
    Closing.  Seller and Buyer will share equally the fees and expenses related
    to procuring the Surveys.

              Section 7.  Additional Agreements.

              (a)  Survival.  Subject to Section 7(b) below, the
    representations, warranties, covenants and agreements set forth in this
    Agreement or in any certificate or other writing delivered in connection
    with this Agreemen will survive the Closing Date and the consummation of
    the transactions contemplated hereby notwithstanding any examination made
    for or on behalf of Buyer or Seller or the knowledge of any of Buyer's or
    Seller's officers, directors, shareholders, employees, Affiliates or
    agents.  Notwithstanding the foregoing, the representations and warranties
    set forth in Section 4(v) (Environment, Health, and Safety) shall not
    survive the Closing Date.

              (b)  Indemnification.

              (i)  Subject to the limitations set forth in Sections 7(b)(ii),
    7(b)(iii), 7(b)(v), and 7(b)(vi) below, Seller agrees to indemnify and hold
    Buyer, its officers, directors, shareholders, employees and Affiliates
    (collectively, the "Buyer Group") harmless against any loss, liability,
    damage or expense, including reasonable legal expenses and costs
    ("Losses"), which they may suffer, sustain, or become subject to, as the
    result of:



                                      - 108 - 
                   (A)  the breach of any representation or warranty contained
    in this Agreement (other than a representation or warranty set forth in
    Sectio 4(v) above);

                   (B)  the breach of any covenant or agreement contained in
    this Agreement;

                   (C)  any Excluded Liability;

                   (D)  any claim by any shareholder, or class or group of
    shareholders, of Seller in respect of the transactions contemplated hereby;

                   (E)  any Known Environmental Conditions; or

                   (F)  any Unknown Environmental Conditions.

             (ii)  With respect to claims for breaches of representations and
    warranties referred to in Section 7(b)(i)(A) above (other than representa-
    tions and warranties set forth in Section 4(w) (Business), in Section 4(j)
    (Tax Matters) (to the extent relating to Capitol's obligations) above or
    Section 1(h)), (w) Seller will not be liable to the Buyer Group for any
    Loss relating to any particular breach if such Loss is less than $10,000,
    (x) Seller will be liable to the Buyer Group for Losses only if the ag-
    gregate amount of all such Losses relating to all such breaches plus Losses
    relating to Section 7(b)(i)(F) above, subject to the limitations set forth
    in Section 7(b)(v) below, exceeds $500,000, in which case Seller will be
    liable only for such excess, (y) Seller will not be liable for any Losses
    arising therefrom unless written notice of such breach is given by the
    Buyer Group to Seller within fifteen (15) months after the Closing Date,
    except for: (A) Losses arising from the representations and warranties
    contained in Sections 4(a) (Organization), 4(b) (Authority), 4(c)
    (Noncontravention), 4(h) (Undisclosed Liabilities), 4(i) (Legal
    Compliance), 4(m) (Intellectual Property), 4(s) (Litigation), 4(u)
    (Employee Benefits), and 4(w) (Business) in which case written notice of
    such breach may be given by the Buyer Group to Seller within three (3)
    years after the Closing Date; (B) Losses arising from a breach of the
    representation and warranty contained in Section 4(j) (Tax Matters) above
    in which case written notice of such breach may be given by the Buyer Group
    to Seller prior to the expiration of the applicable statute of limitations;
    and (C) Losses arising from a breach of the representation and warranty
    contained in Sections 4(k) (Title to Personal Property) and 4(e)
    (Subsidiaries, Investments and Capital Stock) above in which case Seller
    shall remain liable forever; provided that in the case of a breach of any
    representation or warranty set forth in Section 4(x) (Closing Date) where
    the subject matter of such breach is addressed by one of the
    representations and warranties referred to in the previous exceptions, the
    time limitation set forth in such exceptions shall control when written
    notice of such breach must be given and (z) Seller will be liable to the
    Buyer Group for Losses relating to any breach of Section 4(n), 4(o) or 4(q)
    only to the extent such Loss has not previously been collected by Buyer
    pursuant to the preparation of the Closing Balance Sheets.  If any Loss
    arising from a breach of representation or warranty referred to in Section
    7(b)(i)(A) above also constitutes a Loss arising out of or relating to an
    Excluded Liability, such Loss will be deemed to be an Excluded Liability
    for purposes of Section 7(b)(i), and, thus, not subject to the limitations
    set forth in the first sentence of this Section 7(b)(ii).
 


                                      - 109 -
            (iii)  With respect to any matter for which indemnification is
    provided pursuant to Section 7(b)(i)(E) or (F) hereof, Seller shall have
    sixty (60) days after receipt of written notice thereof (with such notice
    stating with reasonable specificity the nature and basis of the assertion
    and the amount thereof to the extent known) from Buyer (such notice being
    deemed given for any Known Environmental Conditions) (or such shorter
    period as exigent circumstances may dictate in Buyer's sole but reasonable
    judgment) to either (A) acknowledge in writing that it will indemnify (such
    acknowledgement being deemed given for any Known Environmental Condition)
    Buyer with respect to such matter, in which case Seller shall undertake,
    conduct and control, through counsel, consultants and contractors of
    Seller's own choosing (and reasonably satisfactory to Buyer) and expense,
    the defense, investigation, remediation, and settlement thereof or (B) fail
    to acknowledge in writing that it will indemnify Buyer with respect to such
    matter, in which case Seller shall permit Buyer to assume the conduct and
    control of the defense, investigation, remediation, and settlement thereof
    through counsel, consultants and contractors of Buyer's own choosing (and
    reasonably satisfactory to Seller); provided that if it is ultimately
    determined that Seller is liable to Buyer with respect to such matter, the
    fees and expenses of Buyer's counsel, consultants and contractors shall be
    indemnified hereunder.  If Seller does not notify Buyer within sixty (60)
    days after the receipt of Buyer's notice of a claim of indemnity hereunder
    (or such shorter period as exigent circumstances may dictate in Buyer's
    sole but reasonable judgment) of its election pursuant to this Section
    7(b)(iii), Buyer shall have the right to assume the defense, investigation,
    remediation, and settlement thereof, and to contest, settle or compromise
    any claim relating thereto, and shall not waive any right to indemnity
    thereby.  Upon acknowledging its indemnification obligations hereunder,
    Seller shall have the right to conduct all Remedial Actions and other
    activities necessary to comply with its obligations hereunder and Seller
    shall have principal decision-making authority and control as to such
    matters; provided that in exercising its rights and obligations, Seller
    shall not take actions that would prevent or hinder Buyer from complying in
    all material respects with Environmental, Health and Safety Laws, or
    unreasonably interfere with any of Buyer's operations (taking into account
    the scope of the Remedial Actions).  Buyer shall have the right to review
    all nonprivileged documents and other information relating to Seller's
    investigations, studies, actions and activities in the performance of any
    obligations hereunder and Buyer shall be afforded a reasonable opportunity
    to attend all nonprivileged material meetings and conferences relating
    thereto.  Seller shall consult in good faith with Buyer with respect to
    such matters.  Seller will not, without the written consent of Buyer (which
    consent shall not unreasonably be withheld) consent to the entry of any
    judgment or enter into any settlement with respect to any matter
    indemnified hereunder.  A Remedial Action shall be deemed adequate for
    purposes of satisfying Seller's obligations hereunder to the extent such
    Remedial Action:

                   (Y)  attains compliance in a reasonably cost effective
    manner with Environmental, Health and Safety Laws and applicable or
    relevant and appropriate action levels or cleanup standards promulgated
    thereunder, and reasonably mitigates any substantial risk to human health
    and the environment; and

                   (Z)  complies with any lawful order or directive of an
    appropriate governmental authority.



                                      - 110 -
             (iv)  Notwithstanding anything in this Agreement to the contrary,
    with respect to Item 2 of Schedule 7(b) for which indemnification is
    provided pursuant to Section 7(b)(i)(E) hereof, the following shall apply.
    Seller shall draft a detailed plan to repair and/or replace the inadequate
    floor and hydraulic oil collection system at the Harris facility in
    Winchester, Virginia ("Floor and Oil Collection System Plan" or "System
    Plan").  The Floor and Oil Collection System Plan shall be based on the
    Floor and Oil Collection System Outline set forth in Schedule 7(b)(iv)
    hereto.  The Floor and Oil Collection System Plan shall: (i) describe how
    the floor and the hydraulic oil collection system shall be repaired and/or
    replaced to prevent hydraulic oil releases to soil or groundwater; (ii)
    identify the personnel and/or contractors that will be used; (iii)
    describe how all activities shall be carried out so as not to prevent or
    hinder Buyer from complying in all material respects with all applicable
    laws, rules and regulations or unreasonably interfere with any of Buyer's
    operations; (iv) contain a schedule for implementation; (v) comply with
    all applicable laws, rules and regulations; and (vi) be consistent with
    good engineering practice.  Seller shall promptly, and in any case within
    sixty (60) days after the Closing Date, present the Floor and Oil
    Collection System Plan to Buyer for approval by Buyer.  Buyer shall
    promptly, and in any case within twenty (20) days of receipt of the
    System Plan, indicate in writing whether it approves the System Plan,
    with such approval not to be unreasonably withheld by Buyer.  If Buyer
    does not approve the System Plan, Buyer shall provide Seller with the
    reasons for its disapproval and Buyer and Seller shall cooperate in good
    faith to promptly resolve the reasons for such disapproval.  Promptly
    after Buyer approves the Floor and Oil Collection System Plan, and in any
    case within one year after such approval, Seller shall conduct and
    implement the Floor and Oil Collection System Plan.  The
    implementation of the System Plan shall be carried out pursuant to the
    terms of the System Plan and shall not prevent or hinder Buyer from
    complying in all material respects with all applicable laws, rules and
    regulations nor shall it unreasonably interfere with any of Buyer's
    operations.  Upon completion of the actions called for in the System Plan,
    Seller shall so notify Buyer in writing and Buyer shall be permitted to
    inspect the completed work.  Buyer shall promptly, and in any case within
    twenty (20) days of receipt of a notice of completion, indicate in writing
    whether it approves of the work, with such approval not to be unreasonably
    withheld by Buyer.  If Buyer does not approve of the work, Buyer shall
    provide Seller with the reasons for its disapproval and Buyer and Seller
    shall cooperate in good faith to promptly resolve the reasons for such
    disapproval.  Once Buyer approves of the work (the "Buyer Approval"), Item
    2 shall be deemed to have been removed from  Schedule 7(b).

               (v)  With respect to claims for Unknown Environmental Conditions
    referred to in Section 7(b)(i)(F) above, (y) Seller will not be liable to
    Buyer Group for any Loss arising therefrom unless written notice of an
    Environmental Condition is given by the Buyer Group to Seller within five
    (5) years after the Closing Date (with such notice stating with reasonable
    specificity the nature and basis of the assertion and the amount thereof to
    the extent known) and (z) Seller will be liable to the Buyer Group for
    Losses only if the aggregate amount of all such Losses relating to all such
    Unknown Environmental Conditions plus Losses relating to Section 7(b)(i)(A)
    above, subject to the limitations set forth in Section 7(b)(ii) and Section
    7(b)(vi), exceeds $500,000.  If any Loss arising from a claim for an
    Unknown Environmental Condition referred to in Section 7(b)(i)(F) above



                                      - 111 -
    also constitutes a Loss arising out of an Excluded Liability such Loss will
    be deemed to be an Unknown Environmental Condition for purposes of Section
    7(b)(i), and, thus, will be subject to the limitations set forth in this
    Section 7(b)(v).

             (vi)  Seller's obligations under this Agreement in respect of
    Unknown Environmental Conditions shall be reduced to the extent that any
    actual knowing (without imputing knowledge) act or failures to act by, or
    gross negligence of, Buyer or its Affiliates, successors or assigns after
    the Closing substantially and adversely affect such obligations.  Seller's
    obligations under this Agreement in respect of Item 3 of Schedule 7(b)
    shall be reduced to the extent that any act or failures to act by Buyer or
    its Affiliates, successors or assigns occurring after the date of the Buyer
    Approval adversely affects such obligations.  Buyer agrees to act in a
    reasonably prudent manner in respect of monitoring the existing pumping
    facilities located at the Harris Facility and maintaining the hydraulic oil
    collection system for the equipment located therein.

            (vii)  Notwithstanding any other provision herein, Seller's obli-
    gations under this Agreement in respect to Item 6 of Schedule 7(b) shall
    be limited to the following:  (x) Seller shall be responsible for Losses
    arising from exceedance  of air permit limitations by Seller, at the
    Harris Facility before the Closing Date, and (y) if the Permit Amendment
    (as defined below) is not issued by the Virginia Department of Environmen-
    tal Quality ("DEQ"), Seller shall indemnify Buyer for its reasonable costs
    incurred during the one-year period following the Closing Date (a) in
    moving such portion of its painting operations from the Harris Facility to
    another of Buyer's locations and (b) of outsourcing any such operations
    in the event Buyer is unable to move such operations to its other loca-
    tions, each as is sufficient to allow Buyer to conduct business at the
    Harris Facility under the air permit limitations for the Harris Facility
    in existence on the Closing Date.  Buyer's obligations under clause (y)
    above shall be reduced to the extent that changes in operations at the
    Harris Facility following the Closing Date contribute to the exceedance
    of applicable air permit limitations.  The Parties agree to cooperate and
    work in good faith to minimize the costs referred to in clause (y) if the
    Permit Amendment is not obtained.  "Permit Amendment" shall mean a
    revision of the current air permit issued to Seller by the DEQ to provide
    for increases in permitted emissions as requested by Seller in an
    application that has been submitted to the DEQ and provided to the Buyer.
    The Parties agree to use their reasonable efforts to obtain Ford's
    consent to accept parts painted with water based paint to help avoid
    having to relocate the painting operations at the Harris Facility.

           (viii)  Subject to Section 7(b)(xi) below, Buyer agrees to indemnify
    and hold Seller, its officers, directors, shareholders, employees and
    Affiliates (the "Seller Group") harmless against any Losses which they may
    suffer, sustain or become subject to, as the result of:

                   (A)  a breach of any representation, warranty, covenant, or
    agreement by Buyer contained in this Agreement;

                   (B)  any Assumed Liability; or

                   (C)  Buyer's failure to cause Capitol after the Closing Date
    to honor any collective bargaining agreement to which Capitol is a party.



                                      - 112 -
             (ix)  With respect to claims for breaches of representations and
    warranties referred to in Section 7(b)(viii)(A) above, (w) Buyer will not
    be liable to the Seller Group for any Loss relating to a particular breach
    if such Loss is less than $10,000, (x) Buyer will be liable to Seller Group
    for Losses arising therefrom only if the aggregate amount of all such
    Losses resulting to the Seller Group from all such breaches or claims
    exceeds $500,000, in which case Buyer will be liable only for such excess,
    and (y) Buyer will not be liable for any Losses arising therefrom unless
    written notice thereof is given by Seller to Buyer within three years after
    the Closing Date.

              (x)  If any third party shall notify any Party (the "Indemnified
    Party") with respect to any matter which may give rise to a claim for
    indemnification against any other Party (the "Indemnifying Party") under
    this Section 7(b), then the Indemnified Party shall promptly notify each
    Indemnifying Party thereof, stating the nature and basis of the assertion
    and the amount thereof to the extent known.  Failure of the Indemnified
    Party to give such prompt notice shall not relieve the Indemnifying Party
    from any liability which it may have on account of this indemnification or
    otherwise, except to the extent that the Indemnifying Party is prejudiced
    thereby.  Once the Indemnified Party has given notice of the matter to all
    of the Indemnifying Parties, the Indemnified Party may defend against the
    matter in any manner it reasonably may deem appropriate.  Within thirty
    (30) days after receipt of notice of a particular matter, the Indemnifying
    Party may assume the defense of such matter if the Indemnifying Party
    admits responsibility and reaffirms its obligation for indemnification with
    respect to such matter; provided, however, that (x) the Indemnifying Party
    will retain counsel reasonably acceptable to the Indemnified Party, (y) the
    Indemnified Party may participate at its own expense in the defense of such
    claim with co-counsel of its choice to the extent that the Indemnified
    Party believes in its sole discretion that such matter will materially and
    adversely affect its ongoing business and (z) the Indemnifying Party will
    not consent without written consent of the Indemnified Party (which consent
    shall not be unreasonably withheld) to the entry of any judgment with
    respect to the matter or enter into any settlement with respect to the
    matter which does not include a provision whereby the plaintiff or claimant
    in the matter releases the Indemnified Party from all liability with
    respect thereto.  If, within such 30-day period, the Indemnifying Party
    does not assume the defense of such matter, the Indemnified Party may
    consent to the entry of any judgment with respect to the matter or enter
    into any settlement with respect to matter without the consent of the
    Indemnifying Party.

             (xi)  Subject to the terms and conditions set forth in this
    Section 7(b), in the event that Seller or Buyer breaches any representa-
    tion, warranty, covenant or agreement contained in this Agreement, Buyer
    or Seller, as the case may be, may, at its option, setoff all or any
    portion of the Losses which the Buyer Group or the Seller Group, as the
    case may be, suffers, sustains or becomes subject to as a result of such
    breach against any amounts due or to become due to Seller, or Buyer, as
    the case may be,including, without limitation, any amounts due or to
    become due to Seller under Sections 1(e), 1(f), 1(h) and 1(j) hereof.







                                      - 113 -
              (c)  Press Release and Announcements.  No Party shall issue any
    press release or make any public announcement relating to the subject
    matter of this Agreement (including announcements to customers, suppliers,
    etc.) prior to the Closing without the prior written approval of each of
    the other Parties, except that any Party may make any announcement
    required by law after notice to the other Party and consultation with such
    Party.

              (d)  Expenses.  Except as otherwise provided herein, each of
    Buyer and Seller will bear its own costs and expenses (including, without
    limitation, all legal, accounting, consulting, investment banking,
    brokerage and other fees and expenses) incurred in connection with this
    Agreement and the transactions contemplated hereby; provided, however,
    that Buyer and Seller shall share equally the filing fee relating to the
    filing required by the Hart-Scott-Rodino Antitrust Improvements Act of
    1976.

              (e)  Tax Covenants.

              (i)  Seller shall prepare and file, or cause to be prepared and
    filed, with appropriate federal, state, local and foreign governmental
    agencies all Tax Returns required to be filed relating to Capitol for
    periods ending on or prior to the Closing Date and all Tax Returns
    required to be filed for which Seller and Capitol are members of an
    "affiliated group" (or other group filing on a consolidated basis)
    (a "Pre-Closing Return").  Seller shall deliver a copy of any Pre-Closing
    Return filed after the Closing Date to Buyer promptly after filing if
    and to the extent such return relates to Capitol.  Seller shall be liable
    for, and indemnify Buyer for, all Taxes due and payable (whether by audit,
    amended Tax Return or any other action) by Seller, with respect to the
    Business, or Capitol for any period ending on or prior to the Closing
    Date.  Buyer shall prepare and file, or cause to be prepared and filed,
    all Tax Returns required to be filed by Capitol covering a tax year
    commencing prior to the Closing Date and ending after the Closing Date
    (a "Straddle Tax Return").  Buyer shall have the right to receive from
    Seller that portion of the Taxes which relates to the portion
    of such taxable period ending on the Closing Date to the extent such Taxes
    are not accrued, with respect to Capitol, on the Closing Balance Sheets.
    For purposes of this Section 7(e), in the case of any Taxes that are
    imposed on a periodic basis and are payable for a taxable period that
    includes (but does not end on) the Closing Date, the portion of such Tax
    which relates to the portion of such taxable period ending on the Closing
    Date shall be deemed equal to the amount which would be payable if the
    relevant taxable period ended on the Closing Date.  If an audit, amended
    Tax Return or other action results in a refund of Taxes with respect to any
    period ending on or prior to the Closing Date, such refund (including any
    interest paid thereon) shall be paid to Seller if and when received by
    Capitol or Buyer.  Seller will furnish to Buyer all information and records
    reasonably requested by Buyer for use in preparation of any Straddle Tax
    Returns.  Buyer shall allow Seller to review, comment upon and reasonably
    approve without undue delay any Straddle Tax Return at any time during the
    forty-five (45) days immediately preceding the filing of such Straddle Tax
    Return.






                                      - 114 -
             (ii)  All transfer (including real estate transfer taxes),
    documentary, sales, use, stamp, registration taxes and fees (including any
    penalties and interest) incurred in connection with the consummation of the
    transactions contemplated by this Agreement, shall be shared equally by
    Buyer and Seller when due, and each Party will, at its own expense, file
    all necessary Tax Returns and other documentation with respect to all such
    transfer, documentary, sales, use, stamp, registration taxes and fees,
    and, if required by applicable law, each Party will, and will cause its
    Affiliates to, join in the execution of any such Tax Returns and other
    documentation.

              (f)  Further Assurances.  Each Party will execute and deliver
    such further instruments of conveyance and transfer and take such
    additional action as the other Party may reasonably request to effect,
    consummate, confirm or evidence the transfer to each Party of the Acquired
    Assets and/or Assumed Liabilities, as applicable, and Seller will execute
    such documents as may be necessary to assist Buyer in preserving or
    perfecting its rights in the Acquired Assets. For one year following the
    Closing Date, Seller shall use its reasonable efforts to obtain all third
    party consents which Seller was unable to obtain prior to the Closing Date
    and will use its reasonable efforts to obtain for Buyer the benefit of any
    Excluded Intellectual Property.

              (g)  Confidentiality.  Whether or not the transactions
    contemplated hereby are consummated, Buyer and Seller will keep confiden-
    tial all information and materials regarding the other Party, except that
    Buyer may disclose such information and materials to its accountants,
    attorneys, lenders and agents and each Party may disclose information or
    material which was or becomes generally available to the public other than
    as a result of a disclosure by such Party or which was or becomes availa-
    ble to such Party on a nonconfidential basis from a third party.  If the
    transactions contemplated hereby are consummated, Seller will maintain
    confidential and will not use or disclose, directly or indirectly (except
    as required by law or as authorized in writing by Buyer prior to such
    disclosure), any confidential or proprietary information or materials
    regarding the Business or Capitol.

              (h)  Noncompetition and Nonsolicitation.  Seller agrees as
    follows: 

              (i)  During the period from the date hereof to and including the
    fifth anniversary of the date hereof (the "Noncompete Period"), it shall
    not have any affiliation with any corporation, partnership or other
    business entity or enterprise (wherever located) with respect to injection
    molding for any original equipment manufacturer of automotive component
    parts (a "Competitor"); provided, however, Seller may enter into a
    transaction (whether in the form of a sale, merger, share exchange or
    otherwise) in which Seller's stock or all or substantially all of its
    assets are acquired by a Competitor.  For purposes of this Section 7(h),
    the term "affiliation" shall mean any direct or indirect interest in such
    entity or enterprise, whether as an investor, partner, stockholder, sole
    proprietor, trustee, consultant, agent, representative, broker, finder or
    promoter; and






                                      - 115 -
             (ii)  During the Noncompete Period, it shall not, and shall not
    permit any of its officers, directors, shareholders, employees or Affili-
    ates to, (i) induce or attempt to induce any employee of Buyer (in respect
    of the Business) or Capitol to leave the employ of Buyer (in respect of the
    Business) or Capitol, respectively, or in any way interfere with the
    relationship between Buyer (in respect of the Business) or Capitol and any
    employee thereof, (ii) hire directly or through another entity any person
    who was an employee at the manager level or above of Buyer (in respect of
    the Business) or Capitol at any time prior to or during the Noncompete
    Period until six months after such employee's employment terminates with
    Buyer or Capitol, or (iii) induce or attempt to induce any customer,
    supplier, licensee or other business relation of Buyer (in respect of the
    Business) or Capitol to cease doing business with Buyer (in respect of the
    Business), or in any way interfere with the relationship between any such
    customer, supplier, licensee or business relation and Buyer (in respect of
    the Business) or Capitol.

         Notwithstanding anything in this Section 7(h) to the contrary, if at
    any time a court holds that the restrictions stated in Section 7(h)(i) or
    Section 7(h)(ii) are unreasonable or otherwise unenforceable under
    circumstances then existing, the Parties hereto agree that the maximum
    period, scope or geographical area deter- mined to be reasonable under such
    circumstances by such court will be substituted for the stated period,
    scope or area.  Seller acknowledges and agrees that money damages may not
    be an adequate remedy for any breach or threatened breach of the provisions
    of subparagraph (i) or (ii) and that, in such event, Buyer or its
    successors or assigns may, in addition to any other rights and remedies
    existing in its or their favor, apply to any court of competent
    jurisdiction for specific performance, injunctive and/or other relief in
    order to enforce or prevent any violations of the provisions of this
    Section 7(h) (including the extension of the Noncompete Period by a period
    equal to the length of court proceedings necessary to stop such violation
    but not beyond the seventh anniversary of the Closing).  Any injunction
    shall be available without the posting of any bond or other security.  In
    the event of an alleged breach or violation by Seller of any of the
    provisions of this Section 7(h), the Noncompete Period will be tolled until
    such alleged breach or violation is resolved but not beyond the seventh
    anniversary of the Closing.  Seller agrees that the restrictions contained
    in this Section 7(h) are reasonable in all respects.

              (i)  Use of Gulfstream Name.  As of the Closing, Seller will not
    use any corporate name or trade name similar in any way to its former
    division name.  Notwithstanding the foregoing, Seller shall not in any way
    be prohibited from using the name "O'Sullivan" or any of its derivatives.
    Without limiting the generality of the foregoing, Seller shall not directly
    or indirectly use any corporate name or trade name containing "Gulfstream."

              (j)  Gulfstream Employees.  At the Closing, either Buyer or one
    of its Affiliates (including Capitol) will offer equivalent employment to
    each employee of Seller, with respect to the Business, and of Capitol who
    is employed by Seller or Capitol on the Closing Date; provided, however,
    that with respect to members of senior management Buyer will only be obli-
    gated to offer employment to such persons if each such person has been
    employed by Seller or Capitol throughout the period commencing April 30,
    1994 and ending on the Closing Date.  Notwithstanding the foregoing,
    nothing set forth herein shall limit Buyer or Capitol in any way from
    terminating, or modifying the terms of employment of, any such employee


                                      - 116 -
    after the Closing Date, except as otherwise required by any applicable
    collective bargaining agreement.  Buyer shall extend employee benefits to
    each employee of the Business which are consistent with those extended to
    other similarly situated employees of Buyer, except as otherwise required
    by any applicable collective bargaining agreement.  If, prior to the first
    anniversary of the Closing Date, Buyer or Capitol elects to terminate the
    employment of Thom Bee and/or Bruce Tallmadge and Buyer is obligated to
    make any severance payments pursuant to their employment letter agreements
    dated June 27, 1994 and June 22, 1994, respectively, then Seller will
    promptly reimburse Buyer the amount of any such severance payment.

              (k)  Capitol Plastics Employees' Money Purchase Plan.  Before the
    Closing, Seller shall submit on Capitol's behalf the Capitol Plastics
    Employees' Money Purchase Plan (the "Money Purchase Plan") to the Internal
    Revenue Service for a determination letter.  Seller will prepare any
    amendments required by the Internal Revenue Service to cause a favorable
    determination letter to be issued.  After the Closing, Buyer will cause
    Capitol to cooperate with Seller with respect to the Internal Revenue
    Service submission and to have any Money Purchase Plan amendments required
    by the Internal Revenue Service adopted and executed.  Seller shall pay all
    expenses related to the amendment and submission of the Money Purchase Plan
    to the Internal Revenue Service.  Prior to the Closing, Seller shall cause
    Capitol to make a contribution to the Money Purchase Plan, in accordance
    with the terms of the Money Purchase Plan, for the period before the
    Closing Date.

              (l)  O'Sullivan Corporation Employees' Retirement Savings Plan.
    With respect to the O'Sullivan Corporation Employees' Retirement Savings
    Plan ("Seller's Plan"), Seller shall fully vest the account balance of each
    employee of the Business who is employed by the Buyer as of the Closing
    Date and participates in Seller's Plan as of the Closing Date and shall
    make a monthly contribution to Seller's Plan, on behalf of each such
    participant based on the participant's compensation and elective deferrals
    for the period ending on the Closing Date.

              (m)  Savings Plan.

              (i)  Seller shall cause Capitol to freeze all contributions
    under the Capitol Plastics of Ohio, Inc. Tax-Deferred Savings Plan (the
    "Capitol Savings Plan") as of the earlier of (i) November 30, 1994 or
    (ii) the Closing Date. Seller shall cause Capitol to make all contribu-
    tions required to be made to the Capitol Savings Plan for the period
    ending on the date as of which the Capitol Savings Plan is frozen.

             (ii)  Effective immediately before the Closing, Seller shall
    assume all of Capitol's rights and obligations as plan sponsor, plan
    administrator and named fiduciary with respect to the Capitol Savings
    Plan, and Capitol shall transfer responsibility as plan sponsor, plan
    administrator and named fiduciary of the Capitol Savings Plan to Seller.
    Capitol shall no longer maintain or be plan sponsor, plan administrator
    or named fiduciary of the Capitol Savings Plan on or after the Closing.
    Seller and Capitol shall take all actions necessary in order for Seller
    to be substituted for Capitol as plan sponsor, plan administrator and
    named fiduciary for the Capitol Savings Plan before the Closing.





                                      - 117 -
            (iii)  After the Closing, Seller intends to terminate the Capitol
    Savings Plan and distribute the Capitol Savings Plan accounts to Capitol
    Savings Plan participants, subject, however, to and conditioned on receipt
    of a favorable determination letter from the Internal Revenue Service with
    respect to the Capitol Savings Plan termination and distribution.  Seller
    shall submit the Capitol Savings Plan to the Internal Revenue Service for a
    favorable determination letter.  Seller shall pay the expenses of freezing
    and terminating the Capitol Savings Plan and the submission of the Capitol
    Savings Plan to the Internal Revenue Service.

              (n)  Retention of documents.  Buyer and Seller agree (i) to
    retain, and permit each Party access to, all books and records with
    respect to Tax matters reasonably pertinent to the Business or Capitol
    relating to any taxable period beginning before the Closing Date until
    the expiration of the statute of limitations (and, to the extent notified
    by Buyer or Seller, any extensions thereof) of the respective taxable
    periods, and to abide by all record retention agreement entered into with
    any taxing authority, (ii) to retain, and permit each Party reasonable
    access to, all other corporate books, records, ledgers, files and
    documents relating to the Business or Capitol until the seventh
    anniversary of the Closing Date and (iii) to give the other party
    reasonable notice prior to transferring, destroying or discarding any
    such books and records and, if the other Party so requests, Buyer or
    Seller, as the case may be, shall allow the other Party to take
    possession of such books and records.

              (o)  Financing.  If Buyer does not consummate the transactions
    set forth herein solely as a result of the failure of the condition set
    forth in Section 3(a)(viii), Buyer shall promptly pay to Seller $750,000 in
    immediately available funds by wire transfer.

              (p)  Vacation Pay.  Buyer will assume liability for accrued
    vacation pay for calendar year 1993, determined in a manner consistent with
    Seller's past practices (the "Accrued Vacation Pay"), with respect to each
    of Seller's salaried employees who are employed by Buyer or its Affiliate
    immediately after the Closing (the "Salaried Employees").  If any Salaried
    Employee's employment with Buyer and each of its Affiliates is terminated
    by Buyer and its Affiliates for any reason within twelve (12) months
    following the Closing Date and if Buyer is required to pay such employee
    any Accrued Vacation Pay, Seller will reimburse Buyer for any such Accrued
    Vacation Pay paid to such employee.

              (q)  Financial Information.  Seller shall, and shall cause its
    accountants to, assist Buyer and take all actions reasonably necessary to
    enable the Buyer to prepare the pro forma financial information required to
    be disclosed pursuant to Buyer's reporting obligations under the Securities
    Exchange Act of 1934, as amended.

              Section 8.  Termination.  This Agreement may be terminated as
    provided below:

              (a)  Buyer and Seller may terminate this Agreement by mutual
    written consent at any time prior to the Closing;






                                      - 118 -
              (b)  Buyer may terminate this Agreement by giving written notice
    to Seller at any time prior to the Closing (A) in the event Seller has
    breached any representation, warranty, or covenant contained in this Agree
    ment in any material respect, or (B) if the Closing shall not have occurred
    on or before December 31, 1994, by reason of the failure of any condition
    precedent under Section 3(a) above; and

              (c)  Seller may terminate this Agreement by giving written notice
    to Buyer at any time prior to the Closing (A) in the event Buyer has
    breached any representation, warranty, or covenant contained in this
    Agreement in any material respect or (B) if the Closing shall not have
    occurred on or before December 31, 1994, by reason of the failure of any
    condition precedent under Section 3(b) above.

                   Notwithstanding anything in this Section 8 to the contrary,
    no Party may terminate this Agreement if the circumstance giving rise to
    such Party's right to terminate results primarily from such Party itself
    breaching any representation, warranty, or covenant contained in this
    Agreement.  If any Party terminates this Agreement pursuant to this Section
    8, all rights and obligations of the Parties hereunder shall terminate
    without any liability of any Party to any other Party, except for any
    liability of any Party then in breach.

              Section 9.  Definitions.

              "Affiliate" has the meaning set forth in Rule 12b-2 of the
    regulations promulgated under the Securities Exchange Act of 1934, as
    amended.

              "Applicable Rate" means the corporate base rate of interest
    announced from time to time by The Bank of Nova Scotia.

              "Code" means the Internal Revenue Code of 1986, as amended
    from time to time.

              "Employee Benefit Plan" means any (a) nonqualified deferred
    compensation or retirement plan or arrangement which is an Employee Pension
    Benefit Plan, (b) qualified defined contribution retirement plan or
    arrangement which is an Employee Pension Benefit Plan, (c) qualified
    defined benefit retirement plan or arrangement which is an Employee Pension
    Benefit Plan (including any Multiemployer Plan), or (d) Employee Welfare
    Benefit Plan, fringe benefit, bonus plan or other plan or program.
   
              "Employee Pension Benefit Plan" shall have the meaning set
    forth in Section 3(2) of ERISA.

              "Employee Welfare Benefit Plan" shall have the meaning set
    forth in Section 3(1) of ERISA.

              "Environmental Condition" means (i) any violation of, or
    noncompliance with, any Environmental, Health and Safety Laws by or with
    respect to the operations or facilities of the Business or Capitol on or
    prior to the Closing Date; (ii) the offsite treatment, storage, disposal or
    other disposition, or the arrangement for such treatment, storage, disposal
    or disposition of Hazardous Substances generated in connection with the
    operation of the Business or the business of Capitol on or prior to the
    Closing Date; or (iii) any other facts, events or conditions occurring or


                                      - 119 -
    in existence on or prior to the Closing Date, including without limitation
    any discharge, release, or threatened release of any Hazardous Substances,
    which thereafter give rise to any liability or investigatory, corrective or
    remedial obligation pursuant to Environmental, Health and Safety Laws,
    including without limitation responsibility for cleanup, liability for
    cleanup costs, or liability for personal injury, property damage, or
    natural resource damage.

              "Environmental, Health, and Safety Laws" means the
    Comprehensive Environmental Response, Compensation and Liability Act of
    1980, the Resource Conservation and Recovery Act of 1976, the Occupational
    Safety and Health Act of 1970, each as amended, together with all other
    laws, rules and regulations of federal, state, local, and foreign
    governments (and all agencies thereof) and other requirements having the
    force or effect of law relating to or imposing liability or standards of
    conduct concerning pollution or protection of the environment, public
    health and safety, or employee health and safety, and all judgments, orders
    and decrees of federal, state, local and foreign governments (and all
    agencies thereof) issued or promulgated thereunder, and all related common
    law theories.

              "ERISA" means the Employee Retirement Income Security Act of
    1974, as amended.

              "GAAP" means United States generally accepted accounting
    principles, applied on a consistent basis by Seller or Capitol, as
    applicable.

              "Hazardous Substance" means any waste, pollutant, hazardous
    or toxic material, substance or waste, chemical, petroleum, petroleum-based
    substance or waste, asbestos-containing material, special waste, or any
    other material, substance or waste with respect to which liability or
    standards of conduct are imposed pursuant to any Environmental, Health and
    Safety Laws.

              "Intellectual Property" means (a) all inventions, all
    improvements thereto, and all patents, patent applications, and patent
    disclosures, and all other documents relating to the prosecution of such
    patents, together with all reissuances, continuations, continuations-in-
    part, revisions, extensions, and reexaminations thereof; (b) all
    trademarks, service marks, trade dress, logos, trade names, and corporate
    names (other than "O'Sullivan" and any derivative thereof), including all
    goodwill associated therewith, and all applications, registrations, and
    renewals in connection therewith and all other documents relating to the
    prosecution of such trademarks; (c) all copyrightable works, all
    copyrights, and all applications, registrations, and renewals in connection
    therewith and all other documents relating to the registration of such
    copyrights; (d) all trade secrets, know-how, manufacturing and production
    processes and techniques and other confidential business information;
    (e) all computer software; (f) all other proprietary rights; and (g) all
    copies and tangible embodiments thereof.

              "Known Environmental Condition" means any of the matters
    disclosed in Schedule 7(b)."

              "Multiemployer Plan" shall have the meaning set forth in
    Section 3(37) of ERISA.


                                      - 120 -
              "Person" means an individual, a partnership, a corporation,
    an association, a joint stock company, a trust, a joint venture, an
    unincorporated organization, or a governmental entity (or any department,
    agency, or political subdivision thereof).

              "Prohibited Transaction" has the meaning set forth in
    Section 406 of ERISA and Section 4975 of the Code.
  
              "Release" shall have the meaning set forth in the
    Comprehensive Environmental Response, Compensation and Liability Act of
    1980.

              "Remedial Actions" means actions to clean up, contain or
    otherwise ameliorate or remedy any Release or threatened Release of a
    Hazardous Substance or performing studies, investigations or monitoring
    with respect thereto.
 
              "Subsidiary" means any corporation with respect to which a
    specified Person (or a Subsidiary thereof) has the power to vote or direct
    the voting of sufficient securities to elect a majority of the directors.
    
              "Tax" means any federal, state, local, or foreign income,
    gross receipts, license, payroll, employment, excise, severance, stamp,
    occupation, premium, windfall profits, environmental, customs duties,
    capital stock, franchise, profits, withholding, social security, unem-
    ployment, disability, real property, personal property, sales, use,
    transfer, registration, value added, alternative or add-on minimum,
    estimated, or other tax of any kind whatsoever, including any interest,
    penalty, or addition thereto, whether disputed or not, and including any
    obligation to indemnify or otherwise assume or succeed to the Tax liability
    of any other Person.
 
              "Tax Return" means any return, declaration, report, claim
    for refund, or information return or statement relating to Taxes, including
    any schedule or attachment thereto, and including any amendment thereof.
  
              "Unaffiliated Person" means any Person that is not an
    Affiliate of Seller.

              "Unknown Environmental Condition" means any Environmental
    Condition not disclosed in Schedule 7(b)."

              Section 10.  Miscellaneous.

              (a)  No Third Party Beneficiaries.  This Agreement shall not
    confer any rights or remedies upon any Person other than the Parties and
    their respective successors and permitted assigns.

              (b)  Entire Agreement.  This Agreement (including the documents
    referred to herein) constitutes the entire agreement between the Parties
    and supersedes any prior understandings, agreements, or representations by
    or between the Parties, written or oral, that may have related in any way
    to the subject matter hereof.






                                      - 121 -
              (c)  Successors and Assigns.  This Agreement shall be binding
    upon and inure to the benefit of the Parties named herein and their
    respective successors and permitted assigns.  No Party may assign either
    this Agreement or any of its rights, interests, or obligations hereunder
    without the prior written approval of the other Party; provided, however,
    that Buyer may (x) assign any or all of its rights and interests hereunder
    to one or more of its direct or indirect wholly owned Subsidiaries and
    (y) designate one or more of its direct or indirect wholly owned
    Subsidiaries to perform its obligations hereunder (in any or all of which
    cases Buyer nonetheless shall remain responsible for the performance of all
    of its obligations hereunder).

              (d)  Counterparts.  This Agreement may be executed in one or more
    counterparts, each of which shall be deemed an original but all of which
    together will constitute one and the same instrument.

              (e)  Headings.  The section headings contained in this Agreement
    are inserted for convenience only and shall not affect in any way the
    meaning or interpretation of this Agreement.

              (f)  Notices.  All notices, requests, demands, claims, and other
    communications hereunder will be in writing.  Any notice, request, demand,
    claim, or other communication hereunder shall be deemed duly given if (and
    then two (2) business days after) it is sent by registered or certified
    mail, return receipt requested, postage prepaid, and addressed to the
    intended recipient as set forth below:

                   If to Seller:

                   O'Sullivan Corporation
                   P.O. Box 3510
                   Winchester, VA  22601
                   Attention:  Anthony A. Barone

                   with a copy to:
   
                   McGuire, Woods, Battle & Boothe
                   One James Center
                   Richmond, VA  23219
                   Attention:  J. Christopher Wiltshire

                   If to Buyer:

                   Automotive Industries, Inc.
                   4508 IDS Center
                   Minneapolis, MN  55402
                   Attention:  President
                                Scott Rued

                   with a copy to:
 
                   Kirkland & Ellis
                   200 East Randolph Drive
                   Chicago, Illinois  60601
                   Attention:  Jeffrey C. Hammes, Esq.
                               John A. Schoenfeld, Esq.



                                      - 122 -
         Any Party may send any notice, request, demand, claim, or other
    communication hereunder to the intended recipient at the address set forth
    above using any other means, but no such notice, request, demand, claim, or
    other communication shall be deemed to have been duly given unless and
    until it is actually received by the intended recipient.  Any Party may
    change the address to which notices, requests, demands, claims, and other
    communications hereunder are to be delivered by giving the other Party
    notice in the manner herein set forth.

              (g)  Governing Law.  This Agreement shall be governed by and
    construed in accordance with the domestic laws of the State of Virginia
    without giving effect to any choice or conflict of law provision or rule
    (whether of the State of Virginia or any other jurisdiction) that would
    cause the application of the laws of any jurisdiction other than the State
    of Virginia.

              (h)  Amendments and Waivers.  No amendment of any provision of
    this Agreement shall be valid unless the same shall be in writing and
    signed by Buyer and Seller.  No waiver by any Party of any default,
    misrepresentation, or breach of warranty or covenant hereunder, whether
    intentional or not, shall be deemed to extend to any prior or subsequent
    default, misrepresentation, or breach of warranty or covenant hereunder or
    affect in any way any rights arising by virtue of any prior or subsequent
    such occurrence.

              (i)  Incorporation of Exhibits and Schedules.  The Exhibits and
    Schedules identified in this Agreement are incorporated herein by reference
    and made a part hereof.

              (j)  Construction.  Where specific language is used to clarify by
    example a general statement contained herein, such specific language shall
    not be deemed to modify, limit or restrict in any manner the construction
    of the general statement to which it relates.  Nothing in any Schedule
    attached hereto shall be deemed adequate to disclose an exception to a
    representation or warranty made herein unless such Schedule identifies the
    exception with reasonable particularity.

              (k)  Remedies.  The Parties shall each have and retain all other
    rights and remedies existing in their favor at law or equity, including,
    without limitation, any actions for specific performance and/or injunctive
    or other equitable relief (including, without limitation, the remedy of
    rescission) to enforce or prevent any violations of the provisions of this
    Agreement.  Without limiting the generality of the foregoing, Seller hereby
    agrees that in the event Seller fails to convey the Acquired Assets to
    Buyer in accordance with the provisions of this Agreement, Buyer's remedy
    at law may be inadequate.  In such event, Buyer shall have the right, in
    addition to all other rights and remedies it may have, to specific
    performance of the obligations of Seller to convey the Acquired Assets.

              (l)  Bulk Sales.    The Parties do not contemplate complying
    with the provisions of any so-called bulk transfer laws of any jurisdic-
    tion in connection with the sale of Acquired Assets.  Notwithstanding
    anything to the contrary in Section 7(b) hereof, Seller agrees to
    indemnify Buyer against all liability, damage or expense which Buyer may
    suffer due to the failure to so comply.

                               *    *    *    *    *


                                      - 123 -




                   IN WITNESS WHEREOF, the Parties hereto have executed this
    Agreement as of the date first above written.


                                              AUTOMOTIVE INDUSTRIES, INC.

                                              By:/s/ Scott Rued
                                              -------------------------
                                               
                                              Title: /s/ Vice President
                                              -------------------------


                                              O'SULLIVAN CORPORATION

                                              By:/s/ Anthony A. Barone
                                              ------------------------
                                                  Anthony A. Barone

                                              Title: Vice President,
                                                     Secretary and Chief
                                                     Financial Officer

































                                      - 124 -

























































                        AMENDMENT TO ASSET PURCHASE AGREEMENT


              THIS AMENDMENT (the "Amendment") is made and entered into as of
    December 2, 1994 by and between Automotive Industries, Inc., a Virginia
    corporation ("Buyer"), and O'Sullivan Corp., a Virginia corporation
    ("Seller").

              Buyer and Seller are parties to that certain Asset Purchase
    Agreement dated as of November 21, 1994 (the "Purchase Agreement").
    Capitalized terms used and not defined herein are used as defined in the
    Purchase Agreement.

              The parties hereto are entering into this Amendment to amend the
    Purchase Agreement.
 
              NOW, THEREFORE, in consideration of the mutual representations,
    warranties, covenants, agreements and conditions contained herein, the
    parties hereby agree as follows:

              1.   Amendments.

                   (1)  Section 1(a)(xiii).  Section 1(a)(xiii) shall be
    amended as follows:  The word "and" shall be deleted immediately preceding
    clause (C), a comma shall be inserted immediately preceding clause (C) and
    the words ", (D) production tooling for the 97GM W-CAR platform and (E)
    production tooling for the 1995 Honda Accord platform" shall be inserted
    before the words "(the `Transition Tooling')".

                   (2)  Section 1(h)(v).  Section 1(h)(v) shall be amended as
    follows: In the first and second lines, the words "the WN-97 platform, the
    Honda Civic platform and the Honda Accord platform," shall be replaced by
    the words "the WN-97 platform, the 97GM W-CAR platform, the Honda Civic
    platform, the 1995 Honda Accord platform and the 1997 Honda Accord
    platform,".

                   (3)  Schedule 4(c).  Schedule 4(c) of the Purchase
    Agreement shall be amended as follows:

                     (1)  Under the "Capitol Plastics of Ohio, Inc." section
    of "Agreements Requiring Consent, Waiver or Notification", item 3 shall be
    amended by deleting the words ", no signature by Honda".

                     (2)  Under the "Capitol Plastics of Ohio, Inc." section
    of "Agreements Requiring Consent, Waiver or Notification", item 6 shall be
    amended by deleting the words "signed and dated December 19, 1989 by
    Capitol, no date or signature by Honda" and inserting in the place thereof
    the words "dated January 2, 1990".

                     (3)  The "Capitol Plastics of Ohio, Inc." section of
    "Agreements Requiring Consent, Waiver or Notification", shall be amended by
    adding thereto items 11 and 12 as shown on Schedule A attached hereto.







                                      - 125 -
                     (4)  Under the "O'Sullivan Corporation (Gulfstream
    Division)" section, item 1 (Confidentiality Agreement between General
    Motors Corporation and O'Sullivan Corporation, dated May 6, 1993) and item
    19 (Confidentiality Agreement between the Dexter Automotive Materials
    Division of the Dexter Corporation and O'Sullivan Corporation, dated May
    17, 1994) shall be deleted in their entirety.

                     (5)  Under the "O'Sullivan Corporation (Gulfstream
    Division)" section of "Agreements Requiring Consent, Waiver or Notifica-
    tion", item 4 shall be amended by deleting the words "no date or signature
    by Honda" and inserting in the place thereof the words "dated May 14,
    1991".

                     (6)  The "O'Sullivan Corporation (Gulfstream Division)"
    section of "Agreements Requiring Consent, Waiver or Notification", shall be
    amended by adding thereto item 28 as shown on Schedule A attached hereto.

                   (4)  Schedule 4(g).  Schedule 4(g) of the Purchase Agreement
    shall be amended to include the following items:

                     (1)  Proposed Fourth Amendment to the O'Sullivan
    Corporation Pension Plan for Hourly-Paid Employees.
  
                     (2)  O'Sullivan Corporation Severance Policy for Salaried
    Employees (effective as of November 1, 1994).

                   (5)  Schedule 4(m).  Schedule 4(m) of the Purchase Agreement
    shall be amended as follows:

                     (1)  Under the "Capitol Plastics of Ohio, Inc." section of
    "Licenses, Contracts and Other Agreements", item 3 shall be amended by
    deleting the words ", no signature by Honda".

                     (2)  Under the "Capitol Plastics of Ohio, Inc." section
    of "Licenses, Contracts and Other Agreements", item 6 shall be amended by
    deleting the words "signed and dated December 19, 1989 by Capitol, no date
    or signature by Honda" and inserting in the place thereof the words "dated
    January 2, 1990".

                     (3)  The "Capitol Plastics of Ohio, Inc." section of
    "Licenses, Contracts and Other Agreements", shall be amended by adding
    thereto items 11 and 12 as shown on Schedule B attached hereto.

                     (4)  Under the "O'Sullivan Corporation" section, item
    1 (Confidentiality Agreement between General Motors Corporation and
    O'Sullivan Corporation, dated May 6, 1993) and item 10 (Confidentiality
    Agreement between the Dexter Automotive Materials Division of the Dexter
    Corporation and O'Sullivan Corporation, dated May 17, 1994) shall be
    deleted in their entirety.

                     (5)  Under the "O'Sullivan Corporation" section of
    "Licenses, Contracts and Other Agreements", item 4 shall be amended by
    deleting the words "no date or signature by HONDA" and inserting in the
    place thereof the words "dated May 14, 1991".

                     (6)  The "O'Sullivan Corporation" section of "Licenses,
    Contracts and Other Agreements", shall be amended by adding thereto item
    17 as shown on Schedule B attached hereto.

                                      - 126 -
                   (6)  Schedule 4(p).  Schedule 4(p) of the Purchase Agreement
    shall be amended as follows:

                     (1)  Under the "Capitol Plastics of Ohio, Inc." section,
    item 3 shall be amended by deleting the words ", no signature by Honda".
  
                     (2)  Under the "Capitol Plastics of Ohio, Inc." section,
    item 6 shall be amended by deleting the words "signed and dated December
    19, 1989 by Capitol, no date or signature by Honda" and inserting in the
    place thereof the words "dated January 2, 1990".

                     (3)  The "Capitol Plastics of Ohio, Inc." section shall be
    amended by adding thereto items 11 and 12 as shown on Schedule C attached
    hereto.

                     (4)  Under the "O'Sullivan Corporation" section,
    item 4 (Confidentiality Agreement between General Motors Corporation and
    O'Sullivan Corporation, dated May 6, 1993) and item 28 (Confidentiality
    Agreement between the Dexter Automotive Materials Division of the Dexter
    Corporation and O'Sullivan Corporation, dated May 17, 1994) shall be
    deleted in their entirety.

                     (5)  Under the "O'Sullivan Corporation" section, item 7
    shall be amended by deleting the words "no date or signature by HONDA" and
    inserting in the place thereof the words "dated May 14, 1991".

                     (6)  The "O'Sullivan Corporation" section shall be amended
    by adding thereto item 37 as shown on Schedule C attached hereto.

                   (7)  Schedule 4(s).  Schedule 4(s) of the Purchase Agreement
    shall be amended by deleting the item which reads "Cheryl Kline - Huron:
    An unasserted claim of wrongful termination.".

                   (8)  Schedule 4(t).  Schedule 4(t) of the Purchase Agreement
    shall be amended by deleting the item which reads "Cheryl Kline - Huron:
    An unasserted claim of wrongful termination.".

                   (9)  Schedule 4(u).  Schedule 4(u) of the Purchase Agreement
    shall be amended to include the following item:

                     (1)  O'Sullivan Corporation Severance Policy for Salaried
    Employees.

              2.   Effect.  Except as amended by this Amendment, the Purchase
    Agreement shall remain in full force and effect.  All references to the
    "Agreement" in the Purchase Agreement shall hereafter be deemed to refer to
    the Purchase Agreement as amended hereby.

              3.   Counterparts.  This Amendment may be executed in one or more
    counterparts, each of which shall be deemed an original but all of which
    together shall constitute one and the same instrument.

              4.   Governing Law.  This Amendment shall be governed by and
    construed in accordance with the domestic laws of the State of Virginia
    without giving effect to any choice or conflict of law provision or rule
    (whether of the State of Virginia or any other jurisdiction) that would
    cause the application of the laws of any jurisdiction other than the State
    of Virginia.
                               *    *    *    *    *
                                      - 127 -








               IN WITNESS WHEREOF, the Parties hereto have executed this
      Amendment as of the date first above written.

                                   AUTOMOTIVE INDUSTRIES, INC.


                                   By:/s/ Carl E. Nelson
                                      ------------------
                                   Title:/s/ V.P.
                                         ---------------


                                   O'SULLIVAN CORPORATION


                                   By:        /s/ Anthony A. Barone
                                      -----------------------------
                                                  Anthony A. Barone

                                   Title: Vice President, Secretary and
                                            Chief Financial Officer






























                                      - 128 -









                                Schedule A
    
                        AMENDMENTS TO SCHEDULE 4(c)


             Capitol Plastics of Ohio, Inc.:

             11.  Confidentiality Agreement between Honda of Canada Mfg., Inc.
                  and Capitol Plastics of Ohio, Inc., dated January 1, 1989.

             12.  Amendment to Agreement for Purchase and Sale of Goods
                  between American Honda Motor Co., Inc. and Capitol Plastic
                  of Ohio, Inc., dated July 15, 1994.


             O'Sullivan Corporation (Gulfstream Division):

             28.  Confidentiality Agreement among Honda Research of America,
                  Inc., Ohio Division, and Honda of America Mfg., Inc. and
                  O'Sullivan Corporation-Gulfstream Div., dated April 9, 1990.






























                                      - 129 -









                                Schedule B

                        AMENDMENTS TO SCHEDULE 4(m)


             Capitol Plastics of Ohio, Inc.

             *   11.  Confidentiality Agreement between Honda of Canada Mfg.,
                      Inc. and Capitol Plastics of Ohio, Inc., dated January
                      1, 1989.

             *   12.  Amendment to Agreement for Purchase and Sale of Goods
                      between American Honda Motor Co., Inc. and Capitol
                      Plastics of Ohio, Inc., dated July 15, 1994.


             O'Sullivan Corporation

             *   17.  Confidentiality Agreement among Honda Research of
                      America, Inc., Ohio Division, and Honda of America Mfg.,
                      Inc. and O'Sullivan Corporation-Gulfstream Div., dated
                      April 9, 1990.




























                                      - 130 -









                                Schedule C
 
                        AMENDMENTS TO SCHEDULE 4(p)


             Capitol Plastics of Ohio, Inc.

             *   11.  Confidentiality Agreement between Honda of Canada Mfg.,
                      Inc. and Capitol Plastics of Ohio, Inc., dated January
                      1, 1989.

             *   12.  Amendment to Agreement for Purchase and Sale of Goods
                      between American Honda Motor Co., Inc. and Capitol
                      Plastics of Ohio, Inc., dated July 15, 1994.


             O'Sullivan Corporation

             *   #    37.  Confidentiality Agreement among Honda Research of
                           America, Inc., Ohio Division, and Honda of America
                           Mfg., Inc. and O'Sullivan Corporation-Gulfstream
                           Div., dated April 9, 1990.




























                                      - 131 -




























































              UNITED STATES SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549



                                FORM 8-K/A

                                AMENDMENT 1

                              CURRENT REPORT



                    Pursuant to Section 13 or 15(d) of
                    the Securities Exchange Act of 1934



          Date of report (Date of earliest
            event reported)                      December 2, 1994
                                         ----------------------------



                          O'SULLIVAN CORPORATION
     ----------------------------------------------------------------
          (Exact name of registrant as specified in its charter)


                                 VIRGINIA
     ----------------------------------------------------------------
              (State or other jurisdiction of incorporation)


              1-4438                               54-0463029
     -----------------------      -----------------------------------
    (Commission File Number)     (IRS Employer Identification Number)


       1944 Valley Avenue, P.O.Box 3510, Winchester, Virginia 22601
     ----------------------------------------------------------------
       (Address of principal executive offices, including zip code)


                              (703) 667-6666
     ----------------------------------------------------------------
           (Registrant's telephone number, including area code)








                                      - 132 -
    Item 7.   Financial Statements and Exhibits.

       (b).   Pro Forma Financial Information.

              The Pro Forma Statements of Income for the Year Ended December
              31, 1993 and for the Nine Months Ended September 30, 1994, have
              been restated.




















































                                      - 133 -
                       O'SULLIVAN CORPORATION AND SUBSIDIARIES
                     PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                        For the Year Ended December 31, 1993
                                     (Unaudited)
                                     
                                     
                                   O'Sullivan                      O'Sullivan
                                  Corporation      Pro Forma      Corporation
                                   Historical     Adjustments (d)  Pro Forma
                                 -------------   -------------   -------------
    Net sales                    $ 292,255,714   $(118,910,213)  $ 173,345,501
    Cost of products sold          251,803,879    (114,350,760)    137,453,119
                                 -------------   -------------   -------------
      Gross profit               $  40,451,835   $  (4,559,453)  $  35,892,382
                                 -------------   -------------   -------------
    Operating expenses
      Selling and warehousing    $  12,962,527   $  (2,212,344)  $  10,750,183
      General and administrative     9,485,791      (2,301,253)      7,184,538
      Recovery of restructuring
       charge                         (969,251)        969,251         - -
                                 -------------   -------------   -------------
                                 $  21,479,067   $  (3,544,346)  $  17,934,721
                                 -------------   -------------   -------------
      Income from operations     $  18,972,768   $  (1,015,107)  $  17,957,661
                                 -------------   -------------   -------------
    Other income (expense)
      Interest expense           $  (2,471,269)  $   1,593,435   $    (877,834)
      Other, net                       295,983         (46,660)        249,323
                                 -------------   -------------   -------------
                                 $  (2,175,286)  $   1,546,775   $    (628,511)
                                 -------------   -------------   -------------
    Income before income taxes
      and cumulative effect of
      accounting changes         $  16,797,482   $     531,668   $  17,329,150
    Income taxes                     7,088,364        (141,614)      6,946,750
                                 -------------   -------------   -------------
    Income before cumulative
      effect of accounting
      changes                    $   9,709,118   $     673,282   $  10,382,400
    Cumulative effect of
      accounting changes               305,338        (281,221)         24,117
                                 -------------   -------------   -------------
    Net income                   $  10,014,456   $     392,061   $  10,406,517
                                 =============   =============   =============
    Net income per common share:
      Income before cumulative
        effect of accounting
        changes                  $        0.59   $        0.04   $        0.63
      Cumulative effect of
        accounting changes                0.02           (0.02)        - -
                                 -------------   -------------   -------------
    Net income per common share  $        0.61   $        0.02   $        0.63
                                 =============   =============   =============


    See accompanying notes to pro forma consolidated financial statements.



                                      - 134 -
                       O'SULLIVAN CORPORATION AND SUBSIDIARIES
                     PRO FORMA CONSOLIDATED STATEMENT OF INCOME
                    For the Nine Months Ended September 30, 1994
                                     (Unaudited)
                                     
                                     
                                   O'Sullivan                      O'Sullivan
                                  Corporation      Pro Forma      Corporation
                                   Historical (e) Adjustments      Pro Forma
                                 -------------   -------------   -------------
    Net sales                    $ 269,732,967   $(120,604,004)  $ 149,128,963
    Cost of products sold          234,570,981    (115,164,987)    119,405,994
                                 -------------   -------------   -------------

      Gross profit               $  35,161,986   $  (5,439,017)  $  29,722,969
                                 -------------   -------------   -------------

    Operating expenses
      Selling and warehousing    $  11,147,770   $  (2,230,526)  $   8,917,244
      General and administrative     6,950,859      (1,743,982)      5,206,877
                                 -------------   -------------   -------------
                                 $  18,098,629   $  (3,974,508)  $  14,124,121
                                 -------------   -------------   -------------

      Income from operations     $  17,063,357   $  (1,464,509)  $  15,598,848
                                 -------------   -------------   -------------

    Other income (expense)
      Interest expense           $  (2,374,533)  $   1,685,691   $    (688,842)
      Other, net                       113,839          (9,617)        104,222
                                 -------------   -------------   -------------
                                 $  (2,260,694)  $   1,676,074   $    (584,620)
                                 -------------   -------------   -------------

    Income before income taxes   $  14,802,663   $     211,565   $  15,014,228

    Income taxes                     5,855,676          86,439       5,942,115
                                 -------------   -------------   -------------

    Net income                   $   8,946,987   $     125,126   $   9,072,113
                                 =============   =============   =============

    Net income per common share  $        0.54   $        0.01   $        0.55
                                 =============   =============   =============





    See accompanying notes to pro forma consolidated financial statements.









                                      - 135 -

     
     
          
          
          
                                   S I G N A T U R E S







    Pursuant to the requirements of the Securities Exchange Act of 1934, the

    registrant has duly caused this report to be signed on its behalf by the

    undersigned, thereunto duly authorized.






                                   O'SULLIVAN CORPORATION


                                   /s/ Anthony A. Barone
                                   ---------------------------
                                   Anthony A. Barone
                                   Vice President, Secretary
                                   and Chief Financial Officer



                                   /s/ C. Bryant Nickerson
                                   ---------------------------
                                   C. Bryant Nickerson
                                   Treasurer and
                                   Chief Accounting Officer


        December 19, 1994















                                      - 136 - 

<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>                                       9,701,801
<SECURITIES>                                         0
<RECEIVABLES>                               41,252,435
<ALLOWANCES>                                   884,467
<INVENTORY>                                 32,475,205
<CURRENT-ASSETS>                            88,672,789
<PP&E>                                      90,214,975
<DEPRECIATION>                              45,609,336
<TOTAL-ASSETS>                             144,528,888
<CURRENT-LIABILITIES>                       30,723,085
<BONDS>                                      1,705,069
<COMMON>                                    16,484,831
                                0
                                          0
<OTHER-SE>                                  90,157,472
<TOTAL-LIABILITY-AND-EQUITY>               144,528,888
<SALES>                                    194,974,264
<TOTAL-REVENUES>                           195,273,201
<CGS>                                      156,984,225
<TOTAL-COSTS>                              156,984,225
<OTHER-EXPENSES>                            18,228,204
<LOSS-PROVISION>                             1,138,617
<INTEREST-EXPENSE>                             811,676
<INCOME-PRETAX>                             18,110,479
<INCOME-TAX>                                 7,135,509
<INCOME-CONTINUING>                         10,974,970
<DISCONTINUED>                              (8,345,126)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,629,844
<EPS-PRIMARY>                                     0.16
<EPS-DILUTED>                                     0.16
        

</TABLE>


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