STROBER ORGANIZATION INC
SC 13E3, 1997-01-28
LUMBER & OTHER BUILDING MATERIALS DEALERS
Previous: VIDEO JUKEBOX NETWORK INC, DEF 14C, 1997-01-28
Next: STROBER ORGANIZATION INC, PRER14A, 1997-01-28





                TRANSACTION STATEMENT PURSUANT TO SECTION 13(E)
                   OF THE 1934 ACT AND RULE 13E-3 THEREUNDER

                      SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C.  20549

                       RULE 13e-3 TRANSACTION STATEMENT

      (Pursuant to Section 13(e) of the Securities exchange act of 1934)

                             [Amendment No. ____]

                        THE STROBER ORGANIZATION, INC.
                             (Name of the Issuer)

           THE STROBER ORGANIZATION, INC., HAMILTON ACQUISITION LLC,
       HAMILTON NY ACQUISITION CORP., ROBERT J. GAITES AND JOHN YANUKLIS
                     (Name of Person(s) Filing Statement)

                          COMMON STOCK $.01 PAR VALUE
                        (Title of Class of Securities)

                                  863318 10 1
                     (CUSIP Number of Class of Securities)


STANLEY U. NORTH, III, ESQ.
SILLS CUMMIS ZUCKERMAN RADIN TISCHMAN       LAURA C. HODGES TAYLOR, P.C.
 EPSTEIN & GROSS, P.A.                      GOODWIN, PROCTER & HOAR LLP
ONE RIVERFRONT PLAZA                                EXCHANGE PLACE
NEWARK, NEW JERSEY 07102-5400               BOSTON, MASSACHUSETTS 02109-2881
     (201) 643-7000                                 (617) 570-1000

(Name, Address and Telephone Number of Person Authorized to Receive Notices and
	 Communications on Behalf of Person(s) Filing Statement)

This statement is filed in connection with (check the appropriate box):
   a. <check box>The filing of solicitation materials or an information
      statement subject to Regulation 14A, Regulation 14C or Rule 13e-3(c)
      under the Securities exchange Act of 1934.
   b. <box>The filing of a registration statement under the Securities act
            of 1933.
   c. <box>A tender offer.
   d. <box>None of the above.

   Check the following box if the soliciting materials or information statement
referred to in checking box (a) are preliminary copies: <checkbox>
CALCULATION OF FILING FEE
                  Transaction                         Amount of filing fee (2)
                  Valuation (1)

                  $32,363,510                         $6472.70
(1)Based upon the acquisition of 5,194,198 shares of Common Stock of Issuer,
   and cancellation of 675,687 options, for a purchase price of $6.00 per share
   (less the exercise price for option shares).
(2)The amount of the filing fee, calculated in accordance with Regulation
   240.0-11 of the Securities Exchange Act of 1934 equals 1/50th of one percent
   of the transaction value.

   <checkbox>Check box if any part of the fee is offset as provided by Rule
      0-11(a)(2) and identify the filing with which the offsetting fee was
      previously paid.  Identify the previous filing by registration statement
      number, or the Form or Schedule and the date of its filing.

Amount Previously Paid:   $6,419.37
Form or Registration No.: PRELIMINARY SCHEDULE 14A
Filing Party:             THE STROBER ORGANIZATION, INC.
Date File:                DECEMBER 6, 1996



<PAGE>
                            INTRODUCTORY STATEMENT


   This statement on Schedule 13E-3 (this "STATEMENT") is being filed by The
Strober Organization, Inc., a Delaware corporation (the "COMPANY"), Hamilton
Acquisition LLC, a Delaware limited liability company (the "PURCHASER"),
Hamilton NY Acquisition Corp., a Delaware corporation ("ACQUISITION SUB"),
Robert J. Gaites, an individual, and John Yanuklis, an individual, in
connection with a Restated Agreement and Plan of Merger dated as of November
11, 1996 by and among the Purchaser, Acquisition Sub and the Company.

   The following is a cross-reference sheet pursuant to General Instruction F
to Schedule 13E-3 showing the location of the information required by Schedule
13E-3 in the Schedule 14A Proxy Statement (the "PROXY STATEMENT") of the
Company as filed with the Securities and Exchange Commission concurrently
herewith.  The cross-reference sheet indicates the caption in the Proxy
Statement in which the response to each item of this Statement may be found.
The information in the Proxy Statement is hereby expressly incorporated by
reference, each cross reference below being deemed to be an incorporation by
reference of the portion of the Proxy Statement referred to and the response to
each Item being qualified in its entirety by the provisions of the Proxy
Statement.

                             CROSS REFERENCE SHEET

<TABLE>
<CAPTION>
SCHEDULE 13E-3 ITEM NUMBER         PROXY STATEMENT SECTION AND/OR ANNEX TO PROXY
                                   STATEMENT
<S>                                <C>
               1(a)                 Not Applicable
               1(b)                 Introduction -- General; Introduction-- Record Date;
                                    Quorum; Required Vote
               1(c)                 Market Prices and Dividends
               1(d)                 Market Prices and Dividends
               1(e)                 Not Applicable
               1(f)                 Transactions by Certain Persons in Common Shares
         2(a)-(d) and (g)           Cover Page; Introduction -- The Special Meeting; The
                                    Parties; Ownership of Common Shares -- Security
                                    Ownership of Purchaser and Acquisition Sub; Management
                                    of Purchaser, Acquisition Sub and the Company; Annex F
           2(e) and (f)             Not Applicable
              3(a)(1)               Not Applicable
              3(a)(2)               Special Factors -- Background of the Merger
               3(b)                 Special Factors -- Background of the Merger
               4(a)                 Introduction; The Merger
               4(b)                 Introduction -- Record Date; Quorum; Required Vote;
                                    Special Factors -- Sources and Amount of Funds;
                                    Payment for Common Shares; Special Factors -- Interest
                                    of Certain Persons in the Merger; Special Factors --
                                    Proxy Agreement; The Merger -- Sources and Amount of
                                    Funds; Payment for Common Shares; Management of
                                    Purchaser, Acquisition Sub and the Company
             5(a)-(g)               Special Factors -- Plans for the Company After the
                                    Merger; Special Factors -- Interest of Certain Persons
                                    in the Merger -- Directors and Officers; Special
                                    Factors -- Certain Effects of the Merger; The Merger -
                                    - Directors; Market Prices and Dividends
           6(a) and (c)             Special Factors -- Sources and Amount of Funds;
                                    Payment for Common Shares; The Merger -- Sources and
                                    Amount of Funds; Payment for Common Shares
               6(b)                 Special Factors -- Fees and Expenses
               6(d)                 Not Applicable
             7(a)-(d)               Special Factors -- Background of the Merger; Special
                                    Factors -- Purpose and Structure of the Merger;
                                    Special Factors -- Certain Effects of the Merger;
                                    Special Factors -- Certain Federal Income Tax
                                    Consequences; The Merger -- Accounting Treatment
             8(a)-(e)               Special Factors -- Recommendation of the Special
                                    Committee and Board of Directors; Fairness of the
                                    Merger; Special Factors -- Interest of Certain Persons
                                    in the Merger
               8(f)                 Special Factors -- Background of the Merger
             9(a)-(c)               Special Factors -- Background of the Merger; Special
                                    Factors -- Recommendation of the Special Committee and
                                    Board of Directors of the Company; Special Factors --
                                    Opinion of Financial Advisor -- Hill Thompson Capital
                                    Markets, Inc.; Annex B
               10(a)                Special Factors -- Interest of Certain Persons in the
                                    Merger; Special Factors -- Proxy Agreement; Ownership
                                    of Common Shares
               10(b)                Special Factors -- Exercise of Company Stock Options
                                    Expiring on December 31, 1996; Transactions by Certain
                                    Persons in Common Shares
                11                  Special Factors -- Exercise of Company Stock Options
                                    Expiring on December 31, 1996; Special Factors --
                                    Interest of Certain Persons in the Merger -- Severance
                                    Arrangements; Special Factors -- Proxy Agreement;
                                    Transactions by Certain Persons in Common Shares;
                                    Annex D
           12(a) and (b)            Special Factors -- Recommendation of the Special
                                    Committee and Board of Directors; Fairness of the
                                    Merger; Special Factors -- Interest of Certain Persons
                                    in the Merger; Special Factors -- Proxy Agreement
               13(a)                Appraisal; Annex C
           13(b) and (c)            Not Applicable
               14(a)                Selected Consolidated Financial Data of the Company;
                                    Incorporation of Certain Documents by Reference
               14(b)                Unaudited Pro Forma Selected Consolidated Financial
                                    Data of the Company
           15(a) and (b)            Introduction -- Solicitation of Proxies; Special
                                    Factors -- Fees and Expenses
                16                  Not Applicable
             17(a)(1)               Not Applicable
             17(a)(2)               Not Applicable
             17(b)(1)               Annex B
             17(c)(1)               Not Applicable
             17(c)(2)               Annex D
             17(d)(1)               Not Applicable
             17(e)(1)               Annex C
             17(f)(1)               Not Applicable
</TABLE>

   The filing of this statement does not constitute an admission that the
transaction described in Item 4 hereof is a Rule 13e-3 transaction or that the
filing hereof is required pursuant to Section 13(e) of Securities Exchange Act
of 1934, as amended.



<PAGE>

ITEM 1.  ISSUER AND CLASS OF SECURITY SUBJECT TO THE TRANSACTION

   (a) The name of the issuer of the class of equity security which is the
subject of the Rule 13e-3 transaction is The Strober Organization, Inc. and the
address of its principal executive offices is Pier 3 - Furman Street, Brooklyn,
New York 11201.

   (b)  The information set forth in the Proxy Statement under the captions
"Introduction -- General," and "-- Record Date; Quorum; Required Vote" is
incorporated herein by reference.

   (c)  The information set forth in the Proxy Statement under the caption
"Market Prices and Dividends" is incorporated herein by reference.

   (d)  The information set forth in the Proxy Statement under the caption
"Market Prices and Dividends" is incorporated herein by reference.

   (e)  Not Applicable.

   (f)  The information set forth in the Proxy Statement under the caption
"Transactions by Certain Persons in Common Shares" is incorporated herein by
reference.


ITEM 2.  IDENTITY AND BACKGROUND

   (a) - (d) and (g)  This Statement is being filed by Purchaser, Acquisition
Sub, Robert J. Gaites, John Yanuklis, and the Company (the last being the
issuer of the subject security).  The information set forth on the Cover Page
of the Proxy Statement and under the captions "Introduction -- The Special
Meeting," "The Parties," "Ownership of Common Shares -- Security Ownership of
Management of Purchaser and Acquisition Sub," and "Management of Purchaser,
Acquisition Sub and the Company," and Annex F to the Proxy Statement is
incorporated herein by reference.

   (e) and (f)  During the last five (5) years, none of Purchaser, Acquisition
Sub, Robert J. Gaites, John Yanuklis, and the Company or, (a) to the
Purchaser's or Acquisition Sub's knowledge, any of the persons listed in
"Management of Purchaser, Acquisition Sub and the Company -- Directors and
Executive Officers of Purchaser and Acquisition Sub" and Annex F to the Proxy
Statement, or (b) to the Company's knowledge, any of the persons listed in
"Management of Purchaser, Acquisition Sub and the Company -- Directors and
Executive Officers of the Company" (i) has been convicted in a criminal
proceeding (excluding traffic violations or similar misdemeanors) or (ii) was a
party to a civil proceeding of a judicial or administrative body of competent
jurisdiction and as a result of such proceeding was or is subject to a
judgment, decree or final order enjoining future violations of, or prohibiting
activities subject to, federal or state securities laws or finding any
violations of such laws.


ITEM 3.  PAST CONTRACTS, TRANSACTIONS OR NEGOTIATIONS

   (a)(1)  None.

   (a)(2)  The information set forth in the Proxy Statement under the caption
"Special Factors -- Background of the Merger" is incorporated herein by
reference.

   (b)  The information set forth in the Proxy Statement under the caption
"Special Factors -- Background of the Merger" is incorporated herein by
reference.


ITEM 4.  TERMS OF THE TRANSACTION

   (a)  The information set forth in the Proxy Statement under the captions
"Introduction," and "The Merger" is incorporated herein by reference.

   (b)  The information set forth in the Proxy Statement under the captions
"Introduction -- Record Date; Quorum; Required Vote," "Special Factors --
Sources and Amount of Funds; Payment for Common Shares," "-- Interest of
Certain Persons in the Merger," "-- Proxy Agreement," "The Merger -- Sources
and Amount of Funds; Payment for Common Shares," and "Management of Purchaser,
Acquisition Sub and the Company" is incorporated herein by reference.


ITEM 5.  PLANS OR PROPOSALS OF THE ISSUER OR AFFILIATE


   (a) - (g)  The information set forth in the Proxy Statement under the
captions "Special Factors -- Plans for the Company After the Merger," "--
Interest of Certain Persons in the Merger -- Directors and Officers," "--
Certain Effects of the Merger," "The Merger -- Directors," and "Market Prices
and Dividends" is incorporated herein by reference.


ITEM 6.  SOURCE AND AMOUNTS OF FUNDS OR OTHER CONSIDERATION

   (a) and (c)  The information set forth in the Proxy Statement under the
captions "Special Factors -- Sources and Amount of Funds; Payment for Common
Shares," and "The Merger -- Sources and Amount of Funds; Payment for Common
Shares" and in Exhibits (a)(1) and (a)(2) to this Statement is incorporated
herein by reference.

   (b)  The information set forth in the Proxy Statement under the caption
"Special Factors -- Fees and Expenses" is incorporated herein by reference.

   (d)  Not Applicable.


ITEM 7.  PURPOSE(S), ALTERNATIVES, REASONS AND EFFECTS

   (a) - (d)  The information set forth in the Proxy Statement under the
captions "Special Factors -- Background of the Merger," "-- Purpose and
Structure of the Merger," "-- Certain Effects of the Merger," "-- Certain
Federal Income Tax Consequences," and "The Merger -- Accounting Treatment" is
incorporated herein by reference.


ITEM 8.  FAIRNESS OF THE TRANSACTION

   (a) - (e)  The information set forth in the Proxy Statement under the
captions "Special Factors -- Recommendation of the Special Committee and Board
of Directors; Fairness of the Merger," and "-- Interest of Certain Persons in
the Merger" is incorporated herein by reference.

   (f) The information set forth in the Proxy Statement under the caption
"Special Factors -- Background of the Merger" is incorporated herein by
reference.


ITEM 9.  REPORTS, OPINIONS, APPRAISALS AND CERTAIN NEGOTIATIONS

   (a) - (c)  The information set forth in the Proxy Statement under the
captions "Special Factors -- Background of the Merger," "-- Recommendation of
the Special Committee and Board of Directors of the Company," "-- Opinion of
Financial Advisor -- Hill Thompson Capital Markets, Inc.," and in Exhibit
(b)(1) to this Statement is incorporated herein by reference.


ITEM 10.  INTEREST IN SECURITIES OF THE ISSUER

   (a)  The information set forth in the Proxy Statement under the captions
"Special Factors -- Interest of Certain Persons in the Merger," "-- Proxy
Agreement," and "Ownership of Common Shares" is incorporated herein by
reference.

   (b)  The information set forth in the Proxy Statement under the captions
"Special Factors -- Exercise of Company Stock Options Expiring on December 31,
1996," and "Transactions by Certain Persons in Common Shares" is incorporated
herein by reference.


ITEM 11.  CONTRACTS, ARRANGEMENTS OR UNDERSTANDINGS WITH RESPECT TO THE
ISSUER'S SECURITIES

   The information set forth in the Proxy Statement under the captions "Special
Factors -- Exercise of Company Stock Options Expiring on December 31, 1996," "-
- - Interest of Certain Persons in the Merger -- Severance Arrangements," "--
Proxy Agreement," and "Transactions by Certain Persons in Common Shares," and
in Exhibits (c)(1) and (c)(2) to this Statement is incorporated herein by
reference.


ITEM 12.  PRESENT INTENTION AND RECOMMENDATION OF CERTAIN PERSONS WITH REGARD
TO THE TRANSACTION

   (a) and (b)  The information set forth in the Proxy Statement under the
captions "Special Factors -- Recommendation of the Special Committee and Board
of Directors; Fairness of the Merger," "-- Interest of Certain Persons in the
Merger," and "-- Proxy Agreement" is incorporated herein by reference.


ITEM 13.  OTHER PROVISIONS OF THE TRANSACTION

   (a)  The information set forth in the Proxy Statement under the caption
"Appraisal," and in Exhibit (e)(1) to this Statement is incorporated herein by
reference.

   (b) and (c)  Not Applicable.

ITEM 14.  FINANCIAL INFORMATION

   (a)  The information set forth in the Proxy Statement under the captions
"Selected Consolidated Financial Data of the Company," and "Incorporation of
Certain Documents by Reference" is incorporated herein by reference.

   (b)  The information set forth in the Proxy Statement under the caption
"Unaudited Pro Forma Selected Consolidated Financial Data of the Company" is
incorporated herein by reference.


ITEM 15.  PERSONS AND ASSETS EMPLOYED, RETAINED OR UTILIZED

   (a) and (b)  The information set forth in the Proxy Statement under the
captions "Introduction -- Solicitation of Proxies," and "Special Factors --
Fees and Expenses" is incorporated herein by reference.


ITEM 16.  ADDITIONAL INFORMATION

   None.


ITEM 17.  MATERIAL TO BE FILED AS EXHIBITS

   (a)(1)   Letter dated November 8, 1996 from Congress Financial Corporation
            (New England) pertaining to $25,000,000 credit line.

   (a)(2)   Letter dated November 7, 1996 (as accepted November 8, 1996) from
            CoreStates Financial Corp. pertaining to $4,000,000 of subordinated
            note financing.

   (b)(1)   Opinion of Hill Thompson Capital Markets, Inc. dated November 7,
            1996 is incorporated by reference from Annex B to the Proxy
            Statement filed as Exhibit (d)(1) hereto.

   (c)(1)   Form of Loan and Stock Pledge Agreement

   (c)(2)   Proxy Agreement dated as of November 11, 1996 is incorporated by
            reference from Annex D to the Proxy Statement filed as Exhibit
            (d)(1) hereto.

   (d)(1)   Proxy Statement of the Company for the Special Meeting of
            Stockholders of the Company to be held February    , 1997.

   (e)(1)   Statement of appraisal rights is incorporated by reference from
            Annex C to the Proxy Statement filed as Exhibit (d)(1) hereto.

   (f)(1)   None.



<PAGE>
                                   SIGNATURE


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


                              THE STROBER ORGANIZATION, INC.



                        By:   /S/ DAVID J. POLISHOOK
			   ---------------------------------
                              Name: David J. Polishook
                              Title: Chief Financial Officer


DATED: January 22, 1997



<PAGE>
                                   SIGNATURE


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


                              HAMILTON ACQUISITION LLC



                        By:   /S/ JOHN J. REMONDI
			   ------------------------
                              Name: John J. Remondi
                              Title: Manager


DATED: January 22, 1997



<PAGE>
                                   SIGNATURE


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


                              HAMILTON NY ACQUISITION CORP.



                        By:   /S/ JOHN J. REMONDI
			   ------------------------
                              Name: John J. Remondi
                              Title: President


DATED: January 22, 1997



<PAGE>
                                   SIGNATURE


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





                        By:   /S/ ROBERT J. GAITES
			   -------------------------
                              Robert J. Gaites


DATED: January 22, 1997



<PAGE>
                                   SIGNATURE


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





                        By:   /s/ JOHN YANUKLIS
			   -----------------------
                              John Yanuklis


DATED: January 14, 1997



<PAGE>
                               INDEX TO EXHIBITS


<TABLE>
<CAPTION>
EXHIBIT NO.                      DESCRIPTION
<S>                              <C>
(a)(1)                           Letter dated November 8, 1996 from Congress Financial Corporation (New England)
                                 pertaining to $25,000,000 credit line.
(a)(2)                           Letter dated November 7, 1996 (as accepted November 8, 1996) from CoreStates
                                 Financial Corp. pertaining to $4,000,000 of subordinated note financing.
(b)(1)                           Opinion of Hill Thompson Capital Markets, Inc. dated November 7, 1996 is
                                 incorporated by reference from Annex B to the Proxy Statement filed as Exhibit
                                 (d)(1) hereto.
(c)(1)                           Form of Loan and Stock Pledge Agreement
(c)(2)                           Proxy Agreement dated as of November 11, 1996 is incorporated by reference from
                                 Annex D to the Proxy Statement filed as Exhibit (d)(1) hereto.
(d)(1)                           Proxy Statement of the Company for the Special Meeting of Stockholders of the
                                 Company to be held February __, 1997.
(e)(1)                           Statement of appraisal rights is incorporated by reference from Annex C to the
                                 Proxy Statement filed as Exhibit (d)(1) hereto.
</TABLE>



<PAGE>
                                Exhibit (a)(1)
                  [Congress Financial Corporation Letterhead]


November 8, 1996


Fidelity Ventures Limited Partnership
100 Summer Street
Boston, MA 02110

Attention:  Warren Morrison

Gentlemen:

   Based upon our discussions and the information that you have supplied to us,
we are pleased, subject to the terms and conditions set forth below, to offer
our commitment to provide a secured line of credit of up to $25,000,000 (the
"Credit Line") to The Strober Organization, Inc. or a company with which The
Strober Organization, Inc. is merged and the subsidiaries thereof
(collectively, the "Company) upon the merger, as provided herein, of the
Company with a company owned or controlled by you created for such purpose.

   We contemplate that the loans provided by us to the Company will be
structured as follows:

1. REVOLVING LINE OF CREDIT

   (a)AMOUNT.  Up to $25,000,000, based upon lending formulas, sublimits and
other terms described below.

   (b)LENDING FORMULAS:

      (i)   ACCOUNTS:  Loans of up to seventy-five percent (75%) of the net
            amount of eligible accounts receivable of the Company.  Eligible
            accounts receivable and the net amounts thereof shall be determined
            by us pursuant to general criteria which will be set forth in the
            loan documentation.  Generally, eligible accounts receivable will
            exclude accounts which are unpaid more than ninety (90) days past
            original invoice date, accounts which are owned by an account
            debtor which has more than fifty (50) percent (50%) of the
            aggregate amount thereof unpaid more than ninety (90) days past the
            original invoice date thereof, contra accounts, poor credits,
            foreign accounts, accounts as to which potential offsets exist and
            such other accounts which do not constitute collateral acceptable
            for lending purposes, pursuant to criteria established by us in
            good faith.

            Subject to our determination, foreign accounts receivable payable
            in the United States in U.S. dollars may be eligible accounts
            receivable if a letter of credit has been issued with respect to
            such foreign accounts receivable or credit insurance satisfactory
            to us covers them or we are otherwise satisfied with the
            creditworthiness of the account debtor and our ability to collect
            the foreign accounts receivable.  Any advance rate with respect to
            foreign accounts receivable will be determined on an account by
            account basis.

      (ii)  INVENTORY:  Loans of up to sixty-five (65%) percent of the value of
            eligible finished goods inventory of the Company, not to exceed 90%
            of the appraised orderly liquidation value (less projected
            liquidation expenses) as performed by an appraiser acceptable to
            us, valued at the lower of cost or market, as determined by us,
            with cost determined under the average cost basis.  Eligible
            inventory will be determined by us pursuant to general criteria
            which will be set forth in the loan documentation.  Generally,
            eligible inventory will exclude work-in-process and packaging and
            those other items which do not constitute collateral acceptable for
            lending purposes pursuant to criteria established by us in good
            faith.

   (c)INVENTORY LOAN LIMIT:  The maximum amount of loans available in respect
      of eligible inventory shall not exceed $9,000,000 at any time,
      notwithstanding the total value of eligible inventory.

   (d)Seasonal Overadvance Facility.  So long as no default has occurred and is
      continuing, during the months of January and February, 1997, we will make
      up to $1,000,000 in additional loans to you in excess of the lending
      formulae set forth in (b)(i) and (ii) above, with such seasonal
      overadvance facility to be subject to reapproval by us in subsequent
      years.

   (e)CO-BORROWERS.  The Company and its wholly owned operating subsidiaries
      will be co-borrowers under the Credit Line and will be jointly and
      severally liable for all loans, indebtedness and obligations under the
      Credit Line.

2. COLLATERAL

   (a)SECURITY:  First security interests in and liens upon all of the
      Company's and its subsidiaries' existing and future assets, including,
      without limitation, accounts, contract rights, notes receivable, general
      intangibles (including, without limitation, all trademarks, service
      marks, patents, applications therefor, and other intellectual property,
      tax refunds, deposit accounts, choses in action and other claims arising
      out of or relating to accounts, customer lists, leases, service
      agreements, licenses and other rights and agreements), securities
      (excluding capital stock of subsidiaries) chattel paper, documents,
      instruments, inventory, fixtures, machinery and equipment, real estate
      and all products and proceeds thereof.  The loan documentation will
      permit certain existing liens (for equipment and capital leases) to
      remain in effect as well as subordinated liens in favor of the holders of
      the subordinated debt.

   (b)CROSS-COLLATERALIZATION:  All collateral granted to us by the Company and
      its subsidiaries shall be security for all indebtedness of the Company to
      us.

   (c)RESERVES:  We shall have a continuing right to reserve against loan
      availability under the above-lending formula for matters in our good
      faith judgment adversely affecting the Company's obligations to us or our
      collateral.

   (d)CROSS-GUARANTIES.  All obligations to us shall be cross-guarantied by the
      Company and all of its subsidiaries.

3. USE OF PROCEEDS

   All of our loans shall be used exclusively for the working capital of the
Company and its subsidiary co-borrowers .  The proceeds of our initial loans
under the Credit Line shall be used as follows:

   (a)for the payment of amounts due to the stockholders of the Company upon
      completion of the contemplated merger transaction,

   (b)for the satisfaction in full of all then outstanding obligations of the
      Company to its existing secured working capital lender and to other
      existing lienholders (other than with respect to permitted liens), as of
      the closing date,

   (c)for costs, expenses and fees incurred in connection with this facility,
      and

   (d)the balance, if any, for other working capital of the Company;

PROVIDED, THAT all loans to the Company and any of its affiliates shall be in
full compliance with the Federal Reserve's margin requirements.

4. INTEREST RATE

   The interest rate on loans shall be one percent (1%) per annum above the
rate announced from time to time by the CoreStates Bank, N.A., as its "prime
rate" or, at the Company's option, a rate of three and one-quarter (3.25%)
percent per annum above the adjusted Eurodollar rate used by us.  The adjusted
Eurodollar rate will be calculated based on the average of rate of interest per
annum at which CoreStates Bank, N.A. is offered deposits of U.S. dollars in the
Lender interbank market adjusted by the reserve percentage prescribed by
governmental authorities as determined by us.  Collections will be credited to
the loan account of the Company on a daily basis, allowing two (2) business
days after our receipt of a wire transfer of federal funds into our payment
account designated for such purpose.

5. FEES

   All fees as listed below are in addition to interest and other charges
provided for herein and may, at our option, be charged directly to any loan
account of the Company maintained with us.

   (a)COMMITMENT FEE:  We shall receive a non-refundable commitment fee of one
      hundred twenty-five thousand ($125,000) dollars for providing this
      commitment, payable in full upon execution and return of this letter by
      the Company to us (the "Commitment Fee").  The Commitment Fee shall be
      applied in partial payment of the Closing Fee set forth below at the
      funding of this transaction.

   (b)CLOSING FEE:  We shall receive a closing fee of three hundred thousand
      ($300,000) dollars for providing the Credit Line outlined herein, earned
      and payable at closing with one-half payable through the application of
      the Commitment Fee.

   (c)SERVICING FEE.  We shall receive a servicing fee of $3,500 for each month
      or part thereof during the term of the financing arrangements, payable
      monthly in advance.

   (d)UNUSED LINE FEE:  We shall receive an unused line fee of one half of one
      percent (1/2%) per annum on the difference between the average monthly
      balance of loans under the Credit Line and $25,000,000.

   (e)EARLY TERMINATION FEE:  If the Credit Line is terminated for any reason
      prior to three (3) years from the date of closing, we shall receive an
      early termination fee as follows:

      (i)   three percent (3%) of the Credit Line if terminated within one (1)
            year from the date of closing; and

      (ii)  one percent (1%) of the Credit Line if terminated after the first
            anniversary and on or prior to the third anniversary of the date of
            closing.

   There will be no termination fee if the Credit Line is terminated on or
   after the third anniversary of the closing date.

6. CONTRACT TERM

   Our Credit Line shall be for a minimum term of three (3) years from the date
of closing.

7. EXPENSES

(a)You agree to pay all reasonable legal and closing costs and expenses,
   including attorneys' fees, filing and search charges, appraisal fees and
   field examination charges and per diem filed examination charges, whether or
   not this transaction closes.  We charge $600 per person per day for our
   field examiners in the field and in the office, plus travel, hotel and all
   other out-of-pocket expenses.  All expenses shall be paid to us upon demand,
   together with such advance funds on account of such expenses as we may from
   time to time request.  This paragraph shall survive the expiration or
   termination of this letter.

   (b)If this transaction closes, you further agree to pay all of our out-of-
      pocket expenses and customary administrative charges incurred from time
      to time during the course of our financing arrangements, including,
      without limitation, expenses and per diem charges for up to four
      recurring field examinations per year, prior to an event of default, and
      as we may require thereafter.




<PAGE>
8. OTHER INFORMATION AND CONDITIONS

   All covenants, terms and requirements of this commitment are conditions
precedent to the making of loans to the Company and its subsidiaries by us.  In
addition, the making of loans to the Company and its subsidiaries by us as
described herein is subject to the fulfillment, in a manner satisfactory to us,
of the following additional terms and conditions:

   (a)You or the Company shall furnish us with all financial information,
      financial statements, projections, budgets, business plans and cash flows
      and such other information as we shall reasonably request from time to
      time.

   (b)Execution of loan documents, delivery of opinions of the Company's or
      your counsel and such other agreements, documents, certificates and
      instruments as may be necessary or desirable to effectuate the financing
      arrangements described herein as may be determined by us and our counsel.

      (i)   Such loan documents will include, among other documents, a loan and
            security agreement, UCC financing statements, guaranties by and
            security agreements with subsidiaries, if any, mortgages and other
            documentation necessary to perfect our security interests in all
            assets of the Company and its subsidiaries.

      (ii)  Such loan documents will contain such provisions, representations,
            warranties, covenants and events of default as are satisfactory to
            us and our counsel, including among other things:  financial
            covenants, limitations on the payment of management fees,
            limitations on the payment of dividends and redemptions,
            limitations on indebtedness, liens and acquisitions, limitations on
            payments on subordinated debt and cross-defaults with all
            obligations of the Company to others, including with respect to all
            subordinated debt holders and any subordinated debt or other
            investment made by the CoreStates Enterprise Fund.

      (iii) The structure of your acquisition of the Company and the structure
            of our lending arrangements with the Company and its subsidiaries
            shall be satisfactory to us and our counsel and the Company shall
            have delivered letters from the Company's chief financial officer
            in form and substance satisfactory to us, attesting to the solvency
            of the Company immediately before and immediately after giving
            effect to the acquisition.

   (c)At or prior to closing, the Company shall have received, in form and
      substance satisfactory to us, not less than an additional $9,000,000 in
      cash as an equity capital contribution (including equity contributions
      from management), and $4,000,000 in proceeds of subordinated debt with
      the subordinated debt subject to subordination terms and conditions in
      form and substance satisfactory to us.

   (d)At or prior to closing, we shall have received and approved definitive
      acquisition agreements and we shall have received satisfactory evidence
      of the merger of the Company with a company owned and controlled by you
      created for such purpose.  We also shall have received satisfactory
      evidence that all necessary governmental and other consents have been
      obtained and evidence of compliance with applicable laws in connection
      with the acquisition and merger including that the restrictions in
      Section 203 of the Delaware General Corporation Law, any other
      application state takeover law and any super-majority charter provisions
      are not applicable to such transactions or that any conditions for
      avoiding such restrictions have been satisfied.

    (e)     The excess availability under the lending formulas provided for
            above, subject to sublimits and reserves, shall be not less than
            $1,000,000 at the closing, after the payment of fees and expenses
            of the transaction and the application of the proceeds of the
            initial loans, and provided that accounts payable of the Company
            are then at a level and in a condition reasonably acceptable to us.

   (f)All consents, waivers, acknowledgments and other agreements from third
      parties necessary or desirable to permit, protect and perfect our
      security interests in collateral, in form and substance acceptable to us,
      shall have been received by us, including, without limitation, consents
      to our access to and use of the Company's leased real and personal
      property, no offset agreements and intercreditor agreements.

   (g)Delivery to us of evidence of insurance coverage, including lender' loss
      payee and mortgage endorsements in our favor as to the Company's casualty
      insurance and liability insurance.

   (h)No material adverse change in the business, operations, profits or
      prospects of the Company or in the condition of the assets of the Company
      shall have occurred since the date of our latest field examination
      provided that no material adverse change will be deemed to have occurred
      in respect of the Company's financial condition so long as the financial
      results and condition of the Company for the first fiscal quarter of its
      1997 fiscal year are equal to or in excess of the results and condition
      for the first quarter of its 1996 fiscal year.  Without limiting the
      generality of the foregoing, (i) no act, condition or event which would
      constitute an event of default under the loan agreements to be executed
      between us shall exist as of the closing, (ii) no material investigation,
      litigation, bankruptcy or other proceedings shall be pending or
      threatened against the Company as of the closing (except for the
      litigation set forth on Schedule A hereto and the certain union matters
      set forth on Schedule B hereto), and (iii) the collateral shall not have
      materially declined in value from the values set forth in any of the
      appraisals or field examinations previously done.  We may conduct
      additional or update field examinations at the Company's expense, prior
      to commencing financing, the results of which must be satisfactory to us.

   (i)All Uniform Commercial Code financing statements relating to the
      collateral shall have been duly filed and recorded prior to the closing
      date.

   (j)The Company shall establish a lockbox or blocked account for its
      collections and disbursement thereof to us which shall be acceptable to
      us.

   (k)Participation in the funding of the Credit Line in amounts and on terms
      acceptable to us by other financial institutions acceptable to us.  We
      will use our best efforts to participate out up to $10,000,000 of Credit
      Line to a participant acceptable to us.  This participant will sign our
      standard Participation Agreement and we will not receive an override on
      such participant's rate and, accordingly, the differential in interest
      rate, if any, will be passed on to the Company.  However, all fees and
      other income will be retained by us.

   (l)This transaction and the events contemplated herein must close by
      February 28, 1997, after which time the transaction may require
      reapproval by our Credit Committee even if we continue to work on the
      transaction.  Said reapproval, if obtained, may result in different terms
      and conditions, or a determination not to consummate the transaction.  We
      will use our best efforts to close this transaction and the events
      contemplated herein by February 28, 1997, however our ability to close by
      such date will depend upon, among other things, whether the conditions
      set forth herein are completed.  Paragraphs 5(a), 7 and 9 shall survive
      the expiration or termination of this commitment.

9. DEPOSITS; COMMITMENT FEE; INDEMNITY
   As evidence of our mutual good faith, and in consideration of our having
incurred and continuing to insure certain expenses in the expectation of
establishing a lender/borrower arrangement, the Company has deposited with us
$25,000 against our expenses.  This amount, together with any other deposits at
any time received by us from the Company, but exclusive of the Commitment Fee
to be received by us as provided in Paragraph 5(a) which is not refundable,
will be:

   (a)RETAINED BY US, and will be credited to the loan account, less expenses,
      if the Credit Line, or any portion thereof, is closed;

   (b)RETAINED BY US, if either the Company elects not to do business with us
or the Company cannot fulfill the conditions of this commitment;

   (c)RETAINED BY US, if during our continuing loan and credit review, we learn
of any material adverse information concerning the Company or its assets,
business or financial condition or the acquisition not disclosed by the Company
to us prior to our Credit Committee's approval, the knowledge of which would
have adversely affected such approval; and

   (d)RETURNED TO YOU, less expenses, if none of the preceding paragraphs 9(a),
9(b) or 9(c) applies.

   You agree to indemnify and hold Congress Financial Corporation and its
directors, officers, employees, agents, subsidiaries and affiliates (each an
"indemnified person") from and against all losses, claims, damages, liabilities
and expenses that may arise out of or result from this letter or the Credit
Line and to reimburse each indemnified person, upon demand, for all expenses
and costs, including reasonable legal fees and expenses, that may be incurred
in connection therewith or in the enforcement of this letter, other than any of
the foregoing that is determined by a final order or judgment of a court of
competent jurisdiction, not subject to further appeal, to have resulted from
the gross negligence or willful misconduct of the indemnified person.  This
paragraph shall survive the termination of this letter.

   This letter contains our entire commitment for this transaction and upon
acceptance by the Company supersedes all prior proposals negotiations,
discussions and correspondence, including our proposal letter to the Company
dated July 10, 1996.  This commitment may not be contradicted by evidence of
any alleged oral agreement.  All prior oral discussions are merged in the
governing terms of this commitment, which may be amended only in writing
executed by the parties hereto.  No condition of this commitment may be waived
except in writing signed by us.  This letter shall be governed by the laws of
the Commonwealth of Massachusetts.

   This letter is of no force and effect unless accepted by you and returned to
us with the Commitment Fee on or before 5:00 p.m., November 11, 1996.

   This commitment is not intended for the benefit of, and may not be relied
upon by, any third party.

   We look forward to continuing to work with you and your associates in this
transaction.

				Very truly yours,

				CONGRESS FINANCIAL CORPORATION
				  (NEW ENGLAND)


				/S/ GEORGE PSOMAS
				------------------------------
				George Psomas
				Vice President

ACCEPTED ON THIS
8th DAY OF November, 1996:

FIDELITY VENTURES LIMITED PARTNERSHIP


By: /S/ WARREN T MORRISON
   --------------------------------------
   Title: VICE PRESIDENT

cc: William R. Davis, President
    Barry A. Kastner, Executive Vice President
    Edward I. Shifman, Jr., Senior Vice President
    Joan Ryan, Executive Secretary



<PAGE>
                              Exhibit (a)(2)

                 [Core States Financial Corp. Letterhead]



                                                               November 7, 1996

Mr. Warren T. Morrison
82 Devonshire Street, Mail Zone R25C
Fidelity Capital
Boston, Massachusetts 02109

VIA FAX:    617-476-5015 & OVERNIGHT DELIVERY

Dear Warren:

    You have requested that CoreStates Bank, N.A. or one of its affiliates
("CoreStates") purchase an aggregate amount of $4,000,000.00 of subordinated
amortizing notes (the "Notes").  These Notes are to issued by an entity (herein
the "Company" or "Borrower"), which shall be majority owned by Fidelity
Capital,  which will be the successor by merger to The Strober Organization,
Inc. ("Strober).  The proceeds of these Notes will be used to purchase existing
common equity stock of The Strober Organization, Inc.

    Based upon the information you have provided to CoreStates with respect to
Strober and the proposed transaction, CoreStates is pleased to confirm its
commitment (the "Commitment") to purchase $4,000,000.00 of the Notes, together
with Warrants to purchase the Common Stock of the Company, on the Summary Terms
And Conditions dated November 7, 1996 and attached hereto (the "Term Sheet").

    This letter is subject to (a) the prior negotiation and execution of a Note
Purchase Agreement and other related documentation (the "Documentation") and
satisfaction of such other conditions set forth herein and in the Term Sheet;
and (b) the absence of any material adverse change in the liabilities (actual
or contingent), condition (financial or otherwise), projections, prospects or
operations of Strober.  The closing of the Note Purchase will occur
simultaneous with the closing of the merger of Strober and the Borrower.  Any
terms and/or conditions of the Note Purchase which are not covered or made
clear by this letter or the Term Sheet are subject to the mutual agreement of
the Company and CoreStates.




<PAGE>
    By executing this letter, you agree to indemnify and hold harmless
CoreStates, its affiliates, and its officers, directors, employees, agents, and
controlling persons (each an "Indemnified Party"), from and against any and all
losses, claims, damages, liabilities, costs and expenses (including, without
limitation, the reasonable fees and disbursements of counsel) which may be
incurred by or awarded against any Indemnified Party arising out of or in
connection with the actual or threatened claim, litigation, investigation or
proceeding relating to this letter, the Term Sheet, the Note Purchase, or any
transaction related to any of the foregoing, whether or not the transactions
contemplated hereby and by the Term Sheet are even consummated, and to
reimburse each Indemnified Party, upon demand, for all reasonable out-of-pocket
costs and expenses, incurred in connection with the foregoing; provided,
however, that the foregoing indemnity will not, as to any Indemnified Party,
apply to any losses, claims, damages, liabilities, costs or expenses to the
extent determined in a final judgement, after all allowable appeals, to have
arisen from the willful misconduct or gross negligence of such Indemnified
Party.  The provisions of this paragraph shall survive the expiration or other
termination of this letter and shall be effective regardless of whether the
Note Purchase Agreement or any of the Documentation is executed.

    In addition, you agree that you shall pay all out-of-pocket costs and
expenses (including, without limitation, the reasonable fees and disbursements
of counsel) incurred by CoreStates in connection with (a) incurred costs and
expenses, as of the date of this letter, related to the verification of the
information previously provided by you, (b) any remaining legal due diligence
with respect to the Company or the acquisition, and (c) the negotiation and
preparation of this letter and the Term Sheet and the preparation and
negotiation of the Documentation and closing of the transactions contemplated
hereby and thereby, all whether the Documentation and closing of the Note
Purchase is ever finalized (collectively, the "Expenses").  The provisions of
this paragraph shall survive the termination or other expiration of this letter
and the execution (or non-execution) of the Documentation.




<PAGE>
    You agree that this letter and the Term Sheet are for your confidential use
only and you will not disclose the existence or terms of this letter or the
Term Sheet without our prior written consent, to any person other than your
accountants, attorneys, and other advisors and to the management and Board of
Directors of the Strober Organization, Inc. and then only in connection with
the transaction contemplated hereby and thereby and on a confidential basis,
except that, following your acceptance hereof, you may make such public
disclosures of the terms and conditions hereof and of the Term Sheet as you are
required to make by law.

    This letter is not assignable by you.  No provision of this letter or the
Term Sheet may be amended, waived or modified except by a document in writing
signed by an authorized signer of both Fidelity Capital and CoreStates.

    This letter shall be governed by, and construed in accordance with, the
laws of the Commonwealth of Massachusetts.

    You hereby knowingly, voluntarily, and intentionally waive any right you
may have to a trial by jury in respect to any claim, litigation, or proceeding
arising out of, under or in connection with, this letter, the Term Sheet, the
Note Purchase or the transactions contemplated hereby and thereby.

    You hereby irrevocably submit to the exclusive jurisdiction of any
Commonwealth of Massachusetts or Federal Court sitting in The City of Boston
over any claim, litigation, or proceeding arising out of, under, or in
connection with this letter, the Term Sheet, the Note Purchase, or the
transactions contemplated hereby and thereby.

    This letter shall automatically expire if not accepted by you (by signing
and returning a counterpart of this letter to us) on or before 5:00 PM,
Philadelphia, PA time, on November 15, 1996.  In addition, the agreements and
obligations of CoreStates hereunder shall be null and void if the Documentation
is not executed and delivered and the first funding made thereunder on or
before 5:00 PM, Philadelphia, PA time, on February 28, 1997.  If you accept
this Commitment by signing the enclosed counterpart of this letter, you shall
be obligated to pay a non-refundable Break-Up Fee in the amount of (1) $100,000
if  you subsequently accept a commitment and/or loan or other financing from
another lender or financing source and CoreStates are prepared to make the Note
Purchase on substantially the terms set forth in the Term Sheet; or (2) the
lesser of (a) $100,000.00, or (b) 10% of any fee (exclusive of the
reimbursement of expenses) received by you from either Strober or any entity
which acquires or enters into a merger with Strober.




<PAGE>
    Please indicate you acceptance of this letter and your agreement to the
terms and conditions set forth herein and in the Term Sheet, by signing the
enclosed copy hereof and delivering it to CoreStates Bank, N.A., along with a
check for $35,000.00 which will be credited toward the Commitment Fee outlined
in the Term Sheet.

    This letter may be executed in any number of counterparts, each of which
shall be an original and all of which, when taken together, shall constitute
one letter agreement.


CORESTATES BANK, N.A.




By: /S/ MICHAEL BIENVILLE GRIMES
   -----------------------------
Name: Michael Bienville Grimes
Title: Vice President





Accepted and agreed the 8th day of November, 1996



FIDELITY CAPITAL



By: /S/ WARREN T. MORRISON
   -----------------------
Name: Warren T. Morrison
Title:   Vice President



<PAGE>
NOVEMBER 7, 1996

       STROBER ORGANIZATION, INC.  ACQUISITION ENTITY, INC.
                   SUMMARY TERMS AND CONDITIONS

                           CONFIDENTIAL

      This Summary Terms and Conditions are intended for the use of Strober
      Organization Inc. Acquisition Entity, its partners, directors, and
      counsel only.  Disclosure to other parties shall not be made without the
      express written consent of CoreStates.

BORROWER:         A legal entity acquiring the stock of the Strober
                  Organization, Inc., herein referred to as the Strober
                  Organization, Inc. Acquisition Entity, Inc.

GUARANTORS:       All direct and indirect subsidiaries of Borrower.

GUARANTY
SECURITY:         Second liens on accounts receivable and inventory of each
                  guarantor (subordinated on terms acceptable to Congress
                  Financial Corp. and CoreStates Bank, N.A. and the Borrower
                  and Guarantors);

PROPOSED
COMMITMENT:       $4,000,000

FACILITY
STRUCTURE:        Six Year Subordinated Amortizing Term Loan

LENDER:           CoreStates Enterprise Capital, Inc. or an Affiliate
("CoreStates")

PURPOSE:          Either the acquisition of stock of Strober Organization, Inc.
                  if a formal tender offer is conducted or a purchase of shares
                  subsequent to a merger between Strober and a newly formed
                  corporation wholly-owned by Fidelity Capital.

SCHEDULED
AMORTIZATION:     Commencing on the last day of the thirteenth month after
                  closing, Sixty consecutive monthly payments, with annual
                  totals as follows:

                  Year 1       0.0%
                  Year 2       5.0%
                  Year 3      10.0%
                  Year 4      25.0%
                  Year 5      30.0%
                  Year 6      30.0%

INTEREST RATE:    6.50% in excess of the yield on the five year treasury note
                  (if priced today this would equate to approximately 12.50%).
                  Borrower may elect to fix this rate at any time after
                  acceptance of these Summary Terms and Conditions until
                  closing.  Rates may be held for up to ninety days.  If
                  Borrower locks in a fixed rate, and does close within the
                  ninety day period, Borrower will be responsible for any
                  funding losses CoreStates incurs.

MONITORING
FEE:               1/2  of 1% of the highest amount outstanding during any
                  calendar year, payable annually on December 31.

INTEREST DAY
BASIS:                  Actual/360

MANDATORY
PREPAYMENT:       Change of control of Borrower, upon the occurrence of an
		  initial public offering of equity securities of Borrower
                  generating in excess of$10,000,000 to the Borrower, or from
		  the net proceeds from a sale of substantially all of the
		  assets of any Guarantor or the sale by the Borrower of
		  substantially all of the stock of any one or more of the
		  Guarantors (Loan Documentation to provide for the Borrower's
		  ability to redeploy a mutually agreed amount of such proceeds
		  within a mutually agreeable amount of time after such a sale);

COMMITMENT
FEE:              $35,000, due upon delivery by CoreStates to Borrower of a
                  definitive commitment letter.

CLOSING FEE:      $35,000 earned upon the acceptance of these Summary Terms and
                  Conditions by Borrower, and payable as follows: $17,500 is
                  payable upon acceptance of Borrower of these Summary Terms
                  and Conditions and $17,500 at Closing.



<PAGE>
BREAK-UP FEE:     If CoreStates issues a written commitment letter for a
                  financing as outlined in these Summary Terms and Conditions,
                  and the proposed facility is not utilized and Fidelity
                  Capital acquires Strober with alternate financing (either
                  from another third party or using its own capital), a fee of
                  $100,000 will be earned and immediately payable to CoreStates
                  (in addition to, not instead of, the Facility Fee detailed
                  above);

                  or

                        If CoreStates issues a written commitment letter for a
                        financing as outlined in these Summary Terms and
                        Conditions, and the proposed facility is not utilized
                        and Fidelity Capital does not acquire the stock of
                        Strober and Fidelity receives a fee, CoreStates will
                        receive a fee equal to the lesser of: (a) $100,000.00
                        or (b) 10% of any fee (excluding reimbursement of
                        expenses) received by Fidelity from Strober or any
                        entity which acquires Strober (again in addition to,
                        not instead of, the Facility Fee), i.e. if Fidelity
                        does not acquire Strober, this fee is earned by
                        CoreStates to the extent that Fidelity receives a
                        break-up fee.

COMMON STOCK
PURCHASE
WARRANTS:               Borrower will grant to CoreStates warrants representing
                        the right to purchase from the Borrower common stock
                        representing 10.0% of the fully diluted outstanding
                        shares of the Borrower (including the shares to be
                        issued pursuant to these warrants).  Warrants shall be
                        exercisable for a period of ten years from closing and
                        have an exercise price equal to the book value of the
                        Borrower's stock at closing.  The warrant agreement
                        shall permit the payment of the exercise price by
                        CoreStates to Borrower to be "in kind", i.e. the
                        surrender of warrants by CoreStates to Borrower of
                        warrants having sufficient inherent value to equal the
                        exercise price of the remaining warrants and/or the use
                        of principal outstanding under the facility as payment
                        of the exercise price ("cashless exercise provisions").

                        Warrant agreement will contain standard anti-dilution
                        provisions with provisions for a carve-out for
                        performance-based management incentive program
                        acceptable to CoreStates.


<PAGE>
MANDATORY
WARRANT
REDEMPTION:             On the date of the last scheduled principal payment or
                        any date thereafter prior to the end of the Warrant
                        Exercise Period, CoreStates may "put" and Borrower must
                        purchase within thirty days, in cash or notes
                        acceptable to CoreStates,  all or part of the Common
                        Stock Purchase Warrants to the Borrower.  The exercise
                        price per share for this "put" shall be determined by:
                        1) Obtaining an independent appraisal of the value of
                        the equity of Strober (the process to be fully defined
                        in an actual Note Purchase/Loan Agreement acceptable to
                        Fidelity Capital, Strober, and CoreStates); and 2)
                        dividing this aggregate equity value by the fully
                        diluted number of shares of the company's stock (giving
                        effect to any options or warrants determined to be "in-
                        the-money" based upon this valuation and giving affect
                        to the exercise prices to be paid to convert such
                        options and/or warrants into shares of the company's
                        stock).

SUBORDINATION
PROVISIONS:             Inter-creditor agreement to be negotiated with senior
                        lender(s), usual and customary for transactions of this
                        nature.

CONDITIONS
PRECEDENT TO
FUNDING:                Usual and customary for transactions of this nature,
                        including a $9,000,000.00 equity capitalization,
                        signing of a definitive stock purchase or merger
                        agreement, proforma compliance with financial
                        covenants.

FINANCIAL
COVENANTS:              Fixed Charge Coverage Ratio:

                        Ratio of (a) EBITDA plus equity contributed (excluding
                        the initial equity capitalization of the Borrower),
                        both for the previous twelve months; to (b) the sum of
                        Projected Interest Expense, Current Maturities of Long
                        Term Debt, cash income taxes, and capital expenditures
                        (net of leases incurred or specific equipment financing
                        incurred with regards to these capital expenditures);
                        must be at least 1.10X.  This ratio shall be tested
                        quarterly.  Note: capital expenditures shall not
                        include the acquisition of existing businesses
                        accomplished through either an asset or stock purchase
                        and shall exclude the 1996 capital expenditures for the
                        relocation of the Brooklyn branch and the company's
                        headquarters.

                        Minimum Current Ratio:

                        The ratio of (a) current assets to (b) the result of
                        current liabilities less current maturities of long
                        term debt plus revolving credit secured by current
                        assets classified as long term debt; shall be at least
                        1.0X.  This ratio shall be tested quarterly.

NEGATIVE
COVENANTS:              Restrictions on Restricted Payments
                        Restrictions on Additional Debt/Liens - Basket for
                        Acquisition Seller Paper and Capital Leases (amount to
                        be determined); this shall include the maximum amount
                        of the Senior Secured Revolving Credit, the Borrowing
                        Base Advance Rates under this facility, and the
                        permitted seasonal overadvance.  Maximum amount of the
                        Senior Revolving Credit shall be $33,000,000; advance
                        rates may be modified to permit borrowings which would
                        be 10% greater than the Borrowings permitted pursuant
                        to the initial Borrowing Base Advance Rates and the
                        permitted seasonal overadvance.

                        This shall also include a negative pledge by Strober
                        Organization, Inc. that Borrower will not grant a
                        security interest in the stock of any of the Borrower's
                        subsidiaries.

FINANCIAL
REPORTING:              Monthly Financial Statements & Borrowing Base
                        Certificates
                        Annual Audited Financial Statements & Management Letter

LENDER'S
COSTS:                  Out-of-pocket expenses for due diligence, annual field
                        examinations, legal and documentation expenses of
                        CoreStates shall be reimbursed by Borrower

ANTICIPATED
CLOSING DATE:           Upon approval of merger agreement between a newly
                        formed corporation and Borrower, but in no event later
                        than February 28, 1997;

PROPOSAL
EXPIRATION:             These Summary Terms and Conditions shall be deemed null
                        and void if not accepted by authorized representatives
                        of Fidelity Capital by Friday, November 15, 1996, at 5
                        P.M. Eastern Time.





AGREED AND ACCEPTED:

FIDELITY CAPITAL:


/S/ WARREN T. MORRISON
- ------------------------
By:   Warren T. Morrison
Title: Vice President


<PAGE>
                                Exhibit (c)(1)

                        LOAN AND STOCK PLEDGE AGREEMENT


      THIS AGREEMENT, made as of the ___ day of December, 1996 by and between
THE STROBER ORGANIZATION, INC., a Delaware corporation (the "COMPANY") and
_________________________ ("EMPLOYEE").

      WHEREAS, pursuant to its 1986 Stock Option Plan, as amended, the Company
has, prior to the date hereof, granted to Employee options to purchase shares
of the Company's Common Stock (the "STOCK OPTIONS"); and

      WHEREAS, the Stock Options are scheduled to expire on December 31, 1996;
and

      WHEREAS, the Company has agreed to lend to Employee the funds necessary
to exercise all of Employee's outstanding Stock Options, both on the condition
that (a) Employee agrees to exercise all of Employee's outstanding Stock
Options prior to the earlier of (i) December 31, 1996 or (ii) the filing of the
Definitive Proxy Statement (which describes the merger pursuant to which
Hamilton NY Acquisition Corp. would be merged with and into the Company) with
the Securities and Exchange Commission; and (b) such loan shall be secured by a
pledge of the shares of the Company's Common Stock to be issued upon the
exercise of Employee's outstanding Stock Options; and

      WHEREAS, Employee has, pursuant to written notice, requested that the
Company lend to Employee the funds necessary to exercise all of Employee's
outstanding Stock Options; pay Employee's necessary tax withholding obligations
on behalf of Employee and has agreed to exercise such Stock Options as of
December __, 1996; and

      WHEREAS, the Company wishes to lend and Employee wishes to borrow, on the
terms and conditions provided herein, the funds necessary to enable Employee to
exercise all of Employee's Stock Options.

      NOW THEREFORE, in consideration of the premises and of the mutual
covenants contained herein, Employee and the Company agree as follows:

      1.    EXERCISE OF STOCK OPTIONS.

            Employee hereby elects to exercise Stock Options to purchase _____
shares of the Company's Common Stock at an aggregate purchase price of
$_____________.

      2.    PAYMENT OF PURCHASE PRICE.

            The Company hereby agrees to lend to Employee, at a variable rate
of interest comparable to the interest rate under which the Company borrows
money from its primary institutional lender, $____________, representing (i)
the full purchase price of the shares of the Company's Common Stock being
purchased pursuant to the exercise of the Stock Options; and (ii) the
Employee's tax withholding obligations and such loan shall be evidenced by a
promissory note in the form of Annex A (the "PROMISSORY NOTE") attached hereto.

      3.    PAYMENT OF PROMISSORY NOTE.

            3.1   PAYMENT DATE.  The principal amount of the Promissory Note
and accrued interest thereon is due and payable upon the earlier to occur of
(a) the payment to Employee of the Merger Consideration (as defined in the
Agreement and Plan of Merger dated as of November 11, 1996 pursuant to which
Hamilton NY Acquisition Corp. would be merged with and into the Company) or (b)
December __, 1997.

      4.    PLEDGE OF STOCK.
            4.1   PLEDGE.  As security for the payment of the amount due and
payable to the Company from Employee under the Promissory Note, Employee hereby
grants a security interest to the Company in the shares of the Company's Common
Stock being purchased pursuant to the exercise of the Stock Options (the
"PLEDGED SHARES").

            4.2   DELIVERY.  Employee hereby agrees to deliver to the Company,
following the execution of this Agreement and upon issuance of the Pledged
Shares, the certificates representing all of the Pledged Shares, which
certificates shall be endorsed in blank or with executed stock powers attached.

      5.    RIGHTS AND BENEFITS OF PLEDGED SHARES.

            5.1   GENERAL.  The Company shall receive and hold (by the Company
or by an agent of the Company) the Pledged Shares and any property (including
without limitation monies or securities) distributed or issued with respect to
the Pledged Shares, whether as a dividend, in partial or complete liquidation,
pursuant to a merger or reorganization plan or otherwise.  Employee shall cause
any securities distributed or issued with respect to the Pledged Shares to be
assigned and transferred to the Company and delivered to the Company in the
manner provided in Section 4.2, and such securities shall be subject to the
terms and conditions of this Agreement.

            5.2   VOTING.  Employee shall be entitled to vote the Pledged
Shares.

            5.3   ASSIGNMENT, ETC.  Except as provided or specifically
permitted herein, Employee shall not pledge, sell, assign, transfer or
otherwise dispose of the Pledged Shares without the prior written approval of
the Company.

      6.    LEGEND.

      The certificates representing the Pledged Shares shall bear an
endorsement in substantially the following form:

            "The shares of stock represented by this certificate are pledged
            under, and are subject to the terms and conditions contained in, a
            Loan and Stock Pledge Agreement dated as of December __, 1996,
            between The Strober Organization, Inc. and the registered owner of
            this certificate as security for the performance of the registered
            owner's obligations under a promissory note payable to The Strober
            Organization, Inc.  Such shares cannot be sold, assigned,
            transferred, pledged or disposed of except as provided in such
            Loan and Stock Pledge Agreement."

      7.    APPOINTMENT OF THE COMPANY AS ATTORNEY-IN-FACT.

            Employee hereby appoints and constitutes the Company as Employee's
true and lawful attorney-in-fact, with full power of substitution, to execute
such assignments or endorsements of the Pledged Shares as may be necessary to
effect the rights of the Company under this Agreement.

      8.    RELEASE OF COLLATERAL.

            At such time as the Promissory Note has been paid in full, the
Company shall deliver the Pledged Shares and any property distributed with
respect to the Pledged Shares to Employee in accordance with Employee's written
directions, and Employee shall thereafter be discharged in full from any and
all obligations under this Agreement.

      9.    DELAY; WAIVER.

            All rights of the Company under this Agreement are cumulative and
are in addition to, but not in limitation of, any rights or remedies which it
may have under applicable law.  No delay on the part of the Company in the
exercise of any right under this Agreement shall operate as a waiver thereof,
and no single or partial exercise by the Company of any right under this
Agreement shall preclude other or further exercise thereof or the exercise of
any other right or remedy.  No waiver by the Company of any right under this
Agreement shall be deemed to be or construed as a further or continuing waiver
of such right or as a waiver of any other right or remedy.

      10.   COOPERATION.

            Upon the execution of this Agreement and at any time or from time
to time thereafter, Employee and the Company agree to cooperate in carrying out
the terms of this Agreement, including the execution and delivery of such
further instruments and documents as may be reasonably requested in order to
more effectively carry out the terms and conditions of this Agreement.


<PAGE>

      11.   MISCELLANEOUS.

            This Agreement shall be binding upon, and inure to the benefit of
and be enforceable by Employee and the Company and their respective heirs,
successors and assigns, but this Agreement shall not be assignable without
written permission of the other party.  The section headings are for reference
purposes only and shall not in any way affect the meaning or interpretation of
this Agreement.  This Agreement shall be governed by, and construed and
enforced in accordance with, the laws of the State of New York.

      IN WITNESS WHEREOF, Employee and the Company have duly executed this
Agreement as of the date first above written.


                                    THE STROBER ORGANIZATION, INC.


                                    By____________________________


				    ______________________________
                                    Employee


<PAGE>
			        EXHIBIT (d)(1)
                                 SCHEDULE 14A
                           SCHEDULE 14A INFORMATION
		PROXY STATEMENT PURSUANT TO SECTION 14(A) OF THE
			SECURITIES EXCHANGE ACT OF 1934
                              (AMENDMENT NO. 1)

Filed by the Registrant <checkbox>
Filed by a Party other than the Registrant <box>
Check the appropriate box:
<checkbox>Preliminary Proxy Statement
<box>Confidential, for Use of the Commission Only (as permitted by Rule 14a-
6(e)(2)
<square>Definitive Proxy Statement
<square>Definitive Additional Materials
<square>Soliciting Material Pursuant  to  <section> 240.14a-11(c) or <section>
24-/14a-12

                         THE STROBER ORGANIZATION, INC.
               (Name of Registrant as Specified In Its Charter)

    ______________________________________________________________________
    (Name of Person(s) Filing Proxy Statement if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):

<square>No fee required.
<checked-box>Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and
      0-11.

      1)    Title of each class of securities to which transaction applies:

            COMMON STOCK, $.01 PAR VALUE (THE "COMMON SHARES")

      2)    Aggregate number of securities to which transaction applies:

            5,194,198 COMMON SHARES AND OPTIONS FOR 675,687  ADDITIONAL  COMMON
	    SHARES

      3)    Per  unit  price  or other underlying value of transaction computed
            pursuant to Exchange  Act  Rule 0-11 (Set forth the amount on which
            the filing fee is calculated and state how it was determined):

            $6.00 PER SHARE

      4)    Proposed maximum aggregate value of transaction:

            $32,363,510

      5)    Total fee paid:

            $6472.70

<square>Fee paid previously with preliminary materials.
<PAGE>
<checked-box>Check box if any part of the fee is offset as provided by Exchange
      Act Rule 0-11(a)(2) and identify the  filing for which the offsetting fee
      was  paid  previously.   Identify  the previous  filing  by  registration
      statement number, or the Form or Schedule and the date of its filing.

      1)    Amount Previously Paid:

            $6,419.37


      2)    Form, Schedule or Registration Statement No.:

            PRELIMINARY SCHEDULE 14A


      3)    Filing Party:

            THE STROBER ORGANIZATION, INC.


      4)    Date Filed:

            DECEMBER 6, 1996

<PAGE>

                        THE STROBER ORGANIZATION, INC.
                            PIER 3 - FURMAN STREET
                           BROOKLYN, NEW YORK  11201


                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                        TO BE HELD ON FEBRUARY __, 1997



      To the Stockholders of The Strober Organization, Inc.:

      Notice is hereby given that a Special  Meeting  of  Stockholders  of  The
Strober Organization, Inc. (the "COMPANY") will be held at the offices of Sills
Cummis  Zuckerman  Radin  Tischman Epstein & Gross, P.A., The Legal Center, One
Riverfront Plaza, 10th Floor,  Newark, New Jersey 07102 on February __, 1997 at
10:00 a.m.,  New York City time  (the  "SPECIAL  MEETING"),  for  the following
purposes:

      1.    To  consider  and  vote  upon  a  proposal to approve and adopt  an
Amended and Restated Agreement and Plan of Merger,  dated  as  of  November 11,
1996 (the "MERGER AGREEMENT"), pursuant to which Hamilton NY Acquisition  Corp.
("ACQUISITION  SUB"),  a  Delaware corporation and a wholly-owned subsidiary of
Hamilton Acquisition LLC, a  Delaware  limited liability company ("PURCHASER"),
would be merged with and into the Company (the "MERGER").  The Company would be
the surviving corporation in the Merger  and  the entire equity interest in the
Company  would  be  owned  by  Purchaser.   As a result  of  the  Merger,  each
outstanding share of common stock, par value  $.01  per  share,  of the Company
(the "COMMON SHARES"), other than those held by stockholders of the Company who
perfect  their  dissenters'  rights  in  accordance  with  the Delaware General
Corporation Law (the "DGCL"), will be converted into the right to receive $6.00
in  cash,  without  interest,  all as more fully described in the  accompanying
Proxy Statement.

      2.    To transact such other  business  as may properly be brought before
the Special Meeting or any adjournments or postponements thereof.

      Only holders of the Common Shares (the "COMPANY  STOCKHOLDERS") of record
at the close of business on January 10, 1997 are entitled  to  notice of and to
vote  at  the Special Meeting.  Each Common Share outstanding on such  date  is
entitled to one vote at the Special Meeting.

      If the  Merger  is consummated, the Company Stockholders who dissent from
the proposed Merger and comply with the requirements of Section 262 of the DGCL
will have the right to  receive  payment  in  cash  of  the fair value of their
Common Shares as determined in accordance with the provisions of the DGCL.  See
"Appraisal  --  Rights  of Dissenting Stockholders; Waiver of  Notice"  in  the
accompanying Proxy Statement  and Annex C thereto for a statement of the rights
of dissenting Company Stockholders and a description of the procedures required
to be followed to obtain the fair value of the Common Shares and "The Merger --
Conditions to the Merger" for a  description  of a condition to the Merger that
no more than five percent (5%) of the Common Shares  shall  be  subject  to  an
appraisal demand.

      Pursuant  to the DGCL, assuming a quorum is present, the affirmative vote
of holders of a majority  of  all  of the outstanding Common Shares entitled to
vote is required to approve the Merger.   Pursuant to a certain Proxy Agreement
dated  as  of  November  11, 1996 (the "PROXY AGREEMENT"),  eight  (8)  Company
Stockholders  holding  the  right   to   vote   3,160,941   Common  Shares,  or
approximately 61% of all the issued and outstanding Common Shares, have granted
Purchaser  an  irrevocable proxy to vote their Common Shares in  favor  of  the
Merger and other  matters.  Accordingly, it is expected that the Merger will be
approved.  See "Special Factors -- Proxy Agreement."

      The  Board  of   Directors   of  the  Company,  based  on  the  unanimous
recommendation of the Special Committee  of the Board of Directors (the"SPECIAL
COMMITTEE"), which consists of directors who  are not employees of the Company,
has unanimously determined that the Merger is fair to and in the best interests
of the Company Stockholders and has unanimously  approved the Merger Agreement.
The Board of Directors unanimously recommends that  you  vote "FOR" approval of
the Merger Agreement.  The Board of Directors has received a written opinion on
November 8, 1996 from Hill Thompson Capital Markets, Inc.  to  the  effect that
the  merger  consideration  of  $6.00  per  share  to  be  paid  to the Company
Stockholders is fair to such stockholders from a financial point of  view.  THE
BOARD  OF  DIRECTORS UNANIMOUSLY RECOMMENDS THAT THE COMPANY STOCKHOLDERS  VOTE
FOR APPROVAL OF THE MERGER.

      YOUR VOTE IS IMPORTANT REGARDLESS OF THE NUMBER OF COMMON SHARES YOU OWN.
WHETHER OR NOT  YOU  PLAN TO ATTEND THE SPECIAL MEETING, PLEASE COMPLETE, SIGN,
DATE AND RETURN THE ENCLOSED  PROXY  CARD  IN  THE  ENCLOSED  PREPAID  ENVELOPE
WITHOUT DELAY.  ANY COMPANY STOCKHOLDER PRESENT AT THE SPECIAL MEETING MAY VOTE
PERSONALLY  ON  EACH  MATTER  BROUGHT  BEFORE THE SPECIAL MEETING AND ANY PROXY
GIVEN  BY  A  COMPANY STOCKHOLDER MAY BE REVOKED  AT  ANY  TIME  BEFORE  IT  IS
EXERCISED.

                              By Order of the Board of Directors,


                              Robert J. Gaites
                              Chairman, President and Chief Executive Officer


Brooklyn, New York
January    , 1997


             PLEASE DO NOT SEND ANY CERTIFICATES FOR YOUR SHARES AT THIS TIME.


<PAGE>

                                      PROXY STATEMENT

                              THE STROBER ORGANIZATION, INC.
                                  PIER 3 - FURMAN STREET
                                 BROOKLYN, NEW YORK  11201

                            -----------------------------------

                              SPECIAL MEETING OF STOCKHOLDERS
                             TO BE HELD ON FEBRUARY __, 1997

                            -----------------------------------


      This Proxy  Statement  is  being  furnished  to  the  stockholders of The
Strober  Organization,  Inc.,  a  Delaware  corporation  (the  "COMPANY"),   in
connection  with  the  solicitation of proxies by the Board of Directors of the
Company (the "BOARD OF DIRECTORS") from holders of outstanding shares of common
stock, par value $0.01 per share, of the Company (the "COMMON SHARES"), for use
at a Special Meeting of  Stockholders of the Company to be held on February __,
1997 at 10:00 a.m., New York  time,  at  the  offices of Sills Cummis Zuckerman
Radin Tischman Epstein & Gross, P.A., The Legal  Center,  One Riverfront Plaza,
10th Floor, Newark, New Jersey 07102, and at any adjournments  or postponements
thereof  (the  "SPECIAL MEETING").  This Proxy Statement and the related  proxy
card are first being mailed to shareholders on or about January    , 1997.

      At the Special  Meeting,  holders  of the Common Shares on the applicable
record date will consider and vote upon a  proposal  to  approve  and  adopt an
Amended  and  Restated  Agreement and Plan of Merger, dated as of November  11,
1996 (the "MERGER AGREEMENT"),  pursuant  to which: (a) Hamilton NY Acquisition
Corp. ("ACQUISITION SUB"), a Delaware corporation and a wholly owned subsidiary
of   Hamilton   Acquisition   LLC,   a  Delaware  limited   liability   company
("PURCHASER"), will be merged with and into the Company (the "MERGER"), and the
entire equity interest in the Company,  as  the  surviving  corporation  in the
Merger (the "SURVIVING CORPORATION"), will be owned by Purchaser; and (b)  each
Common  Share  that  is  outstanding at the effective time of the Merger, other
than Common Shares held by Purchaser or the Company or Common Shares in respect
of which dissenters' rights  have  been  perfected,  will be converted into the
right  to  receive  $6.00  per  share  in cash, without interest  (the  "MERGER
CONSIDERATION").  Common Shares held by  Purchaser or the Company, if any, will
be cancelled without consideration.

      Pursuant to the Delaware General Corporation  Law  ("DGCL"),  assuming  a
quorum  is present, the affirmative vote of holders of a majority of all of the
outstanding  Common  Shares entitled to vote is required to approve the Merger.
Pursuant to a certain  Proxy  Agreement,  dated  as  of  November 11, 1996 (the
"PROXY AGREEMENT") eight (8) Company Stockholders holding  the  right  to  vote
3,160,941 Common Shares, or approximately 61% of all the issued and outstanding
Common Shares, have granted Purchaser an irrevocable proxy to vote their Common
Shares  in  favor  of  the Merger and other matters.  There can be no assurance
that the conditions to the  Merger  will  be  satisfied,  or where permissible,
waived  or  that  the  Merger  will  be  consummated.  For further  information
concerning the terms and conditions of the  Merger, see "The Merger -- General"
and "-- Conditions to the Merger."

      NO PERSONS HAVE BEEN AUTHORIZED TO GIVE  ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATIONS  OTHER  THAN  THOSE  CONTAINED  IN  THIS  PROXY  STATEMENT   IN
CONNECTION WITH THE SOLICITATION OF PROXIES MADE HEREBY, AND, IF GIVEN OR MADE,
SUCH  INFORMATION  OR  REPRESENTATIONS  MUST  NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE COMPANY OR ANY OTHER PERSON.

      All information contained in this Proxy Statement  relating to Purchaser,
Acquisition  Sub  and  their  affiliates  has  been supplied by  Purchaser  for
inclusion herein and has not been independently verified by the Company.

      The  Board  of  Directors knows of no additional  matters  that  will  be
presented  for  consideration   at  the  Special  Meeting.   Execution  of  the
accompanying  proxy,  however,  confers   on   the   designated  proxy  holders
discretionary authority to vote the Common Shares covered thereby in accordance
with their best judgment on such other business, if any, that may properly come
before, and all matters incident to the conduct of, the  Special Meeting or any
adjournments or postponements thereof.


      The date of this Proxy Statement is January    , 1997.

      THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED  BY  THE SECURITIES
AND  EXCHANGE  COMMISSION  NOR  HAS THE COMMISSION PASSED UPON THE FAIRNESS  OR
MERITS OF SUCH TRANSACTION NOR UPON THE ACCURACY OR ADEQUACY OF THE INFORMATION
CONTAINED IN THIS DOCUMENT.  ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.


<PAGE>
                                     TABLE OF CONTENTS

       									PAGE

SUMMARY

INTRODUCTION
      General
      The Special Meeting
      Record Date; Quorum; Required Vote
      Proxies
      Solicitation of Proxies

THE PARTIES
      The Company
      Purchaser
      Acquisition Sub

SPECIAL FACTORS
      Background of the Merger
      Purpose and Structure of the Merger
      Recommendation of the Special Committee and Board of Directors of the
      Company; Fairness of the Merger
      Opinion of Financial Advisor - Hill Thompson Capital Markets, Inc.
      Sources and Amount of Funds; Payment for Common Shares
      Plans for the Company After the Merger
      Subsequent Events; Stockholder Litigation
      Interest of Certain Persons in the Merger
      Exercise of Company Stock Options Expiring on December 31, 1996
      Proxy Agreement
      Certain Effects of the Merger
      Certain Federal Income Tax Consequences
      Accounting Treatment
      Fees and Expenses

THE MERGER
      Amended and Restated Agreement and Plan of Merger
      General
      Effective Time
      Certificate of Incorporation; By-laws
      Directors
      Stock Transfer Books
      Conversion of Common Shares
      Company Stock Options
      Sources and Amount of Funds; Payment for Common Shares
      Surrender of Common Share Certificates
      Representations and Warranties
      Conditions to the Merger
      Termination and Amendment
      Conduct of Business Pending the Merger
      Additional Agreements
      Officers' and Directors' Insurance; Indemnification
      Accounting Treatment
      Regulatory Approvals

SUBSEQUENT EVENTS; STOCKHOLDER LITIGATION

APPRAISAL
      Rights of Dissenting Stockholders; Waiver of Notice

MARKET PRICES AND DIVIDENDS

SELECTED CONSOLIDATED FINANCIAL DATA OF THE COMPANY

UNAUDITED PROJECTED SELECTED CONSOLIDATED FINANCIAL DATA OF THE COMPANY

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS OF THE COMPANY

OWNERSHIP OF COMMON SHARES
      Security Ownership of Certain Beneficial Owners
      Security Ownership of Management of the Company
      Security Ownership of Purchaser and Acquisition Sub

TRANSACTIONS BY CERTAIN PERSONS IN COMMON SHARES

MANAGEMENT OF PURCHASER, ACQUISITION SUB AND THE COMPANY
      Directors  and  Executive  Officers  (or  Equivalent)  of  Purchaser  and
Acquisition Sub
      Directors and Executive Officers of the Company

INDEPENDENT PUBLIC ACCOUNTANTS

STOCKHOLDER PROPOSALS

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

AVAILABLE INFORMATION

MISCELLANEOUS

ANNEX A -- Amended and Restated Agreement and Plan of Merger
ANNEX B -- Opinion of Hill Thompson Capital Markets, Inc.
ANNEX C -- Section 262 of the Delaware General Business Corporation Law
ANNEX D -- Proxy Agreement
ANNEX E -- Financial Advisor Supporting Documentation
ANNEX F -- Information Concerning  Executive  Officers and Directors of Certain
Entities Related to Purchaser


<PAGE>


                                          SUMMARY

      The  following  is  a  brief  summary  of certain  information  contained
elsewhere in this Proxy Statement (the "PROXY STATEMENT").  This summary is not
intended  to be a complete description of the matters  covered  in  this  Proxy
Statement and  is  subject to and qualified in its entirety by reference to the
more  detailed  information   contained  elsewhere  in  this  Proxy  Statement,
including  the  Annexes hereto and  the  documents  incorporated  by  reference
herein.  Capitalized  terms used but not defined in this Summary shall have the
meanings  ascribed  to  them   elsewhere  in  this  Proxy  Statement.   Company
Stockholders are urged to read carefully  the entire Proxy Statement, including
the Annexes.


THE PARTIES

      THE COMPANY.  The Company is a supplier  of  building  materials  serving
professional  building  contractors  out  of  its  eleven  (11) building supply
centers in New York, New Jersey, Connecticut and Pennsylvania.  The Company was
incorporated  in  1986  in  Delaware  as  the parent of the various  affiliated
companies which had previously conducted the  Strober business for more than 80
years.  The Company's principal executive offices  have recently been relocated
to Pier 3, Furman Street, Brooklyn, New York 11201, and its telephone number is
(718) 875-9700.

      PURCHASER.   Purchaser  was  organized  as a Delaware  limited  liability
company  in  November 1996 to acquire the Company.   Purchaser  was  formed  to
acquire the Company  and  has  conducted no activities to date except for those
related to the organization of Acquisition  Sub  and  incident  to  the Merger.
Purchaser's  principal  executive offices are located at 82 Devonshire  Street,
Boston, Massachusetts 02109  and its telephone number at such location is (617)
563-1301.

      ACQUISITION  SUB.   Acquisition  Sub  was  incorporated  in  Delaware  in
November 1996 to serve as the vehicle through which Purchaser is to acquire the
Company.  Acquisition Sub has  conducted no activities to date except for those
incident to the Merger.  Acquisition  Sub's  principal  executive  offices  are
located  at 82 Devonshire Street, Boston, Massachusetts 02109 and its telephone
number at such location is (617) 563-1301.

THE SPECIAL MEETING

      TIME,  DATE AND PLACE.  A Special Meeting of Company Stockholders will be
held on February __, 1997 at 10:00 a.m., New York time, at the offices of Sills
Cummis Zuckerman  Radin  Tischman  Epstein & Gross, P.A., The Legal Center, One
Riverfront Plaza, 10th Floor, Newark, New Jersey 07102 (the "SPECIAL MEETING").

      PURPOSE OF THE SPECIAL MEETING.  The purpose of the Special Meeting is to
consider and vote upon a proposal to  approve and adopt the Merger Agreement, a
copy  of  which  is  attached  to  this  Proxy   Statement  as  Annex  A.   See
"Introduction -- The Special Meeting".

      RECORD DATE; QUORUM.  The close of business  on  January  10,  1997  (the
"RECORD  DATE")  has  been  fixed as the record date for determining holders of
Common Shares entitled to vote  at  the  Special  Meeting.   Each  Common Share
outstanding on such date is entitled to one vote at the Special Meeting.  As of
the Record Date, 5,194,198 Common Shares were outstanding and held of record by
471 holders.  The presence, in person or by proxy, of the holders of a majority
of  the  Common Shares entitled to vote at the Special Meeting is necessary  to
constitute  a  quorum  for  the transaction of business at the Special Meeting.
See "Introduction -- Record Date; Quorum; Required Vote".

      REQUIRED VOTE.  Pursuant  to  the DGCL, assuming a quorum is present, the
affirmative vote of holders of a majority  of  all  of  the  outstanding Common
Shares entitled to vote is required to approve the Merger.  See "Introduction -
- -  Record  Date;  Quorum;  Required  Vote"  and  "The  Merger -- General,"  and
"Conditions to the Merger."  Pursuant to a certain Proxy  Agreement,  eight (8)
Company  Stockholders  holding  the  right to vote 3,160,941 Common Shares,  or
approximately 61% of all of the issued  and  outstanding  Common  Shares,  have
granted Purchaser an irrevocable proxy to vote their Common Shares in favor  of
the Merger and other matters.  See "Special Factors -- Proxy Agreement."

      PROXIES.   A  proxy  card  is enclosed for use at the Special Meeting.  A
proxy may be revoked at any time prior  to its exercise at the Special Meeting.
Common Shares represented by properly executed  proxies received at or prior to
the Special Meeting and which have not been revoked will be voted in accordance
with the instructions indicated therein.  If no instructions are indicated on a
properly executed proxy, such proxy will be voted  "FOR"  approval and adoption
of the Merger Agreement.  See "Introduction -- Proxies".

SPECIAL FACTORS

      BACKGROUND OF THE MERGER.  For a description of the events leading to the
approval  and  adoption  of  the  Merger  Agreement by the Company's  Board  of
Directors, see "Special Factors -- Background of the Merger".

      PURPOSE   AND  STRUCTURE  OF  THE  MERGER.    Purchaser's   purpose   for
consummating the Merger is to acquire all of the equity interest in the Company
for the reasons described  in  "Special Factors -- Purpose and Structure of the
Merger".   As  of the date of this  Proxy  Statement,  the  Purchaser  and  its
affiliates did not  own  any  Common  Shares.   The  acquisition  of the equity
interest represented by the Common Shares outstanding as of the Effective  Time
(as  hereinafter  defined)  from  the  holders  of  such  shares  (the "COMPANY
STOCKHOLDERS") is structured as a cash merger in order to transfer ownership of
that  equity  interest  to  Purchaser  in  a  single transaction.  See "Special
Factors -- Purpose and Structure of the Merger".

      RECOMMENDATION OF THE SPECIAL COMMITTEE AND  BOARD OF DIRECTORS; FAIRNESS
OF  THE  MERGER.   A special committee (the "SPECIAL COMMITTEE")  of  four  (4)
directors of the Company  who  are  not  officers  or  employees of the Company
concluded, and based on such conclusion the Board of Directors  of  the Company
(the "BOARD OF DIRECTORS") concluded, that the terms of the Merger are fair to,
and in the best interests of, the Company Stockholders.  Accordingly, the Board
of Directors, based upon the unanimous recommendation of the Special Committee,
has  unanimously  approved  and  adopted  the  Merger  Agreement.   The Special
Committee  and  the  Board  of  Directors  recommend a vote "FOR" approval  and
adoption of the Merger Agreement.  For a discussion  of  the factors considered
by  the  Special  Committee  and  the  Board  of  Directors  in  making   their
recommendations,   see  "Special  Factors  --  Recommendation  of  the  Special
Committee and Board of Directors of the Company; Fairness of the Merger."

      OPINION OF FINANCIAL ADVISOR.  On November 8, 1996, Hill Thompson Capital
Markets, Inc. ("HILL THOMPSON") delivered its written opinion dated November 7,
1996 to the Board of  Directors  of  the Company that as of such date the $6.00
per Common Share to be received by the  Company  Stockholders  in the Merger is
fair to the Company Stockholders from a financial point of view.  THE FULL TEXT
OF  THE  WRITTEN  OPINION OF HILL THOMPSON, WHICH SETS FORTH ASSUMPTIONS  MADE,
MATTERS CONSIDERED  AND LIMITATIONS ON THE REVIEW UNDERTAKEN IN CONNECTION WITH
THE OPINION, IS ATTACHED  HERETO  AS  ANNEX  B  AND  IS  INCORPORATED HEREIN BY
REFERENCE.  COMPANY STOCKHOLDERS ARE URGED TO, AND SHOULD, READ SUCH OPINION IN
ITS  ENTIRETY.   See "Special Factors -- Opinion of Financial  Advisor  -  Hill
Thompson Capital Markets, Inc."

      PLANS FOR THE  COMPANY  AFTER  THE  MERGER.   Except as indicated in this
Proxy Statement, Purchaser does not have any present  plans  or proposals which
relate to or would result in an extraordinary corporate transaction,  such as a
merger, reorganization or liquidation, involving the sale of the Company or any
of its subsidiaries, a sale or transfer of a material amount of assets  of  the
Company  or  any  of  its  subsidiaries or any material change in the Company's
capitalization.  However, the directors of Acquisition Sub immediately prior to
the Effective Time shall be  the initial directors of the Surviving Corporation
and  such directors will elect  the  officers  of  the  Surviving  Corporation.
Purchaser  or  certain  related  entities may also pursue various transactions,
including acquisitions of complimentary  businesses  and/or  additional capital
raising  activities, to grow the business and/or customer base  although  there
can be no  assurance  that  any  such  transactions  will  be effected on terms
acceptable  to  Purchaser  or such related entities, if at all.   See  "Special
Factors -- Plans for the Company after the Merger."

      PROXY AGREEMENT.  In connection  with the Merger Agreement, the Purchaser
entered into a Proxy Agreement with eight  (8) Company Stockholders holding the
right to vote 3,160,941 Common Shares, or approximately  61%  of all the issued
and outstanding Common Shares of the Company.  Pursuant to the Proxy Agreement,
such  Company Stockholders have granted the Purchaser an irrevocable  proxy  by
those persons  during  the  term  of  the Merger Agreement to vote their Common
Shares  in  favor of the Merger and other  matters.   In  addition,  the  eight
Company Stockholders  agreed that if the Merger Agreement were to be terminated
because the Company had entered into a binding definitive agreement to effect a
superior proposal and those  Company  Stockholders  within  six  months  of the
termination  of  the  Merger  Agreement  subsequently were to sell their Common
Shares,  then  each  such Company Stockholder  will  be  obligated  to  pay  to
Purchaser an amount in  cash  of  50%  of  the  difference between the superior
proposal and the Merger Consideration provided under this Merger.  See "Special
Factors  --  Proxy  Agreement"  and  "Ownership of Common  Shares  --  Security
Ownership of Management of the Company."

      INTEREST  OF  CERTAIN  PERSONS  IN  THE   MERGER.    In  considering  the
recommendations  of  the Special Committee and of the Board of  Directors  with
respect to the Merger,  the  Company  Stockholders should be aware that certain
officers and directors have certain interests summarized below that may present
actual or potential conflicts of interest in connection with the Merger.  For a
more detailed  discussion  of  such interests,  see  "Special  Factors   --
Interest of Certain Persons in the Merger."   The  Special  Committee  and  the
Board  of Directors were aware of potential or actual conflicts of interest and
considered  them  along  with other matters described under "Special Factors --
Recommendation of the Special  Committee and Board of Directors of the Company;
Fairness of the Merger."

      It is currently contemplated  that  Purchaser may afford certain officers
of the Company the opportunity to invest up  to an aggregate of $750,000 of the
anticipated $9 million of Purchaser capital for  which  such members of Company
management will receive approximately 8.1% of Purchaser's  equity  on  a  fully
diluted  basis as a means to align the interests of management of the Surviving
Corporation  with  the interests of its stockholders.  It is not a condition of
the Merger that such Company management members make such contribution.  In the
event such Company management  members  are  afforded the opportunity to invest
and elect not to so invest, the remaining equity  investments  will  be made in
Purchaser by individuals or entities who are not employed by or on the Board of
Directors  of  the  Company.  In the event that such Company management members
are afforded the opportunity  to  invest  and make such equity investments, the
investments will be made subsequent to the  Effective Date and will be effected
by purchasing such equity interests from the  Purchaser.   The  proposed equity
investments  by  members of the Company's management will be made at  the  same
price per share or  other  equity  unit  as that made by the other investors in
Purchaser.   See  "Special  Factors -- Interests  of  Certain  Persons  in  the
Merger," "Security Ownership  of  Purchaser  and  Acquisition  Sub  --  Company
Management  Participation,"  and "Management of Purchaser, Acquisition Sub  and
the Company -- Directors and Executive  Officers  (or  Equivalent) of Purchaser
and Acquisition Sub -- Company Management Participation."

      In  accordance  with  the  Company's existing policies,  members  of  the
Special Committee were paid the standard fees of $1,000 per meeting attended in
person and $250 per meeting held by  teleconference  in order to compensate the
members thereof for the significant additional time commitment required of them
in connection with fulfilling their duties and responsibilities  as  members of
the  Special  Committee  and such fee is payable without regard to whether  the
Special Committee approved the Merger or whether the Merger is consummated.

      For a discussion of  the  Proxy Agreement with respect to the Purchaser's
ability to vote approximately 61%  of the outstanding Common Shares in favor of
the Merger, see "Special Factors -- Proxy Agreement."

      For a discussion of certain agreements  by  the Purchaser with respect to
indemnification of, and insurance for, directors and  officers  of  the Company
after  the  Effective  Time,  see  "The  Merger  --  Officers'  and  Directors'
Insurance; Indemnification."

      For  a  description  of  current  relationships  and certain transactions
between  the  Purchaser and the Company, see "Special Factors  --  Interest  of
Certain Persons in the Merger".

      EXERCISE  OF COMPANY STOCK OPTIONS EXPIRING ON DECEMBER 31, 1996.  At the
November 7, 1996  meeting  of  the Special Committee, the members discussed the
circumstances under which Company  stock  options  to  purchase an aggregate of
166,751 Common Shares were issued as of December 31, 1991  at an exercise price
of $1.125 and as of March 4, 1993 at an exercise price of $1.75  (which in each
case  as  provided  in  the applicable stock option plan, was the then  current
market price of the Common  Shares)  and  would  expire on December 31, 1996 in
accordance with their respective terms.  The Special  Committee  was advised by
the Company's counsel that (i) if the Merger were successfully consummated, the
trading  price  of  the  Common Shares prior to the consummation of the  Merger
would typically not be expected to reach the level of the Merger Consideration;
(ii) the exercise of such  options was a taxable event to the eight individuals
holding such options and that  a  significant  tax withholding payment would by
required  to  be made by such option holders; (iii)  closing  of  any  possible
transaction resulting  from  the  Company's search and evaluation process would
most likely extend beyond December  31,  1996;  and  (iv) several of the option
holders were insiders, who under Company policies could  not  then  buy or sell
Common  Shares  on  the  market to fund the applicable tax withholding payment.
Accordingly, the Special Committee  determined  to  recommend to the Board that
the Company offer to loan to these option holders the  exercise  price  of  the
options  held  by  them  together with the applicable tax withholding amount to
facilitate their exercise  of  the  options,  such loan to bear interest at the
Company's rate of borrowing and to be payable upon the sooner of the closing of
any sale transaction or one year from the date  of  loan.   The  loan  would be
secured  by  a  pledge of the purchased Common Shares pending repayment of  the
loan.  Upon exercise  of  such  options,  the  holders  of the purchased Common
Shares would be entitled to vote such shares.  As of the  date  of  this  Proxy
Statement  all  of  such  holders  have  borrowed an aggregate of approximately
$495,071 from the Company and exercised the  options  for  all  such options to
purchase an aggregate of 166,751 Common Shares, which Common Shares are held by
the Company as collateral for the loan.  As three holders of options for 57,393
Common  Shares  are  also  signatories of the Proxy Agreement, the exercise  of
these options had the effect  of increasing the number of shares subject to the
Proxy Agreement from 3,103,548  Common  Shares  at  the  date  of  execution to
3,160,941  Common Shares as of the date of this Proxy Statement.  See  "Special
Factors -- Exercise of Company Stock Options Expiring on December 31, 1996."

      CERTAIN  EFFECTS  OF  THE  MERGER.  Upon consummation of the Merger, each
Common Share, other than Common Shares  held  by  Purchaser and the Company and
Common Shares as to which dissenters' rights have been  perfected  pursuant  to
and  in  accordance with the DGCL ("DISSENTING SHARES"), will be converted into
the right  to  receive  $6.00 in cash, without interest.  Following the Merger,
Purchaser will own 100% of  the  Surviving  Corporation's  outstanding  capital
stock and the Company Stockholders will cease to have any ownership interest in
the Company or rights as stockholders.  The Company Stockholders will no longer
benefit from any increases in the value of the Company and will no longer  bear
the risk of any decreases in value of the Company.

      As  a  result of the Merger, the Company will be privately held and there
will be no public  market  for  the  Common  Shares.   Upon consummation of the
Merger, the Common Shares will cease to be quoted on the NASDAQ National Market
and the registration of the Common Shares under the Securities  Exchange Act of
1934,  as  amended  (the  "EXCHANGE  ACT"),  will  be terminated.  See "Special
Factors -- Certain Effects of the Merger."

      CERTAIN FEDERAL INCOME TAX CONSEQUENCES.  The  receipt of cash for Common
Shares pursuant to the Merger (and the receipt of cash by a Company Stockholder
who  exercises  dissenter's  rights)  will  be a taxable transaction  for  U.S.
federal income tax purposes and may be a taxable transaction for foreign, state
and  local income tax purposes as well.  Company  Stockholders  will  generally
recognize  gain  or  loss for federal income tax purposes in an amount equal to
the difference between the amount of cash received and their adjusted tax basis
in the Common Shares.   Such gain or loss will be a capital gain or loss if the
Common Shares are held as  a capital asset, and shall be long-term capital gain
or loss if, on the date of the  Merger,  such  Common Shares were held for more
than  one year.  Company Stockholders should consult  their  own  tax  advisors
regarding  the  U.S.  federal income tax consequences of the Merger, as well as
any tax consequences under  the  law  of  any state or other jurisdiction.  See
"Special Factors -- Certain Federal Income Tax Consequences."

      TERMINATION FEES AND EXPENSES.  In general,  each  of the Company and the
Purchaser will bear its own expenses in connection with the  Merger and related
transactions.   Under  certain  limited  circumstances,  if the Merger  is  not
consummated, each of the Company and the Purchaser may be  liable  to the other
party  for reimbursement of such other party's expenses related to the  Merger.
For information  regarding termination fees and expenses that could be incurred
or paid to the Company.   See  "Special Factors -- Fees and Expenses"  and "The
Merger -- Termination and Amendment."


THE MERGER

      GENERAL.  Upon consummation of the Merger, Acquisition Sub will be merged
with and into the Company and the  Company  will  be  the surviving corporation
(the "SURVIVING CORPORATION").  The Surviving Corporation  will  succeed to all
the rights and obligations of the Company and Acquisition Sub.  See "The Merger
- -- General."

      EFFECTIVE  TIME.   Pursuant  to the Merger Agreement, the Effective  Time
will occur upon the filing of a certificate  of  merger by the Company with the
Delaware Secretary of State.  See "The Merger -- Effective Time."

      CERTIFICATE  OF  INCORPORATION;  BY-LAWS.   At the  Effective  Time,  the
Certificate  of  Incorporation  and  By-Laws of Acquisition  Sub  will  be  the
Certificate of Incorporation and By-Laws of the Surviving Corporation.

      DIRECTORS.  The Directors of Acquisition  Sub  immediately  prior  to the
Effective Time will be the initial directors of the Surviving Corporation.

      CONVERSION  OF  SECURITIES.   At  the Effective Time: (a) each issued and
outstanding Common Share immediately prior to the Effective Time other than (i)
shares of common stock held by the Company  ("TREASURY  SHARES"),  (ii)  Common
Shares  then  owned  by  Purchaser,  Acquisition Sub or any other subsidiary of
Purchaser, and (iii) Dissenting Shares,  will  by  virtue  of  the  Merger  and
without  any  action  on  the  part  of  the  holder  thereof, be cancelled and
converted into the right to receive the Merger Consideration, upon surrender of
the certificate which prior to the Effective Time evidenced  such Common Share;
and (b) each Treasury Share and each Common Share outstanding immediately prior
to the Effective Time which is then owned by Purchaser, Acquisition  Sub or any
other  subsidiary  of  Purchaser will, by virtue of the Merger and without  any
action on the part of the  holder thereof, be canceled and retired and cease to
exist, without any conversion  thereof  and no payment or distribution shall be
made with respect thereto.

      Holders of Common Shares who do not  vote  in  favor of the Merger at the
Special Meeting and who shall have properly elected to  dissent  in  the manner
provided  in  Section  262 of the DGCL will be entitled to payment of the  fair
value of their Common Shares in accordance with, and subject to, the provisions
of Section 262.  See "The Merger -- Conditions to the Merger," for a discussion
of a closing condition relating  to  appraisal  rights  of  dissenting  Company
Stockholders and "Appraisal -- Conversion of Common Shares."

      The shares of common stock, $.01 par value per share, of Acquisition  Sub
issued and outstanding immediately prior to the Effective Time shall, by virtue
of  the  Merger  and  without  any action on the part of the holder thereof, be
converted into and exchangeable  for  in  the  aggregate,  one thousand (1,000)
validly issued, fully paid and non-assessable shares of common stock, par value
$.01 of the Surviving Corporation, which shall constitute all of the issued and
outstanding shares of the Surviving Corporation.  See "The Merger -- Conversion
of Common Shares."

      COMPANY  STOCK  OPTIONS.   There  are  currently outstanding  options  to
purchase  675,687 Common Shares with exercise prices  ranging  from  $3.625  to
$4.75.  These  outstanding  options  were  issued in the ordinary course of the
Company's incentive compensation programs from  March 1994 to March 1996.  Each
option holder shall be entitled to exercise such  option  through the Effective
Time and if such options are not so exercised prior to the Effective Time, each
such holder shall be entitled to receive from the Company in  consideration for
cancellation  of  each  such option, a cash payment in an amount equal  to  the
product of (x) the number  of Common Shares provided for in such option and (y)
the excess, if any, of the Merger  Consideration  over  the  exercise price per
Common Share provided for in such option.  No payment will be  made for Company
options that have expired prior to the Effective Time.

      Additional options to purchase 166,751 Common Shares were  outstanding at
the  time  the  Merger  Agreement was executed which by their terms would  have
expired on December 31, 1996.   These  options  to  purchase  an  aggregate  of
166,751  Common Shares have subsequently been exercised utilizing loan proceeds
from the Company.   See  "Special  Factors -- Exercise of Company Stock Options
Expiring on December 31, 1996".

      SOURCES  AND AMOUNT OF FUNDS; PAYMENT  FOR  COMMON  SHARES;  EXCHANGE  OF
CERTIFICATES.  The  Purchaser has delivered to the Company copies of commitment
letters (the "FINANCING  LETTERS")  expiring  February  28,  1997 from Congress
Financial  Corporation  (the "CONGRESS LETTER") and CoreStates Financial  Corp.
(the "CORESTATES LETTER").   Under  the  terms  of  the  Congress  Letter,  the
Surviving  Corporation  will  be  provided with a $25 million revolving line of
credit secured by a first security  interest  in  and  lien  upon  all  of  the
existing  and  future  assets  of  the  Surviving  Corporation  and  any of its
subsidiaries.   Under  the terms of the CoreStates Letter, an aggregate  of  $4
million of financing will  be  provided  through  the  issuance of subordinated
amortizing  six  (6)  year  notes  secured  by  second  liens on  the  accounts
receivable  and  inventory  of  the  Surviving  Corporation  and   any  of  its
subsidiaries.   The  Financing  Letters currently expire on February 28,  1997.
Although the Purchaser has agreed  to  use its best efforts to obtain financing
to consummate the Merger and the obtaining of such financing is not a condition
to Purchaser's obligations to consummate  the Merger, there can be no assurance
that such extension, or alternative financing  in  lieu of such extension, will
be forthcoming.  See "The Merger -- Sources and Amount  of  Funds;  Payment for
Common Shares," "The Merger -- Termination and Amendment," and "Special Factors
- --  Fees and Expenses."  Equity investments in the aggregate of $9 million  are
also  being  made  in  the Purchaser.  Purchaser has represented that, assuming
satisfaction or waiver of  all applicable conditions set forth in the Financing
Letters, the debt financing  and  the  equity investments in the Purchaser will
provide sufficient funds to (i) pay the  Merger  Consideration  with respect to
all of the Common Shares; and (ii) prepay, redeem, refinance or renegotiate the
Company's existing indebtedness, if required to consummate the Merger,  and pay
any  and  all  fees,  expenses, costs and penalties in connection with any such
prepayment, redemption, refinancing or renegotiation.  Purchaser has agreed not
to amend the Financing  Letters  (except  for  possible extensions) without the
prior written consent of the Company, which consent  shall  not be unreasonably
withheld.   It  is  currently  contemplated  that Purchaser may afford  certain
officers  of  the  Company the opportunity to invest  up  to  an  aggregate  of
$750,000 of the anticipated  $9  million  of  Purchaser  capital for which such
members  of Company management will receive approximately 8.1%  of  Purchaser's
equity on a fully diluted basis.  It is not a condition of the Merger that such
Company management  members  make  such  contribution.   In the event that such
Company management members are afforded the opportunity to invest and make such
equity investments, the investments will be made subsequent  to  the  Effective
Date  and  will  be  effected  by  purchasing  such  equity  interests from the
Purchaser.   In  the  event  such  Company management members are afforded  the
opportunity  to  invest  and elect not  to  so  invest,  the  remaining  equity
investments will be made in  Purchaser  by  individuals or entities who are not
employed by or on the Board of Directors of the  Company.   The proposed equity
investments  by members of the Company's management will be made  at  the  same
price per share  or  other  equity  unit as that made by the other investors in
Purchaser.  See "Security Ownership of  Purchaser  and  Acquisition Sub-Company
Management  Participation".   It is currently expected that  approximately  $32
million  will  be required to pay  the  Merger  Consideration  to  the  Company
Stockholders  (assuming  no  such  holder  exercises  dissenters'  rights)  and
approximately $2.3  million  will  be required to pay the expenses of Purchaser
and Acquisition Sub in connection with  the  Merger.   It is currently expected
that approximately $753,000 million will be required to  pay the balance of the
remaining  unpaid expenses of the Company attributable to the  transaction  and
that such funds  will be furnished from available general funds of the Company.
See "The Merger --  Sources  and  Amount  of Funds; Payment for Common Shares."
Promptly after the Effective Time, the Surviving  Corporation  shall  cause the
Paying  Agent  to mail to each person who was a record holder of an outstanding
certificate or certificates  which  immediately  prior  to  the  Effective Time
represented  Common  Shares  (the "CERTIFICATES"), a form letter of transmittal
and instructions for its use in  effecting  the  surrender of such Certificates
for payment in accordance with the Merger Agreement.  Upon the surrender to the
Paying  Agent  of a Certificate, together with a properly  completed  and  duly
executed letter of transmittal, the holder thereof shall be entitled to receive
cash in an amount  equal  to  the  product  of  the  number  of  Common  Shares
represented  by  such  Certificate  and  the  Merger  Consideration,  less  any
applicable withholding tax, and such Certificate shall then be cancelled.

      Until surrendered pursuant to the procedures described above, except with
respect to Dissenting Shares, each Certificate shall represent solely the right
to receive the Merger Consideration, without interest, into which the number of
Common  Shares  represented by such Certificate shall have been converted.  See
"The Merger -- Surrender  of  Common  Share Certificates".  STOCKHOLDERS OF THE
COMPANY SHOULD NOT SEND ANY CERTIFICATES  REPRESENTING COMMON SHARES WITH THEIR
PROXY CARDS.

      CONDITIONS TO THE MERGER; TERMINATION  AND  AMENDMENT.   Pursuant  to the
Merger Agreement, the obligations of each of Purchaser, Acquisition Sub and the
Company to effect the Merger are subject to certain conditions set forth in the
Merger  Agreement.   In  certain  circumstances,  the  Merger  Agreement may be
terminated  at  any  time  prior  to  the  closing  of the Merger.  The  Merger
Agreement may be amended by the parties in writing at  any time before or after
approval  by  the  stockholders  except  that  after stockholder  approval,  no
amendment  may be made which reduces the amount or  changes  the  form  of  the
Merger Consideration  or  in any way materially adversely affects the rights of
stockholders of the Company.  See "The Merger -- Conditions to the Mergers" and
"-- Termination and Amendment."

      ACCOUNTING TREATMENT.   The  Merger will be accounted for as a "purchase"
as  such  term  is  used under generally  accepted  accounting  principles  for
accounting and financial  reporting  purposes.  Accordingly, a determination of
the fair value of the Company's assets and liabilities will be made in order to
allocate the purchase price to the assets  acquired  and  liabilities  assumed.
See "The Merger -- Accounting Treatment".

      REGULATORY  APPROVALS.   No  federal  or  state  regulatory approvals are
required  to  be obtained, nor any regulatory requirements  complied  with,  in
connection with  consummation  of  the  Merger  by  any  party  to  the  Merger
Agreement,   except   for  the  requirements  of  the  DGCL  regarding  Company
Stockholder approvals and  consummation  of the Merger, and the requirements of
federal securities laws.  See "The Merger -- Conditions to the Merger".

      DISSENTERS' RIGHTS.  Under the DGCL,  all  Company  Stockholders who file
the required written demand for appraisal for their Common  Shares prior to the
date  of the Special Meeting, and who do not consent to the Merger,  will  have
the right  to  be paid the "fair value" of their Common Shares, together with a
fair rate of interest, if any, as determined by the Delaware Court of Chancery,
in lieu of the Merger  Consideration, all pursuant to the applicable provisions
of the DGCL.  SUCH APPRAISAL  RIGHT  WILL  BE  LOST, HOWEVER, IF THE PROCEDURAL
REQUIREMENTS  OF  THE  DGCL  ARE  NOT FULLY AND PRECISELY  SATISFIED.   Company
Stockholders should consult their own  legal advisors regarding such appraisal.
See "The Merger -- Conditions to the Merger,"  for  a  discussion  of a closing
condition relating to appraisal rights of dissenting stockholders; "Appraisal -
- - Rights of Dissenting Stockholders; Waiver of Notice" and Section 262  of  the
Delaware General Corporation Law attached hereto as Annex C.

      INDEMNIFICATION AND INSURANCE.  Under the Merger Agreement, the Purchaser
and  Acquisition  Sub  have  agreed  that  all  rights  to  indemnification  or
exculpation existing in favor of, and all limitations on the personal liability
of  the  directors,  officers,  employees  and  agents  of  the Company and its
subsidiaries as provided in their respective charters or by-laws  or  otherwise
in  effect  as  of  the  date  of  the Merger Agreement with respect to matters
occurring prior to the Effective Time  shall survive the Merger and continue in
full force and effect.  The Merger Agreement  also provides that to the maximum
extent permitted by the DGCL, such indemnification  shall  be  mandatory rather
than permissive.  Pursuant to the Merger Agreement, the Purchaser had agreed to
cause  the  Surviving Corporation to maintain in effect for not less  than  six
years from the  Effective  Time  the  policies  of the directors' and officers'
liability and fiduciary insurance maintained by the  Company  at  the  date  of
execution  of  the  Merger Agreement with respect to matters occurring prior to
the Effective Time.   Accordingly,  the  Company  has  obtained  a rider to its
existing  directors'  and  officers'  insurance  policy  which,  for a one-time
premium  payment  of  $178,000,  would provide for such coverage.  The  Company
expects  to pay such premium immediately  prior  to  the  Effective  Time  from
available general funds of the Company.


MARKET PRICES AND DIVIDENDS

      The  Common  Shares  are  traded  on the NASDAQ National Market under the
symbol "STRB".  Since going public in November  1986,  the Company has not paid
any dividends.  See "Market Prices and Dividends."

      The following table sets forth, for the calendar periods  indicated,  the
high  and  low  sales prices per Common Share, as quoted on the NASDAQ National
Market:

                        SALES PRICES PER COMMON SHARE
CALENDAR PERIODS
                                    HIGH        LOW

1992
First Quarter                       $2 1/8      1 1/4
Second Quarter                       2          1 5/8
Third Quarter                        1 3/4      1 1/4
Fourth Quarter                       2 1/8      1 5/8

1993
First Quarter                       $2 1/8      1 9/16
Second Quarter                       2 3/8      1 5/8
Third Quarter                        3 1/4      2
Fourth Quarter                       6          3

1994
First Quarter                       $5 5/16     3 3/4
Second Quarter                       4 7/8      3 1/2
Third Quarter                        4 5/8      2 1/2
Fourth Quarter                       3 7/8      3 1/8

1995
First Quarter                       $4 1/8      3
Second Quarter                       4 1/2      3 1/4
Third Quarter                        5 7/8      4
Fourth Quarter                       4 3/4      3 1/2

1996
First Quarter                       $4 5/8      3 3/8
Second Quarter                       4 3/4      3 7/8
Third Quarter                        5          3 1/2
Fourth Quarter (10/01/96 through 11/08/96) 5 3/84 5/8
Fourth Quarter (11/11/96 through 12/31/96) 6 1/84 5/8

1997
First Quarter (1/01/97 through 1/20/97) 6       5 3/4

      On November  8,  1996,  the last business day before the execution of the
Merger Agreement was publicly announced,  the  closing  price  and high and low
share  prices  of the Common Shares on the NASDAQ National Market  were  $5.25,
$5.25 and $5.25,  respectively  per  share.   On  January 20, 1997, the closing
price of the Common Shares on the NASDAQ National Market  was  $6.00 per share.
Holders  of  Common  Shares are urged to obtain a current market quotation  for
their Common Shares.

      If and when the  Merger is approved, it is currently anticipated that the
Merger will be completed in February or March, 1997.


SUMMARY SELECTED CONSOLIDATED FINANCIAL DATA OF THE COMPANY

      The  following  summarizes   certain   selected  consolidated  historical
financial data of the Company and is qualified  in  its  entirety  by  the more
detailed  information  contained  elsewhere  in  this Proxy Statement including
"Selected  Consolidated  Financial  Data  of the Company."   Additionally,  the
selected consolidated financial data should  be  read  in  conjunction with the
Consolidated  Financial  Statements  of  the Company, related notes  and  other
financial information incorporated by reference into this Proxy Statement.  The
selected consolidated financial data as of  December  31  and  for  each of the
years  in  the five (5) year period ended December 31, 1995, have been  derived
from the Company's  consolidated financial statements, which have been audited.
Results of interim periods  are  not  necessarily  indicative  of results to be
expected for the year.

                                         THE STROBER ORGANIZATION, INC.

                          (In  thousands  of  dollars, except  per  share data)
<TABLE>
<CAPTION>
                                   Nine Months Ended                                 Year Ended December 31,
                                      (Unaudited)                                          (Unaudited)
                                Sept. 30,      Sept. 30,        1995           1994           1993           1992           1991
                                  1996           1995
<S>                            <C>            <C>            <C>            <C>            <C>            <C>            <C>
INCOME STATEMENT DATA:
Net sales                       $100,898         96,066       125,813        125,378        118,975        104,812         90,150
Gross profit                      26,676         25,242        33,186         32,670         31,703         27,787         24,897
Net income (loss)                  2,611          2,360         3,082          2,576          1,650          (763)        (2,072)
Net income (loss) per share   $     0.51           0.45          0.59           0.50           0.33         (0.15)         (0.41)
Weighted average number of         5,159          5,264         5,247          5,165          5,031          5,021	    5,044
 shares outstanding
OTHER DATA:
Ratio of earnings to fixed          6.1X                         5.5X    3.2X
charges
BALANCE SHEET DATA:
Working capital                                                23,691         21,844         20,158         22,032         24,769
                                 $25,985         23,593
Total assets                      53,731         46,725        44,544         42,649         44,328         43,145         47,814
Long-term debt less current        2,669          1,088         1,224          1,171          2,407          8,584	   11,551
installments
Stockholders' equity(1)           36,169         33,065        33,524         30,687         28,569         26,511         27,265
Book value per share(2)             7.19           6.53          6.72           6.07           5.54           5.28           5.43
Tangible book value(3)            29,600         26,287        26,798         23,751         21,424         19,098         18,942
Tangible book value per         $   5.89           5.19          5.37           4.70           4.15           3.80           3.77
share(2)
</TABLE>


(1)     Does not give effect to the exercise of outstanding options.

(2)     Based on Common Shares outstanding (excluding  treasury  shares) at the
Balance Sheet date.

(3)     Stockholders equity less intangible assets.


<PAGE>

SUMMARY UNAUDITED PROJECTED SELECTED CONSOLIDATED FINANCIAL DATA OF THE COMPANY

      The   following   summarizes   certain   unaudited   selected   projected
consolidated financial data of the Company if the Merger was not to take  place
and is qualified in its entirety by the more detailed information contained  in
this  Proxy  Statement  including  "Unaudited  Projected  Selected Consolidated
Financial   Data  of  the  Company."   Additionally,  the  projected   selected
consolidated financial data should be read in conjunction with the Consolidated
Financial  Statements  of  the  Company,  related  notes  and  other  financial
information incorporated by reference into this Proxy Statement.  The Company's
independent  public  accountants  have  not  examined  the  projected  selected
consolidated  financial  data  presented  and  do not express an opinion or any
other form of assurance thereon.

      The projections appearing on this page are  forward  looking  statements.
Although the projections represent the best estimate of the Company,  for which
the  Company  believes  it  had  a  reasonable  basis  as  of  the  time of the
preparation thereof, of the results of operations and financial position of the
Company,  they  are only an estimate, and actual results may vary considerably.
Consequently, the  inclusion of the projection information herein should not be
regarded as a representation  by the Company or any other entity or person that
the projection results will be  achieved.   Readers  are cautioned not to place
undue reliance on this data.


                                         THE STROBER ORGANIZATION, INC.

                             (In thousands of dollars, except percentage and
						per share data)
<TABLE>
<CAPTION>
                                      Three Months Ended                 Year Ended
                                          (Unaudited)                   December 31,
                                                                         (Unaudited)
                                Dec. 31,             Dec. 31,               1997
                                  1996                 1995
<S>                           <C>                  <C>                  <C>
INCOME STATEMENT DATA:
Net sales                          $37,200               29,747             143,540
Gross profit                         9,900                7,943              37,607
Net income                             777                  721               3,796
Net income per share               $  0.14                 0.14                0.70
Weighted average number of           5,394                5,195		      5,394
 shares outstanding
BALANCE SHEET DATA:
Working capital                    $25,992               23,691              30,369
Total assets                        52,571               44,544              56,708
Long-term debt less current          2,498                1,224   	      4,338
installments
Stockholders' equity(1)             37,213               33,524              40,010
Book value per share                  7.16                 6.72                7.70
Tangible book value(2)              30,697               26,798              33,704
Tangible book value per share     $   5.91                 5.37                6.49
</TABLE>
____________________________________

(1)     Assumes  the  exercise on October 1, 1996 of all options that expire on
        December 31, 1996  for  an  aggregate  of 166,751 Common Shares with an
        aggregate  exercise price of $266,658 resulting  in  total  outstanding
        Common Shares of 5,194,198.

(2)     Stockholders equity less intangible assets.


<PAGE>


SUMMARY UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS OF THE COMPANY

      The following  unaudited pro forma consolidated financial statements have
been  prepared by presenting  the  consolidated  financial  statements  of  the
Company  on  the  assumptions that the Merger was effective as of September 30,
1996 for the pro forma  consolidated  balance  sheet and as of the beginning of
the  respective year of each income statement presented  below.   This  summary
below  should be read in conjunction with the historical consolidated financial
statements  of  the  Company  and  the  related  notes thereto, incorporated by
reference  into  this  Proxy  Statement.   The  summary   unaudited  pro  forma
consolidated financial statements should be read in conjunction  with  the  pro
forma consolidated financial statements and the notes thereto beginning on page
48  of this Proxy Statement.  Results of the interim period are not necessarily
indicative  of  results  to  be expected for the year.  The unaudited pro forma
financial statements are for illustrative  purposes  only and do not purport to
represent what the Company's financial position or results  of operations would
actually have been had the transaction in fact occurred on the dates indicated,
or to project the Company's financial position or results of operations for any
future  date  or  period.   The  adjustments  for  the  pro  forma consolidated
financial  statements  are  based  on  available  information and upon  certain
assumptions which management believes are reasonable.


                      SUMMARY UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                               SEPTEMBER 30, 1996
                                                 (in thousands)

                                                Combined
						Pro Forma
Current assets                                   36,325
Property and equipment, net                       5,513
Goodwill, net                                     5,865
Other assets                                      1,628
Total assets                                     49,331
Current liabilities                              15,066
Long-term debt, less current installments        25,265
Stockholders' equity                              9,000

                 SUMMARY UNAUDITED PRO FORMA CONSOLIDATED  STATEMENTS OF
	   	  			OPERATIONS
                            NINE MONTHS ENDED SEPTEMBER 30, 1996
                                      (in thousands)



                                              	Combined
					      	Pro Forma
Net sales                                       100,898
Gross profit                                     26,676
Income from operations                            4,141
Interest income (expense), net                   (1,756)
Other income (expense)                              476
Net income before tax                             2,861
Net income after tax                              1,660


              SUMMARY UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
                                 FOR THE YEAR ENDED DECEMBER 31, 1995
                                            (in thousands)


                                      		Combined
						Pro Forma
Net sales                                       125,813
Gross profit                                     33,186
Income from operations                            5,049
Interest income (expense), net                   (2,308)
Other income (expense)                              (22)
Net income before tax                             2,719
Net income after tax                              1,567

<PAGE>


                                       INTRODUCTION


GENERAL

   This Proxy Statement is being furnished to holders of the outstanding common
shares,  par  value  $.01  per  share  (the  "COMMON  SHARES"),  of The Strober
Organization,  Inc.  (the  "COMPANY")  in  connection with the solicitation  of
proxies by the Board of Directors of the Company (the "BOARD OF DIRECTORS") for
use at a Special Meeting of Stockholders of  the Company to be held on February
__,  1997,  at  10:00  a.m.,  New York Time, at the  offices  of  Sills  Cummis
Zuckerman  Radin  Tischman  Epstein  &  Gross,  P.A.,  The  Legal  Center,  One
Riverfront  Plaza,  10th  Floor,   Newark,  New  Jersey  07102,  including  any
adjournments or postponements thereof (the "SPECIAL MEETING").


THE SPECIAL MEETING

   At the Special Meeting, holders of  the Common Shares will consider and vote
upon a proposal to approve and adopt an Amended and Restated Agreement and Plan
of Merger, dated as of November 11, 1996  (the "MERGER AGREEMENT"), pursuant to
which:   (a)  Hamilton  NY Acquisition Corp. ("ACQUISITION  SUB"),  a  Delaware
corporation and a wholly  owned  subsidiary  of  Hamilton  Acquisition  LLC,  a
Delaware limited liability company, ("PURCHASER"), will be merged with and into
the  Company  (the  "MERGER") and the entire equity interest in the Company, as
the surviving corporation  in the Merger (the "SURVIVING CORPORATION"), will be
owned by Purchaser; and (b)  each  Common  Share  that  is  outstanding  at the
effective  time  of the Merger (the "EFFECTIVE TIME"), other than Common Shares
held by the Purchaser  and Common Shares in respect of which dissenters' rights
have been perfected, will  be  converted  into  the  right to receive $6.00 per
share  in cash, without interest (the "MERGER CONSIDERATION").   Common  Shares
held  by   Purchaser  or  the  Company,  if  any,  will  be  cancelled  without
consideration.   Acting  on the unanimous recommendation of a special committee
of the Board of Directors  comprised  of  four  (4) directors, none of whom are
executive officers or employees of the Company (the  "SPECIAL  COMMITTEE"), the
Board  of  Directors  of  the Company has unanimously approved and adopted  the
Merger Agreement.  The Special  Committee  and  the  Board  of Directors of the
Company  unanimously  recommend  that  stockholders  vote  "FOR"  approval  and
adoption of the Merger Agreement. See "Special Factors -- Recommendation of the
Special  Committee  and  Board  of  Directors  of the Company; Fairness of  the
Merger."


RECORD DATE; QUORUM; REQUIRED VOTE

   The close of business on January 10, 1997 (the "RECORD DATE") has been fixed
as the record date for determining holders of Common Shares entitled to vote at
the Special Meeting.  Each Common Share outstanding on such date is entitled to
one vote at the Special Meeting.  As of the Record Date 5,194,198 Common Shares
were  outstanding  and  held  by  approximately  471 holders  of  record.   The
presence,  in  person  or  by  proxy,  of  the holders of  a  majority  of  the
outstanding Common Shares entitled to vote at  the Special Meeting is necessary
to constitute a quorum for the transaction of business at the Special Meeting.

   Pursuant  to  the Delaware General Corporation  Law  (the  "DGCL")  and  the
Company's Restated  Certificate of Incorporation, assuming a quorum is present,
the affirmative vote  of holders of a majority of all of the outstanding Common
Shares entitled to vote  is  required  to  approve  the  Merger.  Pursuant to a
certain Proxy Agreement, dated as of November 11, 1996 (the  "PROXY AGREEMENT")
eight  (8)  Company  Stockholders  holding  the right to vote 3,160,941  Common
Shares,  or  approximately  61%  of all of the issued  and  outstanding  Common
Shares, have granted Purchaser an irrevocable proxy to vote their Common Shares
in  favor  of  the  Merger,  and other  matters.   For  additional  information
regarding the irrevocable proxy  held  by  Purchaser,  see  "Special Factors --
Proxy Agreement," "-- Interest of Certain Persons in the Merger" and "Ownership
of Common Shares."


PROXIES

   Common Shares represented by properly executed proxies received  at or prior
to  the  Special  Meeting  and  which  have  not been revoked will be voted  in
accordance with the instructions indicated thereon.   If  no  instructions  are
indicated on a properly executed proxy, such proxy will be voted "FOR" approval
and adoption of the Merger Agreement.

   A  Company  Stockholder  who  has given a proxy may revoke such proxy at any
time prior to its exercise at the  Special Meeting by (i) giving written notice
of revocation to the Secretary of the  Company, (ii) properly submitting to the
Company a duly executed proxy bearing a  later  date,  or  (iii)  attending the
Special  Meeting and voting in person.  Attendance at the Special Meeting  will
not in and  of  itself  revoke  a proxy.  All written notices of revocation and
other communications with respect  to revocation of proxies should be addressed
as follows: The Strober Organization,  Inc.,  Pier  3, Furman Street, Brooklyn,
New York 11201, Attention: Secretary.

   If the Special Meeting is adjourned or postponed for  any  purpose,  at  any
subsequent reconvening of the Special Meeting, all proxies will be voted in the
same  manner as such proxies would have been voted at the original convening of
the meeting  (except  for  any  proxies which have theretofore effectively been
revoked or withdrawn), notwithstanding  that  they  may  have  been effectively
voted on the same or any other matter at a previous meeting.

   STOCKHOLDERS  SHOULD  NOT  SEND ANY CERTIFICATES REPRESENTING COMMON  SHARES
WITH THEIR PROXY CARDS.  IF THE  MERGER  IS  CONSUMMATED, THE PROCEDURE FOR THE
EXCHANGE OF CERTIFICATES REPRESENTING COMMON SHARES  WILL  BE  AS  SET FORTH IN
THIS PROXY STATEMENT.  SEE "THE MERGER -- CONVERSION OF COMMON SHARES  AND  "--
SURRENDER OF COMMON SHARE CERTIFICATES."


SOLICITATION OF PROXIES

   The  cost  of  solicitation  of  the  proxies  from the Company Stockholders
contemplated by the Proxy Statement will be paid by  the  Company.   Such  cost
will include the reimbursement of banks, brokerage firms, nominees, fiduciaries
and  custodians  for  the  expenses  of  forwarding  solicitation  materials to
beneficial owners of Common Shares.  In addition to the solicitation of proxies
by  use  of  mail,  the  directors, officers and employees of the Company,  may
solicit  proxies  personally   or   by   telephone,   telegraph   or  facsimile
transmission.   Such directors, officers and employees will not be additionally
compensated for such  solicitation  but  may  be  reimbursed  for out-of-pocket
expenses  incurred  in  connection  therewith.   In  addition, the Company  has
retained Morrow & Company, New York, New York to assist  in  soliciting proxies
and to provide materials to banks, brokerage firms, nominees,  fiduciaries  and
other  custodians.  For such services, the Company will pay to Morrow & Company
a fee of approximately $7,500, plus expenses.

                                  THE PARTIES

THE COMPANY

   The Company is a supplier of building materials serving professional
building contractors out of its eleven (11) building Supply Centers in New
York, New Jersey, Connecticut and Pennsylvania.  The Company was incorporated
in 1986 in Delaware as the parent of the various affiliated companies which had
previously conducted the Strober business for more than 80 years.  The
Company's principal executive offices have recently been relocated to Pier 3,
Furman Street, Brooklyn, New York 11201, and its telephone number is (718) 875-
9700.


PURCHASER

   Purchaser  was organized as a Delaware limited liability company in November
1996 to acquire  the  Company.  Purchaser was formed to acquire the Company and
has  conducted  no  activities   to  date  except  for  those  related  to  the
organization  of  Acquisition Sub and  incident  to  the  Merger.   Purchaser's
principal executive  offices  are  located  at  82  Devonshire  Street, Boston,
Massachusetts  02109, and its telephone number at such location is  (617)  563-
1301.


ACQUISITION SUB

   Acquisition Sub  was  incorporated  in Delaware in November 1996 to serve as
the vehicle through which Purchaser is to acquire the Company.  Acquisition Sub
has conducted no activities to date except  for  those  incident to the Merger.
Acquisition  Sub's  principal executive offices are located  at  82  Devonshire
Street, Boston, Massachusetts  02109, and its telephone number at such location
is (617) 563-1301.


                                SPECIAL FACTORS

BACKGROUND OF THE MERGER

   The Board was aware that, although  the  Company  had  survived  the  severe
recession  in  the  building materials industry in the beginning of the 1990's,
the recovery of the real  estate  market  experienced  in  recent years may not
necessarily  continue.  The Company projected only limited growth  in  revenues
for the next several  years  and expected continued consolidation of the market
in the region in which the Company  operates  with  resulting  pressure  on the
Company's   gross   operating   margins.   These  factors,  together  with  the
seasonality  of the building materials  industry  in  the  Northeast,  and  the
Company's reliance  upon  the  professional  contractor segment of the building
materials  industry  (which  often  requires  the  Company   to  provide  trade
financing),  were  all  factors  which  may  be  the  basis  for  the Company's
relatively low price to earnings ratio and public stock price.  The  underlying
basis  for  the Company undertaking the search and evaluation process described
in  this  section  was  the  Board's  belief  that  there  might  be  strategic
alternatives  to  the  Company's  present  operations that might provide better
value for the benefit of all of the Company Stockholders.

   In the third quarter of 1994, Company management prepared detailed financial
projections of Company operations through December 31, 1996, summaries of which
were circulated to different financial advisors  on  a  confidential  basis for
their   informal   assessment   as  to  whether  there  might  exist  strategic
alternatives that the Company should  explore  in  seeking to enhance value for
all   of  the  Company  Stockholders.   Additional  financial   and   operating
information  was  provided  to  those  financial advisors in order to give them
insight as to the Company and to enable them to determine their ability to meet
the  Company's  requirements.   At its November  1994  meeting,  the  Board  of
Directors  was  provided with the respective  backgrounds  of  those  financial
advisors, management's  analysis  of their relative strengths and their initial
fee and expense requirements.  Based  on  this  review,  the  Board  authorized
management  to  continue  such  discussions  with  those  and other prospective
financial advisors as to retaining a financial advisor on the  Company's behalf
in  order  to  assist  in  evaluating  strategic  alternatives to the Company's
current course of independent operations and whether the Board could be able to
better  enhance value for all of the Company Stockholders  through  alternative
means.  Discussions  with and presentations to such advisors continued but were
interrupted by an inquiry from a prospective strategic purchaser in March 1995.
Discussions with this  strategic  purchaser  extended  to  facility  tours  but
finally  resulted  in  such prospective purchaser advising the Company that the
Company's operations would  prove  to  be  too  great  an  extension  from  the
prospective  purchaser's  existing  business.   Following  termination  of  the
Company's  discussions  with  the  prospective  purchaser,  at  its August 1995
meeting,  the  Board  of  Directors  reviewed  all of the prospective financial
advisors and their respective engagement letters  and  authorized management to
negotiate  and  engage  a  financial advisor to the Company.   Accordingly,  on
August 16, 1995, the Company  retained  Hill  Thompson  to  assist the Board of
Directors in evaluating alternatives to enhance value for the benefit of all of
the  Company  Stockholders specifically by pursuing the possible  sale  of  the
Company in its  entirety  to  a  strategic  or  financial  purchaser.  The only
limitation  imposed by the Company on the scope of Hill Thompson's  search  and
evaluation was  that  although the building materials distributors operating in
the Company's market region which were competitors of the Company were aware of
the search and evaluation process, upon their inquiry, the information provided
them  was limited so as  to  not  provide  such  competitors  with  key  inside
confidential  information  concerning  the  Company's  methods  of  operations,
manpower  loading  and  product  mix.   Such limitations were not imposed  upon
building materials distributors operating outside the Company's market region.

   Subsequently,  the Company provided Hill  Thompson  with  various  requested
background materials  describing  the  Company's  operations  and  the  Company
commenced  the preparation of an information memorandum for future distribution
to  potential  prospective  purchasers  describing  the  Company's  operations,
management,  product  mix,  and competitive advantages.  Prior to disseminating
this memorandum, Hill Thompson  prepared  an introductory letter describing the
industry  and  the  scope  of  the  Company's operations  without  specifically
identifying the Company.  This letter  was  intended  to be sent to potentially
interested parties.

   In  October  1995,  before  any  introductory  letters were  distributed  to
prospective purchasers, Frederick Marino made an unsolicited  call to Robert J.
Gaites, President of the Company, and asked if the Company would  be interested
in  considering  a  proposal from Mr. Marino for the acquisition of the  entire
Company.  Mr. Marino  was  familiar with the Company's operations as his former
company, Marino Industries, was a supplier of steel products to the Company for
resale to professional contractors.   After signing a confidentiality agreement
with the Company, Mr. Marino was sent a  preliminary  form of the informational
memorandum  and  Mr.  Marino  began  evaluating  the  Company   and  soliciting
prospective third party financing participants.  The Company advised Mr. Marino
that  it  would  not  enter  into  either  a letter of intent or an exclusivity
agreement with him but would only enter into  an adequately financed definitive
agreement with a strategic or financial purchaser  if  the  Company  determined
that  a  sale  would  enhance  value  for  the  benefit  of  all of the Company
Stockholders.

   In December 1995, the Company and Hill Thompson finalized the  informational
memorandum  and  commenced  circulating  the introductory letter to prospective
strategic and financial purchasers.  Over the next nine months, this letter was
sent  to over 245 prospective strategic and  financial  purchasers.   Of  these
prospective   strategic   and   financial   purchasers,   90   entered  into  a
confidentiality agreement, under customary terms, in which they  agreed  not to
use confidential information provided them in the course of their evaluation of
the  Company.   Each  entity signing the confidentiality agreement was provided
with copies of the informational  memorandum,  which  set  forth,  among  other
things,   the   Company's   projections  through  1997.   After  reviewing  the
memorandum, Hill Thompson asked  the  initially interested parties whether they
desired to continue discussions with the  Company including undertaking further
due  diligence,  meeting  with  Company  management   and/or   viewing  Company
facilities   in   the   field.    Of  the  interested  entities  receiving  the
informational  memorandum,  twelve  (12)   such   entities   sought  additional
information,  review  of due diligence data rooms and/or tours of  the  Company
facilities.

   One of these interested  entities raised the possibility of acquiring only a
portion of the outstanding Common  Shares  at  $6.00  per Common Share together
with a Company buyback of additional Common Shares.  This  approach  was viewed
by  the  Special  Committee  as  not  being  in the best interest of all of the
Company Stockholders.

   As  Hill  Thompson  continued to seek prospective  strategic  and  financing
purchasers, the Board determined to publicly announce that it had retained Hill
Thompson  to  conduct a search  and  evaluation  process  with  the  intent  of
soliciting interest from additional prospective purchasers despite its concerns
as to the effect  a  public  announcement  would  have  on  the  morale  of the
Company's  employees.   This  announcement  was  made  on February 20, 1996 and
elicited additional prospective purchaser contacts to Hill Thompson.

   These additional contacts included the prospective strategic purchaser which
had contacted the Company in March 1995.  The prospective  strategic  purchaser
again  contacted  the  Company in February 1996, entered into a confidentiality
agreement  in  early March  1996  and  was  sent  the  Company's  informational
memorandum  for review.   This  prospective  strategic  purchaser  sent  a  due
diligence team  to  review  Company  facilities and documentation in late April
1996.  Drafts of transactional documents  were  exchanged with this party which
would  have  provided  for  a  100%  tender  offer  for all  of  the  Company's
outstanding Common Shares and the continued employment of Company management in
Company  operations,  all at a still to be negotiated price.   This  price  was
understood  to  range up  to  as  high  as  $6.30  per  Common  Share  but  was
subsequently reduced  downwards  to  $6.00  per  Common  Share  to  reflect the
prospective  strategic purchaser's assessment of Company operations.   However,
before these matters could be presented to the Board for its consideration, the
prospective  strategic  purchaser  informed  the  Company  that  the  Company's
operations presented  an  inherent  conflict  with its approach to its existing
customer base and terminated its discussions with the Company on May 20, 1996.

   Subsequently  on May 22, 1996, the Company received  a  confidential  letter
from an affiliate  of  the  Purchaser  setting  forth  the affiliate's possible
interest  in the acquisition of the Company in a tender offer  structure  at  a
mutually acceptable  price  in  which  Mr.  Marino would be the Chief Executive
Officer  of  Company  or  any  successor  to  the Company  after  the  proposed
acquisition.   Extensive  discussions  were  had with  the  affiliates  of  the
Purchaser  over the next several months as to the  structure  of  any  possible
transaction  and  the pre-conditions which the affiliates would seek to have in
place prior to the negotiation and execution of definitive agreements including
the  Purchaser affiliates'  desire  to  obtain  an  exclusivity  agreement  and
recovery  of transaction costs in the event the Company was subject to material
environmental  remediation  costs or in certain other situations.  Although the
Company  refused  to  enter into  an  exclusivity  agreement,  the  Purchaser's
affiliates and the Company  subsequently  agreed  to  jointly  pay the costs of
undertaking  phase  I  and  II  environmental  investigations  of the Company's
facilities.   There  were  then  extended discussions as to the most  effective
structure of the transaction, each  of  which  had different implications as to
the effect of several possible pre-conditions to  the negotiation and execution
of definitive agreements. During this period, the Company  agreed  that  if  it
were  to  enter  into  an  exclusivity agreement or a definitive agreement with
another party that it would reimburse the Purchaser affiliates for a portion of
their transaction costs.

   In parallel with these extended  discussions,  the Company continued to have
discussions  and  undertake  due diligence with third  parties,  one  of  which
discussed the possibility of acquiring  all  of  the Company at a price greater
than $4.50 per Common Share but no more than $5.00 per Common Share.

   The  foregoing  discussions  and background were available  to  the  Special
Committee during its series of meetings  and  conference  calls held in October
and November 1996 prior to making its recommendation to the  Board of Directors
at its November 8, 1996 meeting.

   This recommendation was accepted by the Board and the definitive transaction
agreements,  including the Merger Agreement, were executed as of  November  11,
1996.  See "Special Factors - Recommendation of the Special Committee and Board
of Directors of the Company; Fairness of the Merger."

   On November 20,  1996,  the  Company  announced  that  it  had  received  an
unsolicited third party offer to purchase the Company at $6.50 per Common Share
and  pay for all termination fees and expenses that would have been incurred by
the Company  in  terminating  the  Merger  Agreement  with  the  Purchaser.  In
furtherance of the Board's fiduciary duties to the Company Stockholders, and as
expressly   permitted  by  the  Merger  Agreement,  the  Company  entered  into
discussions with, provided information to, and commenced negotiations with this
third party.   On November 22, 1996, the third party requested that the Company
consent  to  participation  by  the  third  party's  principal  lender  in  the
contemplated third  party offer.  The Company's consent, waiver and release was
sent to the third party  that  same day in the same form as it was subsequently
adopted by the Special Committee.  On  November 27, 1996, the Company announced
that it had been informed by the third party  that  its  unsolicited  $6.50 per
share  offer  was  withdrawn  because  the  required  financing  had  not  been
forthcoming.

   On  November  27,  1996,  the  Company  announced  that  a purported Company
Stockholder  had  commenced  a  lawsuit  against the Company and its  directors
seeking  certification  as  a  class  action  in  connection  with  the  Merger
Agreement.  See "Subsequent Events; Stockholders Litigation."

   On  December  5,  1996  the  Company  announced  that  it  had  received  an
unsolicited  third  party offer to purchase the Company  at  $6.50  per  Common
Share.   In  furtherance  of  the  Board's  fiduciary  duties  to  the  Company
Stockholders,  and  as  expressly  permitted  by  the Merger Agreement, Company
management and members of the Special Committee met  with  this  third party to
discuss  the implementation of this offer, and the third party and  its  lender
were provided  access  to  all  of  the  Company's due diligence materials.  On
December 17, 1996, the Company announced that it had been informed by the third
party that its unsolicited $6.50 per share  offer  was  withdrawn.  Through the
date of this Proxy Statement, the Company has not received  any other bona fide
acquisition proposals for the purchase of all, or a portion of, the Company.


PURPOSE AND STRUCTURE OF THE MERGER

   Purchaser's  purpose for the Merger for the reasons described  below  is  to
acquire  all  of  the  equity  interest  in  the  Company  represented  by  the
outstanding Common Shares.  The Board of Directors will, pursuant to the Merger
Agreement, call the  Special  Meeting  to  vote to approve and adopt the Merger
Agreement.  In the Merger, each Common Share  will  be converted into the right
to receive an amount in cash equal to $6.00, without interest.

   In determining to acquire the Common Shares at this  time, Purchaser focused
on a number of factors including the Company's historic financial  results, its
financial  condition,  operation  and  prospects  and the potential for success
and/or growth in the Company's geographic market.

   The acquisition of the Common Shares has been structured as a cash merger in
order  to  provide  a prompt and orderly transfer of ownership  of  the  equity
interest represented by Common Shares to Purchaser.


RECOMMENDATION OF THE  SPECIAL COMMITTEE AND BOARD OF DIRECTORS OF THE COMPANY;
FAIRNESS OF THE MERGER

   At a meeting held on  November  8,  1996,  the Special Committee unanimously
determined that the terms of the Merger are fair  to, and in the best interests
of,  all  of  the  Company  Stockholders,  including all  unaffiliated  Company
Stockholders, and recommended that the Board of Directors approve and adopt the
Merger  Agreement  and that the Board of Directors  recommend  to  the  Company
Stockholders that such  stockholders  vote  to  approve  and  adopt  the Merger
Agreement.   At  a  meeting  held  immediately thereafter, at which all of  the
directors of the Company were present, based on the unanimous recommendation of
the Special Committee, the Board of  Directors unanimously approved and adopted
the  Merger  Agreement, unanimously determined  to  recommend  to  the  Company
Stockholders that  they  vote  to  approve  and  adopt the Merger Agreement and
unanimously determined that the terms of the Merger  are  fair  to,  and in the
best  interests  of  all of the Company Stockholders.  See "Special Factors  --
Background of the Merger."

   THE  SPECIAL COMMITTEE.   In  determining  to  recommend  to  the  Board  of
Directors  that  it approve and adopt the Merger Agreement, and in determining,
the fairness of the  terms  of the Merger, the Special Committee considered the
following factors, each of which,  in  the  Special Committee's view, supported
the Special Committee's determination to recommend the Merger:

   (i)the  financial condition, assets, results  of  operations,  business  and
prospects of  the Company, and the risks inherent in achieving those prospects,
including the belief  of management of the Company, as expressed to the Special
Committee and which the  Special  Committee  found  to  be reasonable, that the
Company's prospects were dependent in significant part upon  the actions of its
suppliers  in  pricing products to the Company; the ability of the  Company  to
either expand by  opening  additional  yards  or making acquisitions of smaller
participants  in the industry; the possibility of  national  building  material
distributors serving  professional  contractors  entering  the Company's market
area;  and the possibility of national building material distributions  already
in the Company's  market  area  but  which  essentially only service the retail
market  (such  as  Home Depot) expanding their market  by  seeking  to  service
professional contractors;

   (ii)the terms and  conditions  of the Merger Agreement, including the amount
and  form  of  consideration,  the  nature  of  the  parties'  representations,
warranties, covenants and agreements,  and the conditions to the obligations of
Purchaser and Acquisition Sub under the  Merger Agreement including Purchaser's
ability to finance the transaction;

   (iii)the  belief  of the members of the Special  Committee  that  $6.00  per
Common Share was the best price that could be obtained from Purchaser;

   (iv)the fact that the  $6.00  per Common Share to be received by the Company
Stockholders in the Merger represented  a substantial premium over the reported
average closing price of the Common Shares during the prior five (5) years;

   (v)the opinion of Hill Thompson as to the fairness from a financial point of
view of the $6.00 per Common Share to be  received  by the Company Stockholders
and the analyses presented to the Special Committee by  Hill Thompson.  See "--
Opinion of Financial Advisor - Hill Thompson Capital Markets, Inc.";

   (vi)the stock price and trading volume history of the  Common Shares and the
fact that such Common Shares are thinly traded; and

   (vii)the  availability  of dissenters' rights under the DGCL  to  dissenting
Company Stockholders in the Merger.

   In  light  of  the number and  variety  of  factors  the  Special  Committee
considered in connection  with  its  evaluation  of  the  Merger,  the  Special
Committee  did  not  find  it  practicable  to  assign  relative weights to the
foregoing factors, and, accordingly, the Special Committee did not do so.

   Although the Special Committee did consider historical trading prices of the
Common  Shares, the Special Committee did not consider trading  prices  of  the
Common Shares  for the period from its initial public offering in November 1986
at $12.00 per share  to  the  commencement  of  the  1989 recession as the real
estate  industry  was  significantly  restructured  during   this  period  with
significantly reduced demand in turn significantly reducing the Company's gross
margins  as  compared  to  the margins it earned prior to the Company's  public
offering.  The Special Committee did consider the discounted cash flow value of
the Company as computed by Hill Thompson.

   The Special Committee consulted  with Hill Thompson during the course of the
Special   Committee's  deliberations  regarding   Hill   Thompson's   financial
evaluation of the Company.  The Special Committee believed that Hill Thompson's
analysis was reasonable.

   The Special Committee believes that the Merger is procedurally fair because:
(i) the Special  Committee  consists  of  disinterested  directors appointed to
represent  the  interests  of, and to negotiate on an arm's length  basis  with
Purchaser on behalf of, the  Company  Stockholders;  and (ii) Hill Thompson, as
financial advisor, conducted a wide ranging search for  and  evaluation  of the
opportunities identified during this process, and is satisfied with the efforts
undertaken  to  seek  to  identify  prospective  purchasers.   In addition, the
Special  Committee  believes that the Merger is procedurally fair  because  the
$6.00 per Common Share  price  and the other terms and conditions of the Merger
Agreement  resulted  from an extensive  search  and  evaluation  process  which
identified Purchaser and  from  active  arm's  length  bargaining  between  the
Special Committee and Purchaser.

   The  Special  Committee  recognized  that  the sale of a continuing business
often  takes  place in the ordinary course under  circumstances  in  which  (i)
operating management  owns  a significant amount of the business's equity prior
to the transaction; (ii) operating  management  continues to be employed in the
business by the purchaser after the transaction;  (iii) operating management is
afforded the opportunity to invest in the continuing  business;  and  (iv)  the
prospective  purchaser  may  obtain  one  or  more  of  a  variety of "lock-up"
agreements from one or more significant owners of the business  to  insure  the
completion  of the sale transaction.  The interests of operating management and
certain significant  Company  Stockholders as discussed in this Proxy Statement
were considered by the Special  Committee  in  its negotiation of this proposed
transaction.

   The Special Committee noted that although Company  management  owned, in the
aggregate,  approximately 24% of the Company's equity, the negotiation  of  the
Merger Agreement  including  the terms of the Merger and the amount and type of
consideration was conducted on  an  arm's length basis by the Special Committee
consisting solely of outside directors.  Further, it was not a condition of the
Merger Agreement that terms of employment  be reached between the Purchaser and
Company management and it was noted that the  Company did not have any existing
employment agreements with Company management that  could  be  assigned  to the
Purchaser.   Although  the  Purchaser  may  afford  certain  members of Company
management  the  opportunity  to  invest in up to an aggregate of  $750,000  of
Purchaser capital, it was not a condition  of  the  Merger  Agreement  that any
Company  Stockholder  or  member of Company management make such an investment.
Further, the grant of the voting  power to the Purchaser by certain significant
Company Stockholders pursuant to the  Proxy  Agreement  was made only after the
negotiation  of the terms of the Merger, and the voting power  granted  to  the
Purchaser by the  Proxy Agreement would be terminated if the Company determined
that a superior proposal  existed  and  the Company unilaterally terminated the
Merger Agreement.  Finally, the Special Committee obtained from the Purchaser a
representation  and warranty that, although  the  Purchaser  might  enter  into
employment arrangements  with  members  of  Company  management  prior  to  the
Effective  Time,  during  the  negotiations  and  prior to the execution of the
Merger  Agreement,  there  were no agreements, arrangements  or  understandings
between Company management and/or Company Stockholders on the one hand, and the
Purchaser or its affiliates  on the other hand that could result in any payment
(cash  or  otherwise)  to  such  members   of  Company  management  or  Company
Stockholder  other  than the Merger Consideration.   Accordingly,  the  Special
Committee did not believe  that  the  presence  of  these  circumstances in the
proposed transaction impaired the fairness of the transaction.

   THE  BOARD  OF  DIRECTORS  OF  THE  COMPANY.   The  Board  of Directors  has
determined, following the unanimous recommendation of the Special Committee and
the receipt from Hill Thompson of its written opinion dated November 7, 1996 to
the effect that the Merger is fair to the Company Stockholders from a financial
point of view, that the Merger is fair to, and in the best interests of, all of
the Company Stockholders, including all unaffiliated Company Stockholders,  has
approved  and  adopted  the  Merger  Agreement,  and recommends that all of the
Company Stockholders vote to approve and adopt the  Merger  Agreement.  Messrs.
Gaites and Yanuklis initially abstained from voting in the matter  based on the
potential  conflict arising from their ongoing interest in the Purchaser  which
had been fully disclosed to the Special Committee.

   After the  Board approved the Merger, by a vote of five in favor and Messrs.
Gaites and Yanuklis  abstaining,  Messrs.  Gaites  and  Yanuklis  noted for the
minutes  their  determination  that  the  Merger  was  fair to and in the  best
interests of all of the Company Stockholders and that the  minutes reflect that
the entire Board was unanimous in this determination.

   The  Merger  is not structured so that approval of at least  a  majority  of
unaffiliated Company Stockholders is required.  A majority of directors who are
not employees of  the  Company did not retain an unaffiliated representative to
act solely on behalf of  unaffiliated  Company Stockholders for the purposes of
negotiating the terms of the Merger and/or  preparing  a  report concerning the
fairness of the Merger.

   PURCHASER.   The  Purchaser  did  not  have any involvement in  the  Special
Committee's  evaluation  of  the  fairness  of  the   Merger   to  the  Company
Stockholders and did not undertake any formal evaluation of its  own  as to the
fairness to the Company Stockholders.

OPINION OF FINANCIAL ADVISOR -- HILL THOMPSON CAPITAL MARKETS, INC.

   HILL  THOMPSON  CAPITAL  MARKETS,  INC.   The Company retained Hill Thompson
Capital Markets, Inc. ("HILL THOMPSON") to act  as  financial  advisor  to  the
Company  in  connection with the Merger and has assisted the Board of Directors
of the Company  in its review of the fairness from a financial point of view of
the consideration  to  be  received by the Company Stockholders.  Hill Thompson
was  retained  based  on  its  experience   in   connection  with  mergers  and
acquisitions and in securities valuations generally  as well as Hill Thompson's
familiarity with relevant markets and the Company.  THE  COMPLETE  TEXT OF HILL
THOMPSON'S OPINION IS ATTACHED HERETO AS ANNEX B AND THE SUMMARY OF THE OPINION
SET FORTH BELOW IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH OPINION.  THE
COMPANY'S  STOCKHOLDERS  ARE  URGED TO READ SUCH OPINION CAREFULLY AND  IN  ITS
ENTIRETY FOR A DESCRIPTION OF THE  PROCEDURES  FOLLOWED, THE FACTORS CONSIDERED
AND THE ASSUMPTIONS MADE BY HILL THOMPSON.

   On November 8, 1996, Hill Thompson delivered  to  the  Company's  Board  its
written  opinion dated November 7, 1996 to the effect that, as of such date and
based  on matters  described  therein,  the  Merger  is  fair  to  the  Company
Stockholders  from  a  financial point of view.  Hill Thompson orally confirmed
such opinion to the Board  as  of  the  date  of its delivery, and subsequently
consented  to  its inclusion in the Proxy Statement.   Hill  Thompson  did  not
determine the amount  of consideration to be paid in the Merger, but rather the
consideration was offered  by  the  Purchaser  and  negotiated  by  the Special
Committee.  Hill Thompson's opinion to the Company's Board addresses  only  the
fairness  from a financial point of view of the Merger, and does not constitute
a recommendation to the Company Stockholders as to how such Stockholders should
vote at the  Special Meeting.  Hill Thompson expresses no opinion as to the tax
consequences of  the  Merger  and Hill Thompson's opinion as to the fairness of
the  Merger does not take into account  the  tax  status  or  position  of  any
particular Company Stockholder.

   In  connection with its opinion, Hill Thompson reviewed, among other things,
the Merger  Agreement;  the  Company's  Annual  Reports to Stockholders, Annual
Reports on Form 10-K of the Company, and related financial information for each
of the last five fiscal years ended December 31,  1995;  Quarterly  Reports  on
Form  10-Q  and  the  related unaudited financial information for the quarterly
periods ending March 31,  1996  and  June  30,  1996  and  a  preliminary draft
quarterly  report  on  Form 10-Q for the quarterly period ending September  30,
1996; certain information,  including  financial  forecasts,  relating  to  the
business, earnings, cash flow, assets and prospects of the Company furnished to
Hill  Thompson  by  the  Company;  and  certain financial information regarding
various  entities affiliated with the Purchaser  furnished  by  such  entities.
Hill Thompson  also  held  discussions with members of the senior management of
the  Company regarding the Company's  past  and  current  business  operations,
financial  condition and future prospects.  At the request of the Company, Hill
Thompson also solicited third party interest with respect to the acquisition of
the Company.   The  only limitation imposed by the Company on the scope of Hill
Thompson's search and  evaluation  was  that  although  the  building materials
distributors operating in the Company's market region which were competitors of
the  Company  were  aware  of  the  search  and evaluation process, upon  their
inquiry, the information provided them was limited  so  as  to not provide such
competitors with key inside confidential information concerning  the  Company's
methods of operations, manpower loading and product mix.  Such limitations were
not   imposed  upon  building  materials  distributors  operating  outside  the
Company's  market  region.   In  addition,  Hill Thompson reviewed the reported
price and trading history of the Company, compared  certain financial and stock
market information for the Company with similar information  for  certain other
publicly  traded  companies  deemed  by  it  to  be  comparable to the Company,
reviewed the financial terms of certain recent business  combinations that Hill
Thompson  deemed relevant, and performed such other studies  and  analyses  and
considered such other information as it considered appropriate.

   The financial  forecasts  of  the  Company  reviewed  by  Hill Thompson were
prepared  by the management of the Company.  Such forecasts were  not  prepared
with a view  towards public disclosure and have not been independently verified
by  Hill  Thompson.   The  forecasts  were  based  on  numerous  variables  and
assumptions  which  are  inherently  uncertain, including, without, limitation,
factors related to industry performance  and  general  business,  commodity and
economic forecasts.  Accordingly, actual results could vary significantly  from
those set forth in such forecasts.

   In  connection  with its opinion, Hill Thompson did not independently verify
the financial, legal,  tax,  operating  and  other  information provided by the
Company and the various entities affiliated with the  Purchaser.  Hill Thompson
relied  upon  the  assurances  of  the  Company  and Purchaser  that  all  such
information provided by them, respectively, is complete  and  accurate  in  all
material  respects  and that there is no additional information known to either
of them that would make  information  made  available  to  Hill Thompson either
incomplete or misleading.  Hill Thompson did not make any independent appraisal
or  valuation  of any asset of either company.  With respect to  the  projected
financial data of  the Company,  Hill Thompson assumed that such data have been
reasonably prepared  and  represent  the best currently available estimates and
judgements of the Company's management  as  to the future financial performance
of the Company.

   In  connection  with  its  opinion, Hill Thompson  also  performed  studies,
analyses  and  inquires  and considered  other  information  as  it  considered
relevant.  In particular,  in  conducting  its  analysis  and  arriving  at its
opinion as to the fairness, from a financial point of view of the consideration
to  be  received by the Company's Stockholders, rendered to the Company's Board
of Directors  on  November  8,  1996,  Hill  Thompson  performed  the following
financial analyses:

          (i)     DISCOUNTED  CASH  FLOW  ANALYSIS  -  Based upon the forecasts
                  prepared  by  the  management of the Company,  Hill  Thompson
                  performed a discounted cash flow analysis to estimate the net
                  present value of future  free  cash  flows as of December 31,
                  1996 if the Company were to continue to  operate  on a stand-
                  alone  basis.   In  conducting  this  analysis, Hill Thompson
                  assumed a discount rate in the range of 13%-16%, derived from
                  a weighted average cost of capital analysis  of  the Company,
                  and a terminal free cash flow multiple of 12, derived  from a
                  review  of  market  multiples  of  comparable publicly traded
                  companies, to determine the residual  value  of  the Company.
                  The  net  present  value  of  projected free cash flow,  when
                  combined with the terminal values, yielded a total enterprise
                  value  in  the  range of $28.0-$30.8  million.   On  a  fully
                  diluted basis, which  would  include  the  proceeds  from the
                  conversion  of outstanding options, Hill Thompson derived  an
                  implied equity  value of the Company's Common Shares of $5.16
                  to $5.64 per share.

        (ii)      STOCK PRICE AND TRADING ANALYSIS - Hill Thompson reviewed the
                  trading activity,  including  price  and volume of the Common
                  Shares since January 2, 1987.  Hill Thompson noted that since
                  January  31,  1990, the daily closing prices  of  the  Common
                  Shares ranged from  a high of $6.00 per share on November 11,
                  1993 to a low of $.875  per  share  on  December 18-20, 1990.
                  Hill  Thompson  also  noted  that  from the period  beginning
                  January 31, 1990 and ending on November  6,  1996, the Common
                  Shares have traded at or below $4 per share for  77%  of  all
                  trading  days  during this period and have traded at or below
                  $5 per share for  98% of all trading days during this period.
                  In addition, Hill Thompson  compared  the indexed performance
                  of the Common Shares and the NASDAQ Index  since  1989.   The
                  detailed  information  of  the  indexed  performance  of  the
                  Company's  Common  Shares and the NASDAQ Index is included in
                  Annex  E.  Hill Thompson  noted  that  the  Company's  Common
                  Shares had  been  under-performing  the  market  during  this
                  period.  Hill Thompson believes that the results of the above
                  stock  price  and  trading  analysis  support Hill Thompson's
                  conclusion as to the fairness of the Merger  Consideration to
                  the Company Stockholders from a financial point of view.

       (iii)      ANALYSIS  OF  COMPARABLE  PUBLICLY  TRADED COMPANIES  -  Hill
                  Thompson  compared certain financial data  and  multiples  of
                  income statement parameters accorded to other publicly-traded
                  companies  that   Hill  Thompson  deemed  comparable  to  the
                  Company.    Financial    data    compared   included   market
                  capitalization, total capitalization, revenues, gross profit,
                  EBIT (earnings before interest and  taxes),  EBITDA (earnings
                  before  interest, taxes, depreciation and amortization),  net
                  income, book value, gross margin, EBIT margin, EBITDA margin,
                  net margin,  and  debt  to  equity ratio.  Multiples compared
                  included    total   capitalization    to    revenue,    total
                  capitalization to EBIT, total capitalization to EBITDA, price
                  per share to earnings per share, and market capitalization to
                  book value.   Although  the  comparisons  of EBIT, EBITDA and
                  earnings per share were less favorable than  the  comparisons
                  of  revenue and book value, Hill Thompson believed that  this
                  was due  in  part  to  differences in financial and operating
                  characteristics  of the comparable  companies  and,  overall,
                  regarded the conclusions  with respect to such comparisons as
                  supportive of its opinion with respect to the fairness from a
                  financial point of view of  the  consideration to be received
                  by the Company Stockholders.  A list  of  the publicly traded
                  companies that Hill Thompson deemed comparable to the Company
                  and a comparison of their applicable ratios  to  those of the
                  Company is attached hereto as Annex E.

        (iv)      ANALYSIS OF COMPARABLE TRANSACTIONS - Hill Thompson  examined
                  publicly available information on acquisition transactions in
                  the  past few years, including acquisitions of one comparable
                  public  company  and  one  public  company  with  some of the
                  characteristics of the Company.  Hill Thompson noted that the
                  premiums paid in these transactions were slightly higher than
                  the premium paid in this transaction (i.e. 17.8% and 17.6% as
                  compared  to 14.3%).  A summary of these two transactions  is
                  set forth in  Annex  E.  Overall, Hill Thompson believes that
                  the result of its comparable  transactions  analysis  support
                  Hill  Thompson's  conclusion as to the fairness of the Merger
                  Consideration to the  Company  Stockholders  from a financial
                  point of view.  However, Hill Thompson concluded  that  these
                  analyses  were  less  useful  because (x) there were only two
                  comparable   transactions   where  public   information   was
                  available and (y) the possible  effect  on  the Company stock
                  price from the public disclosure on February 20, 1996 of Hill
                  Thompson's  retention  by  the  Company  for  the purpose  of
                  advising on strategies to enhance Company Stockholder value.

      The  analysis of Comparable Publicly Traded Companies performed  by  Hill
Thompson indicated  that the price to earnings ("P/E") ratio of the Company was
lower than that of four of the seven other comparable companies listed in Annex
E.  Hill Thompson recognized  that if the Company's value was determined by the
use of the average P/E ratio of other building material distributors as applied
to the Company's earnings, then  a  higher value would be implied and that this
factor taken alone would not support the fairness determination.  However, Hill
Thompson  noted  that three of the seven  other  comparable  building  material
distributors listed  in  Annex E had losses and thus lower P/E ratios than that
of the Company and that the  Company's low P/E ratio could be attributed to the
Company's business being concentrated  in the Northeast and essentially limited
to professional contractors which often  requires  the Company to provide trade
financing.  On balance, Hill Thompson determined that  the  comparison  of  P/E
ratios  led  to  mixed  results and, accordingly, should be viewed as not being
supportive of its conclusion  as to the fairness of the Merger Consideration to
the Company Stockholders from a financial point of view.

      The preparation of a fairness  opinion involves various determinations as
to the most appropriate and relevant quantitative  and  qualitative  methods of
financial  analyses  and  the  application  of  these methods to the particular
circumstances and, therefore, such an opinion is  not  readily  susceptible  to
summary  description.  Accordingly, Hill Thompson believes its analyses must be
considered  as a whole and that considering any portion of such analyses and of
the factors considered,  without  considering all analyses and current factors,
could create a misleading or incomplete  view  of  the  process  underlying the
opinion.  In its analyses, Hill Thompson made numerous assumptions with respect
to  industry  performance,  general business and other conditions and  matters,
many of which are beyond the  Company's  control.   Any  estimates contained in
these analyses are not necessarily indicative of actual values or predictive of
future  results or values, which may be significantly more  or  less  favorable
than as set  forth  therein.   Hill  Thompson's  opinion  is  based  on market,
economic and other conditions that exist and can be evaluated as of the date of
its opinion, and on information available to it as of such date.

      Hill  Thompson is a 65 year old, New York based investment banking  firm.
As part of its  investment banking business, Hill Thompson is regularly engaged
in the valuation  of businesses and their securities in connection with mergers
and acquisitions, negotiated  underwriting,  secondary  distributions of listed
and unlisted securities, private placements and other purposes.

      Pursuant  to  a letter agreement dated August 16, 1995  (the  "ENGAGEMENT
LETTER"), the Company  engaged  Hill Thompson to act as the Company's financial
advisor in connection with a possible  Sale  Transaction  (as  defined  in  the
Engagement Letter) to enhance the value of the Company in a manner satisfactory
to  the  Company Stockholders.  Pursuant to the terms of the Engagement Letter,
it was agreed  that  the  Company  would  pay  Hill Thompson (a) a $20,000 non-
refundable retainer (the "RETAINER"); (b) a fee  equal to 1.5% of the first $20
million of the Aggregate Consideration (as defined  in  the  Engagement Letter)
received in connection with any Sale Transaction and 2% of the  balance of said
Aggregate  Consideration  (less the Retainer), with a minimum fee of  $150,000;
and (c) a fee in connection  with  the rendering of its opinion of $62,500.  It
was further agreed that the Company  would  reimburse  Hill  Thompson  for  its
reasonable  out-of-pocket  fees  and  expenses, including professional fees and
disbursements, and indemnify Hill Thompson against certain liabilities.  In the
event the Merger is consummated, Hill Thompson will be paid an aggregate fee of
approximately $609,770 by the Company.


SOURCES AND AMOUNT OF FUNDS; PAYMENT FOR COMMON SHARES

      The total amount of funds to be used  to  purchase  the Common Shares and
terminate  all  then  outstanding  options  for  Common  Shares  following  the
Effective  Time  of the Merger is $32,363,510.  The Purchaser has delivered  to
the Company copies  of  commitment  letters  (the "FINANCING LETTERS") expiring
February 28, 1997 from Congress Financial Corporation  (the  "CONGRESS LETTER")
and CoreStates Financial Corp. (the "CORESTATES LETTER").   Under  the terms of
the  Congress  Letter,  the Surviving Corporation will be provided with  a  $25
million revolving line of  credit  with  a  minimum  three  (3)  year term (the
"CREDIT  LINE").   The  Credit  Line provides an interest rate of 1% per  annum
above the rate announced from time  to  time  by  CoreStates  Bank, N.A. as its
"prime  rate" or, at the Surviving Corporation's option, a rate  of  3.25%  per
annum  above,   the   adjusted  Eurodollar  rate  used  by  Congress  Financial
Corporation.  The Credit  Line  will be secured by a first security interest in
and  lien  upon  all  of  the existing  and  future  assets  of  the  Surviving
Corporation and any of its subsidiaries and will be guaranteed by the Surviving
Corporation and any of its  subsidiaries.   Under  the  terms of the CoreStates
Letter,  an aggregate of $4 million will be provided through  the  issuance  of
subordinated amortizing six (6) year notes (the "NOTES").  The Notes provide an
interest rate  of 6.50% in excess of the yield on five year treasury notes (and
may be fixed by Purchaser), are secured by a second lien on all of the accounts
receivable and inventory  of  the Surviving Corporation of its subsidiaries and
are  guaranteed by the Surviving  Corporation  and  any  of  its  subsidiaries.
Additionally, pursuant to the CoreStates Letter, the Surviving Corporation will
grant to CoreStates Financial Corp. warrants representing the right to purchase
up to  10%  of  the  fully  diluted  outstanding  common stock of the Surviving
Corporation (the "WARRANTS").  The Warrants will be  exercisable  for  ten (10)
years  from  the date of issuance and will have an exercise price equal to  the
book value of  the  Surviving Corporation's stock at the time of issuance.  The
Financing  Letters  currently  expire  on  February  28,  1997.   Although  the
Purchaser has agreed  to use its best efforts to obtain financing to consummate
the  Merger  and  the obtaining  of  such  financing  is  not  a  condition  to
Purchaser's obligations  to  consummate  the  Merger, there can be no assurance
that such extension, or alternative financing in  lieu  of such extension, will
be forth.  See "The Merger -- Sources and Amounts of Funds;  Payment for Common
Shares," and "Special Factors -- Fees and Expenses."

      Equity investments in the aggregate of $9 million are also  being made in
the Purchaser.  Purchaser has represented that, assuming satisfaction or waiver
of  all  applicable  conditions  set  forth in the Financing Letters, the  debt
financing and the equity investment will  provide  sufficient  funds to (i) pay
the  Merger  Consideration with respect to all of the Common Shares;  and  (ii)
prepay, redeem,  refinance  or renegotiate the Company's existing indebtedness,
if required to consummate the Merger, and pay any and all fees, expenses, costs
and penalties in connection with  any  such prepayment, redemption, refinancing
or renegotiation.  Based on the Company's  assets  as of December 31, 1996, and
assuming the closing conditions of the Financing Letters  are met, the eligible
borrowing base of the Surviving Corporation as it would be  defined  under  the
Financing Letters would be sufficient, together with the Purchaser's $9 million
of  equity  and  the  Company's existing cash balances, so as to pay the Merger
Consideration, transaction costs and closing fees.  Purchaser has agreed not to
amend the Financing Letters  (except for possible extensions) without the prior
written  consent  of the Company,  which  consent  shall  not  be  unreasonably
withheld.  It is currently  contemplated  that  Purchaser  may  afford  certain
officers  of  the  Company  the  opportunity  to  invest  up to an aggregate of
$750,000  of  the anticipated $9 million of Purchaser capital  for  which  such
members of Company  management  will  receive approximately 8.1% of Purchaser's
equity on a fully diluted basis solely  as  a  means  to align the interests of
management of the Surviving Corporation with the interests of its stockholders.
It is not a condition of the Merger that such Company management  members  make
such  contribution.   In the event such Company management members are afforded
the opportunity to invest  and  elect  not  to  so invest, the remaining equity
investments will be made in Purchaser by individuals  or  entities  who are not
employed  by  or  on the Board of Directors of the Company.  In the event  that
such Company management  members  make such equity investments, the investments
will  be  made  subsequent  to the Effective  Date  and  will  be  effected  by
purchasing such equity interests  from  the  Purchaser.   The  proposed  equity
investments  by  members  of  the Company's management will be made at the same
price per share or other equity  unit  as  that  made by the other investors in
Purchaser.  See "Management of Purchaser, Acquisition  Sub  and  the Company --
Directors   and  Executive  Officers  (or  Equivalent)  --  Company  Management
Participation."


PLANS FOR THE COMPANY AFTER THE MERGER

      Except  as indicated in this Proxy Statement, the Purchaser does not have
any  present plans  or  proposals  which  relate  to  or  would  result  in  an
extraordinary  corporate  transaction,  such  as  a  merger,  reorganization or
liquidation,  involving  the sale of the Company or any of its subsidiaries,  a
sale or transfer of a material  amount  of  assets of the Company or any of its
subsidiaries  or  any material change in the Company's  capitalization  or  any
other material changes  in  the  Company's  corporate structure.  The Purchaser
may, following the consummation of the Merger, effect various mergers involving
the Surviving Corporation and certain of its subsidiaries with and into various
newly formed limited liability companies, corporations  or  similar entities in
order  to  accomplish certain financial, tax and administrative  goals.   Those
transactions  will  not  result  in a change in control of the Purchaser or the
Surviving Corporation.  Purchaser may also pursue various transactions, both in
the Company's geographic region and  in  areas  contiguous  thereto,  which may
result  in growth of the Surviving Corporation's business and/or customer  base
or in Purchaser's  acquisition  of  businesses  or  assets which complement the
Company's existing business and customer base.  Any of  such  transactions  may
require  Purchaser and/or the Surviving Corporation to pursue additional equity
investments  and/or  debt  financing  in order to consummate such transactions.
There can be no assurance that any such  transactions  will  be  consummated on
terms acceptable to Purchaser, if at all.  In addition, the Board  of Directors
of   Acquisition  Sub  shall  be  the  Board  of  Directors  of  the  Surviving
Corporation.   The  Board  of  Directors  of  the  Surviving  Corporation  will
subsequently elect officers of the Surviving Corporation.

      Upon  consummation  of  the  Merger,  Purchaser  intends  to  retain  the
Surviving  Corporation  as  a  partially-owned  or  wholly-owned  subsidiary of
Purchaser  and  the  executive officers of the Surviving Corporation after  the
Merger will include Frederick  Marino  as  Chairman  of  the  Board  and  Chief
Executive  Officer,  Robert J. Gaites as Chief Operating Officer, John Yanuklis
as Executive Vice President  and  David  Polishook  as Chief Financial Officer.
Each of the Company's managers in charge of the Company's  11  facilities would
also be invited to continue their employment with the Surviving  Corporation on
substantially  similar terms.  Purchaser anticipates that the assets,  business
and operations of  the Surviving Corporation will be continued substantially as
they are currently being  conducted  by  the  Company.  Management of Purchaser
may,  however, cause the Surviving Corporation to  make  such  changes  as  are
deemed  appropriate,  including investigating potential transactions to enhance
the  Surviving Corporation's  operations  after  the  Merger,  and  intends  to
continue  to  review  the  Surviving  Corporation  and  its assets, businesses,
operations,  properties,  policies,  corporate  structure,  capitalization  and
management and to consider if any changes would be desirable  in  light  of the
circumstances  then  existing.   In  addition, Purchaser intends to continue to
review the business of the Surviving Corporation  and  identify  synergies  and
cost savings.  See "-- Interest of Certain Persons in the Merger."


SUBSEQUENT EVENTS; STOCKHOLDER LITIGATION

      As  set forth in the Background of the Merger, the Company spent over one
year in planning  and conducting a search for and evaluation of alternatives to
its independent operation  to  seek  to  enhance  value  for the benefit of all
Company  Stockholders  with the result that on November 11,  1996  the  Company
announced execution of the  Merger  Agreement  providing  for  the  sale of the
Company at $6.00 per share.

      On  November  22,  1996,  an  action  entitled  VICKREY  V.  THE  STROBER
ORGANIZATION,  INC., ET AL, was commenced in New York State Supreme Court,  New
York County (Index  96-605853)  against  the  Company  and  each  of  the seven
directors  of  the  Company  seeking  certification  as  a  class  action.  The
plaintiff, allegedly a Company Stockholder, alleges upon information and belief
that  the  directors  breached  their fiduciary and other common law duties  by
failing to act in good faith to maximize  Company Stockholder value in the sale
of the Company.  Substantively, the complaint alleges that the $6.00 per Common
Share sales price would constitute a price/earnings (P/E) ratio of less than 10
and that other companies allegedly within the  same  industry  are consistently
priced  by  the  public  market  at  P/E  multiples of 10 or higher.  Pre-trial
discovery  has  not  yet  commenced  in this case.   The  Company's  management
(principal members of which are defendants  in  the  action)  believe  that the
actions  of  the  Board  in  undertaking  its search and evaluation process has
resulted in significant enhancement of value  for  the  benefit  of all Company
Stockholders during which time the Company and its directors have only acted in
good  faith  in  accordance  with all of their fiduciary duties to the  Company
Stockholders and accordingly, that the VICKREY action is without merit.

      The VICKREY complaint demands judgement as follows:

      (a)   declaring the suit  to  be  a  proper  class  action and certifying
            plaintiff as representative;

      (b)   ordering  the  individual defendants to carry out  their  fiduciary
            duties to plaintiff  and  the other members of the alleged class by
            announcing their intention to:

                  (i)  cooperate fully  with any entity or person having a BONA
            FIDE interest in proposing any  transaction  which  would  maximize
            Company  Stockholder value, including but not limited to, a buy-out
            or takeover of the Company;
                  (ii)  immediately  undertake an appropriate evaluation of the
            Company's worth as a merger/acquisition candidate;
                  (iii) take all appropriate  steps  to  enhance  the Company's
            value and attractiveness as a merger/acquisition candidate;
                  (iv)   take  all appropriate steps to effectively expose  the
            Company to the marketplace in an effort to create an active auction
            of the Company;
                  (v)   act independently  so  that the interests of the public
            Company                                               Stockholders
            will be protected; and
                  (vi)   adequately  ensure that no conflicts of interest exist
            between  the  individual  defendant's   own   interests  and  their
            fiduciary obligations to maximize shareholder value  and  act  with
            entire  fairness  or,  in the event such conflicts exist, to ensure
            that all conflicts of interest  are  resolved in the best interests
            of the public Company Stockholders;

      (c)   enjoining the proposed transaction or,  if  consummated, rescinding
            it;

      (d)   ordering  the  individual  defendants,  jointly  and  severally  to
            account to plaintiff and the alleged class for all damages suffered
            and to be suffered by them as a result of the acts and transactions
            alleged;

      (e)   awarding  plaintiff  the  costs  and disbursements of  the  VICKREY
            action, including a reasonable allowance for plaintiff's attorneys'
            and experts' fees; and

      (f)   granting such other and further relief as may be just and proper.

      On January 8, 1997, all defendants served  their  answers  to the VICKREY
action denying the substantive claims made and setting forth defenses including
that  the  complaint  fails to state a claim upon which relief can be  granted,
that the complaint is barred  because  plaintiff  lacks  standing  to bring the
action as a class action, that the claims alleged are derivative in  nature and
plaintiff has failed to make proper demand upon the Board of Directors  of  the
Company  and  that  the  directors  have  all  acted  in good faith.  Pre-trial
discovery in the VICKREY action commenced in mid-January 1997.

      The VICKREY action is a pending legal proceeding  that occurred after the
execution of the Merger Agreement and may have a materially  adverse  effect on
the  Surviving  Corporation  and  its  subsidiaries  taken  as a whole so as to
constitute a "Pending Legal Proceeding" as that term is defined  in  the Merger
Agreement.  The obligation of the Purchaser to consummate the Merger is subject
to the satisfactory termination of any Pending Legal Proceeding (including  the
VICKREY  action) or waiver by the Purchaser of the presence of any such Pending
Legal Proceeding.  Therefore, there can be no assurance that the Merger will be
consummated.  In the event the Purchaser elects not to consummate the Merger as
a result of  a  Pending  Legal  Proceeding, the Purchaser would be obligated to
reimburse the Company for the Company Expenses.

      On July 31, 1996, a non-profit  organization  of local Brooklyn, New York
civic associations sought to prevent The Port Authority  of  New  York  and New
Jersey from leasing Pier 3 on the Brooklyn, New York waterfront to a subsidiary
of  the  Company by filing an action against the Port Authority and the Company
in the United  States District Court, Eastern District of New York.  During the
pendency of this  action,  the  Company completed its leasehold improvements at
the Pier 3 site and commenced operations  there.   On  January  22,  1997,  the
Company announced that a decision had been rendered in the case dismissing with
prejudice  all of the federal claims asserted by the plaintiff.  The Court also
noted that the  Port  Authority  and  the Company had made strong arguments for
dismissing the claims that were brought under state law, but the Court declined
to  exercise supplemental jurisdiction over  those  claims.   Accordingly,  the
state law claims were dismissed without prejudice.


INTEREST OF CERTAIN PERSONS IN THE MERGER

      In  considering  the  recommendation  of  the  Board  of Directors of the
Company,  the  Company Stockholders should be aware that certain  officers  and
directors of the  Company have certain interests in the Merger, including those
referred to below,  that  present  actual or potential conflicts of interest in
connection with the Merger.  The Special  Committee  and the Board of Directors
were  aware of these potential or actual conflicts of interest  and  considered
them along with other matters described under "-- Recommendation of the Special
Committee and Board of Directors of the Company; Fairness of the Merger."

      OWNERSHIP  OF COMMON SHARES.  As of the date of this Proxy Statement, the
executive officers and directors of the Company beneficially owned an aggregate
of 1,239,101 Common  Shares, constituting approximately 24% of the total number
of Common Shares then  outstanding.   Such  individuals have informed Purchaser
that they intend to vote all of their Common Shares in favor of the Merger.  If
the  Merger  is  consummated,  such  persons  will   receive  an  aggregate  of
approximately  $8.5  million  for their Common Shares and  options  for  Common
Shares.

      The following table sets  forth,  as of the date of this Proxy Statement,
the number of Common Shares and options for  Common  Shares  owned  by, and the
aggregate amounts to be received by, each executive officer and director of the
Company  who  owns  any  Common Shares pursuant to the Merger.  Other than  the
individuals named below, no  executive  officer or director of the Company owns
any Common Shares.

<TABLE>
<CAPTION>
                                               NUMBER OF COMMON SHARES                                         MERGER CONSIDERATION
DIRECTOR/EXECUTIVE OFFICER                                                              OPTIONS                   TO BE RECEIVED
<S>                                          <C>                                  <C>                          <C>
Robert J. Gaites, Chairman, CEO                  482,136 (1)(2)(17)                   88,053 (3)                    $3,051,452
and President
David W. Bernstein, Director                             29,100 (4)                   50,000 (5)                       262,881
Joseph Mangino, Sr., Director                                10,500                   50,000 (5)                       151,281
Alvin Murstein, Director                                     15,000                   50,000 (5)                       178,281
Emil W. Solimine, Director                               18,500 (6)                   50,000 (5)                       199,281
John Yanuklis, Director and                      476,540 (1)(7)(17)                   73,618 (8)                     2,984,554
Executive Vice President
Eliott Zieky, Director and Senior                             0(16)                   20,867 (9)                      39,763
Vice President
Albert Brower, Senior Vice                      104,231 (1)(12)(17)                   27,637(13)                       674,203
President
David J. Polishook, Chief                                17,000(14)                    60,000(15                       207,938
Financial Officer
Richard Schaefer, Vice President                         77,049(10)                   65,597(11)                       580,880
Richard Young, Senior Vice                                9,045(17)                   20,000(16)                        89,583
President
Edward Zieky, Senior Vice                                     0(17)                   20,867 (9)                        39,763
President
All officers and directors as a                           1,239,101                     576,639                     $8,459,860
group (12 persons)
</TABLE>
________________________

      (1)  This person is a party to the  Proxy  Agreement with Purchaser which
permits Purchaser to vote this person's Common Shares  in  favor of the Merger.
See "-- Proxy Agreement."

      (2)  Includes 147,180 shares held by a charitable remainder trust for the
benefit  of  Mr.  Gaites  and  his spouse and for which Mr. Gaites  retains  an
irrevocable proxy to vote such Common  Shares  and  2,000  shares  held  by Mr.
Gaites'  spouse  as  trustee  for  their  son.  Mr. Gaites disclaims beneficial
ownership of such shares.  Includes 25,000  Common  Shares  as  a result of the
exercise  of  options that would have expired December 31, 1996.  See  "Special
Factors -- Exercise of Company Stock Options Expiring on December 31, 1996."

      (3)  Consists  of  25,000,  37,500 and 25,553 of Common Shares subject to
presently exercisable options held  by  Mr. Gaites at exercise prices of $4.75,
$3.625 and $4.50 per share which expire on December 31, 1997, March 8, 2000 and
March 12, 2001, respectively.

      (4)   Includes 100 Common Shares owned  by  Mr.  Bernstein's  wife.   Mr.
Bernstein is  also  the  trustee  of a trust established by Sue Strober for the
benefit of her son and daughter which holds 180,960 Common Shares for which Ms.
Strober retains an irrevocable proxy  to  vote such Common Shares.  Ms. Strober
is  also a party to the Proxy Agreement.  Mr.  Bernstein  disclaims  beneficial
ownership of all such Common Shares.

      (5)   Consists  of  12,500,  18,750  and  18,750 Common Shares subject to
presently exercisable options each held by the outside directors at an exercise
price of $4.75, $3.625 and $4.50 per share, respectively, which expire on March
9, 1997, March 8, 2000 and March 12, 2001, respectively.

      (6)  1,000 of these Common Shares are owned  by  Emar, Ltd., of which Mr.
Solimine is the sole shareholder and 17,500 of these Common Shares are owned by
Deye Limited Partnership of which Mr. Solimine is a general partner.

      (7)  Includes 140,000 Common Shares held by a charitable  remainder trust
for  the benefit of Mr. Yanuklis and his spouse for which Mr. Yanuklis  retains
an irrevocable  proxy  to  vote  such  Common  Shares.   Mr. Yanuklis disclaims
beneficial ownership of such shares.  Includes 23,286 Common Shares as a result
of  the  exercise of options that would have expired December  31,  1996.   See
"Special Factors  -- Exercise of Company Stock Options expiring on December 31,
1996."

      (8)  Consists  of  22,737,  23,503  and  27,378  Common Shares subject to
presently exercisable options held by Mr. Yanuklis at exercise prices of $4.75,
$3.625 and $4.50 per share respectively of which expire  on  December 31, 1997,
March 8, 2000 and March 12, 2001, respectively.

      (9)   Consists of 1,684, 10,152 and 9,031 of Common Shares  subject  to a
presently  exercisable  option  held  by  each of Edward and Eliott Zieky at an
exercise price of $4.75, $3.625 and $4.50 per  share  respectively which expire
on December 31, 1997, March 8, 2000 and March 12, 2001, respectively.

      (10)   Includes  67,218  Common  Shares as a result of  the  exercise  of
options that would have expired December  31,  1996.   See  "Special Factors --
Exercise of Company Stock Options Expiring on December 31, 1996."

      (11)   Consists  of  15,789, 27,586 and 22,222 Common Shares  subject  to
presently exercisable options held by Mr. Schaefer at exercise prices of $4.75,
$3.625 and $4.50 per share,  respectively,  which  expire on December 31, 1997,
March 8, 2000 and March 12, 2001, respectively.

      (12)  Includes 25,000 Common Shares held by a  charitable remainder trust
for which Mr. Brower retains an irrevocable proxy to vote  such  Common Shares.
Excludes  150  shares  owned  by  a relative of Mr. Albert Brower.  Mr.  Brower
disclaims beneficial ownership of such shares.  Includes 9,107 Common Shares as
a result of the exercise of options  that would have expired December 31, 1996.
See  "Special  Factors  --  Exercise  of  Company  Stock  Options  Expiring  on
December 31, 1996."

      (13)   Consists  of  8,211, 10,759 and 8,667  Common  Shares  subject  to
presently exercisable options  held  by Mr. Brower at exercise prices of $4.75,
$3.625 and $4.50 per share, respectively,  which  expire  on December 31, 1997,
March 8, 2000 and March 12, 2001, respectively.

      (14)   Includes  15,000  Common  Shares  as a result of the  exercise  of
options that would have expired December 31, 1996.   See  "Special  Factors  --
Exercise of Company Stock Options Expiring on December 31, 1996."

      (15)   Consists  of 15,000, 22,500 and 22,500 of Common Shares subject to
presently exercisable options  held  by  Mr.  Polishook  at  exercise prices of
$4.75, $3.625 and $4.50 per share which expire on December 31,  1997,  March 8,
2000 and March 12, 2001, respectively.

      (16)   Consists  of  5,000,  7,500 and 7,500 of Common Shares subject  to
presently exercisable options held by  Mr.  Young  at exercise prices of $4.75,
$3.625 and $4.50 per share which expire on December 31, 1997, March 8, 2000 and
March 12, 2001, respectively.

      (17)  The above-named director or member of management  is  a  party to a
reorganization  agreement  dated  as  of October 1, 1986, as amended, providing
such individual with a right of prior notice  and  first  refusal  to  purchase
Common  Shares  which  any other party to the agreement desires to sell.  These
rights have been waived  by  each such individual, and by all other individuals
holding such rights, in order  to enter into the Merger Agreement and the Proxy
Agreement and to consummate the transactions contemplated thereby.
                              _______________________________

      DIRECTORS AND OFFICERS.  Immediately upon consummation of the Merger, all
of the Company's directors will  resign.  Pursuant to the Merger Agreement, the
directors and officers of Acquisition Sub will be the directors and officers of
the Surviving Corporation, and the  Purchaser  will  appoint  their successors.
Subsequent  to  the  closing  of the Merger, all of the Company's officers  are
expected  to  be  employed  by the  Surviving  Corporation.   It  is  currently
contemplated that Purchaser may  afford  certain  officers  of  the Company the
opportunity  to  invest  up  to an aggregate of $750,000 of the anticipated  $9
million of Purchaser capital for  which such members of Company management will
receive approximately 8.1% of Purchaser's  equity  on  a  fully  diluted  basis
solely  as  a  means  to  align  the  interests  of management of the Surviving
Corporation with the interests of its stockholders.   It  is not a condition of
the Merger that such Company management members make such contribution.  In the
event  that  such  Company management members are afforded the  opportunity  to
invest  and  make  such  equity  investments,  the  investments  will  be  made
subsequent to the Effective Date and will be effected by purchasing such equity
interests from the Purchaser.  In the event such Company management members are
afforded the opportunity  to  invest  and elect not to so invest, the remaining
equity investments will be made in the Purchaser by individuals or entities who
are not employed by or on the Board of  Directors of the Company.  In the event
that  such  Company  management  members  make  such  equity  investments,  the
investments will be made subsequent to the  Effective Date and will be effected
by purchasing such equity interests from the  Purchaser.   The  proposed equity
investments  by  members of the Company's management will be made at  the  same
price per share or  other  equity  unit  as that made by the other investors in
Purchaser.   Robert  J.  Gaites  and John Yanuklis,  the  President  and  Chief
Executive  Officer,  and  an  Executive   Vice   President   of   the  Company,
respectively, have each indicated a present intention to invest up  to $200,000
in  the  Purchaser  after the completion of the Merger.  These executives  have
advised the Company that in the event the Purchaser affords them an opportunity
to invest in the Purchaser,  they  expect  to  make  all  or  a portion of such
investment.   The  following  persons  constitute  the  remaining  members   of
management  who may be afforded the opportunity to invest up to an aggregate of
$350,000 in the Purchaser after the completion of the Merger:

                       NAME                       TITLE

        Edward Zieky                  Senior Vice President
        Eliott Zieky                  Director and Senior Vice President
        Richard Schaefer              Vice President
        Nicholas Tenebruso            Vice President of Brooklyn subsidiary
        Robert Groeninger             Vice President of Brooklyn subsidiary
        William Umbach                Vice President of New Jersey subsidiary
        Lawrence Hamershock           Vice President of  Pennsylvania subsidiary
        David Polishook               Chief Financial Officer
        Richard Young                 Vice President

      Neither  the  Purchaser's initial proposal, nor the negotiations  between
the Purchaser and the  Company  which  followed,  required  any  member  of the
Company's  management  to  invest in the Purchaser as a condition to a proposed
transaction between the Purchaser  and  the  Company.   None  of  the directors
serving  on  the  Special  Committee  have been nor will be afforded investment
opportunities in the Purchaser.  The Purchaser  has  advised  the  Company that
these  investment  opportunities  are  being  provided  solely  as a means  for
establishing incentive to management of the Surviving Corporation  by providing
them  with  a  small,  non-controlling  equity stake.  See "Special Factors  --
Sources and Amount of Funds; Payment for  Common  Shares,"  and  "Management of
Purchaser, Acquisition Sub and the Company -- Directors and Executive  Officers
(or  Equivalent)  of  Purchaser  and  Acquisition  Sub  --  Company  Management
Participation."

      SPECIAL  COMMITTEE.   Each member of the Board of Directors who was  not,
and is not at the present time,  an  employee  of  the  Company  serves  on the
Special  Committee  that  approved  the  Merger  and  its recommendation to the
Company  stockholders.   The  Special Committee initially  included  Robert  J.
Gaites, the Company's President  and  Chief  Executive Officer.  When it became
apparent  that one of the likely prospective investors  would  be  a  financial
purchaser and  might  seek  an  equity  contribution  to  be  made  by  Company
management  in  connection  with  the acquisition of the Company, the Committee
overseeing  the  search  and evaluation  process  was  reconstituted  with  the
resignation of Mr. Gaites,  so  that  the  Special  Committee  would  have only
members   who  were  outside  directors  and  not  employees  of  the  Company.
Accordingly,   the   Special   Committee  that  approved  the  Merger  and  its
recommendation  to  the Company Stockholders  consists  of  Messrs.  Bernstein,
Mangino, Murstein and Solimine.  In accordance with existing Board compensation
policies, each member  of  the  Special Committee has been paid $1,000 for each
meeting attended in person and $250  for each meeting held by teleconference of
the  Special  Committee.  From August 1995  through  the  date  of  this  Proxy
Statement, the  Special  Committee  has  been  paid an aggregate of $17,000 for
their  efforts.   This  compensation  arrangement is  in  accordance  with  the
Company's existing policies and is intended  to  compensate the members thereof
for the significant additional time commitment that  would  be required of them
in connection with fulfilling their duties and responsibilities  as  members of
the  Special  Committee  and  is  payable without regard to whether the Special
Committee approved the Merger or whether the Merger is consummated.

      INDEMNIFICATION  AND INSURANCE.   Purchaser  has  agreed  in  the  Merger
Agreement that all rights  to  indemnification or exculpation existing in favor
of, and all limitations on the personal  liability of, the directors, officers,
employees and agents of the Company provided  for  in the Company's Certificate
of  Incorporation and in each subsidiaries' certificate  of  incorporation  (or
similar organizational document) or their respective By-laws as in effect as of
the date of the Merger Agreement with respect to matters occurring prior to the
Effective  Time shall survive the Merger and continue without amendment in full
force and effect  for a period of not less than six (6) years from the Closing;
PROVIDED; HOWEVER,  that all rights to indemnification in respect of any claims
(a "CLAIM") asserted  or  made  within  such  period  shall  continue until the
disposition of such Claim.  Purchaser has further agreed that  at  or  prior to
the  Effective  Time,  Purchaser  shall  also  continue  the Company's existing
directors'  and  officers'  liability  insurance  coverage  for  the  Company's
directors  which  shall  provide  such  directors with coverage for  six  years
following the Effective Time; PROVIDED, HOWEVER,  that  the  aggregate  cost of
such  policy may not exceed $200,000.  Accordingly, the Company has obtained  a
rider to  its  existing  directors' and officers' insurance policy which, for a
one-time premium payment of  $178,000  would  provide  for  such coverage.  The
Company  expects to pay such premium immediately prior to the  Effective  Time.
See "The Merger -- Officers' and Directors' Insurance; Indemnification."

      SEVERANCE  ARRANGEMENTS.   The  Company  and its Chief Financial Officer,
David  J. Polishook, are parties to a Severance and  Non-Competition  Agreement
dated as  of  January  1,  1995,  pursuant  to  which,  among other things, Mr.
Polishook is entitled to certain benefits if subsequent to  a Change in Control
of the Company (as defined in the agreement), (a) Mr. Polishook  terminates his
employment  for  Good  Reason (as defined in the agreement) or (b) the  Company
terminates  Mr.  Polishook's   employment.    Such  benefits  include  (a)  Mr.
Polishook's base salary, as of the date of employment  termination,  on  a  bi-
weekly  basis,  for  a  period  of  two  years (with a possible reduction under
certain circumstances); (b) the maintenance  for  a  period  of two years after
employment termination (with certain exceptions) of insurance benefits; and (c)
all outstanding and unexpired Company stock options held by Mr.  Polishook that
are not then exercisable shall become immediately exercisable.

      REORGANIZATION AGREEMENT.  Under a reorganization agreement  dated  as of
October  1,  1986 entered into as part of the Company's initial public offering
among the Company,  Messrs.  Brower,  Gaites, Yanuklis, Young, Edward Zieky and
Eliott  Zieky,  two  other  executive  officers   and   certain  other  Company
stockholders and former officers, in the event the Company  terminates  without
cause the employment of a party to the reorganization agreement, the Company is
obligated  to engage the terminated party as a consultant for two years with  a
retainer equal  to  75%  of that individual's then current base salary.  During
such period the consultant  would  be barred from competing against the Company
in its existing markets.  The parties  to  the  reorganization  agreement  have
waived their rights under the reorganization agreement and have agreed that the
reorganization  agreement  will  be  terminated as of the Effective Time of the
Merger.


EXERCISE OF COMPANY STOCK OPTIONS EXPIRING ON DECEMBER 31, 1996

      At the November 7, 1996 meeting  of  the  Special  Committee, the members
discussed the circumstances under which Company stock options  to  purchase  an
aggregate  of  166,751  Common Shares were issued as of December 31, 1991 at an
exercise price of $1.125  and as of March 4, 1993 at an exercise price of $1.75
(which in each case, as provided  in  the applicable stock option plan, was the
then current market price of the Common  Shares)  and  would expire on December
31, 1996 in accordance with their respective terms.  The  Special Committee was
advised that (i) if the Merger were successfully consummated, the trading price
of  the Common Shares prior to the consummation of the Merger  would  typically
not be  expected  to  reach  the  level  of  the Merger Consideration; (ii) the
exercise of such options was a taxable event to  the  eight individuals holding
such options and that a significant tax withholding payment  would  by required
to  be  made  by such option holders; (iii) closing of any possible transaction
resulting from  the  search  and  evaluation  process  would most likely extend
beyond December 31, 1996; and (iv) several of the option holders were insiders,
who  under  Company policies could not then buy or sell Common  Shares  on  the
market to fund  the  applicable  tax  withholding  payment.   Accordingly,  the
Special  Committee  determined to recommend to the Board that the Company offer
to loan to these option holders the exercise price of the options together with
the tax withholding amount  to  facilitate  their exercise of the options, such
loan to bear interest at the Company's rate of borrowing and to be payable upon
the sooner of the closing of any sale transaction  or one year from the date of
loan.   The loan would be secured by a pledge of the  purchased  Common  Shares
pending repayment  of  the loan.  Upon exercise of such options, the holders of
the purchased Common Shares  would  be entitled to vote such Common Shares.  As
of the date of this Proxy Statement,  all  of  such  holders  have  borrowed an
aggregate  of  approximately  $495,070 from the Company and exercised all  such
options to purchase an aggregate  of 166,751 Common Shares, which Common Shares
are held by the Company as collateral  for  the  loan.   As  three  holders  of
options  for  57,393 Common Shares are also signatories of the Proxy Agreement,
the exercise of these options had the effect of increasing the number of Common
Shares subject  to the Proxy Agreement from 3,103,548 Common Shares at the date
of execution of the  Merger Agreement to 3,160,941 Common Shares as of the date
of this Proxy Statement.

      The following table  sets  forth  the  names  of  the  option holders who
participated in Company financed option exercises, the number  of Common Shares
received as a result of such exercises, the Merger Consideration to be received
for such Common Shares financed by the Company to enable such option holders to
exercise  those  options,  and  the amount of proceeds to be received  by  such
option holder for such Common Shares following the repayment of such loan.

<TABLE>
<CAPTION>
NAME                      Number of Common Shares        Merger Consideration to         AMOUNT FINANCED         Amount of Proceeds
                           Received Upon Company          be Received for Such           BY THE COMPANY          After Repayment of
                              Financed Option                    Shares                                             Company Loan
                               Exercises (1)
<S>                       <C>                            <C>                            <C>                      <C>
Albert C. Brower                   9,107                            $  54,642            $  26,388                 $  28,254
Robert J. Gaites                  25,000                              150,000               76,750                    73,250
Robert Groeninger                 11,429                               68,574               35,087                    33,487
Robert Merkl                       3,000                               18,000                9,210                     8,790
David J. Polishook                15,000                               90,000               43,956                    46,044
Richard Schaefer                  73,929                              443,574              217,540                   226,034
Nicholas Tenebruso                 6,000                               36,000               18,420                    17,580
John Yanuklis                     23,286                              139,716               67,719                    71,997
</TABLE>



      (1)  Sets forth the options  exercised  on  December  10,  1996  of which
options  for an aggregate of 40,250 Common Shares were granted on December  31,
1991, and  options  for  126,501  Common  Shares were granted on March 4, 1993,
respectively,  at  exercise prices of $1.13 per  share  and  $1.75  per  share,
respectively.  All of  such  Common  Shares  are  pledged  to  the  Company  as
collateral  to  secure  the  loans  made  by  the Company to finance the option
exercises.

PROXY AGREEMENT

      In  the  course  of  its  negotiations with the  Company,  the  Purchaser
requested that several of the significant Company Stockholders consider whether
it was in the best interests of all of the Company Stockholders for the Company
to enter into the Merger Agreement  with  Purchaser  and if so, if such Company
Stockholder would enter into the Proxy Agreement dated  as of November 11, 1996
(the "PROXY AGREEMENT") pursuant to which the Purchaser would  be  entitled  to
vote  such  Company Stockholders' Common Shares in favor of the Merger.  A copy
of the Proxy  Agreement  is  set  forth  in Annex D.  The table set forth below
identifies each of the Company Stockholders  who  are  a  party  to  the  Proxy
Agreement;  the  number  of  issued  and outstanding Common Shares beneficially
owned  by  such persons; the voting power  of  which  shall  be  voted  by  the
Purchaser; the  number  of  options for Company Shares held by such persons and
the aggregate Merger Consideration to be received by such persons.  Because any
possible exercise of the options  listed  below would post date the Record Date
for the Special Meeting, these options do not  represent potential voting power
at the Special Meeting.


<TABLE>
<CAPTION>
NAME/CAPACITY                                          COMMON SHARES                     OPTIONS                      MERGER
                                                    BENEFICIALLY OWNED               EXERCISABLE FOR            CONSIDERATION TO BE
<S>                                               <C>                              <C>                          <C>
Sue Strober, Investor (1)(4)(5)                           948,201                          -0-                       $5,689,206
Robert J. Gaites, Chairman, CEO and                       482,136                        88,053 		      3,051,452
President (2)(4)(5)(6)
John Yanuklis, Director and Executive                     476,540                        73,618			      2,984,554
Vice President (3)(4)(5)(6)
John Guerin, Investor (4)(5)                              422,250                          -0-                        2,533,500
Gordon Sandler, Investor (4)(5)                           399,486                          -0-                        2,396,916
Richard King, Investor (4)(5)                             200,931                          -0-                        1,205,586
Nathan Schwartzberg, Investor (4)(5)                      127,166                          -0-                          762,996
Albert C. Brower, Senior Vice President                   104,231                        27,637                         674,203
(4)(5)(6)(7)
TOTAL:                                                  3,160,941
</TABLE>


      (1) Includes an aggregate of 84,650 Common Shares held in trusts of which
Ms. Strober is the trustee for her son and daughter  and  180,960 Common Shares
held in a trust of which Mr. David Bernstein is a trustee for Sue Strober's son
and daughter.  Includes an aggregate of 91,200 Common Shares  which Ms. Strober
gave  to her son and daughter but Ms. Strober retains an irrevocable  proxy  to
vote such  Common  Shares.   Ms.  Strober disclaims beneficial ownership of all
such Common Shares.  Includes an aggregate  of  1,500  Common Shares which have
previously been transferred to third parties as a gift but  have  not  yet been
registered in such parties' names.

      (2) Excludes 25,000, 37,500 and 25,553 shares of Common Stock subject  to
presently  exercisable  options held by Mr. Gaites at exercise prices of $4.75,
$3.625 and $4.50 per share,  respectively,  which  expire on December 31, 1997,
March 8, 2000 and March 12, 2001, respectively.  Includes  147,180  shares held
by  a  charitable remainder trust for the benefit of Mr. Gaites and his  spouse
and for  which  Mr.  Gaites  retains  an  irrevocable proxy to vote such Common
Shares and 2,000 shares held by Mr. Gaites'  spouse  as  trustee for their son.
Mr. Gaites disclaims beneficial ownership of such shares.

      (3) Excludes 22,737, 23,503 and 27, 378 shares of Common Stock subject to
presently exercisable options held by Mr. Yanuklis at exercise prices of $4.75,
$3.625 and $4.50 per share, respectively, of which 22,737  expire  on  December
31,  1997, 23,503 expire on March 8, 2000 and 27,378 expire on March 12,  2001.
Includes  140,000  Common  Shares  held by a charitable remainder trust for the
benefit  of Mr. Yanuklis and his spouse  for  which  Mr.  Yanuklis  retains  an
irrevocable proxy to vote such Common Shares.

      (4)  The  above-named  beneficial  owner  is  a party to a reorganization
agreement dated as of October 1, 1986 providing such  beneficial  owner  with a
right  of  prior  notice  and first refusal to purchase shares of the Company's
Common Stock which any other  party  to  the  agreement desires to sell.  These
rights have been waived by each such individual,  and  by all other individuals
holding such rights, in order to enter into the Merger Agreement  and the Proxy
Agreement  and  to  consummate  the  transactions  contemplated thereby.   (See
"Special Factors -- Interest of Certain Persons in the Merger").

      (5)  Such shares are subject to the proxy granted  to  Purchaser pursuant
to the Proxy Agreement.  See "Special Factors -- Interest of Certain Persons in
the Merger."

      (6)    Additional   options  to  purchase  166,751  Common  Shares   were
outstanding at the time the  Merger Agreement was executed which by their terms
would  have  expired  on  December   31,  1996.   These  166,751  options  have
subsequently been exercised and applicable tax withholdings made utilizing loan
proceeds from the Company.  Of these options,  Mr. Gaites borrowed $76,750 from
the  Company  to  exercise  25,000 options; Mr. Yanuklis  borrowed  $67,719  to
exercise 23,286 options and Mr.  Brower  borrowed  $26,388  from the Company to
exercise  9,107  options.   See "Special Factors -- Exercise of  Company  Stock
Options Expiring on December 31, 1996."

      (7)  Excludes 8,211, 10,759  and 8,667 Common Shares subject to presently
exercisable options held by Mr. Brower  at exercise prices of $4.75, $3.624 and
$4.50 per share, respectively, which expire on December 31, 1997, March 8, 2000
and March 12, 2001, respectively.  Includes  25,000  Common  Shares  held  by a
charitable remainder trust for which Mr. Brower retains an irrevocable proxy to
vote  such Common Shares. Excludes 150 shares owned by a relative of Mr. Albert
Brower.  Mr. Brower disclaims beneficial ownership of such shares.

      Sue  Strober is the spouse of Eric Strober, the grandson of the Company's
founder and  principal  stockholder  and chief executive officer of the Company
when it went public in November 1986.   Ms.  Strober  succeeded to these Common
Shares upon Mr. Strober's death in 1988.  Messrs. Guerin,  King,  Sandler,  and
Schwartzberg  are  former  directors and Senior Vice Presidents of the Company.
All of these persons have entered  into  customary  confidentiality  agreements
concerning the Company.  Mr. Guerin, joined the Company in 1981 and resigned in
1990.   Mr. King joined the Company in 1981 and resigned in 1988.  Mr.  Sandler
joined the  Company  in 1976 and resigned in 1991.  Mr. Schwartzberg joined the
Company  in 1980 and resigned  in  1990.   At  the  time  of  their  respective
resignations,  Messrs.  Guerin,  King, Sandler and Schwartzberg had 21, 26, 38,
and 38 years of experience in the  industry,  respectively.  Each of these five
individuals  have  had no subsequent role in the  management  of  the  Company,
collectively  own  2,098,034   Common   Shares  or  approximately  40%  of  the
outstanding Common Shares and each advised  the Company that they believed that
it  was  in  the best interests of all of the Company's  Stockholders  for  the
Company to enter  into  the  Merger Agreement with Purchaser.  In addition, the
eight Company Stockholders agreed  that  if  the  Merger  Agreement  were to be
terminated  because the Company had entered into a binding definitive agreement
to effect a superior  proposal and those Company Stockholders within six months
of the termination of the  Merger  Agreement  subsequently  were  to sell their
Common  Shares,  then  such  Company Stockholder would be obligated to  pay  to
Purchaser  an  amount in cash equal  to  50%  of  the  difference  between  the
consideration to  be paid in the superior proposal and the Merger Consideration
provided under this Merger.


CERTAIN EFFECTS OF THE MERGER

      As a result of the Merger, the entire equity interest of the Company will
be  owned  by  Purchaser.   Therefore,   following   the  Merger,  the  Company
Stockholders will no longer benefit from any increases  in  the  value  of  the
Company  and  will no longer bear the risk of any decreases in the value of the
Company.  Following  the  Merger,  Purchaser will benefit from any increases in
the value of the Company and also bear  the  risk of any decreases in the value
of the Company.

      The Company Stockholders will have no continuing  interest in the Company
following the Merger.  As a result, the Common Shares will  no  longer meet the
requirements  of  the  NASDAQ National Market for continued listing  and  will,
therefore, be delisted from the NASDAQ National Market.

      The Common Shares are currently registered as a class of securities under
the Securities Exchange  Act of 1934 (the "EXCHANGE ACT").  Registration of the
Common Shares under the Exchange  Act may be terminated upon application of the
Company to the Securities and Exchange  Commission ("SEC") if the Common Shares
are  not  listed on a national securities exchange  or  quoted  on  the  NASDAQ
National Market  and  there  are  fewer  than  300 record holders of the Common
Shares.  Termination of registration of the Common  Shares  under  the Exchange
Act would substantially reduce the information required to be furnished  by the
Company  to  the  Company  Stockholders  and  to the SEC and would make certain
provisions of the Exchange Act, such as the short-swing  trading  provisions of
Section  16(b),  the  requirement of furnishing a proxy statement in connection
with stockholders' meetings  pursuant to Section 14(a), and the requirements of
Rule 13e-3 under the Exchange Act with respect to "going private" transactions,
no longer applicable to the Company.   If  registration  of  the  Common Shares
under  the  Exchange  Act  is terminated, the Common Shares would no longer  be
eligible  for  listing on the  NASDAQ  National  Market.   It  is  the  present
intention of the  Purchaser to seek to cause the Company to make an application
for the termination of the registration of the Common Shares under the Exchange
Act as soon as practicable after the Effective Time of the Merger.

      In addition,  assuming  that  Messrs.  Gaites  and  Yanuklis  each invest
$200,000  in the Purchaser after the completion of the Merger, the interest  of
Messrs. Gaites and Yanuklis in the Company's tangible book value and net income
would decrease from their current respective levels of 9.3% and 9.2% to that of
2% each.  Following  the  Merger,  in dollar terms, the respective interests of
Messrs. Gaites and Yanuklis in (i) the  Company's  tangible  book  value  as of
September  30,  1996  would  decrease  from  their current respective levels of
approximately $2.75 million and $2.72 million  to that of approximately $63,000
each and (ii) the Company's net income for the nine  months ended September 30,
1996 would decrease from approximately $243,000 and $240,000  to  $33,200 each.
See  "Management  of  Purchaser,  Acquisition  Sub  and  the Company -- Company
Management Participation."



CERTAIN FEDERAL INCOME TAX CONSEQUENCES

      The  following  is a general summary of the material federal  income  tax
consequences of the Merger to the holders of the Common Shares under the law in
effect as of the date hereof.   This  discussion is based on currently existing
provisions of the Internal Revenue Code  of  1986,  as  amended  (the  "CODE"),
existing   and   proposed   Treasury   Regulations   thereunder   and   current
administrative rulings and court decisions, all of which are subject to change.
Any  such  change,  which  may  or  may not be retroactive, could alter the tax
consequences to the Company Stockholders  as  described  herein.  The following
discussion  is  for general information only, and may not apply  to  particular
categories of holders,  such  as  financial  institutions, broker-dealers, tax-
exempt  entities,  holders who acquired their Common  Shares  pursuant  to  the
exercise of employee  stock options or other compensation arrangements with the
Company and holders who  are  not  citizens  or residents of the United States.
THE FOLLOWING SUMMARY WAS PREPARED BY OUTSIDE  COUNSEL  TO  THE  COMPANY.   THE
COMPANY  HAS  NOT RETAINED AN INDEPENDENT TAX CONSULTANT WITH REGARD TO THE TAX
CONSEQUENCES OF  THE  MERGER.   ALL HOLDERS OF THE COMMON SHARES SHOULD CONSULT
THEIR OWN TAX ADVISORS AS TO THE  TAX  CONSEQUENCES  OF THE MERGER TO THEM WITH
SPECIFIC  REFERENCE  TO  THEIR PARTICULAR TAX SITUATIONS,  INCLUDING  SUCH  TAX
CONSEQUENCES UNDER STATE, LOCAL, FEDERAL AND FOREIGN TAX LAWS.

      The receipt of cash in exchange for Common Shares pursuant to the Merger,
and the receipt of cash by  a Company Stockholder who exercises his, her or its
dissenter's rights under the  DGCL,  will  be a taxable transaction for federal
income  tax  purposes and may also be a taxable  transaction  under  applicable
state, local and  foreign  tax  laws.   A  Company  Stockholder  will generally
recognize  gain or loss for federal income tax purposes in an amount  equal  to
the difference  between  such  Company  Stockholder's adjusted tax basis in the
Common Shares and the amount of cash received  in exchange therefor (other than
amounts  received  pursuant  to  a Company Stockholder's  statutory  rights  of
appraisal that are denominated as  interest,  which amounts would be taxable as
ordinary income).  Such gain or loss will be a  capital  gain  or  loss if such
Company  Stockholder  has held such Common Shares as capital assets within  the
meaning of Section 1221 of the Code.  Such capital gain or loss will be a long-
term capital gain or loss  if  such  Company  Stockholder  has held such Common
Shares  for more than one year as of the date of exchange.  There  are  certain
limitations  on the deductibility of capital losses.  A Company Stockholder who
also owns, directly  or  by  attribution,  stock  or  other  equity interest of
Purchaser as of the date of exchange should consult such Company  Stockholder's
own  tax  advisor  regarding  the  possibility  that the cash received will  be
treated as a dividend.

      Pursuant to the Merger Agreement, either Acquisition  Sub  or the Company
will pay or cause to be paid any real property transfer taxes arising  from the
Merger.  The amount of such taxes paid by either Acquisition Sub or the Company
may  result  in  the  deemed  receipt  of  additional  consideration by Company
Stockholders.   However, in that event, under Section 164(a)  of  the  Code,  a
Company Stockholder should reduce the amount realized on the sale by the amount
of the tax paid,  so  that  the  payment of the tax would have no effect on the
amount of gain or loss recognized by the Company Stockholder in the Merger.

      Cash received in exchange for  Common Shares in the Merger may be subject
to a backup withholding tax at a rate  of  31%,  unless  the  relevant  Company
Stockholder  is  an  exempt  recipient  or complies with certain identification
procedures.  Upon the consummation of the  Merger,  the  Company's Paying Agent
will  forward  to  each  Company  Stockholder  a Form W-9 which  when  properly
completed and returned would fulfill such identification procedures.


ACCOUNTING TREATMENT

      The Merger will be accounted for as a "purchase",  as  such  term is used
under  generally  accepted  accounting principles, for accounting and financial
reporting purposes.  Accordingly,  a  determination  of  the  fair value of the
Company's assets and liabilities will be made in order to allocate the purchase
price to the assets acquired and the liabilities assumed.


FEES AND EXPENSES

      Estimated fees and expenses incurred or to be incurred by  the Company in
connection with the Merger are approximately as follows:

Investment banking fees and expenses (excluding fairness opinion fee)...$484,770
Investment banking fairness opinion fee...................................62,500
Legal fees and expenses..................................................800,000
SEC filing fee.............................................................6,473
Printing and mailing fees.................................................24,100
Proxy Solicitation Agent fees..............................................7,500
Paying Agent fees..........................................................4,500
Special Committee fees....................................................17,000
Miscellaneous expenses.....................................................3,500
Accounting expenses........................................................7,500
                      ____________
               Total..................................................$1,417,843
                      ____________

      For  information  regarding  Hill  Thompson's  engagement  by the Special
Committee,  see "Special Factors -- Background of the Merger," "--  Opinion  of
Financial Advisor -- Hill Thompson Capital Markets, Inc."

      Estimated fees and expenses incurred or to be incurred by or on behalf of
Purchaser in  connection  with  the  Merger  or  which may otherwise be paid or
payable by the Company or the Surviving Corporation  include financial advisory
and consulting fees and expenses of $800,000 to be paid  to  Proteus  Financial
Group   Incorporated   ("PROTEUS");   legal  fees  and  expenses  of  $850,000;
accounting fees and expenses of $20,000;  financing commitment fees and related
expenses of $453,000; and miscellaneous fees and expenses of $190,000.

      Neither Purchaser nor the Company will pay any fees or commissions to any
broker or dealer or any other person (other  than  Hill  Thompson, Proteus, the
Proxy  Solicitation Agent, and the Paying Agent) for soliciting  Common  Shares
pursuant to the Merger.  Brokers, dealers, commercial banks and trust companies
will, upon   request, be reimbursed by the Company for reasonable and necessary
costs and expenses incurred by them in forwarding materials to their customers.


                                        THE MERGER

GENERAL

      The following  is  a  summary of the Merger Agreement.  All references to
and summaries of the Merger Agreement  in this Proxy Statement are qualified in
their  entirety  by reference to the Merger  Agreement,  a  copy  of  which  is
attached hereto as  Annex  A.   The Merger Agreement provides for the merger of
Acquisition Sub with and into the  Company.   The Company will be the Surviving
Corporation and it will continue its corporate  existence under the laws of the
State of Delaware.  At the Effective Time, the separate  corporate existence of
Acquisition Sub shall cease.  The Surviving Corporation shall  possess  all the
property,  rights, privileges, powers and franchise of Acquisition Sub and  the
Company and  shall  assume  and  become  liable  for  all  debts,  liabilities,
obligations,   restrictions,   disabilities  and  duties  of  the  Company  and
Acquisition Sub.

AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER

      On  November 11, 1996 the Company,  Acquisition  Sub  and  the  Purchaser
entered into  the  Agreement  and  Plan  of Merger dated November 11, 1996 (the
"Original Merger Agreement") pursuant to which  Acquisition Sub would be merged
with and into the Company with the Company being  the  surviving corporation in
the Merger and the entire equity interest in the Company  would be owned by the
Purchaser.  As a result of the Merger, each outstanding Common Share other than
Dissenting  Shares  would  be  converted into the right to receive  the  Merger
Consideration of $6.00 in cash, without interest all as more fully described in
this  Proxy  Statement.  The  Original  Merger  Agreement  included  a  closing
condition with respect to the Hart  Scott  Rodino Antitrust Improvements Act of
1976 and established a termination date of February  28,  1997.  On January 22,
1997  the  Original  Merger  Agreement  was amended and restated  (the  "Merger
Agreement") by the Company, Acquisition Sub  and  the  Purchaser  to delete the
aforementioned  closing condition and to extend the termination date  to  March
31, 1997. A copy  of  the  Merger Agreement as amended and restated is attached
hereto as Annex A.


EFFECTIVE TIME

      The Effective Time will  occur  upon  the  filing  of  the Certificate of
Merger with the Secretary of State of the State of Delaware or  at  such  later
time  as  is specified in the Certificate of Merger.  The Certificate of Merger
will be filed  as promptly as practicable after requisite approval and adoption
of the Merger Agreement  and  the  Merger  by  the  Company Stockholders at the
Special  Meeting  is  obtained  and  the  other  conditions  precedent  to  the
consummation of the Merger have been satisfied, or if permissible, waived.  See
"The Merger -- Conditions to the Merger," and "Termination and Amendment."


CERTIFICATE OF INCORPORATION; BY-LAWS

      At the Effective Time, the Certificate of Incorporation  and  by-laws  of
Acquisition  Sub or, at the election of Purchaser, of the Company, shall be the
Certificate of Incorporation and By-Laws of the Surviving Corporation.


DIRECTORS

      The Directors  of Acquisition Sub immediately prior to the Effective Time
shall be the initial directors of the Surviving Corporation.


STOCK TRANSFER BOOKS

      At the Effective  Time,  the Company Share transfer books shall be closed
and  no  transfer of Common Shares  may  be  made  thereafter.   If  after  the
Effective  Time, Certificates are presented to the Surviving Corporation or the
Paying  Agent,   they   shall   be  cancelled  and  exchanged  for  the  Merger
Consideration as provided above (subject  to  applicable  law  in  the  case of
Dissenting Shares).


CONVERSION OF COMMON SHARES

      At  the  Effective  Time:  (a)  each  issued and outstanding Common Share
immediately prior to the Effective Time other  than  (i)  Treasury Shares, (ii)
Common Shares then owned by Purchaser, Acquisition Sub or any  other subsidiary
of  Purchaser, and (iii) Dissenting Shares, shall by virtue of the  Merger  and
without  any  action  on  the  part  of  the  holder  thereof, be cancelled and
converted into the right to receive the Merger Consideration, upon surrender of
the  Certificate that immediately prior to the Effective  Time  evidenced  such
Common  Share;  and  (b)  each Treasury Share and each Common Share outstanding
immediately prior to the Effective  Time  which  is  then  owned  by Purchaser,
Acquisition  Sub or any other subsidiary of Purchaser shall, by virtue  of  the
Merger and without  any  action  on the part of the holder thereof, be canceled
and retired and cease to exist, without  any  conversion thereof and no payment
or distribution shall be made with respect thereto.

      Holders of Common Shares who do not vote  in  favor  of the Merger at the
Special Meeting and who shall have properly elected to dissent  in  the  manner
provided  in  Section  262 of the DGCL shall be entitled to payment of the fair
value of their Common Shares  in accordance with, and subject to the provisions
of,  Section  262  of  the  DGCL.   See   "Appraisal  -  Rights  of  Dissenting
Stockholders; Waiver of Notice."

      All  shares of Common Stock of Acquisition  Sub  issued  and  outstanding
immediately  prior  to  the  Effective  Time shall, by virtue of the Merger and
without any action on the part of the holder  thereof,  be  converted  into and
exchangeable for, in the aggregate, one thousand (1,000) validly issued,  fully
paid  and  non-assessable  shares  of  common  stock,  par  value  $.01, of the
Surviving Corporation, which shall constitute all of the issued and outstanding
shares of the Surviving Corporation.


COMPANY STOCK OPTIONS

      Commencing  at least fifteen (15) days prior to the Effective Time,  each
option holder shall be entitled to exercise such option and if such options are
not so exercised prior  to  the  Effective  Time,  each  such  holder  shall be
entitled to receive from the Company in consideration for cancellation of  each
such option, a cash payment in an amount equal to the product of (x) the number
of Common Shares provided for in such option and (y) the excess, if any, of the
Merger  Consideration  over the exercise price per Common Share provided for in
such option.


SOURCE OF FUNDS; PAYMENT FOR COMMON SHARES

      The Purchaser has  delivered  to the Company copies of commitment letters
(the "FINANCING LETTERS") expiring February  28,  1997  from Congress Financial
Corporation  (the  "CONGRESS  LETTER")  and  CoreStates  Financial  Corp.  (the
"CORESTATES  LETTER").  Under the terms of the Congress Letter,  the  Surviving
Corporation will  be  provided  with  a  $25  million  revolving line of credit
secured by a first security interest in and lien upon all  of  the existing and
future assets of the Surviving Corporation and any of its subsidiaries.   Under
the  terms  of  the  CoreStates Letter, an aggregate of $4 million of financing
will be provided through  the  issuance of subordinated amortizing six (6) year
notes secured by second liens on  the  accounts receivable and inventory of the
Surviving  Corporation  and  any of its subsidiaries.   The  Financing  Letters
currently expire on February 28,  1997.   Although  the Purchaser has agreed to
use  its  best efforts to obtain financing to consummate  the  Merger  and  the
obtaining of  such  financing  is not a condition to Purchaser's obligations to
consummate the Merger, there can  be  no  assurance  that  such  extension,  or
alternative financing in lieu of such extension, will be forthcoming.  See "The
Merger -- Sources and Amount of Funds; Payment for Common Shares," and "Special
Factors -- Termination Fees and Expenses."  Equity investments in the aggregate
of  $9 million are also being made in the Purchaser.  Purchaser has represented
that, assuming satisfaction or waiver of all applicable conditions set forth in
the Financing  Letters,  the  debt  financing  and  the  equity investment will
provide sufficient funds to (i) pay the Merger Consideration  with  respect  to
all of the Common Shares; and (ii) prepay, redeem, refinance or renegotiate the
Company's  existing indebtedness, if required to consummate the Merger, and pay
any and all  fees,  expenses,  costs  and penalties in connection with any such
prepayment, redemption, refinancing or renegotiation.  Purchaser has agreed not
to amend the Financing Letters (except  for  possible  extensions)  without the
prior  written  consent of the Company, which consent shall not be unreasonably
withheld.  It is  currently  contemplated  that  Purchaser  may  afford certain
officers  of  the  Company  the  opportunity  to  invest up to an aggregate  of
$750,000  of the anticipated $9 million of Purchaser  capital  for  which  such
members of  Company  management would receive approximately 8.1% of Purchaser's
equity on a fully diluted  basis  solely  as  a means to align the interests of
management of the Surviving Corporation with the interests of its stockholders.
It is not a condition of the Merger that such Company  management  members make
such  contribution.  In the event such Company management members are  afforded
the opportunity  to  invest  and  elect  not to so invest, the remaining equity
investments will be made in Purchaser by individuals  or  entities  who are not
employed  by or on the Board of Directors of the Company.  The proposed  equity
investments  by  members  of  the Company's management will be made at the same
price per share or other equity  unit  as  that  made by the other investors in
Purchaser.  See "Security Ownership of Purchaser and Acquisition Sub."


SURRENDER OF COMMON SHARE CERTIFICATES

      The Purchaser and the Company have designated American Stock Transfer and
Trust  Company  to  act  as  the  Paying  Agent  under  the  Merger  Agreement.
Immediately  following the Effective Time, Purchaser or Acquisition  Sub  shall
deposit in trust  with  the  Paying Agent, cash in an aggregate amount equal to
the product of:  (x) the number  of  Common  Shares issued and outstanding on a
fully diluted basis immediately prior to the Effective  Time (other than Common
Shares  owned  by  the  Company,  Purchaser or Acquisition Sub  and  Dissenting
Shares);  and  (y)  the Merger Consideration  (such  amount  being  hereinafter
referred to as the "PAYMENT  FUND").   The  Paying  Agent  shall,  pursuant  to
irrevocable  instructions,  make  the  payments  provided  for under the Merger
Agreement out of the Payment Fund.

      Promptly after the Effective Time, the Surviving Corporation  shall cause
the  Paying  Agent  to  mail  to  each  person  who  was  a record holder of an
outstanding certificate or certificates that immediately prior to the Effective
Time  represented  Common  Shares  (the  "CERTIFICATES"),  a  form   letter  of
transmittal  (which  shall specify that delivery shall be effected and risk  of
loss and title to Certificates  shall  pass,  only  upon proper delivery of the
Certificates to the Paying Agent) and instructions for its use in effecting the
surrender  of  such  Certificates  for payment in accordance  with  the  Merger
Agreement.  Upon the surrender to the  Paying  Agent of a Certificate, together
with a properly completed and duly executed letter  of  transmittal,  and other
documents  that  are  customarily required by letters of transmittal in similar
situations, the holder  thereof  shall be entitled to receive cash in an amount
equal to the product of the number  of  Common  Shares  formerly represented by
such Certificate and the Merger Consideration, less any applicable  withholding
tax, if any, and such Certificate shall then be cancelled.

      Until surrendered pursuant to the procedures described above, except with
respect to Dissenting Shares, each Certificate shall represent solely the right
to receive the Merger Consideration, without interest, into which the number of
Common  Shares  formerly  represented  by  such  Certificate  shall  have  been
converted.

      Promptly  following  the date which is one year after the Effective Time,
the  Paying  Agent  shall  return   to  the  Surviving  Corporation  all  cash,
certificates  and  other instruments in  its  possession  that  constitute  any
portion of the Payment Fund and the Paying Agent's duties shall terminate.


REPRESENTATIONS AND WARRANTIES

      The Merger Agreement  contains  various representations and warranties of
Purchaser  and Acquisition Sub to the Company  including,  without  limitation,
with respect  to  the  following  matters:   (i)  the  due  organization, valid
existence and good standing of Purchaser and Acquisition Sub;  (ii)  the  power
and  authority  of  Purchaser  and  Acquisition  Sub  to  enter into the Merger
Agreement and the due authorization of the execution and delivery of the Merger
Agreement and the consummation of the transactions contemplated  thereby; (iii)
that  the execution and delivery of the Merger Agreement will not result  in  a
breach  of  or require any consent or constitute a default under Purchaser's or
Acquisition Sub's  certificate of incorporation or by-laws or similar governing
document or any agreements  or  contracts  to  which  Purchaser  or  any of its
subsidiaries is a party; (iv) regulatory filings and approvals; (v) the absence
of  any  brokerage fees (other than fees payable to Hill Thompson and Proteus);
and (vi) that  Purchaser  has delivered to the Company true and complete copies
of signed letters required  by Purchaser with respect to the financing required
for the consummation of the transactions contemplated by the Merger Agreement.

      The Merger Agreement also contains various representations and warranties
of the Company to Purchaser and  Acquisition Sub including, without limitation,
with  respect  to the following matters:   (i)  the  due  incorporation,  valid
existence and good standing of the Company; (ii) the power and authority of the
Company to enter  into  the  Merger  Agreement and the due authorization of the
execution and delivery of the Merger Agreement  and  the  consummation  of  the
transactions  contemplated  thereby;  (iii)  that  (except  as  disclosed)  the
execution  and  delivery of the Merger Agreement will not result in a breach of
or require any consent  or  constitute  a default under the Company's or any of
its subsidiaries certificate of incorporation  or  by-laws or any agreements or
contracts  to which the Company or any of its subsidiaries  is  a  party;  (iv)
capitalization  of  the Company; (v) the accuracy of the Company's filings with
the SEC; (vi) the absence  of  certain  changes  or  events with respect to the
Company  since December 31, 1995; (vii) the disclosure  of  certain  litigation
matters; (viii)  the  disclosure  of all of the Company's and its subsidiaries'
employee  benefit  plans; (ix) labor  matters  affecting  the  Company  or  its
subsidiaries; (x) that  (except  as  disclosed)  the  Company  and  each of its
subsidiaries has paid all material taxes except such as are reserved for in the
Company's  balance  sheet  contained in the most recently filed Company  report
with the SEC and are being contested  in  good faith by appropriate proceedings
and (except as disclosed) neither the IRS nor  any  other  taxing  authority or
agency  is  asserting  against  the  Company  or  any  of  its subsidiaries any
deficiency  or  claim for additional taxes; (xi) environmental  matters;  (xii)
real property either  owned or leased (currently or in the past) by the Company
or its subsidiaries; and  (xiii)  the absence of any brokerage fees (other than
fees  payable  to  Hill Thompson).  Such  representations  and  warranties  are
subject in certain cases to specified exceptions and qualifications.


CONDITIONS TO THE MERGER

      Pursuant to the  Merger  Agreement, the obligations of each of Purchaser,
the Acquisition Sub and the Company,  to  effect  the Merger are subject to the
following   conditions:   (a)  the  Merger  Agreement  and   the   transactions
contemplated thereby, including the Merger shall have been approved and adopted
by the affirmative vote of  the  Company Stockholders to the extent required by
law  and  the  Company's  Certificate   of  Incorporation,  (b)  all  necessary
approvals, authorizations and consents of any governmental or regulatory entity
required to consummate the Merger shall have  been  obtained and remain in full
force  and  effect,  and  all  waiting  periods  relating  to  such  approvals,
authorizations and consents shall have expired or been terminated, except where
the  failure  to so obtain will not, either individually or in  the  aggregate,
have a material  adverse  effect on the Company and its subsidiaries taken as a
whole, (c) no preliminary or  permanent  injunction  or  other order, decree or
ruling  issued  by  a  court  of  competent jurisdiction or by a  governmental,
regulatory  or administrative agency  or  commission  nor  any  statute,  rule,
regulation or  executive  order  promulgated  or  enacted  by  any governmental
authority  shall  be  in  effect which would (i) make the consummation  of  the
Merger  illegal,  or  (ii)  otherwise   restrict,   prevent   or  prohibit  the
consummation   of  the  transactions  contemplated  by  the  Merger  Agreement,
including the Merger.

      In addition,  the  obligation of the Company to effect the Merger is also
subject to the satisfaction,  or  waiver  by  the  Company,  of  the  following
conditions:  (a)  each  of the representations and warranties of Purchaser  and
Acquisition Sub in the Merger  Agreement  which  is qualified as to materiality
shall be true and correct and each such representation  or warranty that is not
so  qualified  shall  be  true  and  correct in all material respects  and  (b)
Purchaser and Acquisition Sub shall have performed in all material respects all
obligations and complied in all material  respects  with  all of the respective
agreements or covenants to be performed or complied with by  such  party  under
the Merger Agreement.

      Additionally,  the obligations of Purchaser and Acquisition Sub to effect
the Merger are also subject  to  the  satisfaction,  or waiver by Purchaser and
Acquisition Sub, of the following conditions: (a) each  of  the representations
and warranties of the Company in the Merger Agreement which is  qualified as to
materiality shall be true and correct and each such representation  or warranty
that  is  not  so qualified shall be true and correct in all material respects;
(b) the Company  shall  have performed in all material respects all obligations
and complied in all material  respects  with all agreements or covenants of the
Company to be performed or complied with  by  it  at  or prior to the Effective
Date under the Merger Agreement; (c) no pending legal proceeding in (a "PENDING
LITIGATION"), or preliminary or permanent injunction or  other order, decree or
ruling issued by a court of competent jurisdiction or pending in (together with
a  Pending  Litigation  a  "PENDING  LEGAL  PROCEEDING"),  or  issued   by,   a
governmental,  regulatory  or  administrative  agency  or  commission  nor  any
statute,  rule,  regulation  or  executive  order promulgated or enacted by any
governmental authority shall be in effect, which  would have certain enumerated
effects  such  as  restricting,  preventing  or prohibiting  the  ownership  or
operation by Purchaser (or any of its subsidiaries)  of  any  portion of its or
the Surviving Corporation's or its subsidiaries' business, properties or assets
which  is material to such businesses as a whole, or compelling  Purchaser  (or
any of its  subsidiaries)  to  dispose  of  or hold separate any portion of the
Surviving Corporation's or its subsidiaries'  business,  properties  or  assets
which  is  material  to  such  businesses  as a whole; (d) there shall not have
occurred (i) any general suspension of trading in, or limitation on prices for,
securities on the New York Stock Exchange, the  American  Stock Exchange or the
NASDAQ National Market System, (ii) the declaration of a banking  moratorium or
any suspension of payments in respect of banks in the United States (whether or
not  mandatory),  (iii) the commencement of a war, armed hostilities  or  other
international or national  calamity directly or indirectly involving the United
States having a significant  effect  on the functioning of financial markets in
the United States, or (iv) any limitation  (whether  or  not  mandatory) by any
United States governmental authority or agency on the extension  of  credit  by
banks  or  other  financial  institutions  which  would have a material adverse
effect on Purchaser's ability to borrow sufficient funds as contemplated by the
Financing Letters to pay the Merger Consideration;  (e)  since  the date of the
Merger  Agreement, there shall not have occurred any change having  a  material
adverse effect  on  the  Company and its subsidiaries taken as a whole; (f) the
Company shall have obtained  all  necessary  consents  of  third parties to the
consummation  of  the  Merger and the other transactions contemplated  by  this
Agreement; (g) the Company  shall  have  obtained  waivers  with respect to any
default,  termination, acceleration of payment or performance  or  modification
clause contained  in  any  contract, agreement, commitment, arrangement, lease,
policy or other instrument to which the Company or any of its subsidiaries is a
party or by which the Company  or  any of its subsidiaries, or their respective
properties or assets is bound which  is triggered or otherwise caused by reason
of the entering into the Merger Agreement or the consummation of the Merger and
the other transactions contemplated by  the  Merger  Agreement;  (h) holders of
capital stock of the Company shall not have demanded or perfected the right for
appraisal  of  Common  Shares  representing more than five percent (5%)  of  an
issued  and  outstanding shares of  capital  stock  of  the  Company;  and  (i)
Purchaser shall  have  received  satisfactory  evidence (x) that holders of all
options have consented to the cancellation of such  options  and  (y) that such
options and the stock option plans of the Company will terminate at or prior to
the Effective Time.


TERMINATION AND AMENDMENT

      The  Merger Agreement may be terminated at any time prior to the  closing
of the Merger  (a)  by mutual written consent of Purchaser, Acquisition Sub and
the Company; (b) by either  Purchaser and Acquisition Sub or the Company if the
Effective Time shall not have  occurred  on  or  before  March 31, 1997 or such
later date as shall be mutually agreed to in each party's  sole discretion; (c)
by either Purchaser and Acquisition Sub or the Company if there shall have been
a material breach of any of the representations or warranties  set forth in the
Merger  Agreement  on the part of the other party, which breach by  its  nature
cannot be cured prior to the Effective Time or within thirty (30) business days
following receipt by  the breaching party of written notice of such breach from
the other party; (d) by  either Purchaser and Acquisition Sub or the Company if
any United Stated federal  or  state court of competent jurisdiction shall have
issued  an  injunction  or  taken any  other  action  permanently  restraining,
enjoining or otherwise prohibiting  the  Merger,  and  such injunction or other
action shall have become final and non-appealable; (e) by the Company if either
Purchaser or Acquisition Sub shall have failed to perform  or  has  breached in
any material respect any of its covenants, obligations or agreements  under  or
contained  in  the  Merger  Agreement  unless  the failure to so perform or the
breach, as the case may be, has been caused by or  results from a breach of the
Merger Agreement by the Company; (f) by the Company  if the Company enters into
a binding definitive agreement to effect a Superior Proposal (as defined in the
Merger  Agreement);  (g)  by  Purchaser and Acquisition Sub  if  the  Board  of
Directors of the Company shall have failed to recommend or shall have withdrawn
its recommendation or approval  of  the  Merger,  or  if  the  Board shall have
recommended to the Company Stockholders any acquisition proposal  of  any other
person or shall have resolved to do any of the foregoing; (h) by Purchaser  and
Acquisition  Sub  if  the  Company shall have failed to perform in any material
respect any of its covenants,  obligations  or agreements under or contained in
the Merger Agreement unless the failure to so  perform  or  the  breach, as the
case  may  be,  has  been  caused  by  or  results  from a breach of the Merger
Agreement by Purchaser of Acquisition Sub; or (i) by  Purchaser and Acquisition
Sub if any United States federal or state court of competent jurisdiction shall
have  issued  an injunction or taken any other action permanently  restraining,
enjoining or otherwise  prohibiting  the enforcement of any of the terms of the
Proxy Agreement, and such injunction or  other  action  shall have become final
and non-appealable.

      If (x) Purchaser and Acquisition Sub terminate the  Merger  Agreement (A)
pursuant to (g) in the paragraph above or (B) pursuant to (h) in the  paragraph
above  as  a  result  of  a willful breach by the Company or (y) if the Company
terminates the Merger Agreement  pursuant  to  (f)  above,  then the Company is
required  to  pay  to  Purchaser  an  amount  in cash equal to the sum  of  (i)
$1,000,000, plus (ii) Purchaser's and Frederick  Marino's  out-of-pocket  costs
and  expenses  (the  "PURCHASER  EXPENSES").   If Purchaser and Acquisition Sub
terminate the Merger Agreement pursuant to (h) in  the  paragraph above (except
for a termination because of a willful breach by the Company),  the  Company is
required to reimburse Purchaser and Mr. Marino for the Purchaser Expenses.   If
the  Company  terminates  the Merger Agreement pursuant to (e) in the paragraph
above as a result of a willful  breach  by  Purchaser  and Acquisition Sub, the
Purchaser and Acquisition Sub are required to pay to the  Company  an amount in
cash  equal to the sum of (i) $1,000,000, plus (ii) the Company's out-of-pocket
costs and  expenses  (the  "COMPANY  EXPENSES").  If the Company terminates the
Merger Agreement pursuant to (e) in the paragraph above (except for termination
because of a willful breach by Purchaser  and  Acquisition  Sub),  Purchaser is
required to reimburse the Company for the Company Expenses.

      The  Merger  Agreement may be terminated at any time prior to the  Merger
and may be amended by  the  parties  in  writing  at  any  time before or after
approval  by the Company Stockholders, provided that after Company  Stockholder
approval, no amendment may be made which reduces the amount or changes the form
of the Merger  Consideration  or  in  any  way materially adversely affects the
rights of the Company Stockholders.


CONDUCT OF BUSINESS PENDING THE MERGER

      Pursuant to the terms of the Merger Agreement, during the period from the
date of the Merger Agreement to the Effective  Time,  with  certain exceptions,
the Company has agreed that it shall, and shall cause each of  its subsidiaries
to  carry  on  their  respective businesses in the usual, regular and  ordinary
course, reasonably consistent with past practice, and use their best efforts to
preserve  intact  their present  business  organizations,  keep  available  the
services  of their present  advisors,  managers,  officers  and  employees  and
preserve their  relationships  with  customers, suppliers, licensors and others
having business dealings with them and  continue  existing  contracts  (for the
term  provided  in  such  contracts),  provided  that  the Company shall not be
required to make any payments (cash or otherwise) outside  the  ordinary course
or  enter  into  or  amend  any  contractual arrangements or understandings  to
satisfy the foregoing obligations.   Without  limiting  the  generality  of the
foregoing,  neither  the  Company nor any of its subsidiaries may, with certain
exceptions:

      (a)(i)  declare, set  aside  or  pay  any  dividend or other distribution
(whether in cash, stock or property or any combination  thereof)  in respect of
any of its capital stock, (ii) split, combine, or reclassify any of its capital
stock  or  (iii) repurchase, redeem or otherwise acquire any of its securities,
except, in the  case of clause (iii), for the acquisition of Common Shares from
holders of the options in full or partial payment of the exercise price payable
by such holders upon  exercise  of  the  options outstanding on the date of the
Merger Agreement;

      (b)acquire, sell, lease, encumber, transfer  or  dispose  of  any  assets
outside  the  ordinary course of business which are material to the Company  or
any of its subsidiaries  (whether  by  asset  acquisition, stock acquisition or
otherwise);

      (c)(i)   incur  any  indebtedness  for  borrowed   money,  guarantee  any
indebtedness, issue or sell debt securities or warrants or  rights  to  acquire
any debt securities, guarantee (or become liable for) any debt of others,  make
any  loans,  advances  or  capital contributions, mortgage, pledge or otherwise
encumber any material assets,  or create or suffer any material lien thereupon,
other than, as to each of the foregoing,  in  the  ordinary  course of business
reasonably  consistent  with  prior  practice  or  (ii)  incur  any  short-term
indebtedness for borrowed money, except, in each such case, pursuant to  credit
facilities  in  existence  on  the date of the Merger Agreement under the terms
thereof on the date of the Merger  Agreement, which credit facilities have been
disclosed in writing to Purchaser and  Acquisition Sub prior to the date of the
Merger Agreement;

      (d)except as required by law, (i)  enter  into, adopt, amend or terminate
any  employee benefit plan, (ii) enter into, adopt,  amend,  or  terminate  any
agreement,  arrangement,  plan  or  policy  between  the  Company or any of its
subsidiaries and one or more of their directors or officers,  or  (iii)  except
for  normal  increases in the ordinary course of business reasonably consistent
with past practice,  increase in any manner the compensation or fringe benefits
of any director, officer  or  employee  or  pay any benefit not required by any
plan or arrangement as in effect as of the date of the Merger Agreement; or

      (e)take certain other actions enumerated in the Merger Agreement.


ADDITIONAL AGREEMENTS

      The  Merger Agreement provides that the  Company  will,  as  promptly  as
practicable: (i) prepare; (ii) file with the SEC; (iii) use its best efforts to
have cleared  by the SEC; and (iv) promptly thereafter mail to its stockholders
a Proxy Statement  with  respect  to  the  Special  Meeting  of  the  Company's
Stockholders.  The Merger Agreement further provides that the Company shall (i)
give  Purchaser  and its counsel a reasonable opportunity to review and comment
upon the Proxy Statement  prior  to its being filed with the SEC; and (ii) give
Purchaser and its counsel a reasonable opportunity to review all amendments and
supplements to the Proxy Statement and all responses to requests for additional
information and replies to comments  prior  to  their being filed with, or sent
to,  the  SEC and, in the case of the Proxy Statement  and  any  amendments  or
supplements thereto, prior to its being disseminated to Company stockholders.

      Pursuant  to  the  Merger  Agreement,  each of the Company, Purchaser and
Acquisition Sub shall, as promptly as practicable,  prepare  and file any other
filings  required  under  the  Exchange Act or any other federal or  state  law
relating  to the Merger and the transactions  contemplated  therein  (including
filings, if  any,  required  under  the  Hart-Scott-Rodino  Act) (collectively,
"OTHER FILINGS").  In accordance with this provision, each of Purchaser and the
Company  are  required  to  promptly  notify  the other of the receipt  of  any
comments  on,  or  any  request  for amendments or supplements  to,  the  Proxy
Statement or any Other Filings by the SEC or any other governmental entity, and
each of the Company and Purchaser  shall  supply  the  other with copies of all
correspondence between it and each of its subsidiaries and  representatives. on
the one hand, and the SEC or any other appropriate government  official, on the
other hand, with respect to the Proxy Statement and any of the Other Filings.

      The  Merger  Agreement  imposes  upon each of the Company, Purchaser  and
Acquisition Sub the obligation to use its respective best efforts to obtain and
furnish the information required to be included  in the Proxy Statement and any
Other Filings.  Additionally, the Company, after consultation  with  Purchaser,
is  obligated to use its best efforts to respond promptly to any comments  made
by the  SEC  with  respect  to  the Proxy Statement and any preliminary version
thereof.  The information provided and to be provided by Purchaser, Acquisition
Sub and the Company, respectively,  for  use  in  the Proxy Statement shall, on
both  the  date  of  the  Proxy  Statement  is  first  mailed  to  the  Company
Stockholders and the date such stockholders meeting is held,  not  contain  any
untrue  statement  of a material fact or omit to state a material fact required
to be stated therein  or  necessary to make the statements therein, in light of
the circumstances under which  they  are  made, not misleading, or necessary to
correct  any  statement  in  any  earlier communication  with  respect  to  the
solicitation of proxies for the stockholders'  meeting  which shall have become
false or misleading, and shall comply in all material respects  as  to form and
substance  with  all  applicable  requirements  of law.  Pursuant to the Merger
Agreement each of Purchaser, the Company, and Acquisition  Sub agree to correct
promptly  any  such information provided by it for use in the  Proxy  Statement
which shall have become false or misleading.


OFFICERS' AND DIRECTORS' INSURANCE; INDEMNIFICATION

      The Merger  Agreement  provides that Purchaser has agreed that all rights
to indemnification existing in  favor  of,  and all limitations on the personal
liability of, the directors and officers of the  Company  provided  for  in the
Company's Certificate and in each subsidiary's certificate of incorporation (or
similar organizational document) or their respective by-laws as in effect as of
the date of the Merger Agreement with respect to matters occurring prior to the
Effective Time shall continue without amendment in full force and effect for  a
period of not less than six (6) years from the Closing; PROVIDED; HOWEVER, that
all  rights to indemnification in respect of any claims (a "CLAIM") asserted or
made within  such  period  shall  continue until the disposition of such Claim.
The Merger Agreement also provides  that  Purchaser has agreed that at or prior
to  the  Effective  Time,  Purchaser  shall continue  existing  directors'  and
officers' liability insurance coverage for the Company's directors and officers
which shall provide such directors and  officers  with  coverage  for six years
following  the Effective Time; PROVIDED, HOWEVER, that the cost of such  policy
may not exceed  $200,000.   Subsequently, the Company has obtained an amendment
to its existing policy which,  for  a  premium payment of $178,000, will extend
the coverage of such policy through April 2003.  This premium will be paid only
in the event of Company Stockholder approval  of  the  Merger  and prior to the
Effective Time.


ACCOUNTING TREATMENT

      The Merger will be accounted for as a "purchase," as such  term  is  used
under  generally  accepted  accounting principles, for accounting and financial
reporting purposes.  Accordingly,  a  determination  of  the  fair value of the
Company's assets and liabilities will be made in order to allocate the purchase
price to the assets acquired and the liabilities assumed.


REGULATORY APPROVALS

      No federal or state regulatory approvals are required to be obtained, nor
any  regulatory requirements complied with, in connection with consummation  of
the Merger by any party to the Merger Agreement, except for the requirements of
the DGCL regarding Company Stockholder approvals and consummation of the Merger
and the requirements of federal securities law.


                         SUBSEQUENT EVENTS; STOCKHOLDER LITIGATION

      On  November  22,  1996,  an  action  entitled  VICKREY  V.  THE  STROBER
ORGANIZATION,  INC., ET AL, was commenced in New York State Supreme Court,  New
York County (Index  96-605853)  against  the  Company  and  each  of  the seven
directors  of  the  Company  seeking  certification  as  a  class  action.  The
plaintiff, allegedly a Company Stockholder, alleges upon information and belief
that  the  directors  breached  their fiduciary and other common law duties  by
failing to act in good faith to maximize  Company Stockholder value in the sale
of the Company.  Substantively, the complaint  alleges  that  the  $6.00  sales
would  constitute  a  price/earnings (P/E) ratio of less than 10 and that other
companies allegedly within  the same industry are consistently priced by public
market at P/E multiples of 10  or  higher.   Pre-trial  discovery  has  not yet
commenced  in  this case.  The Company's management (principal members of which
are defendants in  the  action)  believe  that  the  actions  of  the  Board in
undertaking its search and evaluation proces since August 1995 has resulted  in
significant  enhancement  of  value for the benefit of all Company Stockholders
during which time the Company and  its  directors have only acted in good faith
in accordance with all of their fiduciary  duties  to  the Company Stockholders
and accordingly, that the VICKREY action is without merit.

      The VICKREY complaint demands judgement as follows:

      (a)declaring  the  suit  to  be  a  proper  class action  and  certifying
         plaintiff as representative;

      (b)ordering the individual defendants to carry out their fiduciary duties
         to plaintiff and the other members of the  alleged class by announcing
         their intention to:

            (i) cooperate fully with any entity or person  having  a  BONA FIDE
         interest  in  proposing  any  transaction which would maximize Company
         Stockholder value, including but not limited to, a buy-out or takeover
         of the Company;
            (ii)  immediately  undertake  an   appropriate  evaluation  of  the
         Company's worth as a merger/acquisition candidate;
            (iii) take all appropriate steps to enhance the Company's value and
         attractiveness as a merger/acquisition candidate;
            (iv)  take all appropriate steps to  effectively expose the Company
         to the marketplace in an effort to create  an  active  auction  of the
         Company;
            (v)   act independently so that the interests of the public Company
         Stockholders will be protected; and
            (vi)  adequately ensure that no conflicts of interest exist between
         the   individual   defendants'   own  interests  and  their  fiduciary
         obligations to maximize shareholder value and act with entire fairness
         or, in the event such conflicts exist, to ensure that all conflicts of
         interest are resolved in the best  interests  of  the  public  Company
         Stockholders;

      (c)enjoining the proposed transaction or, if consummated, rescinding it;

      (d)ordering  the  individual defendants, jointly and severally to account
         to plaintiff and  the alleged class for all damages suffered and to be
         suffered by them as a result of the acts and transactions alleged;

      (e)awarding plaintiff  the costs and disbursements of the VICKREY action,
         including  a  reasonable  allowance  for  plaintiff's  attorneys'  and
         experts' fees; and

      (f)granting such other and further relief as may be just and proper.

      On January 8, 1997,  all  defendants  served their answers to the VICKREY
action denying the substantive claims made and setting forth defenses including
that the complaint fails to state a claim upon  which  relief  can  be granted,
that  the  complaint  is  barred because plaintiff lacks standing to bring  the
action as a class action, that  the claims alleged are derivative in nature and
plaintiff has failed to make proper  demand  upon the Board of Directors of the
Company  and  that  the  directors have all acted  in  good  faith.   Pre-trial
discovery in the VICKREY action commenced in mid-January 1997.

      The VICKREY action is  a pending legal proceeding that occurred after the
execution of the Merger Agreement  and  may have a materially adverse effect on
the Surviving Corporation and its subsidiaries  taken  as  a  whole  so  as  to
constitute  a  "Pending Legal Proceeding" as that term is defined in the Merger
Agreement.  The obligation of the Purchaser to consummate the Merger is subject
to the satisfactory  termination of any Pending Legal Proceeding (including the
VICKREY action) or waiver  by the Purchaser of the presence of any such Pending
Legal Proceeding.  Therefore, there can be no assurance that the Merger will be
consummated.  In the event the Purchaser elects not to consummate the Merger as
a result of a Pending Legal  Proceeding,  the  Purchaser  would be obligated to
reimburse the Company for the Company Expenses.

      On July 31, 1996, a non-profit organization of local  Brooklyn,  New York
civic  associations  sought  to prevent The Port Authority of New York and  New
Jersey from leasing Pier 3 on the Brooklyn, New York waterfront to a subsidiary
of the Company by filing an action  against  the Port Authority and the Company
in the United States District Court, Eastern District  of  New York. During the
pendency  of this action, the Company completed its leasehold  improvements  at
the Pier 3  site  and  commenced  operations  there.   On January 22, 1997, the
Company announced that a decision had been rendered in the case dismissing with
prejudice all of the federal claims asserted by the plaintiff.   The Court also
noted  that  the  Port Authority and the Company had made strong arguments  for
dismissing the claims that were brought under state law, but the Court declined
to exercise supplemental  jurisdiction  over  those  claims.   Accordingly, the
state law claims were dismissed without prejudice.


                                         APPRAISAL

RIGHTS OF DISSENTING STOCKHOLDERS; WAIVER OF NOTICE

      Company Stockholders who follow the procedures specified in  Section  262
of  the  DGCL  ("SECTION  262")  will  be  entitled to have their Common Shares
appraised by the Delaware Court of Chancery and to receive payment of the "fair
value"  of such shares, exclusive of any element  of  value  arising  from  the
accomplishment  or  expectation  of  the  Merger,  together with a fair rate of
interest, if any, as determined by such Court.  THE  PROCEDURES  SET  FORTH  IN
SECTION  262  SHOULD  BE STRICTLY COMPLIED WITH.  FAILURE TO FOLLOW ANY OF SUCH
PROCEDURES MAY RESULT IN  A  TERMINATION  OR  WAIVER  OF APPRAISAL RIGHTS UNDER
SECTION 262.

      The following discussion of the provisions of Section 262 is not intended
to be a complete statement of its provisions and is qualified  in  its entirety
by  reference to the full text of that section, a copy of which is attached  as
Annex C to this Proxy Statement.

      Under  Section  262, a Company Stockholder electing to exercise appraisal
rights must both:

         (a)  deliver to the Company, before the date of the Special Meeting, a
      written demand for appraisal of his or her Common Shares which reasonably
      informs the Company of the identity of the stockholder of record and that
      such record stockholder intends thereby to demand the appraisal of his or
      her Common Shares.   This  written  demand is in addition to and separate
      from any proxy relating to the Merger.   Voting  against, abstaining from
      voting or failing to vote on the Merger will not constitute  a demand for
      appraisal  within  the  meaning of Section 262.  Such written demand  for
      appraisal should be delivered  either  in  person to the Secretary of the
      Company or by mail (certified mail, return receipt  requested,  being the
      recommended  form  of  transmittal)  to the Secretary, at Pier 3 - Furman
      Street, Brooklyn, New York 11201, prior to the Effective Date; and

         (b)   not vote in favor of the Merger.   Neither  an  abstention  from
      voting with respect to, nor failure to vote in person or by proxy against
      approval of the Merger constitutes a waiver of the rights of a dissenting
      stockholder.

      Within 10  days  after  the  Effective Time, the Surviving Corporation is
required to, and will, notify each Company  Stockholder  who  has satisfied the
conditions  of  Section  262 of the date on which the Merger became  effective.
Within  120  days  after the  Effective  Time  of  the  Merger,  the  Surviving
Corporation or any such Company Stockholder who has satisfied the conditions of
Section 262 and is otherwise  entitled  to  appraisal rights under Section 262,
may file a petition in the Delaware Court of Chancery demanding a determination
of the value of the Company Shares held by all Company Stockholders entitled to
appraisal rights.  If no such petition is filed,  appraisal rights will be lost
for  all Company Stockholders who had previously demanded  appraisal  of  their
Common  Shares.   Company  Stockholders  seeking  to  exercise appraisal rights
should  not  assume that the Surviving Corporation will file  a  petition  with
respect to the  appraisal  of  the  value  of  their  Common Shares or that the
Surviving Corporation will initiate any negotiations with  respect to the "fair
value" of such shares.  ACCORDINGLY, COMPANY STOCKHOLDERS WHO  WISH TO EXERCISE
THEIR APPRAISAL RIGHTS SHOULD REGARD IT AS THEIR OBLIGATION TO TAKE  ALL  STEPS
NECESSARY TO PERFECT THEIR APPRAISAL RIGHTS IN THE MANNER PRESCRIBED IN SECTION
262.

      Within 120 days after the Effective Time, any Company Stockholder who has
complied  with the provisions of Section 262 is entitled, upon written request,
to receive  from  the  Surviving  Corporation  a  statement  setting  forth the
aggregate number of Common Shares not approving the Merger and with respect  to
which  demands for appraisal were received by the Surviving Corporation and the
number of holders of such shares.  Such statement must be mailed within 10 days
after  the  written  request  therefor  has  been  received  by  the  Surviving
Corporation  or  within  10  days  after expiration of the time for delivery of
demands for appraisal under Section 262, whichever is later.

      If a petition for an appraisal  is  timely  filed,  after  a  hearing  to
determine  the  Company Stockholders entitled to appraisal rights, the Delaware
Court of Chancery  will  appraise  the  Common  Shares  owned  by  such Company
Stockholders,  determining  its  fair value, exclusive of any element of  value
arising from the accomplishment or  expectation  of the Merger.  The Court will
direct the payment of the fair value of such Common Shares together with a fair
rate of interest, if any, on such fair value to Company  Stockholders  entitled
thereto  upon  surrender  to  the  Surviving Corporation of share certificates.
Upon application of a Company Stockholder,  the  Court  may, in its discretion,
order that all or a portion of the expenses incurred by any Company Stockholder
in  connection  with  the appraisal proceeding, including, without  limitation,
reasonable attorneys' fees  and  the  fees  and expenses of experts, be charged
pro-rata against the value of all the shares entitled to an appraisal.

      Although  the Company, Purchaser and Acquisition  Sub  believe  that  the
Merger Consideration  is fair, none of such parties can make any representation
as to the outcome of the  appraisal of fair value as determined by the Delaware
Court of Chancery, and Company  Stockholders  should  recognize  that  such  an
appraisal  could  result in a determination of a value that is lower, higher or
equivalent to the Merger Consideration.

      Any Company Stockholder  who has demanded an appraisal in compliance with
Section 262 will not, from and after  the  Effective  Time, be entitled to vote
his  or her Common Shares for any purpose nor be entitled  to  the  payment  of
dividends  or other distributions on his or her Common Shares (other than those
payable to stockholders  of record at a date prior to the date of the Effective
Time).

      If no petition for an  appraisal is filed within the time provided, or if
a Company Stockholder delivers  to  the  Company a written withdrawal of his or
her demand for an appraisal within 60 days  after  the Effective Time, then the
right of such Company Stockholder to an appraisal will  cease  and such Company
Stockholder shall be entitled to receive the Merger Consideration  which  he or
she would have been entitled had he or she not demanded appraisal of his or her
shares.  Notwithstanding the foregoing, no appraisal proceeding in the Court of
Chancery  will  be dismissed as to any Company Stockholder without the approval
of the Court, which  approval  may  be  conditioned  on such terms as the Court
deems just.

                                MARKET PRICES AND DIVIDENDS


      The  Common  Shares are traded on the NASDAQ National  Market  under  the
symbol "STRB".  Since  going  public in November 1986, the Company has not paid
any dividends.  Pursuant to a Credit  Agreement  dated  as  of December 9, 1994
between and among the Company, its subsidiaries, and The Chase  Manhattan  Bank
(N.A.),  the  Company's  ability  to  make  and  declare  dividend  payments is
conditioned  upon  the  Company not being in default under the Credit Agreement
and  certain  other  financial   conditions   being  satisfied,  including  the
conditions that: (i) the fixed charges ratio as  of  the last day of the fiscal
quarter  most recently ended prior to the date of dividend  payment  shall  not
exceed the  ratio  of 1 to 1; and (ii) the leverage ratio as at the last day of
the fiscal quarter most  recently  ended  prior to the date of dividend payment
shall not exceed the ratio of 2 to 1.  The Credit Agreement by its terms was to
expire  on  January  31,  1997 but was extended  on  January  8,  1997  for  an
additional year ending January  31,  1998.   Although there can be no assurance
that the proposed transaction will be effected,  it  is  currently  anticipated
that the Merger will be completed in February, 1997, at which time the  Company
expects  that  the  Credit  Agreement  will  be  terminated  by  the  Surviving
Corporation  and  replaced  by  the  $25  million  revolving  credit line being
obtained by Purchaser to finance the Merger.  See "Special Factors  --  Sources
and Amount of Funds; Payment for Common Shares" and "The Merger -- Sources  and
Amount of Funds; Payment for Common Shares".

      The  following  table sets forth, for the calendar periods indicated, the
high and low sales prices  per  Common  Share, as quoted on the NASDAQ National
Market.

                        SALES PRICES PER COMMON SHARE
CALENDAR PERIODS
                	                	HIGH       LOW
1992
First Quarter        	                       $2 1/8     1 1/4
Second Quarter          	         	2         1 5/8
Third Quarter                   	 	1 3/4     1 1/4
Fourth Quarter                           	2 1/8     1 5/8

1993
First Quarter                                  $2 1/8     1 9/16
Second Quarter                           	2 3/8     1 5/8
Third Quarter                            	3 1/4     2
Fourth Quarter                           	6         3

1994
First Quarter                          	       $5 5/16    3 3/4
Second Quarter                          	4 7/8     3 1/2
Third Quarter                           	4 5/8     2 1/2
Fourth Quarter                          	3 7/8     3 1/8

1995
First Quarter                          	       $4 1/8     3
Second Quarter                          	4 1/2     3 1/4
Third Quarter                           	5 7/8     4
Fourth Quarter                          	4 3/4     3 1/2

1996
First Quarter                          	       $4 5/8     	3 3/8
Second Quarter                          	4 3/4     	3 7/8
Third Quarter                           	5          	3 1/2
Fourth Quarter (10/01/96 through 11/08/96) 	5 3/8		4 5/8
Fourth Quarter (11/11/96 through 12/31/96) 	6 1/8		4 5/8

1997
First Quarter (1/01/97 through 1/20/97) 	6       	5 3/4

      On  November 8, 1996, the last full  trading  day  prior  to  the  public
announcement  that  the parties had entered into the Merger Agreement, the last
reported closing sale  price  and high and low share prices per Common Share on
the were $5.25, $5.25, and $5.25,  respectively.  On January 20, 1997, the last
reported sale price per Common Share  on  the NASDAQ National Market was $6.00.
Holders of Common Shares are urged to obtain a current market quotation for the
Common Shares.

      The Common Shares could be considered  to  be  thinly  traded  as  of the
5,194,198  Common  Shares  outstanding  as of the date of this Proxy Statement,
approximately 60% of the Common Shares are  held  by prior or existing officers
and  directors  of  the  Company, or by their heirs, and  are  subject  to  the
Reorganization  Agreement  dated  as  of  October  1,  1986  which  imposes  an
obligation to provide prior  notice  of any proposed sale of such Common Shares
and provides each of the parties thereto  a right of first refusal with respect
to the subsequent sale of any such Common Shares.   The  Company  believes that
the  effect  of  this  has  been  to  tend to limit the number of Common Shares
available for active trading on the public  market  and  thus the Common Shares
may   be   characterized   as   being   "thinly-traded"  or  "illiquid."    The
Reorganization  Agreement  has  been  waived  with  respect  to  this  proposed
transaction.  See "Special Factors -- Interest of Certain Persons in the Merger
- -- Reorganization Agreement."


<PAGE>


                    SELECTED CONSOLIDATED FINANCIAL DATA OF THE COMPANY


      The following table sets forth selected consolidated historical financial
data of the Company.  The selected financial data should be read in conjunction
with the Consolidated Financial Statements  of  the  Company, related notes and
other  financial  information  incorporated  by  reference   into   this  Proxy
Statement.  The selected financial data at September 30, 1996 and 1995  for the
nine  month  periods  then  ended  is unaudited but includes, in the opinion of
management, all adjustments necessary for a fair presentation of the results of
operations and the financial position  at  and  for each of the interim periods
presented.  Operating results for the nine months  ended September 30, 1996 are
not necessarily indicative of the results to be expected  for  the  full  year.
The selected consolidated financial data as of December 31 and for each of  the
years  in  the  five (5) year period ended December 31, 1995, have been derived
from the Company's  consolidated financial statements, which have been audited.
The following summary  is  qualified  in  its  entirety  by  reference  to such
financial statements, related notes and other financial information.

                              THE STROBER ORGANIZATION, INC.

           (In thousands of dollars, except percentage and per share data)
<TABLE>
<CAPTION>
                                   Nine Months Ended                                 Year Ended December 31,
                                      (Unaudited)                                          (Unaudited)
                                Sept. 30,      Sept. 30,        1995           1994           1993           1992           1991
                                  1996           1995
<S>                             <C>           <C>            <C>            <C>            <C>            <C>            <C>
INCOME STATEMENT DATA:
Net sales                       $100,898         96,066       125,813        125,378        118,975        104,812         90,150
Gross profit                      26,676         25,242        33,186         32,670         31,703         27,787         24,897
Gross profit percentage               26%            26%           26%            26%            27%            27%            28%

Selling, general and
administrative                    22,692         21,276        27,858         28,395         28,090         26,955         26,707
  expenses
Amortization of acquisition          157            157           210            210            268            910            910
costs
Income (loss) from operations      3,827          3,809         5,118          4,065          3,345           (78)        (2,720)
Other income (expense)               675            191           230          (332)          (787)          (812)          (686)
Income (loss) before income        4,502          4,000         5,348          3,733          2,558          (890)        (3,406)
tax
Net income (loss)                  2,611          2,360         3,082          2,576          1,650          (763)        (2,072)
Net income (loss) per share   $     0.51           0.45          0.59           0.50           0.33         (0.15)         (0.41)
Weighted average number of         5,159          5,264         5,247          5,165          5,031          5,021          5,044
 shares outstanding

OTHER DATA:
Ratio of earnings to fixed          6.1X                         5.5X    3.2X
charges

BALANCE SHEET DATA:
Working capital                  $25,985         23,593        23,691         21,844         20,158         22,032         24,769
Total assets                      53,731         46,725        44,544         42,649         44,328         43,145         47,814
Long-term debt less current        2,669          1,088         1,224          1,171          2,407          8,584         11,551
installments
Stockholders' equity(1)           36,169         33,065        33,524         30,687         28,569         26,511         27,265
Book value per share(2)             7.19           6.53          6.72           6.07           5.54           5.28           5.43
Tangible book value(3)            29,600         26,287        26,798         23,751         21,424         19,098         18,942
Tangible book value per         $   5.89           5.19          5.37           4.70           4.15           3.80           3.77
share(2)
</TABLE>

(1)   Does not give effect to the exercise of outstanding options.
(2)   Based  on  Common  Shares  outstanding (excluding treasury shares) at the
      Balance Sheet Date.
(3)   Stockholders equity less intangible assets.


<PAGE>


   UNAUDITED PROJECTED SELECTED CONSOLIDATED FINANCIAL DATA OF THE COMPANY


      The Company does not ordinarily make public forecasts as to future sales,
earnings or cash flows.   However,  in  connection  with  its  discussions with
Purchaser  and  others  concerning  the feasibility of the Merger, the  Company
prepared certain projections of financial  performance summarized below for the
three months ended December 31, 1996 and 1995,  and the year ended December 31,
1997.

      The projections appearing on this page are  forward  looking  statements.
The  projections  are  unaudited and were not prepared with a view to complying
with published guidelines  of  the  SEC  or the American Institute of Certified
Public  Accountants  regarding  forecasts  or   generally  accepted  accounting
principles  regarding projections.  In addition, because  the  projections  are
based on a number  of  assumptions and are subject to significant uncertainties
and contingencies, many of which are beyond the Company's control, there can be
no assurance that they will  be  realized,  and actual results may be higher or
lower than those shown, possibly by material amounts.  The projections were not
prepared with a view toward public disclosure  and  information  concerning the
projections is included in this Proxy Statement because they were  furnished to
prospective purchasers and their respective advisors.  Although the projections
represent  the best estimate of the Company, for which the Company believes  it
had a reasonable  basis  as  of  the  time  of  the preparation thereof, of the
results of operations and financial position of the  Company,  they are only an
estimate,  and  actual  results  may  vary  considerably.   Consequently,   the
inclusion  of  the  projection  information  herein should not be regarded as a
representation by the Company or any other entity or person that the projection
results will be achieved.  Readers are cautioned not to place undue reliance on
this data.  The Company's independent public accountants  have not examined the
project selected consolidated financial data presented and  do  not  express an
opinion or any other form of assurance thereon.

      The projections should be read together with the information contained in
the  consolidated  financial statements and the pro forma selected consolidated
financial data incorporated by reference into this Proxy Statement.


                                  THE STROBER ORGANIZATION, INC.

                (In thousands of dollars, except percentage and per share data)
<TABLE>
<CAPTION>
                                      Three Months Ended                 Year Ended
                                          (Unaudited)                   December 31,
                                                                         (Unaudited)
                                Dec. 31,             Dec. 31,               1997
                                  1996                 1995
<S>                           <C>                  <C>                  <C>
INCOME STATEMENT DATA:
Net sales                          $37,200               29,747             143,540
Gross profit                         9,900                7,943              37,607
Net income                             777                  721               3,796
Net income per share              $   0.14                 0.14                0.70
Weighted average number of           5,394                5,195		      5,394
 shares outstanding
BALANCE SHEET DATA:
Working capital                    $25,992               23,691              30,369
Total assets                        52,571               44,544              56,708
Long-term debt less current          2,498                1,224   	      4,338
installments
Stockholders' equity(1)             37,213               33,524              40,010
Book value per share                  7.16                 6.72                7.70
Tangible book value(2)              30,697               26,798              33,704
Tangible book value per share     $   5.91                 5.37                6.49
</TABLE>
____________________________________

(1)     Assumes the exercise on October 1, 1996  of  all options that expire on
        December 31, 1996 for an aggregate of 166,751  Common  Shares  with  an
        aggregate  exercise  price  of  $266,658 resulting in total outstanding
        Common Shares of 5,194,198.

(2)     Stockholders equity less intangible assets.


<PAGE>



           UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS OF THE COMPANY

      Pursuant to the Merger Agreement, Acquisition Sub, a Delaware corporation
and a wholly-owned subsidiary of the Purchaser,  a  Delaware  limited liability
company, would be merged with and into the Company.  The Company  would  be the
surviving  corporation  in  the  Merger  and  the entire equity interest in the
Company would be owned by Purchaser.  Upon the consummation of the Merger, each
Common Share, other than Common Shares held by  Purchaser  and  the Company and
Dissenting  Shares will be converted into the right to receive $6.00  in  cash,
without interest.   Following  the  Merger,  Purchaser  will  own  100%  of the
Surviving  Corporation's outstanding capital stock and the Company Stockholders
will cease to  have  any  ownership  interest  in  the  Company  or  rights  as
stockholders.

      The   acquisition   was  accounted  for  using  the  purchase  method  of
accounting.  The excess of  the cost over the book value of net assets acquired
($5,865,000) has been allocated  to  goodwill  as  the fair value of the assets
acquired approximates their historic value.

      The pro forma consolidated financial statements  refer  to  the period in
time  after  the  Merger.  The pro forma consolidated financial statements  are
presented on a different  basis  of  accounting  than  the historical financial
statements  and  therefore,  are  not  comparable  to the historical  financial
information  of the Company.  The pro forma consolidated  financial  statements
reflect the effects of purchase accounting, whereby assets and liabilities were
adjusted to their estimated fair values at the date of the Merger.

      The following  unaudited  pro  forma consolidated financial statements of
the Company have been prepared on the assumptions that the Merger was effective
as of September 30, 1996 for the pro forma consolidated balance sheet and as of
the beginning of the respective year of  each income statement presented below.
The pro forma consolidated financial statements  are  for illustrative purposes
only and do not purport to represent what the Company's  financial  position or
results  of  operations  would  actually have been had the transaction in  fact
occurred on the dates indicated, or to project the Company's financial position
or results of operations for any  future  date  or period.  The adjustments for
the  pro  forma  consolidated  financial  statements  are  based  on  available
information  and  upon  certain  assumptions  which  management   believes  are
reasonable.   The  pro forma consolidated financial statements presented  below
should  be  read in conjunction  with  the  historical  consolidated  financial
statements of  the  Company  and  the  related  notes  thereto, incorporated by
reference into this Proxy Statement.


<PAGE>




                                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                               SEPTEMBER 30, 1996
                                                 (in thousands)

<TABLE>
<CAPTION>
                                                         Strober              Hamilton NY            Pro Forma         Combined Pro
                                                       Historical             Acquisition           Adjustments            Forma
<S>                                                   <C>                  <C>                     <C>                 <C>
ASSETS
Current assets:
   Cash                                                     $ 4,553                0                 (4,553)(a)                   0
   Accounts receivable, net                                  21,988                0                                         21,988
   Inventory                                                 12,880                0                                         12,880
   Deferred income taxes                                        921                0                                            921
   Other current assets                                         536                0                                            536
Total current assets                                         40,878                0                                         36,325
Property and equipment, net                                   5,513                0                                          5,513
Goodwill, net                                                 6,569                0                 (6,569)(b)               5,865
                                                                                                      5,865 (c)
Other assets                                                    771                0                    445 (e)               1,628
                                                                                                        412 (d)
Total assets                                                $53,731                0                                         49,331
LIABILITIES AND STOCKHOLDERS EQUITY
Current liabilities:
   Current installments of long-term debt                  $    725                0                                            725
   Accounts payable                                           8,982                0                                          8,982
   Accrued expenses and taxes                                 5,186                0                    173 (d)               5,359
Total current liabilities                                    14,893                0                                         15,066
Long-term debt, less current installments                     2,669                0                 22,596 (a)              25,265
Total liabilities                                            17,562                0                                         40,331
Stockholders' equity:
   Preferred stock                                                0                0                                              0
   Common stock                                                  52                0                    (52)(c)                   0
                                                                                                      9,000 (a)               9,000
   Additional paid-in capital                                 7,099                0                 (7,099)(c)                   0
   Retained earnings                                         29,801                0                (29,801)(c)                   0
   Less:  Treasury stock at cost                               (783)               0                    783 (c)                   0
Total stockholders' equity                                   36,169                0                                          9,000
Total liabilities and stockholders' equity                  $53,731                0                                         49,331
</TABLE>

   See Notes to Unaudited Pro Forma Consolidated Balance Sheet

                    NOTES TO UNAUDITED PRO FORMA  CONSOLIDATED BALANCE SHEET
                                         (in thousands)

(a)To record the following estimated funds to finance the merger:
                           Company cash on hand                 $  4,553
                           Purchaser's equity                      9,000
                           New revolving credit facility          18,596
                           New subordinated note                   4,000
                                                                 $36,149
(b)Represents the elimination of historical goodwill.

(c)Represents  the  excess  of  merger consideration and transaction  costs  in
   excess of the fair value of the assets and liabilities acquired.

(d)Reclassify a transaction cost previously treated as an operating expense net
   of income tax effect.

(e)To record deferred financing charges  associated to the borrowings under the
   new revolving credit facility and subordinated note.


<PAGE>


                      UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
                                    NINE MONTHS ENDED SEPTEMBER 30, 1996
                                               (in thousands)



<TABLE>
<CAPTION>
                                                  Strober               Hamilton NY              Pro Forma
                                                Historical              Acquisition             Adjustments           Combined Pro
                                                (Unaudited)                Corp.                                          Forma
                                                                        (Unaudited)
<S>                                           <C>                    <C>                       <C>                   <C>
Net sales                                            $100,898                0                                              100,898
Cost of goods sold                                     74,222                                                                74,222
Gross profit                                           26,676                0                                               26,676
Selling, general and administrative                    22,849                0                         49 (a)                22,535
expenses                                                                                               63 (b)
                                                                                                     (426)(c)
Income from operations                                  3,827                0                                                4,141
Interest expense                                         (156)               0                     (1,759)(d)                (1,915)
Interest income                                           355                0                       (196)(e)                   159
Equity in earnings of joint venture                       182                0                                                  182
Gain on sale of fixed assets and                          294                0                                                  294
other income
Net income before income taxes                          4,502                0                                                2,861
Provision for income taxes                              1,891                0                       (690)(f)                 1,201
Net income                                          $   2,611                0                                                1,660

See Notes To Unaudited Pro Forma Consolidated Statement of Operations
</TABLE>


                     UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
                                    FOR THE YEAR ENDED DECEMBER 31, 1995
                                               (in thousands)


<TABLE>
<CAPTION>
                                                  Strober               Hamilton NY              Pro Forma            Combined Pro
                                                Historical              Acquisition             Adjustments               Forma
                                                (Unaudited)                Corp.
                                                                        (Unaudited)
<S>                                           <C>                    <C>                     <C>                     <C>
Net sales                                            $125,813                0                                              125,813
Cost of goods sold                                     92,627                                                                92,627
Gross profit                                           33,186                0                                               33,186
Selling, general and administrative                    28,068                0                         66 (a)                28,137
expenses                                                                                               83 (b)
                                                                                                      (80)(c)
Income from operations                                  5,118                0                                                5,049
Interest expense                                         (228)               0                     (2,339)(d)                (2,567)
Interest income                                           480                0                       (221)(e)                   259
Equity in earnings of joint venture                         0                0                                                    0
Gain on sale of fixed assets and                          (22)               0                                                  (22)
other income
Net income before income taxes                          5,348                0                                                2,719
Provision for income taxes                              2,266                0                     (1,114)(f)                 1,152
Net income                                          $   3,082                0                                                1,567

                              See Notes To Unaudited Pro Forma Consolidated Statements of Operations
</TABLE>



<PAGE>


             NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
                                           (in thousands)


(a)Represents  additional  management,  servicing  and  finance  auditing  fees
   associated with the financing to fund the merger transaction.
(b)Represents additional amortization of  goodwill  resulting  from the merger.
   It has been assumed that the merger consideration and transaction  costs  in
   excess  of  the  fair  value of the Company's assets and liabilities creates
   goodwill to be amortized over 20 years.
(c)Reflects the elimination of costs associated with the Company's managed sale
   process.
(d)The  following  table  presents  a  reconciliation  of  pro  forma  interest
   expenses:

<TABLE>
<CAPTION>
                          (in thousands)                                         Nine Months Ended              Year Ended
                                                                                      9/30/96                    12/31/95
<S>                                                                            <C>                             <C>
     Historical interest expense                                                             $  156                   228
     Add:
     Interest on revolving line of credit at the assumed rate of                               1313                  1751
     9.25%
     Interest on subordinated note at the assumed rate of 13.25%                                403                   530
     Amortization of deferred financing costs on new debt                                        94                   125
     Deduct:
     Unused line fee and amortization  of deferred financing costs                              -51                   -67
     on retired debt
     Proforma adjustment                                                                       1759                  2339
     Proforma interest expense                                                                $1915                  2567
</TABLE>

(e)Reflects the elimination of interest earned.
(f)Represents reduction in  the  provision  for  income  taxes  resulting  from
   certain pro forma adjustments.


<PAGE>



                                OWNERSHIP OF COMMON SHARES


SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS

   The  following  table  sets forth certain information as of the date of this
Proxy Statement concerning  the  beneficial  ownership of Common Shares by each
person known by the Company to own more than 5% of its Common Shares.

NAME AND ADDRESS OF                   COMMON SHARES               PERCENT
 BENEFICIAL OWNER                   BENEFICIALLY OWNED            OF CLASS

Hamilton Acquisition LLC(1)               3,160,941               60.9%
  82 Devonshire Street
  Boston, Massachusetts 02109

Sue Strober (2)(5)(6)                     948,201                 18.3%
  133 Jericho Turnpike
  Old Westbury, New York 11568

Robert J. Gaites (3)(5)(6)(7)             570,189                  10.8%
  c/o The Strober Organization, Inc.
  Pier 3 - Furman Street
  Brooklyn, New York 11201

John Yanuklis (4)(5)(6)(7)                550,158                  10.4%
  c/o The Strober Organization, Inc.
  Pier 3 - Furman Street
  Brooklyn, New York 11201

John T. Guerin (5)(6)                     422,250                  8.1%
  14 Summit Road
  Morristown, New Jersey 07960

Gordon Sandler (5)(6)                     399,486                  7.7%
  6468 Via Rosa
  Boca Raton, Florida  33433
___________________

   (1) Beneficial ownership arises from Purchaser's  irrevocable  proxy to vote
these  Common Shares pursuant to the Proxy Agreement and Purchaser's  ownership
of the Surviving  Corporation  upon  consummation  of the Merger.  See "Special
Factors - Proxy Agreement."

   (2) Includes an aggregate of 84,650 Common Shares  held  in  trusts of which
Ms.  Strober is the trustee for her son and daughter and 180,960 Common  Shares
held in a trust of which Mr. David Bernstein is a trustee for Sue Strober's son
and daughter.   Includes an aggregate of 91,200 Common Shares which Ms. Strober
gave to her son and  daughter  but  Ms. Strober retains an irrevocable proxy to
vote such Common Shares.  Ms. Strober  disclaims  beneficial  ownership  of all
such  Common  Shares.   Includes an aggregate of 1,500 Common Shares which have
previously been transferred  to  third  parties as a gift but have not yet been
registered in such parties' names.

   (3) Includes 25,000, 37,500 and 25,553  Common  Shares  subject to presently
exercisable options held by Mr. Gaites at exercise prices of  $4.75, $3.625 and
$4.50 per share, respectively, which expire on December 31, 1997, March 8, 2000
and  March 12, 2001, respectively.  Includes 147,180 Common Shares  held  by  a
charitable remainder trust for the benefit of Mr. Gaites and his spouse and for
which  Mr.  Gaites  retains an irrevocable proxy to vote such Common Shares and
2,000 Common Shares held  by  Mr. Gaites' spouse as trustee for their son.  Mr.
Gaites disclaims beneficial ownership of such Common Shares.

   (4) Includes 22,737, 23,503  and  27,378  Common Shares subject to presently
exercisable options held by Mr. Yanuklis at exercise  prices  of  $4.75, $3.625
and $4.50 per share, respectively, which expire on December 31, 1997,  March 8,
2000 and March 12, 2001, respectively.  Includes 140,000 Common Shares held  by
a charitable remainder trust for the benefit of Mr. Yanuklis and his spouse for
which  Mr.  Yanuklis  retains  an irrevocable proxy to vote such Common Shares.
Mr. Yanuklis disclaims beneficial ownership of such shares.

   (5)  The  above-named beneficial  owner  is  a  party  to  a  reorganization
agreement dated  as  of  October 1, 1986, as amended, providing such beneficial
owner with a right of prior  notice and first refusal to purchase Common Shares
which any other party to the agreement desires to sell.  These rights have been
waived by each such individual,  and  by  all  other  individuals  holding such
rights, in order to enter into the Merger Agreement and the Proxy Agreement and
to  consummate the transactions contemplated thereby.  See "Special Factors  --
Interest of Certain Persons in the Merger."

   (6)   Such  Common  Shares  are  subject  to  the proxy granted to Purchaser
pursuant to the Proxy Agreement.  See "Special Factors - Proxy Agreement."

   (7)  Additional options to purchase 166,751 Common  Shares  were outstanding
at the time the Merger Agreement was executed which by their terms  would  have
expired  on  December  31,  1996.  These 166,751 options have subsequently been
exercised and applicable tax withholdings made utilizing loan proceeds from the
Company.  Of these options, Mr.  Gaites  borrowed  $78,812  from the Company to
exercise  25,000 options and Mr. Yanuklis borrowed $69,640 to  exercise  23,286
options.  See  "Special Factors - Exercise of Company Stock Options Expiring on
December 31, 1996."


SECURITY OWNERSHIP OF MANAGEMENT OF THE COMPANY

   The following  table,  prepared  from  the  records  of the Company and from
information  furnished  to  it,  sets  forth,  as  of  the date of  this  Proxy
Statement, the number of Common Shares beneficially owned by each director, the
chief  executive  officer and the four other most highly compensated  executive
officers (collectively,  the  "Named  Executive  Officers"),  all directors and
executive  officers  of  the  Company as a group, and The Strober Organization,
Inc. Retirement Plan.  Unless otherwise  indicated, the persons/entities listed
below have sole voting and investment power  with  respect to all Common Shares
shown as beneficially owned by them.

<TABLE>
<CAPTION>
                                                              COMMON SHARES
NAME OF BENEFICIAL OWNER                                   BENEFICIALLY OWNED                              PERCENT OF CLASS
<S>                                                    <C>                                                <C>
Robert J. Gaites, Chairman, CEO and                        570,189 (1)(8)(10)                                    10.8%
President
David W. Bernstein, Director                                    79,100 (2)(3)                                    1.5%
Joseph Mangino, Sr., Director                                      60,500 (3)                                    1.2%
Alvin Murstein, Director                                           65,000 (3)                                    1.2%
Emil W. Solimine, Director                                      68,500 (3)(4)                                    1.3%
John Yanuklis, Director and Executive                      550,158 (5)(8)(10)                                    10.4%
Vice President
Edward Zieky, Senior Vice President                             20,867 (6)(8)                                      *
Eliott Zieky, Director and Senior Vice                          20,867 (6)(8)                                      *
President
Richard Schaefer, Senior Vice President                           142,646 (7)                                    2.7%
All officers and directors as a group                               1,815,740                                    31.5%
(12 persons) (9)
The Strober Organization, Inc.                                     23,500(11)                                      *
Retirement Plan
</TABLE>

________________________
* Less than one percent of the outstanding Common Shares.


   (1)  Includes 25,000, 37,500 and 25,553 Common Shares  subject  to presently
exercisable options held by Mr. Gaites at exercise prices of $4.75,  $3.625 and
$4.50 per share, respectively, which expire on December 31, 1997, March 8, 2000
and  March  12, 2001, respectively.  Includes 147,180 Common Shares held  by  a
charitable remainder  trust  for  the  benefit of Mr. Gaites and his spouse for
which Mr. Gaites retains an irrevocable  proxy  to  vote such Common Shares and
2,000 Common Shares held by Mr. Gaites' spouse as trustee  for  their son.  Mr.
Gaites disclaims beneficial ownership of such Common Shares.

   (2)   Includes  100  Common  Shares  owned  by  Mr.  Bernstein's wife.   Mr.
Bernstein  is also the trustee of a trust established by Sue  Strober  for  the
benefit of her son and daughter which holds 180,960 Common Shares for which Ms.
Strober retains an irrevocable proxy to vote such Common Shares.  Mr. Bernstein
disclaims beneficial ownership of such shares.

   (3)  Includes  12,500,  18,750 and 18,750 Common Shares subject to presently
exercisable options each held  by the outside directors at an exercise price of
$4.75, $3.625 and $4.50 per share, respectively, which expire on March 9, 1997,
March 8, 2000 and March 12, 2001, respectively.

   (4)  1,000 of these Common Shares  are  owned  by  Emar,  Ltd., of which Mr.
Solimine is the sole shareholder and 17,500 of these Common Shares are owned by
Deye Limited Partnership of which Mr. Solimine is a general partner.

   (5)  Includes 22,737, 23,503 and 27,378 Common Shares subject  to  presently
exercisable  options  held  by Mr. Yanuklis at exercise prices of $4.75, $3.625
and $4.50 per share, respectively,  which expire on December 31, 1997, March 8,
2000 and March 12, 2001, respectively.   Includes 140,000 Common Shares held by
a charitable remainder trust for the lifetime  benefit  of Mr. Yanuklis and his
spouse for which Mr. Yanuklis retains an irrevocable proxy  to vote such Common
Shares.  Mr. Yanuklis disclaims beneficial ownership of all such Common Shares.

   (6)  Includes 1,684, 10,152 and 9,031 Common Shares subject  to  a presently
exercisable option held by each of Edward and Eliott Zieky at an exercise price
of  $4.75,  $3.625  and $4.50 per share, respectively, which expire on December
31, 1997, March 8, 2000 and March 12, 2001, respectively.

   (7)  Includes 15,789,  27,586  and  22,222 shares of Common Stock subject to
presently exercisable options held by Mr. Schaefer at exercise prices of $4.75,
$3.625 and $4.50 per share, respectively,  which  expire  on December 31, 1997,
March 8, 2000 and March 12, 2001, respectively.

   (8)   The  above-named  director or member of management is  a  party  to  a
reorganization agreement dated  as  of  October  1, 1986, as amended, providing
such  individual  with a right of prior notice and first  refusal  to  purchase
Common Shares which  any other party to the reorganization agreement desires to
sell.  These rights have  been waived by each such individual, and by all other
individuals holding such rights,  in  order  to enter into the Merger Agreement
and  the  Proxy  Agreement  and  to  consummate the  transactions  contemplated
thereby.  See "Special Factors - Interest of Certain Persons in the Merger."

   (9)  Includes 576,639 Common Shares subject to presently exercisable options
and warrants held by certain directors and executive officers of the Company at
exercise prices ranging from $3.625 to  $4.75  per  share.  Excludes 150 shares
owned  by  a  relative of Mr. Albert Brower.  Mr. Brower  disclaims  beneficial
ownership of such shares.

   (10)  Such Common  Shares  are  subject  to  the  proxy granted to Purchaser
pursuant to the Proxy Agreement. See "Special Factors -- Proxy Agreement."

   (11)  The Company's Retirement Plan owns 23,500 Common  Shares  and  will be
entitled to receive the Merger Consideration in full for each such share at the
Effective Time.


SECURITY OWNERSHIP OF PURCHASER AND ACQUISITION SUB


   PURCHASER.   The  following  table  sets forth certain information as of the
date of this Proxy Statement concerning  the beneficial ownership of the equity
interests in Purchaser.

<TABLE>
<CAPTION>
NAME AND ADDRESS OF BENEFICIAL OWNER                     EQUITY INTERESTS                  PERCENT OF CLASS
                                                        BENEFICIALLY OWNED
<S>                                                  <C>                                 <C>
FMR Corp.                                                       (1)                             50%(2)
  82 Devonshire Street
  Boston, Massachusetts 02109
Fidelity Investors Management Corp.                             (1)                             50%(3)
  400 East Los Colinas Boulevard,
  Suite 470
  Irving, Texas 75034
</TABLE>


   (1)  Equity interests in Purchaser, a Delaware  limited  liability  company,
are  currently  stated  as  a  percentage  of Purchaser's total members' equity
rather than as a number of shares or units.

   (2)  Represents  interests owned by Fidelity  Ventures  Limited  Partnership
("FVLP"), a member of  Purchaser.   FMR  Corp,  ("FMR")  may be deemed to be an
indirect beneficial owner of such interests as sole owner  of  Fidelity Capital
Associates,  Inc.  ("FCA"),  the general partner of FVLP.  Certain  information
pertaining to FVLP, FMR and FCA is set forth in Annex F hereto.

   (3) Represents interests owned  by  Fidelity  Investors  Limited Partnership
("FILP"), a member of Purchaser.  Fidelity Investors Management  Corp. ("FIMC")
may  be  deemed  to  be an indirect beneficial owner of such interests  as  the
general partner of FILP.   Certain  information  pertaining to FILP and FIMC is
set forth in Annex F hereto.

   Prior to the Effective Date, Frederick M. Marino,  the  proposed Chairman of
the   Board   of  Directors  and  Chief  Executive  Officer  of  the  Surviving
Corporation, who  is  not  affiliated  with  the  Company,  will make an equity
investment of at least $250,000 in Purchaser, which will reduce  the percentage
interests of the current members of Purchaser on a pro rata basis.   The dollar
amount  of this investment, and the percentage equity interest in Purchaser  to
be received  by  Mr.  Marino  prior  to  the  Effective  Date  were  negotiated
concurrently with Purchaser's discussions with the Company regarding a proposed
transaction.   Mr.  Marino  is  not  a  director,  or  officer  or otherwise an
affiliate of the Company.

   It  is  currently  contemplated that Purchaser may afford certain  executive
officers of the Company  the  opportunity  to  invest  up  to  an  aggregate of
$750,000  of  the  anticipated  $9 million of Purchaser capital for which  such
members of Company management will  receive  approximately  8.1% of Purchaser's
equity on a fully diluted basis.  It is not a condition of the Merger that such
Company management members make such contribution.  In the event  such  Company
management  members are afforded the opportunity to invest and elect not to  so
invest,  the  remaining  equity  investments  will  be  made  in  Purchaser  by
individuals or entities who are not employed by or on the Board of Directors of
the Company.  The  proposed  equity  investments  by  members  of the Company's
management  will  be made at the same price per share or other equity  unit  as
that paid by other  investors  in  Purchaser.   See  "Management  of Purchaser,
Acquisition  Sub  and  the  Company  --  Directors  and Executive Officers  (or
Equivalent)   of   Purchaser   and   Acquisition  Sub  --  Company   Management
Participation."

   ACQUISITION SUB.  Acquisition Sub is  a wholly owned subsidiary of Purchaser
and has one (1) class of stock outstanding,  common  stock,  par value $.01 per
share.


                     TRANSACTIONS BY CERTAIN PERSONS IN COMMON SHARES

   EXERCISE  OF COMPANY STOCK OPTIONS EXPIRING ON DECEMBER 31,  1996.   At  the
November 7, 1996  meeting  of  the Special Committee, the members discussed the
circumstances under which Company  stock  options  to  purchase an aggregate of
166,751 Common Shares were issued as of December 31, 1991  at an exercise price
of $1.125 and as of March 4, 1993 at an exercise price of $1.75  (which in each
case,  as  provided  in the applicable stock option plan, was the then  current
market price of the Common  Shares)  and  would  expire on December 31, 1996 in
accordance with their respective terms. The Committee  was  advised that (i) if
the  Merger  were  successfully  consummated, the trading price of  the  Common
Shares prior to the consummation of  the Merger would typically not be expected
to  reach the level of the Merger consideration;  (ii)  the  exercise  of  such
options  was  a taxable event to the eight individuals holding such options and
that a significant tax withholding payment would by required to be made by such
option holders;  (iii)  closing  of any possible transaction resulting from the
search and evaluation process would  most  likely  extend  beyond  December 31,
1996;  and (iv) several of the option holders were insiders, who under  Company
policies  could  not  then buy or sell Common Shares on the market, to fund the
applicable  tax  withholding   payment.   Accordingly,  the  Special  Committee
determined to recommend to the Board  that  the  Company offer to loan to these
option  holders  the  exercise  price  of  the options together  with  the  tax
withholding amount to facilitate their exercise  of  the  options, such loan to
bear  interest at the Company's rate of borrowing and to be  payable  upon  the
sooner  of  the  closing  of  any sale transaction or one year from the date of
loan.  The loan would be secured  by  a  pledge of the purchased shares pending
repayment  of the loan.  Upon exercise of such  options,  the  holders  of  the
purchased shares would be entitled to vote such shares.  Accordingly, as of the
date of this Proxy Statement, all of such holders have borrowed an aggregate of
approximately  $495,070  from  the  Company  and  exercised all such options to
purchase an aggregate of 166,751 Common Shares which are held by the Company as
collateral  for  the  loan. As three of the option holders  for  57,393  Common
Shares are also signatories  of  the  Proxy  Agreement,  the  exercise of these
options had the effect of increasing the number of Common Shares subject to the
Proxy  Agreement  from  3,103,548 at the date of execution to 3,160,941  Common
Shares as of the date of this Proxy Statement.

   On October 4, 1996, Sue  Strober made a gift of 45,600 Common Shares to each
of her son and daughter and 180,960 Common Shares to a trust for the benefit of
her son and daughter, naming  David  Bernstein as trustee.  Ms. Strober retains
an irrevocable proxy to vote all of the foregoing Common Shares.

   On November 8, 1996, Messrs. Brower,  Gaites  and  Yanuklis  made respective
gifts  of  25,000,  147,180  and  140,000  Common Shares to separate charitable
annuity remainder trusts for the lifetime benefit  of  their  respective selves
and spouses and each retains an irrevocable proxy to vote all of  the foregoing
Common Shares.

   The Company, Sue Strober, certain current executive officers of  the Company
and certain former executive officers and directors of the Company are  parties
to the Reorganization Agreement providing such parties with prior notice  and a
right  of  first refusal to purchase shares of the Company's Common Stock which
any  of  the  parties   desires   to   sell.   The  remaining  parties  of  the
Reorganization Agreement (including the  Company) have waived and/or terminated
their rights under the Reorganization Agreement.

   The following table sets forth the purchases of Common Shares by the Company
and members of Company Management from January  1,  1995  through  December 31,
1996, including the amount of Common Shares purchased, the range of prices paid
for  such  Common  Shares,  and the average purchase price during the quarterly
period such purchase(s) occurred.

<TABLE>
<CAPTION>
ISSUER/AFFILIATE                   AMOUNT PURCHASED              RANGE OF PRICES             AVERAGE PURCHASE PRICE PER QUARTERLY
                                       (SHARES)                        ($)                                  PERIOD
                                                                                                              ($)
                                                                                      4th Quarter                 4th Quarter
											  1995                        1996
<S>                             <C>                         <C>                       <C>                       <C>
The Company                          15,000(1)                 3.63 - 4.00                  3.75                       N/A
Robert J. Gaites                     25,000(3)                   1.75(2)                     N/A                      1.75
John Yanuklis                        23,286(4)               1.13 - 1.75(2)                  N/A                      1.51
Albert C. Brower                      9,107(5)               1.13 - 1.75(2)                  N/A                      1.49
David J. Polishook                   15,000(6)               1.13 - 1.75(2)                  N/A                      1.54
Richard Schaefer                     73,929(7)               1.13 - 1.75(2)                  N/A                      1.56
</TABLE>



   (1)  On May 22, 1995, the  Company  announced  that  management believed the
Company to be undervalued by the market and that it had authorized a repurchase
program to repurchase from time to time up to 250,000 Common  Shares.   On  the
business  day  immediately prior to such announcement, the Company's shares had
closed at $3.625 per share.  Pursuant to such plan, on November 10 and December
28, 1995, the Company  purchased  on  the  open  market 5,000 Common Shares and
10,000 Common Shares, respectively, at purchase prices  of  $4.00 per share and
$3.63 per share, respectively.

   (2)   Price  represents exercise price of option to purchase  Common  Shares
received pursuant to the Company's stock incentive plan(s).

   (3)  On December 10, 1996, Mr. Gaites exercised an option to purchase 25,000
Common Shares at an exercise price of $1.75 per share.

   (4)  On December  10,  1996,  Mr.  Yanuklis  exercised options for 9,000 and
14,286  Common  Shares  at  exercise  prices  of $1.13  and  $1.75  per  share,
respectively.

   (5)  On December 10, 1996, Mr. Brower exercised  options for 3,750 and 5,357
Common Shares at exercise prices of $1.13 and $1.75 per share, respectively.

   (6)  On December 10, 1996, Mr. Polishook exercised  options  for  5,000  and
10,000  Common  Shares  at  exercise  prices  of  $1.13  and  $1.75  per share,
respectively.

   (7)   On  December  10, 1996, Mr. Schaefer exercised options for 22,500  and
51,429  Common  Shares at  exercise  prices  of  $1.13  and  $1.75  per  share,
respectively.



<PAGE>


                 MANAGEMENT OF PURCHASER, ACQUISITION SUB AND THE COMPANY


                   DIRECTORS AND EXECUTIVE OFFICERS (OR EQUIVALENT) OF
				PURCHASER AND ACQUISITION SUB

   Set forth below is the name and business  address  of  each  person who is a
manager of Purchaser, which is a Delaware limited liability company, and who is
a  director or officer of Acquisition Sub, the present principal occupation  or
employment  of  each  such  person  and  the name and principal business of the
corporation or other organization in which  such  occupation  or  employment of
each  such person is conducted and the material occupations, positions,  office
or employment  that each such person has held during the last five years.  Each
such person is presently  employed  by either Fidelity Capital Associates, Inc.
("FIDELITY CAPITAL"), a private venture  capital  and  related asset management
firm,  or  Fidelity Management & Research Company ("FMR CO.").   The  principal
executive officers of Fidelity Capital and FMR Co. are located at 82 Devonshire
Street, Boston,  Massachusetts  02109.  Each person listed below has a business
address at 82 Devonshire Street,  Boston,  Massachusetts 02109 and is a citizen
of the United States.

<TABLE>
<CAPTION>
NAME                                               POSITION WITH                         PRESENT PRINCIPAL OCCUPATION OR EMPLOYMENT
                                                                                         AND FIVE-YEAR EMPLOYMENT HISTORY
<S>                                    <C>                                               <C>
John J. Remondi                        Purchaser - Manager                               Mr. Remondi has served as Managing
                                       Acquisition Sub - President and                   Director of Fidelity Capital and as a Vice
                                       Director                                          President of FMR Co. since 1983.

Warren T. Morrison                     Purchaser - Manager                               Mr. Morrison has served as a Vice
                                       Acquisition Sub - Treasurer and                   President of Fidelity Capital since
                                       Director                                          November 1995.  Prior to joining Fidelity
                                                                                         Capital, Mr. Morrison served as Senior
                                                                                         Vice President and Senior Credit
                                                                                         Administration Officer, Asset-Based
                                                                                         Lending of US Trust Company from November
                                                                                         1991 through November 1995.

Robert M. Gervis                       Acquisition Sub - Secretary                       Mr. Gervis has served as Vice President
                                                                                         and Director of Investment Situations for
                                                                                         FMR Co. since March 1996 and served as
                                                                                         Associate General Counsel to FMR Co. from
                                                                                         July 1994 to February 1996.  Prior to
                                                                                         joining FMR Co., Mr. Gervis was a Partner
                                                                                         with the law firm of Weil, Gotshal &
                                                                                         Manges from January 1993 to June 1994 and
                                                                                         was an associate attorney with Weil,
                                                                                         Gotshal & Manges from August 1985 to
                                                                                         December 1992.
</TABLE>

   It  is  proposed  that  prior  to or concurrent  with  the  Effective  Date,
Frederick M. Marino, who is not affiliated  with  the  Company, will be elected
the  Chairman  of  the  Board  of  Directors  and  Chief Executive  Officer  of
Acquisition  Sub and/or the Surviving Corporation, as  the  case  may  be.   In
addition, it is  currently  proposed  that  existing  members  of the Company's
management will continue their employment with the Surviving Corporation and/or
its  subsidiaries,  as the case may be, on terms substantially similar  to  the
terms  of  each  such individual's  employment  with  the  Company  and/or  its
subsidiaries as of  the  date  hereof.   See  "Special  Factors -- Interests of
Certain Persons in the Merger."

   COMPANY  MANAGEMENT  PARTICIPATION.   Immediately upon consummation  of  the
Merger, all of the Company's directors will  resign.   Pursuant  to  the Merger
Agreement,  the directors and officers of Acquisition Sub will be the directors
and officers of the Surviving Corporation, and the Purchaser will appoint their
successors.   Subsequent  to  the  closing  of the Merger, all of the Company's
officers  are  expected  to be employed by the Surviving  Corporation.   It  is
currently contemplated that  Purchaser  may  afford  certain  officers  of  the
Company  the  opportunity  to  invest  up  to  an  aggregate of $750,000 of the
anticipated $9 million of Purchaser capital for which  such  members of Company
management  will receive approximately 8.1% of Purchaser's equity  on  a  fully
diluted basis  as a means to align the interests of management of the Surviving
Corporation with  the  interests of its stockholders.  It is not a condition of
the Merger that such Company management members make such contribution.  In the
event that such Company  management  members  are  afforded  the opportunity to
invest  and  make  such  equity  investments,  the  investments  will  be  made
subsequent to the Effective Date and will be effected by purchasing such equity
interests from the Purchaser.  In the event such Company management members are
afforded  the  opportunity to invest and elect not to so invest, the  remaining
equity investments will be made in the Purchaser by individuals or entities who
are not employed  by or on the Board of Directors of the Company.  In the event
that  such  Company  management  members  make  such  equity  investments,  the
investments will be made  subsequent to the Effective Date and will be effected
by purchasing such equity interests  from  the  Purchaser.  The proposed equity
investments by members of the Company's management  will  be  made  at the same
price  per  share  or other equity unit as that made by the other investors  in
Purchaser.  Robert J.  Gaites  and  John  Yanuklis,  the  President  and  Chief
Executive   Officer,   and   an   Executive  Vice  President  of  the  Company,
respectively, have each indicated a  present intention to invest up to $200,000
in the Purchaser after the completion  of  the  Merger.   These executives have
advised the Company that in the event the Purchaser affords them an opportunity
to  invest  in  the  Purchaser,  they expect to make all or a portion  of  such
investment.   The  following  persons   constitute  the  remaining  members  of
management who may be afforded the opportunity  to invest up to an aggregate of
$350,000 in the Purchaser after the completion of the Merger:

               NAME                           TITLE

           Edward Zieky                Senior Vice President
           Eliott Zieky                Director and Senior Vice President
           Richard Schaefer            Vice President
           Nicholas Tenebruso          Vice President of Brooklyn subsidiary
           Robert Groeninger           Vice President of Brooklyn subsidiary
           William Umbach              Vice President of New Jersey subsidiary
           Lawrence Hamershock         Vice President of Pennsylvania subsidiary
           David Polishook             Chief Financial Officer
           Richard Young               Vice President

      Neither  the  Purchaser's initial proposal, nor the negotiations  between
the Purchaser and the  Company  which  followed,  required  any  member  of the
Company's  management  to  invest in the Purchaser as a condition to a proposed
transaction between the Purchaser  and  the  Company.   None  of  the directors
serving  on  the  Special  Committee  have been nor will be afforded investment
opportunities in the Purchaser.  The Purchaser  has  advised  the  Company that
these  investment  opportunities  are  being  provided  solely  as a means  for
establishing incentive to management of the Surviving Corporation  by providing
them  with  a  small,  non-controlling  equity stake.  See "Special Factors  --
Sources and Amount of Funds; Payment for  Common Shares" and Special Factors --
Certain Effects of the Merger."


DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY


      Set forth below is the name and business  address of each person who is a
director or executive officer of the Company and,  unless  disclosed  elsewhere
herein, the present principal occupation or employment of each such person  and
the   name,  principal  business  and  address  of  the  corporation  or  other
organization  in  which  such  occupation  or employment of each such person is
conducted and the material occupation, positions,  offices  and  employment and
the   name,  principal  business  and  address  of  any  corporation  or  other
organization  in which any material occupational position, office or employment
of each such person  was  held  during  the  last five years.  Unless otherwise
indicated, each person listed below has a business  address care of the Company
at Pier 3, Furman Street, Brooklyn, New York 11201 and is a citizen of the
United States.


                                    PRESENT PRINCIPAL OCCUPATION OR EMPLOYMENT
NAME                                AND FIVE-YEAR EMPLOYMENT HISTORY

DAVID W. BERNSTEIN                  Mr.  Bernstein  is  an  attorney engaged in
14 Aliso Road                       private practice and had served as Director
Carmel Valley, CA  93924            general counsel to the Company  from  1953
                                    through 1990.

ALBERT C. BROWER                    Mr.  Brower  was  elected  as  Senior  Vice
President in October 1986.
Senior Vice President

ROBERT J. GAITES                    Mr. Gaites  has been with the Company since
Chairman of the Board, 		    1976.  He was Senior Vice President since 1986
Chief Executive Officer, and	    and CEO since June 1991.  He has 29 years of
President      			    experience in the industry.

JOSEPH MANGINO, SR.                 Mr. Mangino has been the President of
Director 			    Metropolitan Trucking, Inc. a privately
75 Broad Avenue               	    held trucking company since 1980.   He is a
Fairview, NJ  07022		    regional director of Bank of
                                    New York, National Community Division.

ALVIN MURSTEIN                      Mr. Murstein has been Chairman of the Board
Director    		            of Directors of Medallion Financial Corp.,
205 East 42nd Street  		    the parent corporation of Medallion Funding
New York, NY  10017     	    Corp., since 1996 and the Chairman of the
				    Board of Directors of Medallion Funding
                                    Corp. since 1979.

DAVID J. POLISHOOK                  Mr. Polishook was elected to the Board of
Chief Financial Officer,	    Directors on January 31, 1988, elected Chief
Secretary and Treasurer 	    Financial Officer and Treasurer of the
				    Company on June 28, 1988 and was elected
				    Secretary on November 12, 1991.  He resigned
				    as a Director on February 28, 1991.

RICHARD SCHAEFER                    Mr. Schaefer was elected as Vice President
Vice President  		    of the Company on July 20, 1989.

EMIL W. SOLIMINE                    Mr. Solimine is the Chairman of the Board of
				    Directors and Chief Executive Officer of
				    Emar Group, inc., an insurance brokerage
				    concern which he started in 1971 and which
				    has served as insurance broker for the
				    Company's  property and casualty insurance
				    since 1983.  Mr. Solimine is also a
				    director of DiGiorgio Corporation, an
				    independent wholesale food distributor.


<PAGE>


                                    PRESENT PRINCIPAL OCCUPATION OR EMPLOYMENT
NAME                                AND FIVE YEAR EMPLOYMENT HISTORY

JOHN YANUKLIS                       Mr. Yanuklis has been with the Company since
Executive Vice President,           1981 and manages its Hudson Valley, New York
and Director    		    region.  He was a Director and Senior Vice
          			    President since  1986  and an Executive Vice
				    President since June 1992.  He has over 30
				    years of experience in the industry.

RICHARD W. YOUNG                    Mr. Young was elected as Senior Vice
Senior Vice President   	    President in October 1986.

EDWARD N. ZIEKY                     Mr. Zieky was elected as Senior Vice
Senior Vice President		    President and Director of the Company as of
				    January 25, 1988 and with his cousin,
				    Eliott Zieky, managesthe Company's Hartford,
                                    Connecticut region.  Mr. Zieky resigned as a
				    Director on February 28, 1991.  He was an
				    officer of The General Building Supply
				    Company prior to its acquisition by the
				    Company in 1988.  He has over 20 years of
				    experience in the industry.

ELIOTT ZIEKY                        Mr. Zieky was elected as Senior Vice
				    President and Director of the Company as of
				    January 25, 1988, and with his cousin,
				    Edward Zieky, manages its Hartford,
				    Connecticut region.  He was an officer of
				    The General Building Supply Company prior to
				    its acquisition by the Company in 1988.  He
				    has over 20 years of experience  in the industry.

      The  members  of  the Special Committee which has unanimously recommended
the Merger Agreement for  approval  and  adoption  by  the Company Stockholders
consists of Messrs. Bernstein, Mangino, Murstein and Solimine.

      Immediately  after  consummation  of  the Merger, all  of  the  Company's
directors will resign and the Purchaser will appoint their successors.


<PAGE>


                              INDEPENDENT PUBLIC ACCOUNTANTS

      The consolidated financial statements of  the  Company as of December 30,
1995  and  1994,  and  for  each of the years in the three  year  period  ended
December 31, 1995 incorporated  by  reference  into  this  Proxy Statement were
audited  by KPMG Peat Marwick LLP, the Company's independent  certified  public
accountants.   A representative of KPMG Peat Marwick LLP will be at the Special
Meeting  to  answer  questions  by  Company  Stockholders  and  will  have  the
opportunity to make a statement if so desired.


                                   STOCKHOLDER PROPOSALS

      Under the  DGCL  and the By-Laws of the Company, no other business may be
transacted at the Special  Meeting.   If  the  Merger  is  not  for  any reason
consummated,  then,  in  accordance with regulations issued by the SEC, Company
Stockholder proposals intended  for  presentation  at the Company's 1997 annual
meeting of stockholders must be received by the Secretary  of  the  Company  no
later than March 17, 1997, if such proposals are to be considered for inclusion
in  the  Company's  proxy  statement.  Proposals should be mailed via certified
mail and addressed to: Corporate  Secretary,  The  Strober  Organization, Inc.,
Pier 3 - Furman Street, Brooklyn, New York 11201.


                      INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      The   following  documents  filed  with  the  SEC  by  the  Company   are
incorporated by reference into this Proxy Statement:

      1.    The  Company's Annual Report on Form 10-K for the fiscal year ended
            December  31, 1996 as provided to each Company Stockholder together
            with this Proxy Statement;

      2.    The Company's Quarterly Reports on Form 10-Q for the quarters ended
            March 31, 1996;  June 30, 1996; and September 30, 1996, as provided
            to each Company Stockholder together with this Proxy Statement;

      3.    The Company's Current  Reports  on  Form  8-K filed on February 20,
            1996;  June  27, 1996;  November 20, 1996; November  27,  1996  and
            November 29, 1996.

      All documents and reports  filed  by the Company with the SEC pursuant to
Sections 13(a), 13(c), 14 or 15(d) of the  Exchange  Act after the date of this
Proxy Statement and prior to the date of the Special Meeting shall be deemed to
be incorporated by reference in this Proxy Statement and  to  be  a part hereof
from the respective dates of filing of such documents or reports.

      Any  statement  contained  in  a  document incorporated or deemed  to  be
incorporated by reference herein shall be  deemed  to be modified or superseded
for purposes of this Proxy Statement to the extent that  a  statement contained
herein or in any other subsequently filed document which also  is  or is deemed
to  be  incorporated by reference herein modifies or supersedes such statement.
Any such  statement so modified or superseded shall not be deemed, except as so
modified or superseded, to constitute a part of this Proxy Statement.

      THIS  PROXY  STATEMENT  INCORPORATES DOCUMENTS BY REFERENCE WHICH ARE NOT
PRESENTED HEREIN OR DELIVERED HEREWITH.  SUCH DOCUMENTS (OTHER THAN EXHIBITS TO
SUCH  DOCUMENTS,  UNLESS   SUCH  EXHIBITS   ARE  SPECIFICALLY  INCORPORATED  BY
REFERENCE  TO SUCH DOCUMENTS) ARE AVAILABLE, WITHOUT  CHARGE,  TO  ANY  PERSON,
INCLUDING ANY  BENEFICIAL OWNERS, TO WHOM THIS PROXY STATEMENT IS DELIVERED, ON
WRITTEN OR ORAL  REQUEST  TO  DAVID  POLISHOOK,  CHIEF  FINANCIAL  OFFICER, THE
STROBER  ORGANIZATION, INC., PIER 3 - FURMAN STREET, BROOKLYN, NEW YORK  11201.
IN ORDER TO  ENSURE  DELIVERY  OF  THE  DOCUMENTS PRIOR TO THE SPECIAL MEETING,
REQUESTS MUST BE RECEIVED BY [            , 1997.]


                                   AVAILABLE INFORMATION

      The Company is subject to the informational  requirements of the Exchange
Act,  and in accordance therewith, files reports, proxy  statements  and  other
information with the SEC.  Such reports, proxy statements and other information
can be  inspected  and  copied at the public reference facilities of the SEC at
Room 1024, 450 Fifth Street,  N.W., Judiciary Plaza, Washington, D.C. 20549 and
at the regional offices of the SEC located at 7 World Trade Center, 13th Floor,
Suite 1300, New York, New York  10048  and  Suite  1400,  Citicorp Center, 14th
Floor,  500  West  Madison  Street,  Chicago, Illinois 60661.  Copies  of  such
material can also be obtained at prescribed  rates  by  writing  to  the Public
Reference  Section  of  the  SEC  at  450  Fifth Street, N.W., Judiciary Plaza,
Washington, D.C. 20549.  In addition, such reports,  proxy statements and other
information can be inspected at the offices of NASDAQ  National  Market, 1735 K
Street, Washington, D.C. 20006.


                                       MISCELLANEOUS

      Where  information  contained  in this Proxy Statement rests particularly
within the knowledge of a person other than the Company, the Company has relied
upon information furnished by such person  or contained in filings made by such
person with the SEC.



                                    By Order of the Board of Directors

                                    Robert J. Gaites
                                    Chairman, President and Chief Executive
				    Officer


<PAGE>

- -------------------------------------------------------------------------------
REVOCABLE PROXY

                              THE STROBER ORGANIZATION, INC.

THIS  PROXY  IS  SOLICITED  ON  BEHALF OF THE BOARD OF DIRECTORS OF THE STROBER
ORGANIZATION, INC.

      The undersigned hereby appoints  Robert J. Gaites, David J. Polishook, or
any of them, each with full power of substitution, as the lawful proxies of the
undersigned and hereby authorizes such persons  to  represent  and  to  vote as
designated  below  all  shares of the common stock of The Strober Organization,
Inc. ("STROBER") which the  undersigned would be entitled to vote if personally
present at the Special Meeting  of  Stockholders  of  Strober  to  be  held  on
February  __,  1997,  and  at  any  adjournments  or postponements thereof (the
"SPECIAL MEETING").

       THE BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS A VOTE FOR ITEM 1.
   IMPORTANT  --  PLEASE SIGN AND DATE ON THE OTHER SIDE AND RETURN PROMPTLY.

                                 (Continued on other side)

- -------------------------------------------------------------------------------

PLEASE MARK BOXES IN BLUE OR BLACK INK.

1.  Approval of Amended and Restated Agreement  and  Plan of Merger dated as of
November  11,  1996,  by  and  among  Hamilton  Acquisition  LLC,  Hamilton  NY
Acquisition Corp., and The Strober Organization, Inc.

FOR         AGAINST           ABSTAIN
{__}         {__}               {__}

2.   To  transact such other business as may properly come before  the  Special
Meeting.

      THIS  PROXY,  WHEN PROPERLY EXECUTED WILL BE VOTED IN THE MANNER DIRECTED
BY THE UNDERSIGNED.   IF  NO  DIRECTION  IS GIVEN, THIS PROXY WILL BE VOTED FOR
ITEM 1.

      The undersigned acknowledges receipt of the Notice of Special Meeting and
Proxy Statement for the Special Meeting.

      When signed as an attorney, executor, administrator, trustee or guardian,
please  give  full  title  as  such.  If a corporation,  please  sign  in  full
corporate name by President or other  authorized  officer.   If  a partnership,
please sign in partnership name by authorized person.


<PAGE>


      Whether or not you plan to attend the Special Meeting, you are  urged  to
execute,  date and return this proxy, which may be revoked at any time prior to
its use.


                                                    Dated:             , 1997




                                                   (Signature of Stockholder)




                                                   (Signature of Additional
							    Stockholder(s))

                                Please sign your name exactly
                                as it appears hereon, date
                                and return this proxy in the reply
                                envelope provided.  If you
                                receive more than one proxy
                                card, please sign, date and
                                return all cards received.

PLEASE MARK, SIGN, DATE AND RETURN THE PROXY CARD PROMPTLY USING THE ENCLOSED
ENVELOPE.
- -------------------------------------------------------------------------------


<PAGE>


                                          ANNEX A


                                                      31037.77996 144 351245.c2
                                                         1/16/97   10:07 pm













		       AMENDED AND RESTATED

                   AGREEMENT AND PLAN OF MERGER

                               AMONG

                              PARENT,

                          ACQUISITION SUB

                AND THE STROBER ORGANIZATION, INC.
















                   Dated as of November 11, 1996







<PAGE>

                                                      31037.77996 144 351245.c2
                                                         1/16/97   10:07 pm


                         TABLE OF CONTENTS
                                                             Page

1.   [INTENTIONALLY OMITTED]....................................1

2.   THE MERGER.................................................2
     2.1  The Merger............................................2
     2.2  Effective Time........................................2
     2.3  Effects of the Merger.................................2
     2.4  Certificate of Incorporation; By-Laws.................2
     2.5  Directors.............................................3
     2.6  Officers..............................................3
     2.7  Conversion of Securities..............................3
     2.8  Company Stock Options and Related Matters.............3
     2.9  Taking of Necessary Action; Further Action............4

3.   PAYMENT FOR SHARES; DISSENTING SHARES......................4
     3.1  Payment for Shares of Company Common Stock............4
     3.2  Dissenting Shares.....................................6

4.REPRESENTATIONS AND WARRANTIES OF PARENT AND ACQUISITION SUB..7
     4.1  Organization and Qualification........................7
     4.2  Authority Relative to this Agreement..................7
     4.3  No Violations.........................................8
     4.4  Brokerage Fees........................................9
     4.5  Financing.............................................9
     4.6  Arrangements..........................................9

5.   REPRESENTATIONS AND WARRANTIES OF THE COMPANY.............10
     5.1  Organization and Qualification.......................10
     5.2  Authority Relative to this Agreement.................10
     5.3  No Violations; Consents and Approvals................11
     5.4  Capitalization.......................................12
     5.5  Commission Filings...................................12
     5.6  Absence of Certain Changes or Events.................13
     5.7  Absence of Litigation................................14
     5.8  Employee Benefit Plans...............................14
     5.9  Labor Matters........................................15
     5.10 Taxes................................................16
     5.11 Environmental Matters................................17
     5.12 Books and Records....................................19
     5.13 Real and Personal Property...........................19
     5.14 Contracts............................................24
     5.15 Trade Names..........................................24
     5.16 Affiliate Transactions...............................25
     5.17 Brokerage Fees.......................................25
     5.18 Subsidiaries.........................................25
     5.19 Disclosure...........................................26

6.   CONDUCT OF BUSINESS PENDING THE MERGER....................26
     6.1  Conduct of Business by the Company...................26

7.   ADDITIONAL AGREEMENTS.....................................29
     7.1  Proxy Statement; Other Filings.......................29
     7.2  Meeting of the Company's Stockholders................30
     7.3  Additional Agreements................................30
     7.4  Fees and Expenses....................................31
     7.5  No Solicitations.....................................31
     7.6  Officers' and Directors' Insurance; Indemnification..32
     7.7  Access to Information; Confidentiality...............32
     7.8  Financial and Other Statements.......................33
     7.9  Observer Rights......................................33
     7.10 Advice of Change; Schedule Update....................34
     7.11 Rowley Building Transaction..........................34
     7.12 Certain Litigation...................................34
     7.13 Public Announcements.................................34
     7.14 Environmental Matters................................35
     7.15 Stop Transfer; Reorganization Agreement..............35
     7.16 Transfer Taxes.......................................35

8.   CONDITIONS TO THE MERGER..................................36
     8.1  Conditions to the Obligations of Each Party to
	  Effect the Merger....................................36
     8.2  Additional Conditions to the Obligations of
	  the Company..........................................36
     8.3  Additional Conditions to the Obligations of Parent
	  and Acquisition Sub..................................37
     8.4  Certain Payments.....................................39

9.   TERMINATION, AMENDMENT AND WAIVER.........................39
     9.1  Termination..........................................39
     9.2  Effect of Termination................................40
     9.3  Amendment............................................42
     9.4  Extension; Waiver....................................42

10.  GENERAL PROVISIONS........................................42
     10.1 Notices..............................................42
     10.2 Interpretation.......................................43
     10.3 Non-Survival of Representations, Warranties,
	  Covenant and Agreements..............................43
     10.4 Miscellaneous........................................44
     10.5 Assignment...........................................44
     10.6 Knowledge; Best Efforts..............................44
     10.7 Severability.........................................44
     10.8 Choice of Law/Consent to Jurisdiction................44
     10.9 Third-Party Beneficiary..............................45

                      SCHEDULES AND EXHIBITS



SCHEDULE       TITLE

Schedule 2.8   Company Stock Options and Related Matters
Schedule 5.1   Qualification
Schedule 5.2(b)Authority Relative to this Agreement
Schedule 5.3   No Violations; Consents and Approvals
Schedule 5.4   Capitalization
Schedule 5.5   Commission Filings
Schedule 5.6   Absence of Certain Changes or Events
Schedule 5.7   Absence of Litigation
Schedule 5.8   Employee Benefit Plans
Schedule 5.9   Labor Matters
Schedule 5.10  Taxes
Schedule 5.11  Environmental Matters
Schedule 5.12  Books and Records
Schedule 5.13  Real and Personal Property
Schedule 5.14  Contracts
Schedule 5.15  Trade Names
Schedule 5.16  Affiliate Transactions
Schedule 5.18  Subsidiaries
Schedule 6.1   Conduct of Business by the Company
Schedule 8.3(f)Third Party Consents



<PAGE>

                                                      31037.77996 144 351245.c2
                                                         1/16/97   10:07 pm


                   DEFINED TERM CROSS REFERENCE

                   (Not Part of this Agreement)


1995 Balance Sheet     		Section 5.5(e)
Agreement              		Introduction
Acquisition Property   		Section 5.13(a)
Acquisition Proposal   		Section 7.5(a)
Acquisition Sub        		Introduction
Affiliate Transactions 		Section 5.16
Blue Sky Laws          		Section 4.3(b)
Board                  		Introduction
Certificate of Merger  		Section 2.2
Certificates           		Section 3.1(b)
Claim                  		Section 7.6
Code                   		Section 5.8(a)
Commission             		Section 5.5(a)
Commission Reports     		Section 5.5(b)
Company                		Introduction
Company Common Stock   		Introduction
Company's Certificate  		Section 2.4(a)
Company Expenses       		Section 9.2(d)
Confidentiality Agreement	Section 7.7
Corporation            		Section 2.4(a)
Corporation Law        		Introduction
Dissenting Stockholders		Section 3.2(a)
Dissenting Shares      		Section 3.2(a)
Effective Date         		Section 2.2
Effective Time         		Section 2.2
Environmental Laws     		Section 5.11(a)
Environmental Permits  		Section 5.11(a)
ERISA                  		Section 5.8(a)
Exchange Act           		Section 4.3(b)
Financing              		Section 4.5
Financing Letters      		Section 4.5
Hart-Scott-Rodino Act  		Section 4.3(b)
Hazardous Substances   		Section 5.11(b)
Indemnification Agreement	Section 7.12
Intellectual Property Rights	Section 5.15
IRS                    		Section 5.10(b)
ISRA                   		Section 4.3(b)
Leases                 		Section 5.13(b)(i)
Managee                		Introduction
Managees               		Introduction
Leased Real Property   		Section 5.13(b)
Material Adverse Effect		Section 4.1
Material Contracts     		Section 5.14
Merger                 		Introduction
Merger Consideration   		Section 2.7(b)
Mortgages              		Section 5.13(a)(ii)
Option                 		Section 2.8
Option Consideration   		Section 2.8
Optionees              		Section 2.8
Other Filings          		Section 7.1
Owned Real Property    		Section 5.13(a)
Parent                 		Introduction
Parent Expenses        		Section 9.2(b)
Paying Agent           		Section 3.1(a)
Payment Fund           		Section 3.1(a)
Pending Litigation     		Section 8.3(c)
Pending Legal Proceeding	Section 8.3(c)
Permitted Encumbrances 		Section 5.13(a)(i)
Plans                  		Section 5.8(a)
Port Authority         		Section 7.12
Port Authority Lease   		Section 7.12
Preferred Stock        		Section 5.4
Principal Stockholder  		Introduction
Principal Stockholders 		Introduction
Profit Sharing Plan Shares	Section 2.7(a)
Proxy Agreement        		Introduction
Proxy Statement        		Section 7.1
Reorganization Agreement	Section 7.15
Requisite Rights       		Section 5.15(b)(i)
Rowley Building Products	Section 7.11
Stock Option Plans     		Section 2.8
Stockholders' Meeting  		Section 7.2
Subsidiary             		Section (10.2)
Superior Proposal      		Section 7.5(b)
Surviving Corporation  		Section 2.1
Taxes                  		Section 5.10(f)
Transfer Taxes         		Section 7.16


<PAGE>

                                                      31037.77996 144 351245.c2
                                                         1/16/97   10:07 pm










         AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER


     AMENDED AND RESTATED AGREEMENT AND PLAN OF MERGER (the "AGREEMENT"),
dated as of November 11, 1996, as amended and restated as of January 17,
1997, by and among Hamilton Acquisition LLC, a Delaware limited liability
company ("PARENT"), Hamilton NY Acquisition Corp., a Delaware corporation
and a wholly-owned subsidiary of Parent ("ACQUISITION SUB"), and The
Strober Organization, Inc., a Delaware corporation (the "COMPANY").

     WHEREAS, the Board of Directors of the Company (the "BOARD") has, in
light of and subject to the terms and conditions set forth herein, (i)
determined that the consideration to be received by the stockholders of the
Company for each of the issued and outstanding shares of common stock, par
value $.01 per share, of the Company (the "COMPANY COMMON STOCK"), in the
Merger (as defined below) is fair to and in the best interests of the
Company and its stockholders and (ii) resolved to approve this Agreement
and the transactions contemplated hereby and to recommend approval and
adoption of this Agreement and approval of the Merger by the stockholders
of the Company;

     WHEREAS, also in furtherance of such transactions, the manager or
managers, as the case may be, of Parent (as the case may be, the "MANAGER"
or "MANAGERS") and the Board of Directors of Acquisition Sub have each
unanimously approved the merger of Acquisition Sub with and into the
Company (the "MERGER") in accordance with the General Corporation Law of
the State of Delaware (the "CORPORATION LAW") and the provisions of this
Agreement pursuant to which Merger the holders of Company Common Stock
(other than the Company, Acquisition Sub, Parent and any direct or indirect
subsidiary of any them) shall receive the Merger Consideration (as defined
in Section 2.7(b) hereof); and

     WHEREAS, as a condition to the willingness of Parent and Acquisition
Sub to enter into this Agreement, certain stockholders of the Company (each
individually a "PRINCIPAL STOCKHOLDER" and collectively the "PRINCIPAL
STOCKHOLDERS") have entered into a Proxy Agreement, dated as of the date
hereof, with Parent and Acquisition Sub (the "PROXY AGREEMENT") pursuant to
which each Principal Stockholder has, among other things, granted to Parent
an irrevocable proxy to vote all shares of Company Common Stock owned
(beneficially or otherwise) by such Principal Stockholder in favor of the
Merger, all upon the terms and conditions set forth in the Proxy Agreement;

     NOW, THEREFORE, in consideration of the mutual covenants and
agreements set forth herein, Parent, Acquisition Sub and the Company hereby
agree as follows:

1.        [INTENTIONALLY OMITTED]

2.        THE MERGER

     2.1    THE MERGER.  Upon the terms and subject to the conditions
contained in this Agreement, and in accordance with the relevant provisions
of the Corporation Law, at the Effective Time (as hereinafter defined),
Acquisition Sub shall be merged with and into the Company.  Following the
Merger, the Company shall continue its corporate existence as the surviving
corporation in the Merger (the "SURVIVING CORPORATION") under the laws of
the State of Delaware, and the separate corporate existence of Acquisition
Sub shall cease.  The name of the Surviving Corporation shall continue to
be "The Strober Organization, Inc."

     2.2    EFFECTIVE TIME. As promptly as practicable after all of the
conditions set forth in Section 8 shall have been satisfied or, if
permissible, waived by the party entitled to the benefit of the same,
Acquisition Sub and the Company shall duly execute and file a certificate
of merger in form and substance satisfactory to the parties hereto (the
"CERTIFICATE OF MERGER") with the Secretary of State of the State of
Delaware in accordance with the Corporation Law.  The Merger shall become
effective at such time as the Certificate of Merger is filed with the
Secretary of State of the State of Delaware or at such later time as is
specified in the Certificate of Merger (the "EFFECTIVE TIME").  Prior to
such filing, a closing shall be held at the offices of Goodwin, Procter &
Hoar  LLP, Exchange Place, Boston, Massachusetts 02109, or at such other
place as the parties shall agree, for the purpose of confirming the
satisfaction or waiver, as the case may be, of the conditions set forth in
Section 8 (the date of such closing being, the "EFFECTIVE DATE").

     2.3    EFFECTS OF THE MERGER. At the Effective Time, the Merger shall
have the effects set forth herein and in the Corporation Law.  Without
limiting the generality of the foregoing, and subject thereto, at the
Effective Time all the property, rights, privileges, powers and franchises
of the Company and Acquisition Sub shall vest in the Surviving Corporation,
and all debts, liabilities, obligations, restrictions, disabilities and
duties of the Company and Acquisition Sub shall become the debts,
liabilities, obligations, restrictions, disabilities and duties of the
Surviving Corporation.

     2.4    CERTIFICATE OF INCORPORATION; BY-LAWS.

          (a)  At the Effective Time, the Certificate of Incorporation of
Acquisition Sub, or at the election of Parent, the Company's Restated
Certificate of Incorporation (the "COMPANY'S CERTIFICATE"), in each case as
in effect at the Effective Time, which shall in either case include the
provisions required by Section 7.6 hereof, shall be the Certificate of
Incorporation of the Surviving Corporation until duly amended in accordance
with applicable law and such Certificate of Incorporation, PROVIDED,
HOWEVER, that at the Effective Time, Article First of the Certificate of
Incorporation of Acquisition Sub shall be amended to read as follows:
"FIRST, the name of the corporation is The Strober Organization, Inc. (the
"CORPORATION")."

          (b)  At the Effective Time, the By-laws of Acquisition Sub, or at
the election of Parent, the By-laws of the Company, in each case as in
effect at the Effective Time, which shall in either case include the
provisions required by Section 7.6 hereof, shall be the By-laws of the
Surviving Corporation, until duly amended in accordance with applicable
law, the Certificate of Incorporation of the Surviving Corporation and such
By-laws.

     2.5    DIRECTORS.  The directors of Acquisition Sub immediately prior to
the Effective Time shall be the initial directors of the Surviving
Corporation, each to hold office in accordance with the Certificate of
Incorporation and By-laws of the Surviving Corporation.

     2.6    OFFICERS.  The officers of the Surviving Corporation shall be
appointed by the directors of the Surviving Corporation.

     2.7    CONVERSION OF SECURITIES.  At the Effective Time, by virtue of
the Merger and without any action on the part of Acquisition Sub, the
Company or the holders of Company Common Stock:

          (a)  Each issued and outstanding share of Company Common Stock
held by the Company as a treasury share or held by any direct or indirect
subsidiary of the Company (which does not include the 23,500 shares of
Company Common Stock held by the Company's profit-sharing plan as of the
date hereof (the "PROFIT SHARING PLAN SHARES")) and each issued and
outstanding share of Company Common Stock owned by Parent, Acquisition Sub
or any other direct or indirect subsidiary of Parent immediately prior to
the Effective Time shall be canceled and retired and cease to exist without
any conversion thereof and no payment or distribution shall be made with
respect thereto;

          (b)  Each issued and outstanding share of Company Common Stock
immediately prior to the Effective Time, other than (i) those shares of
Company Common Stock referred to in Section 2.7(a) and (ii) Dissenting
Shares (as defined in Section 3.2 below), shall be canceled and shall be
converted automatically into and represent the right to receive an amount
equal to six dollars ($6.00) in cash (such amount of cash being referred to
herein as the "MERGER CONSIDERATION") payable, without interest, to the
holder of such share of Company Common Stock upon surrender, in the manner
provided in Section 3.1, of the certificate that formerly evidenced such
share of Company Common Stock;

          (c)  The shares of common stock, par value $.01 per share, of
Acquisition Sub issued and outstanding immediately prior to the Effective
Time shall be converted into and exchangeable for, in the aggregate, One
Thousand (1,000) validly issued, fully paid and non-assessable shares of
common stock, par value $.01, of the Surviving Corporation, which shall
constitute all of the issued and outstanding shares of the Surviving
Corporation; and

          (d)  All of the certificates evidencing shares of Company Common
Stock, by virtue of the Merger and without any action on the part of the
stockholders of the Company or the Company, shall be deemed to be no longer
outstanding, shall not be transferable on the books of the Surviving
Corporation, and shall represent solely the right to receive the amount set
forth in Section 2.7(b) hereof.

     2.8    COMPANY STOCK OPTIONS AND RELATED MATTERS.  Commencing at least
fifteen (15) days prior to the Effective Time, each holder of a then
outstanding option to purchase shares of Company Common Stock (an "OPTION")
granted under the Company's stock option plans identified on SCHEDULE 2.8
hereto (collectively, the "STOCK OPTION PLANS") (it being understood that
the aggregate number of shares of Company Common Stock subject to purchase
under such Stock Option Plans is not, or shall not at the Effective Time,
be more than 842,438 shares) shall be entitled to exercise such Option
(whether or not such Option would otherwise have been exercisable), and if
such Options are not so exercised prior to the Effective Time, immediately
prior to the Effective Time, each such holder shall be entitled to receive
from the Company in consideration for cancellation of each such Option, a
cash payment (the "OPTION CONSIDERATION") in an amount equal to the product
of (w) the number of shares provided for in such Option and (x) the excess,
if any, of the Merger Consideration over the exercise price per share of
Company Common Stock provided for in such Option, provided that the
foregoing shall be subject to the obtaining of any necessary consents of
the holders of such Options (the "OPTIONEES") and that, to the extent
required by applicable law, such Option Consideration shall be treated as
compensation and shall be net of any applicable federal or state
withholding tax.  All such Option Consideration shall be deemed allocable
to the period immediately prior to the Effective Time to the extent
permitted by applicable law.  Subject to the foregoing, the Stock Option
Plans and all Options issued thereunder shall terminate at the Effective
Time.  In connection with the foregoing, the Company shall obtain the
consent of the Optionees to the cancellation of such Options and the
cancellation of any right to acquire equity securities of the Company from
and after the Effective Time in consideration for the payment provided
herein.

     2.9    TAKING OF NECESSARY ACTION; FURTHER ACTION.  Parent, Acquisition
Sub and the Company, respectively, shall each use its best efforts to take
all such action as may be necessary or appropriate in order to effectuate
the Merger under the Corporation Law as promptly as practicable.  If at any
time after the Effective Time any further action is necessary or desirable
to carry out the purposes of this Agreement and to vest the Surviving
Corporation with full right, title and possession to all assets, property,
rights, privileges, powers and franchises of both of the Company and
Acquisition Sub, the officers of the Surviving Corporation are fully
authorized in the name of the Surviving Corporation, as successor by merger
to such corporations, or otherwise to take, and shall take, all such lawful
and necessary action.


3.   PAYMENT FOR SHARES; DISSENTING SHARES

     3.1    PAYMENT FOR SHARES OF COMPANY COMMON STOCK.

          (a)  Prior to the Effective Time, Parent shall designate a U.S.
bank or trust company having at least $50,000,000 in capital, surplus and
undivided profits that shall be subject to the Company's approval, such
approval to not be unreasonably withheld, to act as paying agent in the
Merger (the "PAYING AGENT") for purposes of effecting the exchange for the
Merger Consideration of certificates which, prior to the Effective Time,
represented shares of Company Common Stock entitled to receive the Merger
Consideration pursuant to Section 2.7(b).  The Paying Agent shall not be
changed without the prior written consent of the Company, which shall not
be unreasonably withheld.  Immediately following the Effective Time, Parent
or Acquisition Sub shall deposit in trust with the Paying Agent cash in an
aggregate amount equal to the product of (i) the number of shares of
Company Common Stock issued and outstanding on a fully diluted basis
immediately prior to the Effective Time (other than shares owned by, or
issuable to, upon conversion of other securities, the Company, Parent,
Acquisition Sub or any direct or indirect subsidiary of Parent or the
Company (which shall be deemed to exclude the Profit Sharing Plan Shares);
and shares of Company Common Stock known immediately prior to the Effective
Time to be Dissenting Shares (as defined in Section 3.2 below)) and (ii)
the Merger Consideration (such aggregate amount being hereinafter referred
to as the "PAYMENT FUND").  The parties hereto acknowledge that fully
diluted shares of Company Common Stock shall be determined in accordance
with generally accepted accounting principles.  The Payment Fund shall be
invested by the Paying Agent as directed by the Surviving Corporation (so
long as such directions do not impair the rights of the holders of
certificates that formerly evidenced shares of Company Common Stock) in:
direct obligations of the United States of America or obligations for which
the full faith and credit of the United States of America is pledged to
provide for the payment of principal and interest and any net earnings with
respect thereto shall be paid to the Surviving Corporation as and when
requested by the Surviving Corporation.  The Paying Agent shall, pursuant
to irrevocable instructions, make the payments referred to in Section
2.7(b) out of the Payment Fund.  The Payment Fund shall not be used for any
other purpose except as provided herein.

          (b)  Promptly after the Effective Time, the Surviving Corporation
shall cause the Paying Agent to mail to each person who was a record holder
of an outstanding certificate or certificates which immediately prior to
the Effective Time represented shares of Company Common Stock (the
"CERTIFICATES") a form letter of transmittal (which shall specify that
delivery shall be effected and risk of loss and title to Certificates shall
pass, only upon proper delivery of the Certificates to the Paying Agent)
and instructions for its use in surrendering Certificates and receiving
payment therefor.  Upon the surrender to the Paying Agent of such a
Certificate, together with such properly completed and duly executed letter
of transmittal and other documents that are customarily required by letters
of transmittal in similar situations, the holder thereof shall be paid,
without interest thereon, the Merger Consideration to which such holder is
entitled hereunder, and such Certificate shall forthwith be canceled.
Until so surrendered, except with respect to Dissenting Shares, each such
Certificate shall, after the Effective Time, represent solely the right to
receive the Merger Consideration, without interest, into which the shares
of Company Common Stock such Certificate theretofore represented shall have
been converted pursuant to Section 2.7(b), and the holder thereof shall not
be entitled to be paid any cash to which such holder otherwise would be
entitled.  In case any payment pursuant to this Section 3.1 is to be made
to a holder other than the registered owner of a surrendered certificate,
it shall be a condition of such payment that the Certificate so surrendered
shall be properly endorsed or otherwise in proper form for transfer and
that the person requesting such exchange shall pay to the Paying Agent any
transfer or other taxes required by reason of the payment of such cash to a
person other than the registered holder of the Certificate surrendered, or
that such person shall establish to the satisfaction of the Paying Agent
that such tax has been paid or is not applicable.

          (c)  Promptly following the date which is one year after the
Effective Time, the Paying Agent shall return to the Surviving Corporation
all cash, certificates and other instruments in its possession that
constitute any portion of the Payment Fund (including, without limitation,
all interest and other income received by the Paying Agent in respect of
all funds made available to it), and the Paying Agent's duties shall
terminate.  Thereafter, each holder of a Certificate shall be entitled to
look to the Surviving Corporation (subject to applicable abandoned
property, escheat and similar laws) only as a general creditor thereof with
respect to any Merger Consideration, without interest, that may be payable
upon due surrender of the Certificate or Certificates held by them.
Notwithstanding the foregoing, neither the Paying Agent nor any party
hereto shall be liable to a holder of certificates that prior to the
Effective Time evidenced shares of Company Common Stock for any Merger
Consideration delivered pursuant hereto to a public official pursuant to
applicable abandoned property, escheat or other similar laws.

          (d)  At the Effective Time, the Company Common Stock transfer
books shall be closed and no transfer of shares of Company Common Stock
shall thereafter be made.  If, after the Effective Time, Certificates are
presented to the Surviving Corporation or the Paying Agent, they shall be
canceled and exchanged for the Merger Consideration as provided in Section
2.7(b), subject to applicable law in the case of Dissenting Shares (as
defined below).

          (e)  In the event any Certificate shall have been lost, stolen or
destroyed, upon the making of an affidavit of that fact in form and
substance reasonably satisfactory to the Surviving Corporation by the
person claiming such Certificate to be lost, stolen or destroyed and, if
required by Parent or the Surviving Corporation in their sole discretion,
upon the posting by such person of a bond in such amount as Parent or the
Surviving Corporation may reasonably direct as indemnity against any claim
that may be made against it with respect to such Certificate, the Paying
Agent will issue in exchange for such lost, stolen or destroyed
Certificate, the cash representing the Merger Consideration deliverable in
respect thereof pursuant to this Agreement.

     3.2    DISSENTING SHARES.

          (a)  Any shares of Company Common Stock outstanding immediately
prior to the Effective Time as to which the holder thereof shall have not
voted in favor of the Merger or consented thereto in writing and as to
which the holder thereof shall have validly exercised such holder's
appraisal rights, if any, under Section 262 of the Corporation Law
("DISSENTING SHARES") shall not, after the Effective Time, be entitled to
vote for any purpose or be entitled to the payment of dividends or other
distributions (except dividends or other distributions payable to
stockholders of record prior to the Effective Time), nor shall such
Dissenting Shares be converted into the right to receive the Merger
Consideration hereunder.  Such holders of Dissenting Shares duly making
demand for appraisal (hereinafter referred to as "DISSENTING STOCKHOLDERS")
shall be entitled to receive payment of the appraised value of such
Dissenting Shares in accordance with the provisions of such Section 262 of
the Corporation Law, except that all shares of Company Common Stock held by
stockholders who shall fail to perfect, or shall have effectively withdrawn
or lost, such stockholders' right to appraisal of such shares of Company
Common Stock under Section 262 of the Corporation Law shall thereupon be
deemed to have been converted into and to have become exchangeable for, as
of the Effective Time, the right to receive the Merger Consideration,
without any interest thereon.  The Company shall give Parent (i) prompt
notice of any demands for appraisal received by the Company, withdrawals of
such demands and any other instrument served pursuant to Section 262 of the
Corporation Law and received by the Company, and (ii) the opportunity to
direct all negotiations and proceedings with respect to demands for
appraisal under the Corporation Law.  The Company shall not, except with
the written consent of Parent, make any payment with respect to any demands
for appraisal, or settle or offer to settle or negotiate, any such demands.

          (b)  Each Dissenting Stockholder who becomes entitled under the
Corporation Law to payment for the Dissenting Shares shall receive payment
therefor after the Effective Time from the Surviving Corporation (but only
after the amount thereof shall have been agreed upon or finally determined
pursuant to the Corporation Law) and such shares of Company Common Stock
shall be canceled.


4.   REPRESENTATIONS AND WARRANTIES OF PARENT AND ACQUISITION SUB

     Parent and Acquisition Sub jointly and severally hereby represent and
warrant to the Company as follows:

     4.1    ORGANIZATION AND QUALIFICATION.  Parent is a limited liability
company duly organized, validly existing and in good standing under the
laws of the State of Delaware.  Acquisition Sub is a corporation duly
incorporated, validly existing and in good standing under the laws of the
State of Delaware.  Each of Parent and Acquisition Sub has the requisite
power and authority to carry on its business as it is now being conducted.
Each of Parent and Acquisition Sub is duly qualified to do business and is
in good standing in each jurisdiction in which the character of its
properties, owned or leased, or the nature of its activities make such
qualification necessary, except where the failure to be so qualified or in
good standing would not have a material adverse effect on the business,
assets, results of operations, condition (financial or otherwise) or
prospects (a "MATERIAL ADVERSE EFFECT") of Parent and its subsidiaries
taken as a whole.  Neither Parent nor Acquisition Sub has conducted any
business prior to the date hereof other than in furtherance of the
transactions contemplated hereby and has any assets and liabilities other
than those incident to its formation and to the consummation of the
transactions contemplated hereby.  Copies of the Certificate of Formation
of Parent and the Certificate of Incorporation and By-laws of Acquisition
Sub heretofore delivered to the Company are true, complete and correct as
of the date hereof.

     4.2    AUTHORITY RELATIVE TO THIS AGREEMENT.  Each of Parent and
Acquisition Sub has the requisite power and authority to enter into this
Agreement and to carry out its obligations hereunder.  The execution and
delivery of this Agreement and the consummation of the transactions
contemplated hereby have been duly authorized by the Manager or Managers
(as the case may be) and, if necessary, the member or members of Parent and
by the Board of Directors and the sole stockholder of Acquisition Sub, and
no other corporate proceedings on the part of Parent or Acquisition Sub are
necessary to authorize this Agreement and the transactions contemplated
hereby (other than, with respect to the Merger, the filing and recordation
of the appropriate merger documents as required by the Corporation Law).
This Agreement has been duly and validly executed and delivered by each of
Parent and Acquisition Sub and, assuming this Agreement constitutes a valid
and binding obligation of the Company, constitutes the legal, valid and
binding obligation of each of Parent and Acquisition Sub enforceable
against each of Parent and Acquisition Sub in accordance with its terms.

     4.3    NO VIOLATIONS.

          (a)  Neither the execution and delivery of this Agreement by
Parent or Acquisition Sub nor the consummation of the transactions
contemplated hereby nor compliance by Parent or Acquisition Sub with any of
the provisions hereof will:  (i) violate, conflict with, or result in a
breach of any provision of, require any consent, approval or notice under,
or constitute a default (or an event which, with notice or lapse of time or
both, would constitute a default) or result in a right of termination or
acceleration under, or result in the creation of any lien, security
interest, charge or encumbrance upon any of the properties or assets of
Parent or any of its subsidiaries under any of the terms, conditions or
provisions of (x) their respective Certificates of Incorporation, as
amended, or By-laws or (y) any note, bond, mortgage, indenture, deed of
trust, lease, agreement, lien, contract or other instrument or obligation
to which Parent or any of its subsidiaries is a party or to which any of
them, or any of their respective properties or assets, may be subject or by
which Parent or any of its subsidiaries is bound; or (ii) subject to
compliance with the statutes and regulations referred to in Section 4.3(b),
violate any judgment, ruling, order, writ, injunction, determination,
award, decree, statute, ordinance, rule or regulation applicable to Parent
or any of its subsidiaries or any of their respective properties or assets
(except, in the case of each of clauses (i) and (ii) above, for such
violations, conflicts, breaches, defaults, terminations, accelerations or
creations of liens, security interests, charges or encumbrances which, or
any consents, approvals or notices which if not given or received, would
not, individually or in the aggregate, have a Material Adverse Effect on
Parent and its subsidiaries taken as a whole or on the ability of Parent or
Acquisition Sub to consummate the transactions contemplated hereby or which
are cured, waived or terminated prior to the Effective Time and, except in
the case of (i) above, for those liens, security interests, charges and
encumbrances as may be imposed or otherwise created in connection with
financing the Merger and the other transactions contemplated hereby); or
(iii) cause the suspension or revocation of any authorization, consent,
approval or license currently in effect, which suspension or revocation
would have a Material Adverse Effect on Parent and its subsidiaries taken
as a whole.

          (b)  There is no legal impediment to Parent's or Acquisition
Sub's consummation of the transactions contemplated by this Agreement.  No
filing or registration with, or authorization, consent or approval of, any
domestic public body or authority is necessary for the consummation by
Parent or Acquisition Sub of the transactions contemplated by this
Agreement, except (i) for applicable requirements of the Securities
Exchange Act of 1934, as amended (the "EXCHANGE ACT"), state securities
laws and regulations ("BLUE SKY LAWS") and the filing and recordation of
the Certificate of Merger, as required by the Corporation Law, and (ii) for
such filings or registrations which, if not made, or for such
authorizations, consents or approvals, which, if not received, would not,
individually or in the aggregate, have a Material Adverse Effect on Parent
and its subsidiaries taken as a whole or on the ability of Parent and
Acquisition Sub to consummate the transactions contemplated hereby.


          (c)  There is no "person" which "controls" Parent, in each case
within the meaning of the Hart-Scott-Rodino Antitrust Improvements Act of
1976, as amended (the "HART-SCOTT-RODINO ACT") and Parts 801 through 803 of
Title 16 of the Code of Federal Regulations (the "HSR REGULATIONS"), and,
accordingly, no "person" has (1) the right to fifty percent (50%) or more
of the profits of Parent, (2) the right in the event of dissolution of
Parent to fifty percent (50%) or more of the assets of Parent, or (3) the
contractual power currently to designate fifty percent (50%) or more of the
members effecting management control of Parent

     4.4    BROKERAGE FEES.  Neither Parent nor Acquisition Sub has retained
any financial adviser, broker, agent or finder or paid or agreed to pay any
financial adviser, broker, agent or finder on account of this Agreement or
any transaction contemplated hereby, except that Proteus International
Group Incorporated has been retained as Frederick M. Marino's financial
adviser, each in connection with the transactions contemplated hereby.
Other than the foregoing arrangements and the Company's arrangements with
Hill Thompson Capital Markets, Inc., neither Parent nor Acquisition Sub is
aware of any claim for payment of any finder's fee, brokerage or agent's
commissions or other like payments in connection with the negotiations
leading to the Merger, this Agreement or the consummation of the
transactions contemplated hereby.

     4.5    FINANCING.  Parent has delivered to the Company true and correct
copies of signed letters received by Parent with respect to the financing
(the "FINANCING LETTERS") required for the consummation of the transactions
contemplated hereby.  Assuming satisfaction or waiver of all applicable
conditions set forth in the Financing Letters, such financing (the
"FINANCING") will, together with equity investments in the aggregate of
$9,000,000 being made in connection with the transactions contemplated
hereby, provide sufficient funds to (i) pay, with respect to all shares of
Company Common Stock in the Merger, the Merger Consideration pursuant to
Section 2.7(b); and (ii) prepay, redeem, refinance or renegotiate the
Company's existing indebtedness, if required to consummate the Merger, and
pay any and all fees, expenses, costs and penalties in connection with any
such prepayment, redemption, refinancing or renegotiation.  Parent shall
not amend the Financing Letters (excluding amendments that solely
constitute extensions thereof provided that this provision shall not impair
the rights of, or impose additional obligations upon, either party under
Section 9.1(b) hereof) without the prior written consent of the Company,
which consent shall not be unreasonably withheld.

     4.6    ARRANGEMENTS.  Neither Parent nor Acquisition Sub has entered
into any employment agreements with any current officer of the Company,
provided, however, that discussions respecting continuation of current
compensation and benefit arrangements for a two year period have taken
place which discussions may, prior to the Effective Time, result in an
employment agreement or arrangement with such officer respecting employment
by the Surviving Corporation and/or any of its subsidiaries after the
Effective Time.  Parent and Acquisition Sub represent and warrant that no
agreements, arrangements or understandings exist between any current
officer of the Company and Parent, Acquisition Sub or any entity that
controls, is controlled by or is under common control with Parent or
Acquisition Sub that could result in any payment (cash or otherwise) as a
result of the negotiation and execution of this Agreement and/or the
consummation of the transactions contemplated hereby including the Merger
except as specifically provided in this Agreement.


5.   REPRESENTATIONS AND WARRANTIES OF THE COMPANY

     The Company hereby represents and warrants to each of Parent and
Acquisition Sub as follows:

     5.1    ORGANIZATION AND QUALIFICATION.  Each of the Company and its
subsidiaries is a corporation duly incorporated, validly existing and in
good standing under the laws of the jurisdiction of its incorporation and
has the corporate power and corporate authority to carry on its business as
it is now being conducted.  Each of the Company and its subsidiaries is
duly qualified to do business and is in good standing in each jurisdiction
in which the character of its properties, owned or leased, or the nature of
its activities make such qualification necessary, except as set forth on
Schedule 5.1 hereto or where the failure to be so qualified or in good
standing would not individually or in the aggregate have a Material Adverse
Effect on the Company and its subsidiaries taken as a whole.  Copies of the
respective Certificates of Incorporation, as amended, and By-laws of the
Company and each of its subsidiaries heretofore delivered to Parent are
true, complete and correct as of the date hereof and no amendments thereto
have been effected since such copies were delivered, or are pending or
contemplated.  Neither the Company nor any of its subsidiaries is in
violation of any term of its respective Certificate of Incorporation or By-
laws.

     5.2    AUTHORITY RELATIVE TO THIS AGREEMENT.

          (a)  Each of the Company and its subsidiaries has the requisite
power and authority to enter into this Agreement and to carry out its
obligations hereunder.  The execution and delivery of this Agreement and
the consummation of the transactions contemplated hereby have been duly
authorized by the Board.  Except for the approval by the Company's
stockholders which is referred to in Section 7.2 below, no other corporate
proceedings on the part of the Company or any of its subsidiaries are
necessary to authorize this Agreement and the transactions contemplated
hereby (other than, with respect to the Merger, the filing and recordation
of the appropriate merger documents as required by the Corporation Law).
This Agreement has been duly and validly executed and delivered by the
Company and, assuming this Agreement constitutes a valid and binding
obligation of Parent and Acquisition Sub, constitutes the legal, valid and
binding obligation of the Company enforceable against the Company and each
of its subsidiaries in accordance with its terms.

          (b)  The Board has, by resolutions duly adopted by unanimous
vote, approved the Merger, this Agreement and the transactions contemplated
hereby and has agreed to recommend that the stockholders of the Company
approve and adopt this Agreement and the Merger.  In connection with the
foregoing, the Board has taken such actions and votes as are necessary on
its part to render the provisions of Section 203 of the Corporation Law and
all other applicable takeover statutes of the Corporation Law and any other
applicable takeover statutes of any other state, and any "fair price,"
takeover or similar provisions of the Company's Certificate, inapplicable
to this Agreement, the Merger and the transactions contemplated by this
Agreement.  As of the date hereof, except as set forth on SCHEDULE 5.2(B)
hereto, all of the directors and executive officers of the Company have
indicated that they presently intend to vote their shares of Company Common
Stock to approve and adopt the Merger Agreement and the transactions
contemplated thereby, including the Merger.

     5.3    NO VIOLATIONS; CONSENTS AND APPROVALS.

          (a)  Except as set forth in SCHEDULE 5.3 to this Agreement,
neither the execution and delivery of this Agreement by the Company nor the
consummation of the transactions contemplated hereby nor compliance by the
Company or any of its subsidiaries with any of the provisions hereof will:
(i) violate, conflict with, or result in breach of any provision of,
require any consent, approval or notice under, or constitute a default (or
an event which, with notice or lapse of time or both, would constitute a
default) or result in a right of termination or acceleration under, or
result in the creation of any lien, security interest, charge or
encumbrance upon any of the properties or assets of the Company or any of
its subsidiaries under any of the terms, conditions or provisions of (x)
their respective Certificates of Incorporation, as amended, or By-laws or
(y) any note, bond, mortgage, indenture, deed of trust, lease, agreement,
lien, contract, or other instrument or obligation to which the Company or
any of its subsidiaries is a party or to which any of them, or any of their
respective properties or assets, may be subject or by which the Company or
any of its subsidiaries is bound; or (ii) subject to compliance with the
statutes and regulations referred to in Section 5.3(b), violate any
judgment, ruling, order, writ, injunction, determination, award, decree,
statute, ordinance, rule or regulation applicable to the Company or any of
its subsidiaries or any of their respective properties or assets (except,
in the case of each of clauses (i) and (ii) above, for such violations,
conflicts, breaches, defaults, terminations, accelerations or creations of
liens, security interests, charges or encumbrances which, or any consents,
approvals or notices which if not given or received, would not,
individually or in the aggregate, have a Material Adverse Effect on the
Company and its subsidiaries taken as a whole or on the ability of the
Company to consummate the transactions contemplated hereby or which are
cured, waived or terminated prior to the Effective Time and, except in the
case of (i) above, for those liens, security interests, charges and
encumbrances as may be imposed or otherwise created in connection with the
financing of the Merger and the other transactions contemplated hereby); or
(iii) cause the suspension or revocation of any authorization, consent,
approval or license currently in effect, which suspension or revocation
would have a Material Adverse Effect on the Company and its subsidiaries
taken as a whole.

          (b)  Except as set forth in SCHEDULE 5.3(B), there is no legal
impediment to the Company's consummation of the transactions contemplated
by this Agreement.  No filing or registration with, or authorization,
consent or approval of, any domestic public body or authority is necessary
for the execution, delivery or consummation by the Company of the
transactions contemplated by this Agreement, except (i) for applicable
requirements of the Hart-Scott-Rodino Act (if any), the Exchange Act, Blue
Sky Laws, the NASDAQ Listing Agreement, and the filing and recordation of
the Certificate of Merger, as required by the Corporation Law, and (ii) for
such filings or registrations which, if not made, or for such
authorizations, consents or approvals, which, if not received, would not,
individually or in the aggregate, have a Material Adverse Effect on the
Company and its subsidiaries taken as a whole or on the ability of the
Company to consummate the transactions contemplated hereby.

     5.4    CAPITALIZATION.  As of the date hereof, the authorized capital
stock of the Company consists of 20,000,000 shares of Company Common Stock
and 1,000,000 shares of Preferred Stock, par value $.01 per share (the
"PREFERRED STOCK").  As of the date hereof, 5,027,447 shares of Company
Common Stock were issued and outstanding, 190,601 shares of Company Common
Stock were held by the Company as treasury shares and no shares of
Preferred Stock were issued and outstanding.  As of the date hereof,
842,438 shares of Company Common Stock were reserved for issuance upon
exercise of Options granted pursuant to the Stock Option Plans and Options
to purchase 842,438 shares of Common Stock are outstanding as of the date
hereof.  Except for the matters set forth on SCHEDULE 5.4 hereto, which
terminate upon or prior to the consummation of the Merger and will be of no
further force and effect after the Effective Time, and for the Options,
there are no options, warrants or other rights, agreements or commitments
of any character whatsoever requiring the issuance, sale or transfer by the
Company of any shares of capital stock of the Company or any securities
convertible into or exchangeable or exercisable for, or otherwise
evidencing the right to acquire, any shares of capital stock of the
Company.  All of the outstanding shares of Company Common Stock have been
duly authorized and validly issued, are fully paid and non-assessable and
are not subject to, nor were they issued in violation of, any preemptive
rights.

     5.5    COMMISSION FILINGS.

          (a)  The Company has heretofore delivered to Parent true and
complete copies of its (i) Annual Report on Form 10-K for the fiscal year
ended December 31, 1995, (ii) Quarterly Report on Form 10-Q for each of the
fiscal quarters ended March 31, June 30 and September 30, 1995, and March
31 and June 30, 1996, (iii) Proxy Statement for the annual meeting of
stockholders held on July 11, 1996, and (iv) all other reports or
registration statements filed by the Company with the Securities and
Exchange Commission (the "COMMISSION") since January 1, 1996, in each case
as filed with the Commission.

          (b)  Except as set forth in SCHEDULE 5.5 hereto, the Company has
filed all required forms, reports and documents with the Commission since
December 31, 1992 (collectively, the "COMMISSION REPORTS"), all of which
were prepared in accordance with the applicable requirements of the
Securities Act of 1933, as amended, and the Exchange Act in all material
respects.  Except to the extent, if any, as may have been appropriately
disclosed in a Commission Report filed subsequent thereto and prior to the
date hereof as of their respective dates, the Commission Reports did not
contain any untrue statement of a material fact or omit to state a material
fact required to be stated therein or necessary to make the statements
therein, in light of the circumstances under which they were made, not
misleading, and complied as to form and substance in all material respects
with all applicable requirements of law.

          (c)  The Company will deliver to Parent as soon as they become
available true and complete copies of any report or statement mailed by it
to its stockholders generally or filed by it with the Commission subsequent
to the date hereof and prior to the Effective Time.  As of their respective
dates, such reports and statements (excluding any information therein
provided by Parent or Acquisition Sub, as to which the Company makes no
representation) will not contain any untrue statement of a material fact or
omit to state a material fact required to be stated therein or necessary to
make the statements therein, in light of the circumstances under which they
are made, not misleading, and will comply in all material respects with all
applicable requirements of law.

          (d)  Each of the consolidated financial statements (including, in
each case, any related notes thereto) contained in the Commission Reports
has been prepared in accordance with generally accepted accounting
principles applied on a consistent basis throughout the periods involved
(except as may be indicated in the notes thereto or in SCHEDULE 5.5), and
each fairly presents in accordance with generally accepted accounting
principles the consolidated financial position of the Company and its
subsidiaries as at the respective dates thereof and the consolidated
results of their operations and changes in cash flow for the periods
indicated, except as may be indicated in the notes thereto and/or in the
consolidated financial statements contained in a Commission Report filed
subsequent thereto and prior to the date hereof, and except that the
unaudited interim financial statements were or are subject to normal and
recurring year-end adjustments which were not or are not expected to be
material in amount.

          (e)  Except as set forth in SCHEDULE 5.5 hereto and except as and
to the extent set forth on the consolidated balance sheet of the Company
and its subsidiaries as at December 31, 1995, including the notes thereto
(the "1995 BALANCE SHEET"), neither the Company nor any of its subsidiaries
has any liabilities or obligations of any nature (whether accrued,
absolute, contingent or otherwise) which would be required to be reflected
on a consolidated balance sheet of the Company and its subsidiaries, or in
the notes thereto, prepared in accordance with generally accepted
accounting principles, except for liabilities or obligations (a) incurred
in the ordinary course of business since December 31, 1995, or (b) any
liability or obligation existing at December 31, 1995 which, individually
or in the aggregate, is not material to the Company and its subsidiaries
taken as a whole as of such date.

     5.6    ABSENCE OF CERTAIN CHANGES OR EVENTS.  Since December 31, 1995,
except as set forth in SCHEDULE 5.6 or as and to the extent disclosed in
any Commission Report filed after December 31, 1995:

          (a)  the Company and its subsidiaries have conducted their
     businesses only in the ordinary course and in a manner reasonably
     consistent with past practice, and

          (b)  since December 31, 1995, there has not been (i) any change
     in, or event affecting, the Company or any of its subsidiaries having
     a Material Adverse Effect on the Company and its subsidiaries taken as
     a whole, (ii) any change by the Company in its accounting methods,
     principles or practices, (iii) any entry by the Company or any of its
     subsidiaries into a material contract outside the ordinary course of
     business taken as a whole, (iv) any declaration, setting aside or
     payment of any dividends or distributions in respect of, or any
     redemption, purchase or other acquisition of, any of its securities or
     (v) any increase in the benefits under or the establishment of any
     bonus, insurance, severance, deferred compensation, pension,
     retirement, profit sharing, stock option (including, without
     limitation, the granting of stock options, stock appreciation rights,
     performance awards, or restricted stock awards), stock purchase or
     other employee benefit plan, program, or arrangement for the benefit
     of any director, officer or employee of the Company or any of its
     subsidiaries pursuant to which employees are contractually entitled to
     benefit that would be materially above those mandated by applicable
     law, except in the ordinary course of business reasonably consistent
     with past practice.  No officer, director, or other employee other
     than those disclosed in SCHEDULE 5.6 hereto are parties to any
     severance pay agreements or change in control agreements.

     5.7    ABSENCE OF LITIGATION.  Except as disclosed in the Commission
Reports filed after December 31, 1995 or in SCHEDULE 5.7 hereto, there are
no claims, actions, proceedings or investigations pending or, to the best
knowledge of the Company, threatened against the Company or any of its
subsidiaries, or, to the best knowledge of the Company, pending or
threatened against any of its directors, officers, employees or agents, by
any claimant or involving any properties or rights of the Company or any of
its subsidiaries, at law or in equity, before any court, arbitrator or
administrative governmental regulatory authority or body that (i)
individually or in the aggregate would have or are reasonably likely to
have a Material Adverse Effect on the Company and its subsidiaries taken as
a whole or (ii) seek to delay or prevent the consummation of the
transactions contemplated hereby.  Except as set forth on SCHEDULE 5.7
hereto, to the best knowledge of the Company, there are no ongoing or
threatened claims, actions, proceedings or investigations instituted by or
on behalf of the Department of Justice or any similar foreign, federal,
state, county or local government agency against the Company, any of its
subsidiaries or any of their respective directors, officers, employees or
agents involving the business, properties, rights and/or activities of the
Company and/or any of its subsidiaries.  As of the date hereof, neither the
Company nor any of its subsidiaries nor any of their respective properties
are subject to any order, writ, judgment, injunction, decree, determination
or award of any court, arbitrator or governmental authority that,
individually or in the aggregate, have or are reasonably likely to have a
Material Adverse Effect on the Company and its subsidiaries taken as a
whole.

     5.8    EMPLOYEE BENEFIT PLANS.

          (a)  SCHEDULE 5.8 hereto includes a list of each stock option,
stock purchase, insurance, bonus, incentive compensation, severance, profit
sharing, retirement, or other material employee benefit plan, policy or
arrangement, including any employee benefit plan within the meaning of
Section 3(3) of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA") which the Company maintains, to which the Company or any
one of its subsidiaries contributes, or under which any of the employees or
former employees of the Company or any one of its subsidiaries are covered
(collectively, the "PLANS").  Prior to the date of this Agreement, the
Company has provided or made available to Parent a true and complete copy
of each Plan as in effect on the date hereof.  Other than as specifically
disclosed in SCHEDULE 5.8 hereto, (i) none of the Plans is a multiemployer
plan within the meaning of ERISA; (ii) none of the Plans provides for or
promises retiree medical benefits or life insurance to any current or
former employee, officer or director of the Company or its subsidiaries;
(iii) each Plan which is intended to be qualified under Section 401(a) of
the Internal Revenue Code of 1986, as amended (the "CODE"), is so
qualified; (iv) each Plan is now and has been operated in all material
respects in accordance with the requirements of applicable law; and (v)
with respect to Plans subject to Title IV of ERISA, the aggregate projected
benefit obligations of such Plans (determined for each such Plan as of the
date of the most recent actuarial valuation prepared for such Plan) does
not exceed the fair market value of the assets of such Plans (determined as
of the date of such valuation).

          (b)  Except as disclosed in SCHEDULE 5.8 hereto, the execution
of, and performance of the transactions contemplated by, this Agreement
will not (either alone or upon the occurrence of any additional subsequent
events directly related to the transactions contemplated hereby) (i)
constitute an event under any Plan that will or may result in any payment
(whether of severance pay or otherwise), acceleration, forgiveness of
indebtedness, vesting, distribution, increase in benefits or obligations to
fund benefits with respect to any employee, director or consultant of the
Company or any of its subsidiaries pursuant to any Plan or (ii) result in
the triggering or imposition of any restrictions or limitations on the
right of the Company or Parent to amend or terminate any Plan.  No payment
or benefit which will be required to be made pursuant to the terms of any
agreement, commitment or Plan, as a result of the transactions contemplated
by this Agreement, to any officer, director or employee of the Company or
any of its subsidiaries, could be characterized as an "excess parachute
payment" within the meaning of Section 280G of the Code or could be non-
deductible by reason of Section 162(m) of the Code.

          (c)  All contributions have been made in all material respects as
required by the terms of each of the Plans listed in SCHEDULE 5.8 and the
terms of any related collective bargaining agreements, and, except as set
forth in SCHEDULE 5.8 hereto, neither the Company nor any of its
subsidiaries has any knowledge or has received any notice that any such
plan is in reorganization, that increased contributions are required to
avoid a reduction in plan benefits or the imposition of any excise tax,
that any such plan is or has been (except as used in accordance with the
terms of such Plan and in accordance with applicable law) funded at a rate
less than required under Section 412 of the Code, or that any such plan is
insolvent.

     5.9    LABOR MATTERS.  Except as set forth in SCHEDULE 5.9 hereto,
neither the Company nor any of its subsidiaries is a party to, or bound by,
any collective bargaining agreement or contract or other agreement or
understanding with a labor union or labor union organization.  There is no
unfair labor practice or labor arbitration proceeding pending or, to the
knowledge of the Company, threatened against the Company or any of its
subsidiaries relating to their business, except for any such proceeding
which would not have a Material Adverse Effect on the Company and its
subsidiaries taken as a whole.  There is not currently pending or, to the
best knowledge of the Company, threatened any labor dispute or labor
stoppage regarding any of the Company's, or any of its subsidiaries',
current employees or any of the labor relations or collective bargaining
contracts listed on SCHEDULE 5.9 hereto, except for that labor relations
contract listed on SCHEDULE 5.9 hereto that expires on December 31, 1996,
the negotiation of a new contract of which is expressly provided for in
Section 6.1 hereof.  Except as set forth in SCHEDULE 5.9 hereto, to the
knowledge of the Company, there are no organizational efforts with respect
to the formation of a collective bargaining unit presently being made or
threatened involving employees of the Company or any of its subsidiaries.

     5.10   TAXES.

          (a)  Except as set forth in SCHEDULE 5.10 hereto, the Company and
each of its subsidiaries has paid or caused to be paid all material Taxes
(as defined below), owed by it through the date hereof except such as are
reserved for in the Company's balance sheet contained in the most recently
filed Commission Report and are being contested in good faith by
appropriate proceedings.  Except as set forth in SCHEDULE 5.10 hereto, the
Company and its subsidiaries have timely filed and properly prepared all
foreign, federal, state and local tax returns and reports required to be
filed by any of them through the date hereof, and all such returns and
reports completely and accurately in all material respects set forth the
amount of any Taxes relating to the applicable period.

          (b)  Except as set forth in SCHEDULE 5.10 hereto, neither the
Internal Revenue Service (the "IRS") nor any other governmental or taxing
authority or agency is now asserting or, to the best of the Company's
knowledge, threatening to assert, against the Company or any of its
subsidiaries or any partnership, joint venture or limited liability company
in which the Company or any of its subsidiaries is a partner, joint
venturer or member, as the case may be, any deficiency or claim for any
additional material Tax or Taxes.  Except as set forth in SCHEDULE 5.10
hereto, there is no dispute or claim concerning any Tax liability of the
Company or any subsidiary, either claimed or raised by any governmental or
taxing authority, or as to which any director or officer of the Company or
any of its subsidiaries has reason to believe may be claimed or raised by
any governmental or taxing authority that is material, either individually
or in the aggregate, to the Company and its subsidiaries taken as a whole.
Except as set forth in SCHEDULE 5.10, no claim has ever been made by a
taxing authority in a jurisdiction where the Company does not file reports
and returns that the Company is or may be subject to taxation by that
jurisdiction.  There are no security interests on any of the assets of the
Company or any of its subsidiaries that arose in connection with any
failure (or alleged failure) to pay any Taxes.  The Company has never
entered into a closing agreement pursuant to Section 7121 of the Code.

          (c)  Except as set forth in SCHEDULE 5.10 hereto, neither the
Company nor any of its subsidiaries has received written notice of any
audit of any tax return filed by the Company or its subsidiaries, and
neither the Company nor any of its subsidiaries has been notified by any
governmental or taxing authority that any such audit is contemplated or
pending.  Except as set forth in SCHEDULE 5.10 hereto, neither the Company
nor any of its subsidiaries has executed or filed with the IRS or any other
governmental or taxing authority any agreement now in effect extending the
period for assessment or collection of any Taxes, and no extension of time
with respect to any date on which a tax return was or is to be filed by the
Company is in force.  True, correct and complete copies of all foreign,
federal, state and local income or franchise tax returns filed by the
Company and each of its subsidiaries for those tax years or periods for
which the applicable statute of limitations, or an extension or waiver
thereof, has not lapsed, expired, or otherwise terminated, and all
communications relating thereto have been delivered to the Parent or made
available to representatives of the Parent.  Except as set forth in
SCHEDULE 5.10, neither the Company nor any of its subsidiaries has granted
any waiver of any statute of limitations with respect to, or any extension
of a period for the assessment of, any foreign, federal, state or local
income tax.

          (d)  The accruals and reserves for taxes reflected in the 1995
Balance Sheet are adequate to cover all Taxes accruable through such date
(including interest and penalties, if any, thereon) in accordance with
generally accepted accounting principles.

          (e)  None of the Company and its subsidiaries has filed a consent
under Section 341(f) of the Code concerning collapsible corporations.  None
of the Company and its subsidiaries has made any payments, is obligated to
make any payments, or is a party to any agreement that under certain
circumstances could obligate it to make any payments that will not be
deductible under Section 280G of the Code.  None of the Company and its
subsidiaries has been a United States real property holding corporation
within the meaning of Section 897(c)(2) of the Code during the applicable
period specified in Section 897(c)(1)(A)(ii) of the Code.  Each of the
Company and its subsidiaries has disclosed on its federal income tax
returns all positions taken therein that could give rise to a substantial
understatement of federal income tax within the meaning of Section 6662 of
the Code.  None of the Company and its subsidiaries is a party to any tax
allocation or sharing agreement.  Except as set forth in SCHEDULE 5.10,
none of the Company and its subsidiaries (A) has, except as set forth in
SCHEDULE 5.10 hereto, been a member of an affiliated group filing a
consolidated federal income tax return (other than a group the common
parent of which was the Company) or (B) has any liability for the Taxes of
any person (other than any of the Company and its subsidiaries) under Reg.
Section 1.1502-6 (or any similar provision of state, local, or foreign
law), as a transferee or successor, by contract, or otherwise.

          (f)  The term "TAXES" shall mean, for purposes of this Agreement,
all  foreign, federal, state, local, and other taxes, including without
limitation income taxes, estimated taxes, alternative minimum taxes, excise
taxes, sales taxes, use taxes, value-added taxes, gross receipts taxes,
franchise taxes, capital stock taxes, employment and payroll-related taxes,
withholding taxes, stamp taxes, transfer taxes, windfall profit taxes,
environmental taxes and property taxes, whether or not measured in whole or
in part by net income, and all deficiencies or other additions to tax,
interest, fines and penalties relating to any such taxes.

     5.11   ENVIRONMENTAL MATTERS.

          (a)  Except as disclosed in SCHEDULE 5.11 hereto and for the
matters specifically identified in environmental reports received by Parent
or Acquisition Sub, and except for any other matters which, either
individually or in the aggregate, would not have a Material Adverse Effect
on the Company and its subsidiaries taken as a whole, to the Company's
knowledge, the Company and its subsidiaries are in compliance with all
applicable federal, state and local statutes, laws, codes, regulations,
ordinances, rules, judgements, judicial decisions, decrees, injunctions,
permits, and orders relating to (i) emissions, discharges or releases to
the environment of Hazardous Substances (as hereinafter defined), (ii) the
use, storage, handling, transport or disposal of Hazardous Substances, or
(iii) any matters of environmental regulation or control or similar
protection of human health and safety (collectively, "ENVIRONMENTAL LAWS").
Except as disclosed in SCHEDULE 5.11 hereto, the Company has not received
any written notice of any pending civil or criminal litigation, violation
or formal administrative proceeding relating to the Environmental Laws
involving the Company or any of its subsidiaries.  Except as disclosed in
SCHEDULE 5.11 hereto and for the matters specifically identified in
environmental reports received by Parent or Acquisition Sub, and except for
any other matters which, either individually or in the aggregate, would not
have a Material Adverse Effect on the Company and its subsidiaries taken as
a whole, to the Company's knowledge, no conditions exist which could
reasonably be expected to result in any litigation, notice or
administrative proceeding described in the preceding sentence.  Except as
disclosed in SCHEDULE 5.11, and for the matters specifically identified in
environmental reports received by Parent or Acquisition Sub and except for
any other matters which, either individually or in the aggregate, would not
have a Material Adverse Effect on the Company and its subsidiaries taken as
a whole, to the Company's knowledge, the Company and each of its
subsidiaries have all permits, licenses, consents and approvals required by
Environmental Laws ("ENVIRONMENTAL PERMITS") for the conduct and operation
of their respective businesses, all such Environmental Permits are in good
standing and the Company and each of its subsidiaries are in compliance
with all material terms and conditions of such Environmental Permits.

          (b)  Except as disclosed in SCHEDULE 5.11 hereto and for the
matters specifically identified in the environmental reports received by
Parent and Sub, neither the Company nor any of its subsidiaries has
received any written notice (A) of any actual or alleged violation of
Environmental Laws by the Company or any of its subsidiaries, (B) of the
institution or pendency of any action, claim, proceeding or investigation
of the Company or any of its subsidiaries by any third party or
governmental entity pursuant to Environmental Laws, (C) requiring the
investigation, remediation or removal of Hazardous Substances from any of
the Company's or any of its subsidiaries' properties or any part thereof,
or (D) alleging that the Company or any of its subsidiaries are potentially
responsible parties with respect to the release or threat of release of
Hazardous Substances to the environment at any location.  Except as
disclosed in SCHEDULE 5.11 hereto, and for the matters specifically
identified in environmental reports received by Parent or Acquisition Sub,
and except for any other matters which, either individually or in the
aggregate, would not have a Material Adverse Effect on the Company or its
subsidiaries, to the Company's knowledge neither the Company nor any of its
subsidiaries (i) has held, stored, released, transported or disposed of any
Hazardous Substances on, under or at any of the Company's or any of its
subsidiaries' properties or any part thereof, whether currently or formerly
leased, owned or used for any purpose; (ii) has arranged for the disposal
of Hazardous Substances at any location owned, leased or operated by any
third party; or (iii) owns or operates real or personal property that has
been the subject of any lien imposed by a governmental entity or a deed
notice or restriction, which lien, notice or restriction relates to
Hazardous Substances or the violation of any Environmental Laws.  For
purposes of this Agreement, the term "HAZARDOUS SUBSTANCES" shall mean any
toxic or hazardous materials or substances or hazardous wastes, including
but not limited to oil and petroleum products, defined as, or included in
the definition of, "hazardous substances," "hazardous waste," "hazardous
materials" or "toxic substances" under any Environmental Law and any
substance with respect to which a federal, state or local agency requires
environmental investigation, monitoring, reporting or remediation.

          (c)  No filing, approval or other action required under the New
Jersey Industrial Site Remediation Act, commonly known as ISRA or any
similar federal or State Environmental Law is required to consummate the
transactions contemplated hereby.

          (d)  Notwithstanding anything to the contrary in this Agreement,
(i) the representations and warranties made in Sections 5.11(a) and 5.11(b)
hereof which are qualified as to the knowledge of the Company speak as of
the date of this Agreement, (ii) to the extent any of the representations
and warranties in Sections 5.5, 5.6, 5.7, 5.11 and 5.13 would otherwise be
deemed incorrect by reason of the existence of any environmental matters or
conditions existing as of the date hereof as to which the Company does not
have knowledge as of the date hereof, such representations and warranties
shall not be deemed to be incorrect; and (iii) any inability to bring down
the representations and warranties set forth in Sections 5.5, 5.6, 5.7,
5.11 and 5.13, because of the existing unknown environmental matters or
conditions referred to in clause (ii), as may be required by Section 8.3(a)
or 8.3(b) hereof shall not constitute a condition to Parent's and
Acquisition Sub's obligations to consummate the transactions contemplated
under this Agreement and such existing environmental matters or conditions
shall not cause a failure to satisfy Section 8.3(e).  Notwithstanding the
foregoing, the foregoing shall not apply to environmental matters or
conditions (a) of which the Company has knowledge as of the date hereof, or
(b) which occur after the date hereof which do not relate to such existing
environmental matters or conditions.

     5.12   BOOKS AND RECORDS.

          (a)  The books of account and other financial records of the
Company and each of its subsidiaries are true, complete and correct in all
material respects and have been maintained in accordance with good business
practices.

          (b)  Except as set forth in SCHEDULE 5.12 the minute books and
other corporate records of the Company and each of its subsidiaries have
been made available to Parent or its representatives, contain in all
material respects accurate records of all meetings, and accurately reflect
in all material respects all other corporate actions, of the stockholders
and directors and any committees of the board of directors of the Company
and each of its subsidiaries.

     5.13   REAL AND PERSONAL PROPERTY.

          (a)  OWNED REAL PROPERTY.  All of the real property which is now
owned and, to the best knowledge of the Company, has ever been owned by the
Company and each of its subsidiaries (collectively referred to herein as
the "OWNED REAL PROPERTY") is identified on SCHEDULE 5.13(A) hereto.
SCHEDULE 5.13(A) hereto also sets forth by address (i) all real property
under contract to be acquired by the Company or any of its subsidiaries
(the "ACQUISITION PROPERTY"), (ii) to the knowledge of the Company, the
owner and usage of the Owned Real Property and the Acquisition Property and
(iii) whether the Owned Real Property is currently owned by the Company or
any of its subsidiaries. The Company hereby makes the following
representations and warranties with respect to the Owned Real Property
which is currently owned by the Company:

               (i)     TITLE AND DESCRIPTION.  Each of the Company and its
     subsidiaries, as the case may be, has good, clear, record and
     marketable fee simple title to the Owned Real Property, free and clear
     of all (A) mortgages, deeds of trust, ground leases, assessments,
     leases and tenancies, claims, covenants, conditions, restrictions,
     easements, judgments or other encumbrances and free of encroachments
     onto or off of the Owned Real Property, except for (w) easements,
     claims, conditions, covenants, restrictions and similar encumbrances
     that do not interfere with the use of the Owned Real Property as
     currently used and improved, (x) encroachments that do not adversely
     affect the value or use of the Owned Real Property as currently used
     and improved, (y) any of same which are disclosed in any title report
     or title search received by, or made available by the Company to,
     Parent and Acquisition Sub or (z) matters set forth on
     SCHEDULE 5.13(A) ((w), (x), (y) and (z) are collectively referred to
     as "PERMITTED ENCUMBRANCES").

               (ii)    SECURITY INTERESTS.  All of the mortgages, deeds of
     trust, ground leases, security interests or similar material
     encumbrances on the Owned Real Property are set forth on SCHEDULE
     5.13(A) (collectively, the "MORTGAGES").  Except as set forth on
     SCHEDULE 5.13(A), the Company and each of its applicable subsidiaries
     has obtained the consent of the holder of any Mortgage if the
     transactions contemplated hereby would otherwise cause a default under
     the Mortgage, and such transactions will not give the holder of any
     Mortgage any remedy, or the right to charge any premium or penalty.
     SCHEDULE 5.13(A) also indicates all Mortgages which are, by their
     terms, by means of a separate guaranty or otherwise, recourse, in
     whole or in part, to the Company or any of its subsidiaries.

               (iii)   CONDITION.  Except as set forth on SCHEDULE 5.13(A),
     to the Company's knowledge, (A) there are no material defects in the
     physical condition of any improvements constituting a part of the
     Owned Real Property, including, without limitation, structural
     elements, mechanical systems, roofs or parking and loading areas, and
     (B) all of such improvements are in good operating condition and
     repair, have been well maintained and are free from infestation by
     rodents or insects except for those exceptions which individually or
     in the aggregate do not have a Material Adverse Effect on the Company
     or its subsidiaries taken as a whole.  Except as set forth on SCHEDULE
     5.13(A), none of the Owned Real Property is subject to special flood
     or mudslide hazards or within the 100 year flood plain.  All water,
     sewer, gas, electric, telephone, drainage and other utilities required
     by law or necessary for the current or planned operation of the Owned
     Real Property have been connected pursuant to valid permits and are
     sufficient to service the Owned Real Property.

               (iv)    COMPLIANCE WITH LAW; GOVERNMENT APPROVALS.  Neither
     the Company nor any of its subsidiaries has received any notice from
     any governmental authority of any violation of any law, ordinance,
     regulation, license, permit or authorization issued with respect to
     any of the Owned Real Property that has not been corrected heretofore,
     and to the Company's knowledge no such violation exists which could
     have a material adverse effect on the operation or value of any of the
     Owned Real Property.  Except for those matters which do not
     individually or in the aggregate have a Material Adverse Effect on the
     Company and its subsidiaries taken as a whole, to the Company's
     knowledge (i) all improvements constituting part of the Owned Real
     Property have been completed and are now in compliance in all respects
     with all applicable laws, ordinances, regulations, licenses, permits
     and authorizations, and there are presently in effect all licenses,
     permits and authorizations required by law, ordinance, or regulation
     and (ii) the transactions contemplated hereby will not affect the
     rights of the Company or any of its subsidiaries to the use of any
     off-site facilities necessary to ensure compliance with all such laws,
     ordinances, codes and regulations.  There is at least the minimum
     access required by applicable subdivision or similar law to the Owned
     Real Property.   Neither the Company nor any of its subsidiaries has
     received any notice of any pending or threatened real estate tax
     deficiency or reassessment or condemnation of all or any portion of
     any of the Owned Real Property.

          (b)  LEASED REAL PROPERTY.  SCHEDULE 5.13(B) hereto sets forth,
by address, owner, tenant, and usage, all of the real property which is now
leased or operated and, to the best knowledge of the Company, has ever been
leased or operated by the Company or any of its subsidiaries (collectively,
the "LEASED REAL PROPERTY").  The Company hereby makes the following
representations and warranties with respect to the Leased Real Property
which is now leased or operated by the Company and its subsidiaries:

               (i)     LEASES.  The copies of the leases of the Leased Real
     Property (collectively, the "LEASES") delivered by the Company to
     Parent are complete, accurate, true and correct, and the information
     with respect to each of the Leases set forth in SCHEDULE 5.13(B) is
     complete, accurate, true and correct in all material respects as of
     the date hereof.  With respect to each of the Leases, except as set
     forth on SCHEDULE 5.13(B):

                       (A)    each of the Leases is in full force and
          effect and has not been modified, amended, or altered, in writing
          or otherwise;

                       (B)    to the Company's knowledge, (I) all
          obligations of the landlord or lessor under the Leases which have
          accrued have been performed in all material respects, and (II) no
          landlord or lessor is in default under any Lease in any material
          respect;

                       (C)    to the Company's knowledge, (I) all
          obligations of the tenant or lessee under the Leases which have
          accrued have been performed in all material respects, and neither
          the Company nor any of its subsidiaries is in default under any
          Lease in any material respect provided that the Company's timely
          payment of its rental obligations under the Leases is not
          qualified by the Company's knowledge, and (II) no circumstance
          presently exists which, with notice or the passage of time, or
          both, would give rise to a material default by the Company or any
          of its subsidiaries; and

                       (D)    the Company and each of its subsidiaries, as
          the case may be, has obtained or will obtain prior to the Closing
          the consent of each landlord or lessor under any Leases whose
          consent is required to the transactions contemplated hereby and
          any necessary landlord waiver or subordinations in the form
          heretofore presented to the Company by Parent required by the
          entities providing Parent and Acquisition Sub with the financing
          to consummate the Merger and the other transactions contemplated
          hereby, and, subject to obtaining the foregoing consents, the
          Merger and the other transactions contemplated hereby (other than
          the Financing) will not give any landlord or lessor under any
          Lease any remedy, including, without limitation, any right to
          declare a default under any Lease; provided, however that with
          respect to those Leases marked as such on SCHEDULE 5.13(B), the
          Company shall be required only to exercise its best efforts to
          obtain such consent or landlord waiver.

               (ii)    TITLE AND DESCRIPTION.  The Company and each of its
     subsidiaries, as the case may be, holds a good, clear, marketable,
     valid and enforceable leasehold interest in the Leased Real Property
     pursuant to the Leases, subject only to the right of reversion of the
     landlord or lessor under the Leases and any mortgagee thereof, free
     and clear, to the Company's knowledge, of all other prior or
     subordinate interests, including, without limitation, mortgages, deeds
     of trust, ground leases, leases, subleases, assessments, tenancies,
     claims, covenants, conditions, restrictions, easements, judgments or
     other encumbrances or matters affecting title, and free of
     encroachments onto or off of the Leased Real Property, except for (v)
     any of the same which are disclosed in any title report or title
     search received by Parent or Acquisition Sub or made available by the
     Company to Parent or Acquisition Sub, (w) any rights of any person
     which has been granted rights by any owner of any such property,
     (x) easements, claims, conditions,  covenants, restrictions and
     similar encumbrances that do not materially interfere with the use of
     the Leased Real Property as currently used and improved,
     (y) encroachments that do not materially adversely affect the value or
     use of the Leased Real Property as currently used and improved and (z)
     matters set forth on SCHEDULE 5.13(B).

               (iii)   CONDITION.  Except as set forth on SCHEDULE 5.13(B)
     and except for those matters which do not individually or in the
     aggregate have a Material Adverse Effect on the Company and its
     subsidiaries taken as a whole, to the Company's knowledge, (A) there
     are no material defects in the physical condition of any improvements
     constituting a part of the Leased Real Property, including, without
     limitation, structural elements, mechanical systems, roofs or parking
     and loading areas, and, (B) all of such improvements are in good
     operating condition and repair, have been well maintained and are free
     from infestation by rodents or insects.  Except as set forth on
     SCHEDULE 5.13(B), none of the Leased Real Property is subject to
     special flood or mudslide hazards or within the 100 year flood plain.
     Except for any which does not individually or in the aggregate have a
     Material Adverse Effect on the Company or its subsidiaries taken as a
     whole, all water, sewer, gas, electric, telephone, drainage and other
     utilities required by law or necessary for the current or planned
     operation of the Leased Real Property have been installed and
     connected pursuant to valid permits, and are sufficient to service the
     Leased Real Property.

               (iv)    COMPLIANCE WITH LAW; GOVERNMENT APPROVALS.  Neither
     the Company nor any of its subsidiaries has received any written
     notice from any governmental authority of any violation of any law,
     ordinance, regulation, license, permit or authorization issued with
     respect to any of the Leased Real Property that has not been corrected
     heretofore.  To the Company's knowledge, except as described on
     SCHEDULE 5.13(B) and except for violations that would not have a
     Material Adverse Effect on the Company and its subsidiaries taken as a
     whole, (A) no such violation now exists which could have an adverse
     effect on the operation or value of any of the Leased Real Property,
     and (B) all improvements constituting a part of the Leased Real
     Property are in compliance in all respects with all applicable laws,
     ordinances, regulations, licenses, permits and authorizations, and
     there are presently in effect all licenses, permits and authorizations
     required by law, ordinance, or regulation.  The transactions
     contemplated hereby will not affect the rights of the Company or any
     of its subsidiaries to use any off-site facilities necessary to ensure
     compliance with all such laws, ordinances, codes and regulations.
     There is at least the minimum access required by applicable
     subdivision or similar law to the Leased Real Property.  Neither the
     Company nor any of its subsidiaries has received any notice of any
     pending or threatened real estate tax deficiency or reassessment or
     condemnation of all or any portion of any of the Leased Real Property.

          (c)  VIOLATIONS/CONDEMNATION.  Except as set forth in SCHEDULE
5.13(C) hereto, neither the Company nor any of its subsidiaries has
received, with respect to any Owned Real Property currently owned, leased
or operated by the Company or Leased Real Property currently owned, leased
or operated by the Company, any written notice of default or termination or
any written notice of noncompliance with respect to applicable federal,
state or local laws and regulations relating to zoning, building, fire, use
restriction or safety or health codes which have not been remedied in all
respects which, either individually or in the aggregate, could reasonably
be expected to have a Material Adverse Effect on the Company and its
subsidiaries taken as a whole.  There is no pending or, to the knowledge of
the Company or any of its subsidiaries, threatened condemnation or other
governmental taking of any of the Owned Real Property or Leased Real
Property.

          (d)  Notwithstanding anything to the contrary contained in this
Agreement, those representations and warranties contained in this Agreement
with respect to Owned Real Property which is not currently either leased,
operated or owned by either the Company or any of its subsidiaries, and
Leased Real Property which is not currently either leased, owned or
operated by either the Company or any of its subsidiaries, is subject to
the knowledge of the Company.

     5.14   CONTRACTS.  Except as set forth on Schedule 5.14 hereto, neither
the Company nor any of its subsidiaries is in default, or has received any
notice that it is in default, in any respect under any contract, agreement,
commitment, arrangement, lease, policy or other instrument to which the
Company or any of its subsidiaries is a party or by which the Company or
any such subsidiary is bound (excluding contracts, agreements, commitments,
arrangements, leases, policies or other instruments involving total
payments not in excess of $100,000 and which may be terminated within
90 days by the Company or any of its subsidiaries) ("MATERIAL CONTRACTS"),
except for those defaults which could not reasonably be expected, either
individually or in the aggregate, to have a Material Adverse Effect on the
Company and its subsidiaries taken as a whole, and there has not occurred
any event that, with the lapse of time or the giving of notice or both,
would constitute such a material default.  To the Company's knowledge, no
other party to any such Material Contact is in material breach or default
of the terms thereunder or has refused or otherwise failed to materially
perform under the terms thereof.

     5.15   TRADE NAMES.

          (a)  Except as set forth on SCHEDULE 5.15, the Company and each
of its applicable subsidiaries, as the case may be, owns all rights to, or
possesses a valid, subsisting and enforceable exclusive license to use (in
each case, free and clear of any liens), all trade names used by the
Company or any of its subsidiaries in the jurisdictions in which such names
are used.  To the best knowledge of the Company, except as disclosed in
SCHEDULE 5.15 hereto, (i) the use of trade names by the Company and its
subsidiaries does not infringe on the rights of any person, (ii) no person
is infringing on any right of the Company or any of its subsidiaries with
respect to any of the Company's or such subsidiaries' trade names, (iii)
there is no decree, undertaking or agreement limiting the scope of the
Company's or any of its subsidiaries' right to use any of its trade names
and (iv) neither the Company nor any of its subsidiaries has granted any
license to any person for the use of the Company's or any of its
subsidiaries' trade names.

          (b)  Except in each case as disclosed in the Company's Commission
Reports or as set forth in SCHEDULE 5.15 hereto:

               (i)     to the best knowledge of the Company, the Company
     owns, has the right to use, sell, license and dispose of, and has the
     right to bring actions for the infringement of, and, where necessary,
     has made timely and proper application for all Intellectual Property
     Rights (as defined below) necessary or required for the conduct of its
     business as currently conducted (such Intellectual Property Rights,
     collectively, the "REQUISITE RIGHTS") and has such rights to use,
     sell, license, dispose of and bring such actions as are sufficient for
     such conduct of its business;

               (ii)    to the best knowledge of the Company, there are no
     royalties, honoraria, fees or other payments payable by the Company to
     any person by reason of the ownership, use, license, sale or
     disposition of Requisite Rights; and

               (iii)   to the best knowledge of the Company, neither the
     marketing, license, sale nor use of any product currently or proposed
     to be licensed or sold by the Company materially violates or will
     materially violate any license or agreement with any third party to
     which the Company is a party or materially infringe any Intellectual
     Property Right of any other party.

     As used herein, the term "INTELLECTUAL PROPERTY RIGHTS" shall mean all
industrial and intellectual property rights, including, without limitation,
patents, patent applications, patent rights, trademarks, trademark
applications, trade names, service marks, service mark applications,
copyrights, copyright applications, know-how, trade secrets, proprietary
processes and formulae, franchises, licenses, inventions, marketing
materials, trade dress, logos and designs and all documentation and media
constituting, describing or relating to the foregoing, including, without
limitation, manuals, memoranda and records.

     5.16   AFFILIATE TRANSACTIONS.  Except as set forth on SCHEDULE 5.16
hereto, (i) the Company has not engaged in any transaction involving any
lease or other transaction or the transfer of any cash, property or rights
to or from the Company or any of its subsidiaries from, to or for the
benefit of any affiliate or former affiliate of the Company or any of its
subsidiaries ("AFFILIATE TRANSACTIONS") during the period commencing
January 1, 1994 through the date hereof, (ii) neither the Company nor any
of its subsidiaries has any existing commitments to engage in the future in
any material Affiliate Transactions and (iii) to the best knowledge of the
Company, no affiliate of the Company or any of its subsidiaries is party to
any contract with a third party pursuant to which (x) as a result of a
claimed breach a claim against the Company or any such subsidiary may arise
or (y) a liability (whether absolute, contingent or otherwise) might accrue
against the Company or any such subsidiary.

     5.17   BROKERAGE FEES.  The Company has not retained any financial
adviser, broker, agent or finder or paid or agreed to pay any financial
adviser, broker, agent or finder on account of this Agreement or any
transaction contemplated hereby, except that Hill Thompson Capital Markets,
Inc. has been retained as the Company's financial advisor in connection
with certain matters including the transactions contemplated hereby.  The
Company has heretofore furnished to Parent a complete and correct copy of
all agreements between the Company and Hill Thompson Capital Markets, Inc.
pursuant to which such firm would be entitled to any payment relating to
the transactions contemplated hereby.  Other than the foregoing
arrangements and Frederick Marino's arrangements with Proteus International
Group Incorporated, the Company is not aware of any claim for payment of
any finder's fee, brokerage or agent's commissions or other like payments
in connection with the negotiations leading to the Merger, this Agreement
or the consummation of the transactions contemplated hereby.

     5.18   SUBSIDIARIES.  The Company's subsidiaries and investments in any
other corporation, partnership, joint venture or other business
organization are listed in SCHEDULE 5.18 hereto.  The Company owns
beneficially and of record all of the outstanding shares of capital stock
or other equity interest of each of its subsidiaries, and such shares or
other equity interest are duly authorized, validly issued, fully paid and
non-assessable, and are free and clear of all preemptive rights and, except
as set forth on SCHEDULE 5.18 hereto, all liens, charges, encumbrances,
equities, claims and options whatsoever.  There are not any outstanding
subscriptions, options, warrants or other rights, agreements or commitments
to purchase any additional shares of such subsidiary's capital stock or any
other securities convertible into or evidencing the right to subscribe for
any capital stock of such subsidiary. Except as disclosed in SCHEDULE 5.18,
all of the outstanding shares of capital stock or other equity interest of
each of the Company's subsidiaries are owned beneficially and of record by
the Company free of any lien, restriction or encumbrance and said shares
have been duly authorized and validly issued and are outstanding, fully
paid and non-assessable.

     5.19   DISCLOSURE.  The representations, warranties and statements made
by the Company in this Agreement and in the schedules and exhibits attached
hereto and in the certificates and other documents delivered pursuant to
Section 8.3(a) and 8.3(b) hereof do not contain any untrue statement of a
material fact, and, when taken together, do not omit to state any material
fact necessary to make such representations, warranties and statements, in
light of the circumstances under which they are made, not misleading and
may be relied upon regardless of any investigation by or independent
inquiry or knowledge of Parent, Acquisition Sub or any of their respective
employees, consultants, advisers or affiliates.  Parent and Acquisition Sub
acknowledge that they are not relying on any representations and warranties
other than the representations and warranties contained in this Agreement
and the schedules and exhibits attached hereto.


6.   CONDUCT OF BUSINESS PENDING THE MERGER

     6.1    CONDUCT OF BUSINESS BY THE COMPANY.  During the period from the
date of this Agreement to the Effective Time, except as otherwise
contemplated by this Agreement or as set forth in SCHEDULE 6.1 hereto, the
Company shall, and shall cause each of its subsidiaries to, carry on their
respective businesses in the usual, regular and ordinary course, reasonably
consistent with past practice in all material respects, and use their best
efforts to preserve intact their present business organizations, keep
available the services of their present advisors, managers, officers and
employees and preserve their relationships in all material respects with
customers, suppliers, licensors and others having business dealings with
them and continue existing contracts (for the term provided in such
contracts), provided that the Company shall not be required to make any
payments (cash or otherwise) outside the ordinary course or enter into or
amend any contractual arrangements or understandings to satisfy the
foregoing obligations; PROVIDED, HOWEVER, that the covenant contained in
this sentence shall not be deemed to be breached in any material respect
unless any actions or failures to act when taken together constituted
unreasonable business judgements determined on the basis of the Company's
compliances, or non-compliances, taken on the whole with this sentence; and
the Company shall have the right within ten (10) days after receipt of the
written notice from Parent to cure any such claimed breach as is reasonably
susceptible of cure.  Notwithstanding the foregoing and without limiting
the generality of the foregoing, neither the Company nor any of its
subsidiaries will (except as expressly permitted by this Agreement or to
the extent that Parent shall otherwise consent in writing):

          (a)  (i) declare, set aside or pay any dividend or other
distribution (whether in cash, stock, or property or any combination
thereof) in respect of any of its capital stock,  (ii) split, combine or
reclassify any of its capital stock or (iii) repurchase, redeem or
otherwise acquire any of its securities, except, in the case of clause
(iii), for the acquisition of shares of Company Common Stock from holders
of the Options in full or partial payment of the exercise price payable by
such holders upon exercise of the Options outstanding on the date of this
Agreement;

          (b)  authorize for issuance, issue, sell, deliver or agree or
commit to issue, sell or deliver (whether through the issuance or granting
of options, warrants, commitments, subscriptions, rights to purchase or
otherwise) any stock of any class or any other securities (including
indebtedness having the right to vote) or equity equivalents (including,
without limitation, stock appreciation rights) (other than the issuance of
Company Common Stock upon the exercise of the Options outstanding on the
date of this Agreement in accordance with their present terms);

          (c)  acquire, sell, lease, encumber, transfer or dispose of any
assets outside the ordinary course of business which are material to the
Company and its subsidiaries taken as a whole (whether by asset
acquisition, stock acquisition or otherwise), except pursuant to
obligations in effect on the date hereof which have been disclosed in
writing to Parent and Acquisition Sub prior to the date hereof;

          (d)  (i) incur any indebtedness for borrowed money, guarantee any
indebtedness, issue or sell debt securities or warrants or rights to
acquire any debt securities, guarantee (or become liable for) any debt of
others, make any loans, advances or capital contributions, mortgage, pledge
or otherwise encumber any material assets, or create or suffer any material
lien thereupon, other than, as to each of the foregoing, in the ordinary
course of business reasonably consistent with prior practice or (ii) incur
any short-term indebtedness for borrowed money, except, in each such case,
pursuant to credit facilities in existence on the date hereof under the
terms thereof on the date hereof, which credit facilities have been
disclosed in writing to Parent and Acquisition Sub prior to the date
hereof;

          (e)  pay, discharge or satisfy any claims, liabilities or
obligations (absolute, accrued, asserted or unasserted, contingent or
otherwise), other than any payment, discharge or satisfaction (i) in the
ordinary course of business reasonably consistent with past practice, or
(ii) in connection with the transactions contemplated by this Agreement;

          (f)  change any of the accounting principles or practices used by
it (except as required by generally accepted accounting principles, in
which case written notice shall be provided to Parent and Acquisition Sub
prior to any such change);

          (g)  except as required by law, (i) enter into, adopt, amend or
terminate any employee benefit plan, (ii) enter into, adopt, amend or
terminate any agreement, arrangement, plan or policy between the Company or
any of its subsidiaries and one or more of their directors or officers, or
(iii) except for normal increases in the ordinary course of business
reasonably consistent with past practice, increase in any manner the
compensation or fringe benefits of any director, officer or employee or pay
any benefit not required by any plan or arrangement as in effect as of the
date hereof;

          (h)  adopt any amendments to the Company's Certificate or the
Company's By-laws, except as expressly provided by the terms of this
Agreement;

          (i)  enter into a new agreement or amend any existing agreement
which could reasonably be expected to have a Material Adverse Effect on the
Company and its subsidiaries taken as a whole;

          (j)  adopt a plan of complete or partial liquidation or
resolutions providing for or authorizing such a liquidation or a
dissolution, merger, consolidation, restructuring, recapitalization or
reorganization;

          (k)  enter into or amend, extend or otherwise alter any
collective bargaining agreement;

          (l)  settle or compromise any litigation (whether or not
commenced prior to the date of this Agreement) other than settlements or
compromises or litigation where the amount paid (after giving effect to
insurance proceeds actually received) in settlement or compromise does not
exceed $50,000;

          (m)  grant any new or modified severance or termination
arrangement or increase or accelerate any benefits payable under its
severance or termination pay policies in effect on the date hereof, except
with respect to the Options and except to the extent provided by the terms
of any such arrangements or policies in effect on the date hereof which
arrangements or policies have been disclosed in SCHEDULE 5.8 hereto;

          (n)  except as set forth on SCHEDULE 6.1 hereto, enter into any
transaction, contract or arrangement with any affiliate;

          (o)  except as set forth on SCHEDULE 6.1 hereto, enter into any
other material agreement, arrangement or understanding, whether oral or
written, outside the ordinary course of business;

          (p)  enter into an agreement to take any of the foregoing actions
or enter into an agreement that would foreseeably result in the failure of
any of the conditions to the Merger set forth in Section 8 hereof to occur
or be satisfied; or

          (q)  authorize any of, or commit or agree to take any of, or take
any corporate action in furtherance of, any of the foregoing actions.

     Notwithstanding the foregoing, the Company may negotiate and enter
into a collective bargaining agreement with Local 282, the existing
contract of which expires December 31, 1996, on terms acceptable to the
Company, without the consent of Parent or Acquisition Sub and the absence
of an agreement with Local 282 after December 31, 1996 or a resulting
strike by Local 282 shall not be deemed to have a Material Adverse Effect
on the Company or constitute the failure of any obligations under this
Agreement.


7.   ADDITIONAL AGREEMENTS

     7.1    PROXY STATEMENT; OTHER FILINGS.  As promptly as practicable, the
Company shall prepare, shall file with the Commission under the Exchange
Act, shall use its best efforts to have cleared by the Commission and
promptly thereafter shall mail to its stockholders, a Proxy Statement with
respect to the meeting of the Company's stockholders referred to in
Section 7.2.  The term "PROXY STATEMENT" shall mean such proxy statement,
as the case may be, and all related proxy materials at the time such
documents initially are mailed to the Company's stockholders, and all
amendments or supplements thereto, if any, similarly filed and mailed.  The
Company shall give Parent and its counsel a reasonable opportunity to
review and comment upon the Proxy Statement prior to its being filed with
the Commission and shall give Parent and its counsel a reasonable
opportunity to review all amendments and supplements to the Proxy Statement
and all responses to requests for additional information and replies to
comments prior to their being filed with, or sent to, the Commission and,
in the case of the Proxy Statement and any amendments or supplements
thereto, prior to its being disseminated to holders of shares of Company
Common Stock.  As promptly as practicable, the Company, Parent and
Acquisition Sub each shall properly prepare and file any other filings
required under the Exchange Act or any other federal or state law relating
to the Merger and the transactions contemplated herein (including filings,
if any, required under the Hart-Scott-Rodino Act) (collectively, "OTHER
FILINGS").  Each of Parent and the Company shall promptly notify the other
of the receipt of any comments on, or any request for amendments or
supplements to, the Proxy Statement or any Other Filings by the Commission
or any other governmental entity or official, and each of the Company and
Parent shall supply the other with copies of all correspondence between it
and each of its subsidiaries and representatives, on the one hand, and the
Commission or the members of its staff or any other appropriate
governmental official, on the other hand, with respect to the Proxy
Statement and any of the Other Filings.  The Company, Parent and
Acquisition Sub each shall use its respective best efforts to obtain and
furnish the information required to be included in the Proxy Statement and
any Other Filings, and the Company, after consultation with Parent, shall
use its best efforts to respond promptly to any comments made by the
Commission with respect to the Proxy Statement and any preliminary version
thereof.  The information provided and to be provided by Parent,
Acquisition Sub and the Company, respectively, for use in the Proxy
Statement shall, on both the date the Proxy Statement is first mailed to
the Company's stockholders as referred to in Section 7.2 hereof and the
date such stockholders meeting is held, not contain any untrue statement of
a material fact or omit to state a material fact required to be stated
therein or necessary to make the statements therein, in light of the
circumstances under which they are made, not misleading, or necessary to
correct any statement in any earlier communication with respect to the
solicitation of proxies for the stockholders' meeting which shall have
become false or misleading, and shall comply in all material respects as to
form and substance with all applicable requirements of law.  Parent, the
Company and Acquisition Sub each agree to correct promptly any such
information provided by it for use in the Proxy Statement which shall have
become false or misleading.

     7.2    MEETING OF THE COMPANY'S STOCKHOLDERS. In order to consummate the
Merger, the Company, acting through the Board, shall take all action
necessary in accordance with applicable laws, the Company's Certificate and
By-laws to duly call, give notice of, convene and hold an annual or special
meeting of its stockholders as promptly as practicable to consider and vote
upon the approval and adoption of this Agreement and the approval of the
Merger and to take such other action as is necessary or desirable to
consummate the transactions contemplated hereby (the "STOCKHOLDERS'
MEETING").  Except to the extent required by law or the Company's By-Laws
(a) the Company shall not convene any meeting of its Stockholders prior to
the Stockholders' Meeting, and (b) the company shall not present any other
matter at the Stockholders' Meeting except for the matters contemplated by
this Agreement.  At the Stockholders' Meeting, all the shares of Company
Common Stock owned by Parent, Acquisition Sub or any other subsidiary or
affiliate of Parent shall be voted in favor of the Merger.  The stockholder
vote required for the adoption of this Agreement and the Merger shall be
the vote required by the Corporation Law.  The Proxy Statement shall,
except to the extent legally required under the Corporation Law for the
discharge of the fiduciary duties of the Board as advised by its counsel,
contain the determination and the recommendation of the Board that the
stockholders of the Company approve and adopt this Agreement and the
transactions contemplated hereby including the Merger and the Company,
acting through the Board, shall use its best efforts to obtain such
approval and adoption.  Parent and the Company shall coordinate and
cooperate with respect to the foregoing matters.

     7.3    ADDITIONAL AGREEMENTS.  Subject to the terms and conditions
herein provided, each of the parties hereto agrees to use its best efforts
(i) to take, or cause to be taken, all actions and (ii) to do, or cause to
be done, all things necessary, proper or advisable to consummate and make
effective as promptly as practicable the transactions contemplated by this
Agreement and to cooperate with each other in connection with the
foregoing, including the taking of such actions as are necessary to obtain
any necessary consents, approvals, orders, exemptions and authorizations by
or from any public or private third party, including without limitation any
that are required to be obtained under any federal, state or local law or
regulation or any contract, agreement or instrument to which the Company or
any subsidiary is a party or by which any of their respective properties or
assets are bound, (iii) to defend all lawsuits or other legal proceedings
challenging this Agreement or the consummation of the transactions
contemplated hereby, (iv) to cause to be lifted or rescinded any injunction
or restraining order or other order adversely affecting the ability of the
parties to consummate the transactions contemplated hereby, and (v) to
effect all necessary registrations and Other Filings, including, but not
limited to, filings under the Hart-Scott-Rodino Act, if any, and
submissions of information requested by governmental authorities.  Each of
the parties hereto further agrees to use its respective best efforts to
effectuate the Merger as soon as reasonably practicable after February 28,
1997 in the event that the Merger has not been consummate on or prior to
such date.  Without limiting the generality of the foregoing, Parent and
Acquisition Sub will use their best efforts to obtain appropriate financing
to consummate the Merger.  For purposes of the foregoing sentence and as to
the Company's obligations under Section 5.13(b)(i)(D) hereof, the
obligation of the Company, Parent and Acquisition Sub to use their "best
efforts" to obtain waivers, consents and approvals to loan agreements,
leases and other contracts shall not include any obligation to agree to an
adverse modification of the terms of such documents or to prepay or incur
additional obligations (payment or otherwise) to such other parties.

     7.4    FEES AND EXPENSES. Except as set forth in Section 9.2 below,
whether or not the Merger is consummated, all fees, costs and expenses
incurred in connection with this Agreement and the transactions
contemplated hereby shall be paid by the party incurring such cost or
expense.  Notwithstanding the foregoing, upon consummation of the Merger,
Parent may be reimbursed by the Company for all costs and expenses incurred
by Parent and Acquisition Sub in connection with this Agreement and the
transactions contemplated hereby.

     7.5    NO SOLICITATIONS.

          (a)  Unless and until this Agreement shall have been terminated
in accordance with its terms, the Company agrees and covenants that (i)
neither it nor any of its subsidiaries shall, and each of them shall direct
and use its best efforts to cause its respective officers, directors,
employees, agents and representatives (including, without limitation, any
investment banker, attorney or accountant retained by it or any of its
subsidiaries) not to, directly or indirectly, initiate, solicit or
encourage any inquiries or the making or implementation of any proposal or
offer (including, without limitation, any proposal or offer to its
stockholders) with respect to a merger, acquisition, tender offer, exchange
offer, consolidation or similar transaction involving any purchase of 10%
or more of the assets or securities of the Company or any of its
subsidiaries, other than the transactions contemplated by this Agreement
(any such proposal or offer being hereinafter referred to as an
"ACQUISITION PROPOSAL") or engage in any negotiations with, or provide any
confidential information or data to, or have any discussions with, any
person relating to, an Acquisition Proposal, or otherwise facilitate any
effort or attempt to make or implement an Acquisition Proposal; (ii) the
Company will immediately cease and cause to be terminated any existing
activities, discussions or negotiations with any persons conducted
heretofore with respect to any of the foregoing and will take the necessary
steps to inform the individuals or entities referred to above of the
obligations undertaken in this Section; and (iii) the Company will notify
the Parent immediately if any such inquiries or proposals are received by,
any such information is requested from, or any such negotiations or
discussions are sought to be initiated or continued with, the Company,
which notification shall include the terms of any such inquiries or
proposals.

     (b)  Notwithstanding anything set forth in this Agreement to the
contrary, the Board may furnish or cause to be furnished by any committee
thereof, any executive officer of the Company, the Company's counsel or the
Company's investment advisor information or data to or enter into
discussions or negotiations with any person that on an unsolicited basis,
makes a bona fide Acquisition Proposal, if, and only to the extent that,
the Board (x) determines in good faith, after consideration of written
advice of its financial advisors, that the Acquisition Proposal, if
consummated as proposed, may result in a transaction more favorable to the
Company's stockholders from a financial point of view than the transactions
contemplated by this Agreement (any such Acquisition Proposal being
referred to herein as a "SUPERIOR PROPOSAL") and (y) determines in good
faith, after consultation with its outside counsel, that the failure to
take such action may be a breach of the directors' fiduciary duties under
applicable law, provided that prior to furnishing such information to, or
entering into discussions or negotiations with, such person, the Company
provides written notice to Parent to the effect that it is furnishing
information to, or entering into discussions or negotiations with, such
person and the Company keeps Parent informed of the status of any such
discussions or negotiations and the principal terms of any such Acquisition
Proposal.  Notwithstanding the foregoing (a) the Company and its
representatives (as set forth above) may advise any person expressing an
interest in the Company and/or making an Acquisition Proposal that such
person must review and comply with, and the Company must comply with, the
provisions of Section 7.5 hereof (as contained in this Agreement as filed
with the Commission) prior to the Company entering into any discussion or
negotiations with such person or providing any information or data to such
person, and any such statement to such effect (when initially made to such
person) shall not constitute a breach of this Agreement, and (b) nothing
contained herein shall preclude the Company from entering into a definitive
agreement with any person providing a bona fide Acquisition Proposal that
the Company is entitled to negotiate pursuant to the terms of this Section
7.5 provided that the Company and its representatives comply with the
obligations contained in this Section 7.5 and in Sections 9.1(f) and 9.2
hereof.  As used in this Agreement, the word "person" means an individual,
a corporation, a partnership, an association, a joint-stock company, a
trust, a limited liability company, an unincorporated organization or any
other entity.

     7.6    OFFICERS' AND DIRECTORS' INSURANCE; INDEMNIFICATION.  Parent
agrees that all rights to indemnification existing in favor of, and all
limitations on the personal liability of, the directors and officers of the
Company provided for in the Company's Certificate and in each subsidiaries'
certificate of incorporation (or similar organizational document) or their
respective By-laws as in effect as of the date hereof with respect to
matters occurring prior to the Effective Time shall continue without
amendment in full force and effect for a period of not less then six (6)
years from the Closing; PROVIDED, HOWEVER, that all rights to
indemnification in respect of any claims (a "CLAIM") asserted or made
within such period shall continue until the disposition of such Claim.  At
or prior to the Effective Time, Parent also shall continue the Company's
existing directors' and officers' liability insurance coverage for the
Company's directors in a form reasonably acceptable to the Company which
shall provide such directors with coverage for six years following the
Effective Time; PROVIDED, HOWEVER, that the cost of such policy shall not
exceed $200,000 in the aggregate.  Notwithstanding anything to the contrary
in this Section 7.6, nothing contained in this Section 7.6 shall at any
time be construed to limit or otherwise impair or shall at any time limit
or otherwise impair the rights of any officer or director to
indemnification for acts occurring prior to the Effective Date by the
Company, any subsidiary or the Surviving Corporation under the Corporation
Law, it being understood that the provisions of this Section 7.6 constitute
a contractual obligation.

     7.7    ACCESS TO INFORMATION; CONFIDENTIALITY.  From the date hereof
until the Effective Time, the Company shall, and shall cause its
subsidiaries, officers, employees and agents to, afford to Parent and to
the officers, employees and agents of Parent complete access at all
reasonable times to their officers, employees, agents, properties, books,
records and contracts, and shall furnish Parent such financial, operating
and other data and information as Parent may reasonably request PROVIDED,
HOWEVER, that the Company shall not be required to disclose or permit
access to certain information regarding the deliberations of the Company's
Board of Directors or committees thereof to the extent same relates solely
to an Acquisition Proposal or this Agreement.  Prior to the Effective Time,
Parent and Acquisition Sub shall hold in confidence all such information on
the terms and subject to the conditions contained in that certain
confidentiality agreement between Fidelity Ventures Limited and the Company
(the "CONFIDENTIALITY AGREEMENT") the provisions of which shall survive the
termination of this Agreement.  The parties hereto on behalf of the
signatories to the Confidentiality Agreement hereby waive the provisions of
the Confidentiality Agreement as and to the extent necessary to permit the
making and consummation of the transactions contemplated hereby.  Upon the
consummation of the Merger, such Confidentiality Agreement shall terminate.

     7.8    FINANCIAL AND OTHER STATEMENTS.  Notwithstanding anything
contained in Section 7.7, during the term of this Agreement, the Company
shall also provide to Parent the following documents and information:

          (a)  As soon as reasonably available, but in no event more than
     45 days after the end of each fiscal quarter ending after the date of
     this Agreement, the Company will deliver to Parent its Quarterly
     Report on Form 10-Q as filed under the Exchange Act.  The Company will
     also deliver to Parent, contemporaneously with its being filed with
     the SEC, a copy of all Current Reports on Form 8-K.

          (b)  Promptly upon receipt thereof, the Company will furnish to
     Parent copies of all internal control reports submitted to the Company
     or any subsidiary by independent accountants in connection with each
     annual, interim or special audit of the books of the Company or any
     such subsidiary made by such accountants.

          (c)  As soon as practicable, the Company will furnish to Parent
     copies of all such financial statements and reports as it or any
     subsidiary shall send to its stockholders, the Commission or any other
     regulatory authority, to the extent any such reports furnished to any
     such regulatory authority are not confidential and except as legally
     prohibited thereby.

          (d)  With reasonable promptness, the Company will furnish to
     Parent (i) monthly profit and loss statements, (ii) a listing of
     accounts receivable, including aging, as of the end of each month,
     (iii) inventory analysis as of the end of each month, (iv) a listing
     of accounts payable, including aging, as of the end of each month, and
     (v) such additional financial data as Parent may reasonably request.

     7.9    OBSERVER RIGHTS.  From the date hereof until the earlier to occur
of the Effective Time or the termination of this Agreement in accordance
with its terms, the Company shall afford a representative designated by
Parent observation rights for all meetings (whether in person, telephonic
or otherwise) of the Company's Board of Directors and shall provide Parent
and Acquisition Sub copies of all notices, minutes, consents and other
materials that it provides to its directors in the same manner and at the
same time as it provides such materials to its directors (including those
related to the committees thereof), except to the extent the same relates
solely to an Acquisition Proposal or this Agreement; provided, however,
that such representative shall agree to hold in confidence all information
so provided.

     7.10   ADVICE OF CHANGE; SCHEDULE UPDATE.  Each party will promptly
advise the other of (i) any change or the occurrence or non-occurrence of
any event having a Material Adverse Effect or which would be reasonably
likely to cause any representation or warranty contained in this Agreement
to be untrue or inaccurate in any material respect and (ii) any material
failure of such party to comply with or satisfy any covenant, condition or
agreement to be complied with or satisfied by it under this Agreement.

     7.11   ROWLEY BUILDING TRANSACTION.  The Company shall involve Parent
and its advisors in its continued investigations of and discussions with
Rowley Building Products Corp. ("ROWLEY BUILDING PRODUCTS"), shall consult
with Parent regarding any proposed transaction involving Rowley Building
Products including the structure of the transaction, the form and substance
of the documents to be executed in connection with such transaction and the
specific nature of any post-closing obligations (payment, indemnification
or otherwise) and agrees to not consummate any such transaction without the
prior written consent of Parent.

     7.12   CERTAIN LITIGATION.  Notwithstanding anything to the contrary
contained in this Agreement, the outcome of the currently pending
litigation commenced against the Post Authority of New York and New Jersey
(the "PORT AUTHORITY") and the Company and/or one or more of its
subsidiaries in the United States District Court for the Eastern District
of New York (styled as Case No.: CV96-3793), and any related legal
proceeding in state or federal court including without limitation any
reasonably related legal proceedings instituted by individual members of
the coalition which is the plaintiff in the aforementioned proceeding
involving the lease dated March 29, 1996 between the Company and the Port
Authority (the "PORT AUTHORITY LEASE"), shall not constitute an event which
gives rise to a failure of a condition to Parent's and Acquisition Sub's
respective obligations under this Agreement (including without limitation,
if the Port Authority Lease is deemed unenforceable and the Company has not
secured or occupied another location prior to the expiration of the
Company's lease at 550 Hamilton Avenue, Brooklyn, New York), or which
otherwise provides Parent or Acquisition Sub with the right to decline to
consummate the Merger as a result of a failure of a closing condition.  The
Company has, prior to the date hereof, delivered a true and correct copy of
the Indemnification Agreement, dated October 8, 1996, by and between the
Port Authority and the Company and/or one or more of its subsidiaries (the
"INDEMNIFICATION AGREEMENT").  The Company (a) shall keep Parent and its
counsel advised in writing of the status of, and material developments in,
the pending legal proceeding referred to above, (b) shall notify Parent and
its counsel in writing of the commencement of any related legal proceeding,
(c) shall preserve its rights under the Indemnification Agreement, and (d)
shall not settle or compromise the pending legal proceeding or any such
related legal proceeding without the prior written consent of Parent and
Acquisition Sub, which consent shall not be unreasonably withheld.

     7.13   PUBLIC ANNOUNCEMENTS.  Parent and the Company shall consult with
each other before issuing any press release or otherwise making any public
statements or announcements with respect to this Agreement or any
transaction contemplated herein and shall not issue any such press release
or make any such public statement without the prior written consent of the
other party, which consent shall not be unreasonably withheld; PROVIDED,
HOWEVER, that a party may, without the prior consent of the other party,
issue such press release or make such public statement or announcement as
may be required by law if it has used its reasonable best efforts to
consult with the other party and to obtain such party's consent but has
been unable to do so.  Notwithstanding anything to the contrary set forth
in this Agreement, the Company shall not, and shall use its best efforts to
ensure that its stockholders, directors, officers, employees, agents,
advisors or affiliates do not, disclose any information concerning Parent
or any of its affiliates without the prior written consent of a majority of
the equity holders of Parent.  Access to any information concerning Parent
and its affiliates shall be limited by the Company only to those employees,
advisors and representatives who have a need to receive any such
information for the purpose of consummating the Merger and the other
transactions contemplated by this Agreement and who are under an
enforceable obligation to the Company to hold such information in
confidence under similar terms and conditions as set forth in the
Confidentiality Agreement.

     7.14   ENVIRONMENTAL MATTERS.  The Company (a) shall promptly prepare
and file all such reports, notices, filings, requests for consent or
waiver, applications for permit or license and such other documents (if
any) as required by applicable federal, state and local law with respect to
those environmental matters set forth in, or referred to in, SCHEDULE 5.11
hereto, and (b) shall promptly notify Parent and its counsel in writing of
any matter, issue, discovery, notice or other event which occurs, or of
which the Company becomes aware, after the date hereof, and which would
have required disclosure on SCHEDULE 5.11 hereto had it occurred or had the
Company become aware prior to the date hereof.

     7.15   STOP TRANSFER; REORGANIZATION AGREEMENT.  The Company
acknowledges and agrees to be bound by and comply with the provisions of
the Proxy Agreement as if a party thereto with respect to transfers of
record ownership of shares of the Common Stock, and agrees to notify the
transfer agent of the provisions of the Proxy Agreement and to request that
the transfer agent place a stop transfer order on the shares that are
subject to the provisions of such agreement except for the transfers
permitted by Section 1(a) of the Proxy Agreement.  The Company hereby
waives any and all rights that it might have under the Agreement and Plan
of Reorganization dated October 1, 1986 by and among the Company and the
Stockholders (as defined therein), as amended (the "REORGANIZATION
AGREEMENT"), to the extent necessary to consummate the transaction
contemplated hereby and in order for the Principal Stockholders to enter
into the Proxy Agreement.  The Company further agrees not to take any
action under such Reorganization Agreement that would affect the Proxy
Agreement and the arrangements contained therein.  Furthermore, the Company
agrees that, at the Effective Time, the Reorganization Agreement shall
terminate as to the Company and the Company shall have no further rights
thereunder.

     7.16   TRANSFER TAXES.  Acquisition Sub and Parent agree that either
Acquisition Sub or the Company will pay the applicable state and local
transfer taxes arising as a result of the consummation of the Merger
(collectively, the "TRANSFER TAXES") including but not limited to the New
York State Real Property Transfer Tax, the New York City Real Property
Transfer Tax and the Connecticut Real Estate Conveyance Tax, if any, and
any penalties or interest with respect to the Transfer Taxes payable as a
result of the consummation of the Merger.  The Company agrees to cooperate
with Acquisition Sub in the filing of any returns with respect to the
Transfer Taxes, including supplying in a timely manner any information with
respect to the Company's real property interests that is reasonably
necessary to complete such returns.


8.   CONDITIONS TO THE MERGER

     8.1    CONDITIONS TO THE OBLIGATIONS OF EACH PARTY TO EFFECT THE MERGER.
The respective obligations of each party to effect the Merger shall be
subject to the fulfillment or waiver, where permissible, at or prior to the
Effective Time, of each of the following conditions:

          (a)  STOCKHOLDER APPROVAL.  This Agreement and the transactions
contemplated hereby, including the Merger, shall have been approved and
adopted by the affirmative vote of the stockholders of the Company to the
extent required by the Corporation Law and the Company's Certificate.

          (b)  [Intentionally Omitted]

          (c)  OTHER REGULATORY APPROVALS.  All necessary approvals,
authorizations and consents of any governmental or regulatory entity
required to consummate the Merger shall have been obtained and remain in
full force and effect, and all waiting periods relating to such approvals,
authorizations and consents shall have expired or been terminated, except
where the failure to so obtain will not, either individually or in the
aggregate, have a Material Adverse Effect on the Company and its
subsidiaries taken as a whole .

          (d)  NO INJUNCTIONS, ORDERS OR RESTRAINTS; ILLEGALITY.  No
preliminary or permanent injunction or other order, decree or ruling issued
by a court of competent jurisdiction or by a governmental, regulatory or
administrative agency or commission nor any statute, rule, regulation or
executive order promulgated or enacted by any governmental authority shall
be in effect which would (i) make the consummation of the Merger illegal,
or (ii) otherwise restrict, prevent or prohibit the consummation of the
transactions contemplated by this Agreement, including the Merger.

     8.2    ADDITIONAL CONDITIONS TO THE OBLIGATIONS OF THE COMPANY.  The
obligation of the Company to effect the Merger is also subject to the
satisfaction, or waiver by the Company, of the following conditions:

          (a)  REPRESENTATIONS AND WARRANTIES.  Each of the representations
and warranties of Parent and Acquisition Sub in this Agreement which is
qualified as to materiality shall be true and correct and each such
representation or warranty that is not so qualified shall be true and
correct in all material respects, in each case as of the date of this
Agreement and (except to the extent such representations and warranties
speak as of an earlier date) as of the Effective Date.  Parent and
Acquisition Sub shall each have delivered to the Company a certificate of
such party to such effect signed by the Manager or Managers (as the case
may be) of Parent dated as of the Effective Date.

          (b)  AGREEMENTS AND COVENANTS.  Parent and Acquisition Sub shall
have performed in all material respects all obligations and complied in all
material respects with all of the respective agreements or covenants to be
performed or complied with by such party under this Agreement and the
Company shall have received a certificate signed by the Chief Executive or
Chief Financial Officer of Parent to such effect dated as of the Effective
Date.

     8.3    ADDITIONAL CONDITIONS TO THE OBLIGATIONS OF PARENT AND
ACQUISITION SUB.  The obligations of Parent and Acquisition Sub to effect
the Merger are also subject to the satisfaction, or waiver by Parent and
Acquisition Sub, of the following conditions:

          (a)  REPRESENTATIONS AND WARRANTIES.  Each of the representations
and warranties of the Company in this Agreement which is qualified as to
materiality shall be true and correct and each such representation or
warranty that is not so qualified shall be true and correct in all material
respects, in each case as of the date of this Agreement, as applicable, and
(except to the extent such representations and warranties speak as of an
earlier date) as of the Effective Time.  The Company shall have delivered
to Parent a certificate of the Company to such effect signed by the Chief
Executive Officer and the Chief Financial Officer of the Company as of the
Effective Date.

          (b)  AGREEMENTS AND COVENANTS.  The Company shall have performed
in all material respects all obligations and complied in all material
respects with all agreements or covenants of the Company to be performed or
complied with by it at or prior to the Effective Date under this Agreement
and Parent shall have received a certificate signed on behalf of the
Company by the Chief Executive Officer and Chief Financial Officer of the
Company to such effect dated as of the Effective Date.

          (c)  NO ORDERS, INJUNCTIONS OR RESTRAINTS ON OPERATION OF
BUSINESS; ILLEGALITY.  No pending legal proceeding in (a "PENDING
LITIGATION"), or preliminary or permanent injunction or other order, decree
or ruling issued by, a court of competent jurisdiction or pending in
(together with a Pending Litigation a "PENDING LEGAL PROCEEDING"), or
issued by, a governmental, regulatory or administrative agency or
commission nor any statute, rule, regulation or executive order promulgated
or enacted by any governmental authority shall be in effect, which (i)
restricts, prevents or prohibits the ownership or operation by Parent (or
any of its subsidiaries) of any portion of its or the Surviving
Corporation's or its subsidiaries' business, properties or assets which is
material to such businesses as a whole, or compels Parent (or any of its
subsidiaries) to dispose of or hold separate any portion of the Surviving
Corporation's or its subsidiaries' business, properties or assets which is
material to such businesses as a whole, (ii) imposes any material
limitation on the ability of Parent or Acquisition Sub to effect the Merger
or on the ability of Parent to hold or to exercise full rights of ownership
of the shares of common stock of the Surviving Corporation, including,
without limitation, the right to vote the shares of common stock of the
Surviving Corporation on all matters presented to the stockholders of the
Surviving Corporation, (iii) imposes any limitations on the ability of
Parent or any of its affiliates or subsidiaries to control in any material
respect the business, properties and operations of the Company or the
Surviving Corporation, or (iv) occurs after the execution of this Agreement
and is otherwise reasonably likely to have a Materially Adverse Effect on
the Surviving Corporation and its subsidiaries taken as a whole.

          (d)  FINANCIAL MARKETS.  There shall not have occurred (i) any
general suspension of trading in, or limitation on prices for, securities
on the New York Stock Exchange, the American Stock Exchange or The Nasdaq
Stock Market, Inc.'s National Market, (ii) the declaration of a banking
moratorium or any suspension of payments in respect of banks in the United
States (whether or not mandatory), (iii) the commencement of a war, armed
hostilities or other international or national calamity directly or
indirectly involving the United States having a significant effect on the
functioning of financial markets in the United States, or (iv) any
limitation (whether or not mandatory) by any United States governmental
authority or agency on the extension of credit by banks or other financial
institutions which would have a material adverse effect on Parent's ability
to borrow sufficient funds as contemplated by the Financing Letters to pay
the Merger Consideration.

          (e)  NO MATERIAL ADVERSE EFFECT.  Since the date of the
Agreement, there shall not have occurred any change having a Material
Adverse Effect on the Company and its subsidiaries taken as a whole
PROVIDED, HOWEVER, that the financial results of the Company for the three
months ended March 31, 1997, to the extent that they are reasonably
consistent with the financial results for the three months ended March 31,
1996, shall be excluded in determining any such change.

          (f)  THIRD PARTY CONSENTS.  The Company shall have obtained all
consents of third parties to the consummation of the Merger and the other
transactions contemplated by this Agreement (other than the Financing,
except as specifically contemplated in this Agreement) necessary under any
contract, agreement, arrangement or understanding listed on SCHEDULE 8.3(F)
hereto and under any other contract, agreement, arrangement or
understanding the failure of which to obtain would have a Material Adverse
Effect on the Company and its subsidiaries taken as a whole.

          (g)  WAIVERS OF CONTRACTUAL DEFAULTS, ACCELERATIONS, ETC.  The
Company shall have obtained waivers (on terms satisfactory to Parent and
Acquisition Sub) with respect to any default, termination, acceleration of
payment or performance or modification clause contained in any contract,
agreement,  commitment, arrangement, lease, policy or other instrument to
which the Company or any of its subsidiaries is a party or by which the
Company or any of its subsidiaries, or their respective properties or
assets is bound which is triggered or otherwise caused by reason of the
entering into this Agreement or the consummation of the Merger and the
other transactions contemplated by this Agreement (other than the
Financing, except as specifically contemplated in this Agreement), except
where the failure to have so obtained would not have a Material Adverse
Effect on the Company and its subsidiaries taken as a whole, on the
Surviving Corporation and its subsidiaries taken as a whole, on the Parent
or on the ability to consummate the Merger.

          (h)  APPRAISAL RIGHTS.  Holders of capital stock of the Company
shall not have demanded or perfected the right for appraisal of shares of
Company Stock representing more than five percent (5%) of all issued and
outstanding shares of capital stock of the Company taken as a whole as of
the Effective Date in accordance with Section 262 of the Corporation Law
and the Company shall have delivered to Parent a certificate dated as of
the Effective Date certifying to the foregoing effect.

          (i)  STOCK OPTION PLANS.  Parent shall have received satisfactory
evidence (x) that holders of all Options have consented to the cancellation
of such Options and (y) that such Options and the Stock Option Plans will
terminate at or prior to the Effective Time.

     8.4    CERTAIN PAYMENTS.  In the event Parent and Acquisition Sub elect
to not consummate the Merger and the other transactions contemplated under
this Agreement as a result of a Pending Legal Proceeding, Parent shall
reimburse the Company for the Company Expenses (as defined in Section
9.2(d) hereof) which payment shall be payable to the Company (by wire
transfer of immediately available funds to an account designated by the
Company) within two (2) business days after demand theretofore is made in
writing by the Company.


9.   TERMINATION, AMENDMENT AND WAIVER

     9.1    TERMINATION.  This Agreement may be terminated at any time prior
to the Closing:

          (a)  by mutual written consent of Parent, Acquisition Sub and the
Company;
          (b)  by either Parent and Acquisition Sub or the Company if the
Effective Time shall not have occurred on or before March 31, 1997 or such
later date as shall be mutually agreed to in each party's sole discretion;

          (c)  by either Parent and Acquisition Sub or the Company if there
shall have been a material breach of any of the representations or
warranties set forth in this Agreement on the part of the other party,
which breach by its nature cannot be cured prior to the Effective Time or
within thirty (30) business days following receipt by the breaching party
of written notice of such breach from the other party hereto;

          (d)  by either Parent and Acquisition Sub or the Company if any
United States federal or state court of competent jurisdiction shall have
issued an injunction or taken any other action (which the parties shall use
their best efforts to stay or reverse) permanently restraining, enjoining
or otherwise prohibiting the Merger, and such injunction or other action
shall have become final and non-appealable;

          (e)  by the Company if either Parent or Acquisition Sub shall
have failed to perform or has breached in any material respect any of its
covenants, obligations or agreements under or contained in this Agreement
unless the failure to so perform or the breach, as the case may be, has
been caused by or results from a breach of this Agreement by the Company;

          (f)  by the Company if the Company enters into a binding
definitive agreement to effect a Superior Proposal (which entrance shall
not require Parent's or Acquisition Sub's consent); PROVIDED, HOWEVER, that
the Company shall notify Parent in writing at least three business days
prior to the exercise of its termination rights under this Section 9.1(f),
where such notice shall include the proposed terms of such agreement into
which the Company may enter;

          (g)  by Parent and Acquisition Sub if the Board shall have failed
to recommend or shall have withdrawn its recommendation or approval of the
Merger, or if the Board shall have recommended to stockholders of the
Company any Acquisition Proposal of any other person or shall have resolved
to do any of the foregoing, provided that any notice sent to Parent and
Acquisition Sub under Section 9.1(f) prior to the exercise of the
termination rights under such section shall not require the entrance into
such agreement or be deemed to constitute an act described in this Section
9.1(g) but the entrance into a binding definitive agreement to effect a
Superior Proposal shall constitute an act described in this Section 9.1(g);

          (h)  by Parent and Acquisition Sub if the Company shall have
failed to perform in any material respect any of its covenants, obligations
or agreements under or contained in this Agreement unless the failure to so
perform or the breach, as the case may be, has been caused by or results
from a breach of this Agreement by Parent or Acquisition Sub; or

          (i)  by Parent and Acquisition Sub if any United States federal
or state court of competent jurisdiction shall have issued an injunction or
taken any other action (which the parties shall use their best efforts to
stay or reverse) permanently restraining, enjoining or otherwise
prohibiting the enforcement of any of the terms of the Proxy Agreement, and
such injunction or other action shall have become final and non-appealable.

     9.2    EFFECT OF TERMINATION.

          (a)  In the event of the termination of this Agreement pursuant
to Section 9.1 hereof, this Agreement shall forthwith become void and have
no effect, without any liability on the part of any party hereto or its
affiliates, trustees, directors, officers or stockholders and all rights
and obligations of any party hereto shall cease except for the agreements
contained in Sections 7.4, 7.7, 9 and 10; PROVIDED, HOWEVER, that nothing
contained in this Section 9.2(a) shall relieve any party from liability
under this Section 9 for any breach of this Agreement.

          (b)  If (x) Parent and Acquisition Sub terminate this Agreement
(A) pursuant to Section 9.1(g) or (B) pursuant to Section 9.1(h) as a
result of a willful breach by the Company or (y) if the Company terminates
this Agreement pursuant to Section 9.1(f), then the Company shall pay to
Parent an amount in cash equal to the sum of (i) $1,000,000, plus (ii)
Parent's and Frederick Marino's out-of-pocket costs and expenses in
connection with this Agreement and the transactions contemplated hereby
including, without limitation, fees and disbursements of its outside
counsel, accountants and other consultants retained by or on behalf of
Parent together with the other out-of-pocket costs incurred by it in
connection with analyzing, structuring, participating in the negotiations
of the terms and conditions, arranging financing, conducting due diligence
and other activities related to the Merger and the transactions
contemplated by this Agreement and the negotiations and evaluations leading
to the Merger, including, without limitation, commitment fees and expense
reimbursements paid to potential lenders (collectively, the "PARENT
EXPENSES").  Following the Company's reasonable request, Parent and Mr.
Marino shall provide such reasonable documentation of such expenses to
enable the Company to appropriately account for such expenses in its
financial records and to report such expenses in its tax returns and
reports.

          (c)  If Parent and Acquisition Sub terminate this Agreement
pursuant to Sections 9.1(h) (except for a termination because of a willful
breach by the Company, in which case the provisions of Section 9.2(b) will
apply), the Company shall reimburse Parent and Mr. Marino for the Parent
Expenses.

          (d)  If the Company terminates this Agreement pursuant to Section
9.1(e) hereof as a result of a willful breach by Parent and Acquisition
Sub, the Parent and Acquisition Sub shall pay to the Company an amount in
cash equal to the sum of (i) $1,000,000, plus (ii) the Company's
out-of-pocket costs and expenses in connection with this Agreement and the
transactions contemplated hereby including, without limitation, fees and
disbursements of its outside counsel, accountants and other consultants
retained by or on behalf of the Company together with the other
out-of-pocket costs incurred by it in connection with participating in the
negotiations of the terms and conditions of this Agreement and the other
activities related to the Merger and the other transactions contemplated by
this Agreement and the negotiations with Parent and its affiliates leading
to the Merger (collectively, the "COMPANY EXPENSES").  Following Parent's
reasonable request, the Company shall provide such reasonable documentation
of such expenses to enable Parent to appropriately account for such
expenses in its financial records and to report such expenses in its tax
returns and reports.

          (e)  If the Company terminates this Agreement pursuant to Section
9.1(e) (except for termination because of a willful breach by Parent and
Acquisition Sub, in which case the provisions of Section 9.2(d) will
apply), Parent shall reimburse the Company for the Company Expenses.

          (f)  Any payment required by this Section 9.2 shall be payable
(i) by the Company to Parent and Mr. Marino, or (ii) by Parent to the
Company, as the case may be, (by wire transfer of immediately available
funds to accounts designated by the recipients thereof) within two business
days after demand therefore is made in writing by the person entitled to
make such demand.  The parties acknowledge and agree that the provisions of
this Section 9.2 are included herein in order to induce each of the parties
hereto to enter into this Agreement and to reimburse such parties for
incurring the costs and expenses related to entering into this Agreement
and consummating the transactions contemplated by this Agreement.

          (g)  Notwithstanding anything to the contrary in this Agreement,
the parties hereto acknowledge and agree that the sole and exclusive
remedies available to them with respect to any proposed or actual
termination of this Agreement or any act or failure to act prior to the
consummation of the Merger and the other transactions contemplated by this
Agreement, including any misrepresentation or breach of any representation,
warranty, covenant, agreement or obligation under this Agreement shall be
the rights to payment under this Section 9.2.  The parties hereto expressly
acknowledge and agree that, in light of the difficulty of accurately
determining actual damages with respect to the foregoing, the rights to
payment under this Section 9.2: (i) constitute a reasonable estimate of the
damages that will be suffered by reason of any such proposed or actual
termination of this Agreement or any such act or failure to act in
accordance with this Agreement, and (ii) shall be in full and complete
satisfaction of any and all damages arising as a result of the foregoing.
The parties agree that, except as set forth in this Section 9.2(g), they
shall not, in respect of any proposed or actual termination of this
Agreement or any act or failure to act prior to the consummation of the
Merger and the other transactions contemplated by this Agreement, exercise
or attempt to exercise any other rights or remedies, in contract, at law,
in equity or otherwise against any other party hereto.

     9.3    AMENDMENT.  This Agreement may be amended by the parties hereto
by an instrument in writing signed on behalf of each of the parties hereto
at any time before or after any approval hereof by the stockholders of the
Company and Acquisition Sub; provided, however, that after any such
approval of the Company's stockholders, no amendment shall be made which
reduces the amount or changes the form of the Merger Consideration or in
any way materially adversely affects the rights of stockholders of the
Company, without the further approval of such stockholders.

     9.4    EXTENSION; WAIVER.  At any time prior to the Closing, the parties
hereto may, to the extent legally allowed, (i) extend the time for the
performance of any of the obligations or other acts of the other parties
hereto, (ii) waive any inaccuracies in the representations and warranties
contained herein or in any document delivered pursuant hereto and
(iii) waive compliance with any of the agreements or conditions contained
herein.  Any agreement on the part of a party hereto to any such extension
or waiver shall be valid only if set forth in a written instrument signed
on behalf of such party.


10.  GENERAL PROVISIONS

     10.1    NOTICES.  All notices and other communications given or made
pursuant hereto shall be in writing and shall be deemed to have been duly
given or made as of the date delivered if delivered personally or as of the
date sent if sent by cable, telegram or telecopier,  or, as of the next
business day if sent by prepaid overnight carrier to the parties at the
following addresses (or at such other addresses as shall be specified by
the parties by like notice):

          (a)  if to Parent or Acquisition Sub:

                              c/o Fidelity Capital Associates, Inc.
                              82 Devonshire Street, R25C
                              Boston, MA 02109-3614
                              Attn:  Mr. John J. Remondi

               with a copy to:c/o Fidelity Capital Associates, Inc.
                              82 Devonshire Street, E2OE
                              Boston, MA 02109-3614
                              Attn:  Robert M. Gervis, Esq.


               and a copy to: Goodwin, Procter & Hoar  LLP
                              Exchange Place
                              Boston, Massachusetts  02109
                              Attn:   Laura C. Hodges Taylor, P.C.
                                   Joseph L. Johnson III, Esq.

          (b)  if to the Company:550 Hamilton Avenue
                              Brooklyn, New York 11232
                              Attention:  President

               with a copy to:Sills Cummis Zuckerman Radin
                              Tischman Epstein & Gross, P.A.
                              One Riverfront Plaza
                              Newark, New Jersey 07102
                              Attn:  Stanley U. North, III, Esq.

     10.2    INTERPRETATION.  When a reference is made in this Agreement to
subsidiaries of Parent, Acquisition Sub or the Company, the word
"subsidiary" means any corporation more than 50 percent of whose
outstanding voting securities, or any partnership, joint venture or other
entity more than 50 percent of whose total equity interest, is directly or
indirectly owned by Parent, Acquisition Sub or the Company, as the case may
be.  The headings contained in this Agreement are for reference purposes
only and shall not affect in any way the meaning or interpretation of this
Agreement.

     10.3    NON-SURVIVAL OF REPRESENTATIONS, WARRANTIES, COVENANT AND
AGREEMENTS.  Except for Section 7.6, and the obligations contained in
Section 3 hereof, none of the representations, warranties, covenants and
agreements contained in this Agreement or in any instrument delivered
pursuant to this Agreement shall survive the Effective Time, and thereafter
there shall be no liability on the part of either Parent, Acquisition Sub
or the Company or any of their respective officers, directors or
stockholders in respect thereof.  Except as expressly set forth in this
Agreement, there are no representations or warranties of any party hereto,
express or implied.

     10.4    MISCELLANEOUS.  This Agreement (i) constitutes, together with the
Confidentiality Agreement, the entire agreement and supersedes all of the
prior agreements and understandings, both written and oral, among the
parties, or any of them, with respect to the subject matter hereof, (ii)
shall be binding upon and inure to the benefits of the parties hereto and
their respective successors and permitted assigns and is not intended to
confer upon any other person (except as set forth below) any rights or
remedies hereunder and (iii) may be executed in two or more counterparts
(and via facsimile) which together shall constitute a single agreement.
Section 7.6 is intended to be for the benefit of those persons described
therein and their respective legatees, distributees, heirs, estates,
executors and other personal representatives, as fully in each case as if
each such person was a party hereto and the covenants contained therein may
be enforced by such persons.  The parties hereto agree that irreparable
damage would occur in the event that any of the provisions of this
Agreement were not performed in accordance with their specific terms or
were otherwise breached.  It is accordingly agreed that the parties and
each of the persons referred to Section 7.6 and this Section 10.4 shall be
entitled to an injunction or injunctions to prevent breaches of this
Agreement and to enforce specifically the terms and provisions hereof in
the Chancery Court of the State of Delaware, this being in addition to any
other remedy to which they are entitled at law or in equity that is not
limited by this Agreement.

     10.5    ASSIGNMENT.  Except as expressly permitted by the terms hereof,
neither this Agreement nor any of the rights, interests or obligations
hereunder shall be assigned by any of the parties hereto without the prior
written consent of the other parties (and any assignment to a non-permitted
assignee shall be void and of no effect).

     10.6    KNOWLEDGE; BEST EFFORTS.  Wherever the terms "the Company's
knowledge," "the Company's best knowledge," "the receipt of notice," "the
best knowledge of the Company," and any similar term is used, in each case
each such term shall mean the knowledge or best knowledge or receipt (as
the case may be) of any of Robert Gaites, David Polishook, Richard Young,
John Yanuklis and David Bernstein and includes any fact, matters or
circumstances which any of such individuals, as an ordinary and prudent
business person employed or retained in the same capacity in the same type
and size of business as the Company should have known.

     10.7    SEVERABILITY.  If any provision of this Agreement, or the
application thereof to any person or circumstance is held invalid or
unenforceable, the remainder of this Agreement, and the application of such
provision to other persons or circumstances, shall not be affected thereby,
and to such end, the provisions of this Agreement are agreed to be
severable.

     10.8    CHOICE OF LAW/CONSENT TO JURISDICTION.  The validity,
interpretation, performance and enforcement of this Agreement shall be
governed by the laws of the State of Delaware.  The parties hereby
irrevocably and unconditionally consent to the jurisdiction of the Chancery
Court of the State of Delaware for any action, suit or proceeding arising
out of or relating to this Agreement or the transactions contemplated
hereby, and the parties agree not to commence any action, suit or
proceeding related thereto except in such court unless, as a result of
Surviving Corporation's merger with a non-Delaware entity or other similar
corporate event occurring after the Effective Time, such court
affirmatively refuses to resolve any such action, suit or proceeding.  The
parties further irrevocably and unconditionally waive any objection to the
laying of venue of any action, suit or proceeding arising out of or
relating to this Agreement in the Chancery Court of the State of Delaware,
and hereby further irrevocably and unconditionally waive and agree not to
plead or claim in such court that any such action, suit or proceeding
brought in such court has been brought in an inconvenient forum.  Each
party further agrees that service of any process, summons, notice or
document by U.S. registered mail to the address of such party set forth in
Section 10.1 above shall be effective service of process for any action,
suit or proceeding brought against such party in such court.

     10.9    THIRD-PARTY BENEFICIARY.  With respect to those provisions of
Section 9.2 pursuant to which certain expenses are to be reimbursed to
Frederick M. Marino, Mr. Marino is a direct and intended third-party
beneficiary of such Section 9.2.


<PAGE>

                                                      31037.77996 144 351245.c2
                                                         1/16/97   10:07 pm


     IN WITNESS WHEREOF, Parent, Acquisition Sub and the Company have
caused this Agreement to be executed as of the date first written above by
their respective officers thereunto duly authorized.

                                   HAMILTON ACQUISITION LLC


                                   By:/S/ JOHN J. REMONDI
				      --------------------------
                                   Name: John J. Remondi
                                   Title: President


                                   HAMILTON NY ACQUISITION CORP.


                                   By:/S/ JOHN J. REMONDI
				      --------------------------
                                   Name: John J. Remondi
                                   Title: Manager


                                   THE STROBER ORGANIZATION, INC.


                                   By:/S/ ROBERT J. GAITES
				      --------------------------------
                                   Name:  Robert J. Gaites
                                   Title:President and Chief Executive
                                          Officer

351245.c2

<PAGE>


                             ANNEX B


                                [HILL THOMPSON LETTERHEAD]


November 7, 1996


PERSONAL & CONFIDENTIAL

The Board of Directors
The Strober Organization, Inc.
550 Hamilton Avenue
Brooklyn, New York 11201

Members of the Board:

You  have  requested our opinion as to the fairness, from a financial point  of
view, to the  holders of the outstanding Common Shares (the "Common Shares") of
The  Strober  Organization,   Inc.   ("Strober"   or  the  "Company"),  of  the
consideration  to  be  received  by such shareholders in  connection  with  the
proposed acquisition of Strober's  Common  Shares  by  Hamilton  NY Acquisition
Corporation   (the   "Proposed   Transaction").   The  terms  of  the  Proposed
Transaction are included in the Acquisition  Agreement  dated  November 8, 1996
and  the  related  agreements  among Strober, certain Strober shareholders  and
Hamilton NY Acquisition Corporation (the "Agreement").  The Agreement provides,
among other things, that the outstanding  Common  Shares  of  Strober  will  be
acquired  by  Hamilton  NY  Acquisition  Corporation  ("Hamilton") at $6.00 per
share.

We understand that the acquisition may result in tax consequences  for  certain
holders  of  Strober  Common  Stock.   We  express  no  opinion  as  to the tax
consequences of the acquisition and our opinion as to the fairness of the stock
purchase  price  does  not take into account the tax status or position of  any
holder of Strober Common Stock.

Hill Thompson Capital Markets, Inc. has acted as financial advisor to the Board
of Directors of Strober  in  connection  with  the Proposed Transaction, and we
will receive a fee for our services including rendering  this  opinion.   As  a
customary  part  of  its  investment  banking  business,  Hill Thompson Capital
Markets,  Inc.  is  often  engaged  in  the valuation of businesses  and  their
securities in connection with mergers and  acquisitions, private placements and
valuations for corporate and other purposes.

For purposes of this opinion we have among other things:

1.    Reviewed the Agreement;

2.    Reviewed the Company's Annual Reports,  Forms  10-K and related financial
      information for the five fiscal years ended December  31,  1995  and  the
      Company's  Forms 10-Q and the related unaudited financial information for
      the quarterly periods ending March 31, 1996 and June 30, 1996;

3.    Reviewed certain  information, including financial forecasts, relating to
      the business, earnings,  cash  flow,  assets and prospects of the Company
      furnished to Hill Thompson by the Company;

4.    Reviewed financial information on Fidelity  Capital  furnished  to  us by
      Fidelity Capital;

5.    Held  discussions  with  members  of  senior  management  of  the Company
      concerning   their   business,   financial   statements,  operations  and
      prospects;

6.    At  the  request  of  the Company, solicited third  party  interest  with
      respect to the acquisition of the Company;

7.    Reviewed the stock price and trading history of the Company;

8.    Reviewed the valuation  of publicly traded companies we deemed comparable
      to the Company;

9.    Compared the financial terms  of  the  Proposed  Transaction  with  other
      transactions which we deemed relevant; and
10.   Performed  such other studies, analyses and inquiries and considered such
      other information as we deemed relevant.

In  connection with  our  opinion,  we  have  not  independently  verified  the
financial,  legal, tax, operating and other information provided by Strober and
Hamilton and  have  relied upon the assurances of Strober and Hamilton that all
such information provided  by  them,  respectively, is complete and accurate in
all material respects and that there is  no  additional  information  known  to
either  of  them  that  would  make information made available to Hill Thompson
Capital Markets, Inc. either incomplete  or  misleading.   We have not made any
independent  appraisal  or  valuation  of  any  asset of either company.   With
respect to the projected financial data of Strober,  we  have assumed that such
data have been reasonably prepared and represent the best  currently  available
estimates  and  judgments  of  Strober  management  as  to the future financial
performance of the Company.

While we believe that our review, as described herein, is an adequate basis for
the opinion we express, this opinion is necessarily based upon market, economic
and other conditions that exist and can be evaluated as of  the  date  of  this
letter,  and  on  information  available  to us as of the date hereof.  We also
believe our analyses must be considered as  a  whole  and  that considering any
portion of such analyses and of the factors considered, without considering all
analyses and current factors, could create a misleading or incomplete  view  of
the process underlying the opinion.

This opinion is addressed to the Board of Directors of the Company and does not
constitute  a  recommendation  to  any  shareholder  as to how such shareholder
should vote on the Proposed Transaction.

This letter is only for the information of the Board of  Directors  of  Strober
and  may  not be used for any other purposes without our prior written consent.
Based upon  and  subject to the foregoing considerations, it is our opinion, as
investment bankers, that as of the date hereof the consideration to be received
by the holders of  the  Common Shares of Strober in the Proposed Transaction is
fair to such holders from a financial point of view.

Very truly yours,

HILL THOMPSON CAPITAL MARKETS, INC.



<PAGE>


                                          ANNEX C


<PAGE>




    <section>262  OF THE DELAWARE GENERAL CORPORATION LAW - APPRAISAL RIGHTS

      (a)   Any stockholder of  a corporation of this State who holds shares of
stock on the date of the making of  a  demand  pursuant  to  the  provisions of
subsection  (d)  of  this section with respect to such shares, who continuously
holds such shares through  the  effective  date of the merger or consolidation,
who  has  otherwise complied with the provisions  of  subsection  (d)  of  this
Section and  who  has neither voted in favor of the merger or consolidation nor
consented thereto in  writing pursuant to <section>228 of this Chapter shall be
entitled to an appraisal  by  the  Court  of  Chancery of the fair value of his
shares of stock under the circumstances described in subsections (b) and (c) of
this Section.  As used in this Section, the word  "stockholder"  means a holder
of record of stock in a stock corporation and also member of record  of  a non-
stock  corporation;  the  words  "stock"  and  "share" mean and include what is
ordinarily meant by those words and also membership or membership interest of a
member of a non-stock corporation.

      (b)   Appraisal rights shall be available  for the shares of any class or
series of stock of constituent corporation in a merger  or  consolidation to be
effected pursuant to Sections 251, 252, 254, 257, 258, or 263 of this Chapter;

            (1)   provided,  however,  that  no  appraisal  rights  under  this
Section  shall  be  available  for the shares of any class or series  of  stock
which, at the record date fixed  to  determine  the  stockholders  entitled  to
receive  notice  of  and to vote at the meeting of stockholders to act upon the
agreement of merger or  consolidation,  were  either  (i)  listed on a national
securities exchange or (ii) held of record by more than 2,000 stockholders; and
further provided that no appraisal rights shall be available  for any shares of
stock of the constituent corporation surviving a merger if the  merger  did not
require  for  its  approval  the  vote  of  the  stockholders  of the surviving
corporation as provided in subsection (f) of Section 251 of this Chapter.

            (2)   Notwithstanding the provisions of subsection (b)(1)  of  this
Section,  appraisal rights under this Section shall be available for the shares
of any class  or  series  of  stock of a constituent corporation if the holders
thereof are required by the terms  of  an  agreement of merger or consolidation
pursuant to Sections 251, 252, 254, 257 and  258  of this Chapter to accept for
such stock anything except (i) shares of stock of the  corporation surviving or
resulting from such merger or consolidation; (ii) shares  of stock of any other
corporation which at the effective date of the merger or consolidation  will be
either listed on a national securities exchange or held of record by more  than
2,000 stockholders; (iii) cash in lieu of fractional shares of the corporations
described in the foregoing clauses (i) and (ii); or (iv) any combination of the
shares  of  stock  and  cash  in  lieu  of  fractional  shares described in the
foregoing clauses (i), (ii) and (iii) of this subsection.

            (3)   In  the  event  all  of  the  stock of a subsidiary  Delaware
corporation party to a merger effected under Section 253 of this chapter is not
owned  by the parent corporation immediately prior  to  the  merger,  appraisal
rights  shall   be   available  for  the  shares  of  the  subsidiary  Delaware
corporation.

      (c)   Any corporation  may  provide  in  its certificate of incorporation
that appraisal rights under this Section shall be  available  for the shares of
any class or series of its stock as a result of an amendment to its certificate
of  incorporation,  any merger or consolidation in which the corporation  is  a
constituent corporation  or  the sale of all or substantially all of the assets
of  the  corporation.  If the certificate  of  incorporation  contains  such  a
provision,  the  procedures  of  this  Section,  including  those  set forth in
subsections (d) and (e), shall apply as nearly as is practicable.

      (d)   Appraisal rights shall be perfected as follows:

            (1)   If  a  proposed  merger  or consolidation for which appraisal
rights are provided under this Section is to  be  submitted  for  approval at a
meeting  of stockholders, the corporation, not less than 20 days prior  to  the
meeting, shall  notify each of its stockholders who was such on the record date
for such meeting  with  respect  to  shares  for  which  appraisal  rights  are
available  pursuant to subsections (b) and (c) hereof that appraisal rights are
available for  any  or  all  of the shares of the constituent corporations, and
shall include in such notice a copy of this Section.  Each stockholder electing
to demand the appraisal of his  shares shall deliver to the corporation, before
the taking of the vote on the merger  or  consolidation,  a  written demand for
appraisal  of  his  shares.   Such  demand will be sufficient if it  reasonably
informs  the  corporation of the identify  of  the  stockholder  and  that  the
stockholder intends  thereby to demand the appraisal of his shares.  A proxy or
vote against the merger or consolidation shall not constitute such a demand.  A
stockholder electing to  take  such  action  must  do  so by a separate written
demand  as herein provided.  Within 10 days after the effective  date  of  such
merger or  consolidation,  the  surviving or resulting corporation shall notify
each stockholder of each constituent  corporation  who  has  complied  with the
provisions of this subsection and has not voted in favor of or consented to the
merger or consolidation of the date that the merger or consolidation has become
effective; or

            (2)   If  the  merger  or  consolidation  was  approved pursuant to
Section  228  or  Section  253  of this Chapter, each constituent  corporation,
either before or after the effective  date  of  the  merger or consolidation or
within ten days thereafter, shall notify each of the holders  of  any  class or
series  of  stock of such constituent corporation who are entitled to appraisal
rights of the approval of the merger or consolidation and that appraisal rights
are available  for  any  or all shares of such class or series of stock of such
constituent corporation, and  shall  include  in  such  notice  a  copy of this
section;  provided that, if the notice is given on or after the effective  date
of the merger  or consolidation, such notice shall be given by the surviving or
resulting corporation  to all such holders of any class or series of stock of a
constituent corporation  that  are  entitled  to appraisal rights.  Such notice
may,  and,  if  given  on  or  after  the  effective  date  of  the  merger  or
consolidation, shall, also notify such stockholders of  the  effective  date of
the merger or consolidation.  Any stockholder entitled to appraisal rights may,
within  twenty days after the date of mailing of such notice, demand in writing
from the  surviving  or  resulting  corporation  the appraisal of such holder's
shares.   Such  demand  will  be  sufficient  if  it  reasonably   informs  the
corporation of the identity of the stockholder and that the stockholder intends
thereby  to  demand the appraisal of such holder's shares.  If such notice  did
not notify stockholders  of  the effective date of the merger or consolidation,
either (i) each such constituent  corporation shall send a second notice before
the effective date of the merger or consolidation notifying each of the holders
of  any  class or series of stock of  such  constituent  corporation  that  are
entitled  to   appraisal  rights  of  the  effective  date  of  the  merger  or
consolidation or  (ii) the surviving or resulting corporation shall send such a
second notice to all  such  holders  on  or within 10 days after such effective
date; provided, however, that if such second  notice  is sent more than 20 days
following the sending of the first notice, such second notice need only be sent
to each stockholder who is entitled to appraisal rights  and  who  has demanded
appraisal  of  such  holder's  shares  in accordance with this subsection.   An
affidavit of the secretary or assistant  secretary  or of the transfer agent of
the corporation that is required to give either notice  that  such  notice  has
been  given  shall,  in  absence of fraud, be prima facie evidence of the facts
stated therein.  For purposes  of  determining  the  stockholders  entitled  to
receive  either  notice,  each  constituent  corporation may fix, in advance, a
record date that shall be not more than 10 days prior to the date the notice is
given; provided that, if the notice is given on  or after the effective date of
the merger or consolidation, the record date shall  be such effective date.  If
no record date is fixed and the notice is given prior  to  the  effective date,
the  record  date shall be the close of business on the day next preceding  the
day on which the notice is given.

      (e)   Within  120  days  after  the  effective  date  of  the  merger  or
consolidation,  the  surviving  or resulting corporation or any stockholder who
has complied with the provisions  of  subsections (a) and (d) hereof and who is
otherwise entitled to appraisal rights,  may  file  a  petition in the Court of
Chancery  demanding  a  determination  of the value of the stock  of  all  such
stockholders.  Notwithstanding the foregoing,  at any time within 60 days after
the effective date of the merger or consolidation,  any  stockholder shall have
the right to withdraw his demand for appraisal and to accept  the terms offered
upon the merger or consolidation.  Within 120 days after the effective  date of
the  merger  or  consolidation,  any  stockholder  who  has  complied  with the
requirements of subsections (a) and (d) hereof, upon written request, shall  be
entitled to receive from the corporation surviving the merger or resulting from
the  consolidation a statement setting forth the aggregate number of shares not
voted in favor of the merger or consolidation and with respect to which demands
for appraisal  have  been  received and the aggregate number of holders of such
shares.  Such written statement  shall  be  mailed to the stockholder within 10
days  after  his  written  request  for such a statement  is  received  by  the
surviving or resulting corporation or  within  10  days after expiration of the
period  for  delivery  of  demands for appraisal under subsection  (d)  hereof,
whichever is later.

      (f)   Upon the filing of any such petition by a stockholder, service of a
copy thereof shall be made upon  the  surviving or resulting corporation, which
shall within 20 days after such service  file  in the office of the Register in
Chancery in which the petition was filed a duly  verified  list  containing the
names  and  addresses of all stockholders who have demanded payment  for  their
shares and with  whom  agreements as to the value of their shares have not been
reached by the surviving  or  resulting  corporation.  If the petition shall be
filed  by  the  surviving  or  resulting corporation,  the  petition  shall  be
accompanied by such a duly verified  list.   The  Register  in  Chancery, if so
ordered  by  the Court, shall give notice of the time and place fixed  for  the
hearing of such  petition  by  registered or certified mail to the surviving or
resulting  corporation  and to the  stockholders  shown  on  the  list  at  the
addresses therein stated.   Such  notice  shall  also  be  given by one or more
publications at least one week before the day of the hearing, in a newspaper of
general  circulation  published  in  the City of Wilmington, Delaware  or  such
publication as the Court deems advisable.  The forms of the notices by mail and
by publication shall be approved by the  Court,  and the costs thereof shall be
borne by the surviving or resulting corporation.

      (g)   At  the  hearing on such petition, the Court  shall  determine  the
stockholders who have complied with the provisions of this Section and who have
become entitled to appraisal  rights.   The  Court may require the stockholders
who have demanded an appraisal for their shares  and who hold stock represented
by  certificates  to  submit their certificates of stock  to  the  Register  in
Chancery for notation thereon of the pendency of the appraisal proceedings; and
if any stockholder fails  to  comply with such direction, the Court may dismiss
the proceedings as to such stockholder.

      (h)   After determining the  stockholders  entitled  to an appraisal, the
Court shall appraise the shares, determining their fair value  exclusive of any
element of value arising from the accomplishment or expectation  of  the merger
or  consolidation,  together  with a fair rate of interest, if any, to be  paid
upon the amount determined to be  the  fair  value.   In  determining such fair
value, the Court shall take into account all relevant factors.   In determining
the  fair  rate  of  interest,  the  Court  may  consider all relevant factors,
including  the rate of interest which the surviving  or  resulting  corporation
would have had  to  pay  to borrow money during the pendency of the proceeding.
Upon  application  by  the  surviving   or  resulting  corporation  or  by  any
stockholder entitled to participate in the appraisal proceeding, the Court may,
in  its  discretion,  permit discover or other  pretrial  proceedings  and  may
proceed to trail upon the  appraisal  prior  to  the final determination of the
stockholder entitled to an appraisal. Any stockholder whose name appears on the
list filed by the surviving or resulting corporation pursuant to subsection (f)
of this Section and who has submitted his certificates of stock to the Register
in  Chancery, if such is required, may participate  fully  in  all  proceedings
until  it  is  finally  determined  that he is not entitled to appraisal rights
under this Section.

      (i)   The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the  surviving  or  resulting corporation to
the stockholders entitled thereto.  Interest may be simple  or compound, as the
Court  may direct.  Payment shall be so made to each such stockholder,  in  the
case of  holders  of uncertificated stock forthwith, and in the case of holders
of shares represented  by certificates upon the surrender to the corporation of
the certificates representing  such  stock.  The Court's decree may be enforced
as  other  decrees  in the Court of Chancery  may  be  enforced,  whether  such
surviving or resulting  corporation  be  a  corporation of this State or of any
other state.

      (j)   The costs of the proceeding may be  determined  by  the  Court  and
taxed upon the parties as the Court deems equitable in the circumstances.  Upon
application  of  a  stockholder,  the  Court  may order all or a portion of the
expenses  incurred  by  any  stockholder  in  connection   with  the  appraisal
proceeding, including, without limitation, reasonable attorneys'  fees  and the
fees  and expenses of experts, to be charged pro rata against the value of  all
of the shares entitled to an appraisal.

      (k)   From  and  after the effective date of the merger or consolidation,
no stockholder who has demanded  his appraisal rights as provided in subsection
(d) of this Section shall be entitled  to vote such stock for any purpose or to
receive  payment  of  dividends or other distributions  on  the  stock  (except
dividends or other distributions  payable  to  stockholders of record at a date
which is prior to the effective date of the merger or consolidation); provided,
however, that if no petition for an appraisal shall  be  filed  within the time
provided  in  subsection  (e)  of  this  Section, or if such stockholder  shall
deliver to the surviving or resulting corporation  a  written withdrawal of his
demand  for  an  appraisal  and an acceptance of the merger  or  consolidation,
either within 60 days after the  effective  date of the merger or consolidation
as provided in subsection (e) of this Section  or  thereafter  with the written
approval of the corporation, then the right of such stockholder to an appraisal
shall  cease.   Notwithstanding the foregoing, no appraisal proceeding  in  the
Court of Chancery shall be dismissed as to any stockholder without the approval
of the Court, and such approval may be conditioned upon such terms as the Court
deems just.

      (l)   The shares of the surviving or resulting corporation into which the
shares of such objecting  stockholders  would  have  been  converted  had  they
assented to the merger or consolidation shall have the status of authorized and
unissued shares of the surviving or resulting corporation.


<PAGE>


                             ANNEX D

                          PROXY AGREEMENT


     This is a PROXY AGREEMENT (the "Agreement"), dated as of November 11,
1996 by and among Hamilton Acquisition LLC, a Delaware limited liability
company ("Parent"), Hamilton NY Acquisition Corp., a Delaware corporation
and a wholly-owned subsidiary of Parent ("Acquisition Sub"), and certain
stockholders of The Strober Organization, Inc., a Delaware corporation (the
"Company") who are signatories hereto (collectively, the "Stockholders" and
each, a "Stockholder").

                            BACKGROUND

     A.   As of the date hereof, each Stockholder owns (either beneficially
or of record) that number of shares of common stock, par value $.01 per
share (the "Common Stock"), of the Company set forth on EXHIBIT A hereto
(together with any shares of Common Stock acquired by such Stockholder
during the Proxy Term (as defined in Section 2 hereof), whether upon the
exercise of options, conversion of convertible securities or otherwise, the
"Stockholder Shares").

     B.   Parent, Acquisition Sub and the Company propose to enter into an
Agreement and Plan of Merger of even date herewith (as the same may be
amended from time to time, the "Merger Agreement") (all capitalized terms
used but not defined herein shall have the meanings set forth in the Merger
Agreement) which provides, upon the terms and subject to the conditions
thereof, for the merger of Acquisition Sub with the Company (the "Merger").

     C.   As a condition to their willingness to enter into the Merger
Agreement, Parent and Acquisition Sub have requested that each Stockholder
agree, and in order to induce the Parent and Acquisition Sub to enter into
the Merger Agreement, each of the Stockholders has agreed to, among other
things, grant Parent irrevocable proxies to vote the Stockholder Shares
owned of record or beneficially by each such Stockholder on the terms and
conditions provided herein.

                               TERMS

     In consideration of the promises and the mutual covenants herein
contained and intending to be legally bound, the parties hereto agree as
follows:

     1.   TRANSFER AND VOTING OF SHARES.

          (a)  RESTRICTION ON TRANSFER, PROXIES AND NON-INTERFERENCE.  Each
Stockholder hereby agrees, while this Agreement is in effect, and except as
contemplated hereby, not to (i) offer to sell, sell, transfer, tender,
pledge, encumber, assign or otherwise dispose of, or enter into any
contract, option or other arrangement or understanding with respect to the
sale, transfer, tender, pledge, encumbrance, assignment or other
disposition of, any of the Stockholder Shares or any other shares of Common
Stock; (ii) deposit any Stockholder Shares into a voting trust or enter
into a voting agreement with respect to any Stockholder Shares or grant any
proxy or power of attorney with respect to any such Stockholder Shares; or
(iii) take any action that would make any representation or warranty of
such Stockholder contained herein untrue or incorrect or have the effect of
preventing or disabling such Stockholder from performing his or her
obligations under this Agreement or otherwise take any action that is
contrary to the transactions contemplated hereby and by the Merger
Agreement.  Notwithstanding anything herein to the contrary, the parties
hereto shall be entitled (x) to pledge or hypothecate shares of Common
Stock to institutional lenders as security for personal or commercial
loans, or (ii) to transfer shares of Common Stock to charitable trusts,
descendants or trusts for the benefit of any spouse or descendant subject
to the condition precedent to any such transfer that the transferee (or in
the case of a pledge or hypothecation, the pledgee) shall execute and
deliver to the Company and to Parent the Proxy Agreement agreeing to be
personally bound thereby and appointing the transferor as the transferee's
proxy in voting all the transferred shares as long as the Proxy Agreement
remains in effect.

          (b)   VOTING OF SHARES; FURTHER ASSURANCES.  Except as otherwise
provided in this Section 1(b), each Stockholder, by this Agreement, with
respect to those Stockholder Shares that such Stockholder owns of record,
does hereby constitute and appoint Parent, or any affiliate of Parent that
is a party to the Merger Agreement, with full power of substitution, during
and for the Proxy Term, as such Stockholder's true and lawful attorney and
irrevocable proxy, for and in such Stockholder's name, place and stead, to
vote each of such Stockholder Shares as such Stockholder's proxy, at every
meeting of the stockholders of the Company or any adjournment thereof or in
connection with any written consent of the Company's stockholders (A) in
favor of the approval and adoption of the Merger Agreement and approval of
the Merger and the other transactions contemplated by the Merger Agreement,
(B) against any proposal for any action or agreement that would result in a
material breach of any covenant, representation or warranty or any other
obligation or agreement of the Company under the Merger Agreement or which
could result in any of the conditions of the Company's obligations under
the Merger Agreement not being fulfilled, and (C) in favor of any other
matter directly relating to consummation of the transactions contemplated
by the Merger Agreement which is considered at any such meeting of
stockholders or in such consent, and in connection therewith to execute any
documents which are necessary or appropriate in order to effectuate the
foregoing.  Each Stockholder intends this proxy to be irrevocable and
coupled with an interest during the Proxy Term and will take such further
action and execute such other instruments as may be necessary to effectuate
the intent of this proxy and hereby revokes any proxy previously granted by
such Stockholder with respect to his or her Stockholder Shares.  Each
Stockholder further agrees to cause the Stockholder Shares owned by such
Stockholder beneficially to be voted in accordance with the foregoing.
Notwithstanding anything to the contrary in this Agreement (including
Section 6(b) hereof), Parent is not authorized under this Agreement to, and
shall not, directly or indirectly, vote the Stockholder Shares, execute a
written consent of the Company's stockholders or otherwise act pursuant to
this Agreement in any manner (a) to elect or remove any director of the
Company, (b) which would prevent the Company from taking the actions
permitted by Section 7.5(b) of the Merger Agreement (other than approval
and adoption of the Merger Agreement and related agreements and approval of
the transactions contemplated thereby, including the Merger), (c) to amend,
supplement or otherwise modify the By-laws or Certificate of Incorporation
of the Company (except with respect to and in connection with the Merger)
or (d) to require the Board of Directors of the Company to take or refrain
from taking any action.

          (c)  CERTAIN EVENTS.  Each Stockholder agrees that this Agreement
and the obligations hereunder shall attach to his or her Stockholder Shares
and shall be binding upon any person or entity to which legal or beneficial
ownership of his or her Stockholder Shares shall pass, whether by operation
of law or otherwise, including without limitation such Stockholder's heirs,
guardians, administrators or successors.
     2.   PROXY TERM.    For the purposes of this Agreement, "Proxy Term"
shall mean the period from the execution of this Agreement until the
earlier of (a) the termination of the Merger Agreement or (b) the Effective
Time (as such term is defined in the Merger Agreement).

     3.   PAYMENTS TO PARENT.

          (a)  In the event that on or after the date hereof, (i) the
Merger Agreement has been terminated pursuant to the provisions of Section
9.1(f) thereof and at the time of such termination neither Parent nor
Acquisition Sub is in breach of its obligations under the Merger Agreement
and (ii) any Stockholder thereafter sells Stockholder Shares in connection
with the consummation of a Superior Proposal (as defined in Section 7.5(b)
of the Merger Agreement) within six months of the termination of the Merger
Agreement, such selling Stockholder shall pay to Parent an amount in cash
equal to fifty percent (50%) of the product of (x) the number of such
Stockholder Shares sold and (y) the excess, if any, of (A) the per share
cash (and/or if consideration is received in such sale in the form of
securities, the "fair market value" (as defined in Section 3(b) below) of
such securities) received by such Stockholder as a result of such sale (the
"Selling Stockholder Price") over (B) the Merger Consideration (as defined
in the Merger Agreement).

          (b)  For purposes of this Agreement, the fair market value of any
securities listed on a national securities exchange or traded on The Nasdaq
Stock Market shall be equal to the average closing price per share of such
security as reported on such exchange or The Nasdaq Stock Market for the
twenty (20) trading days immediately preceding the effective date of the
transaction pursuant to which the Stockholder is entitled to receive such
securities.

          (c)  Any payment required to be made pursuant to Section 3(a) of
this Agreement shall be made within two business days after the settlement
of such sale.

     4.   REPRESENTATIONS AND WARRANTIES OF PARENT.  Parent and Acquisition
Sub jointly and severally hereby represent and warrant to the Stockholders
as follows:

          (a)  ORGANIZATION AND QUALIFICATION.  Parent is a limited
liability company duly organized, validly existing and in good standing
under the laws of the State of Delaware.   Acquisition Sub is a corporation
duly organized, validly existing and in good standing under the laws of the
State of Delaware.  Each of Parent and Acquisition Sub has the requisite
power and authority to carry on its business as it is now being conducted.
Each of Parent and Acquisition Sub is duly qualified to do business and is
in good standing in each jurisdiction in which the character of its
properties, owned or leased, or the nature of its activities make such
qualification necessary, except where the failure to be so qualified or in
good standing would not have a material adverse effect on the business,
assets, results of operations, condition (financial or otherwise) or
prospects (a "Material Adverse Effect") of Parent and its subsidiaries
taken as a whole.  Acquisition Sub has not conducted any business prior to
the date hereof and has no assets and liabilities other than those incident
to its formation and to the consummation of the transactions contemplated
hereby and by the Merger Agreement.  Copies of the Certificate of Formation
of Parent and the Certificate of Incorporation, and By-laws of Acquisition
Sub heretofore delivered to the Company are true, complete and correct as
of the date hereof.

          (b)  AUTHORITY RELATIVE TO THIS AGREEMENT.  Each of Parent and
Acquisition Sub has the requisite power and authority to enter into this
Agreement and to carry out its obligations hereunder.  The execution and
delivery of this Agreement and the consummation of the transactions
contemplated hereby have been duly authorized by the managers and members,
if required, of Parent and by the Board of Directors and the sole
stockholder of Acquisition Sub, if required, and no other proceedings on
the part of Parent or Acquisition Sub are necessary to authorize this
Agreement and the transactions contemplated hereby.  This Agreement has
been duly and validly executed and delivered by each of Parent and
Acquisition Sub and, assuming this Agreement constitutes a valid and
binding obligation of the Stockholders, constitutes the legal, valid and
binding obligation of each of Parent and Acquisition Sub enforceable
against each of Parent and Acquisition Sub in accordance with its terms.

          (c)  CONSENTS AND APPROVALS; NO VIOLATION.  Neither the execution
and delivery of this Agreement by Parent or Acquisition Sub nor the
consummation of the transactions contemplated hereby will (i) conflict with
or result in any breach of any provision of their respective certificates
of incorporation or by-laws; (ii) require any consent, approval,
authorization or permit of, or filing with or notification to, any
governmental or regulatory authority, except (A) in connection with the
Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the "H-S-
R Act"), (B)pursuant to the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), (C) such filings and approvals as may be required
under the "blue sky," takeover or securities laws of various states, or (D)
where the failure to obtain such consent, approval, authorization or
permit, or to make such filing or notification, would not prevent or delay
consummation of the transactions contemplated by this Agreement or would
not otherwise prevent Parent or Acquisition Sub from performing their
respective obligations under this Agreement; (iii) result in a default (or
give rise to any right of termination, cancellation or acceleration) under
any of the terms, conditions or provisions of any note, license, agreement
or other instrument or obligation to which Parent or any of its
subsidiaries is a party or by which any of their respective assets may be
bound, except for such defaults (or rights of termination, cancellation or
acceleration) as to which requisite waivers or consents have been obtained
or which, individually or in the aggregate, would not have a Material
Adverse Effect on Parent and its subsidiaries taken as a whole; or
(iv) violate any order, writ, injunction, decree, statute, rule or
regulation applicable to Parent or Acquisition Sub, any of their respective
subsidiaries or any of their respective assets, except for violations which
would not have a Material Adverse Effect on Parent and its subsidiaries
taken as a whole.

     5.   REPRESENTATIONS AND WARRANTIES OF EACH STOCKHOLDER.  Each
Stockholder hereby severally (for himself, herself or itself only)
represents and warrants to Parent and Acquisition Sub as follows:

          (a)  OWNERSHIP OF SHARES.  Such Stockholder owns of record or
beneficially the number of shares of Common Stock set forth on EXHIBIT A
hereto and such shares constitute all of the shares of Common Stock owned
of record or beneficially by such Stockholder.  Such Stockholder has sole
voting power and sole power of disposition with respect to his or her
Stockholder Shares, with no restrictions, except those that may be imposed
by applicable federal securities laws, on such Stockholder's rights of
disposition pertaining thereto.  Except as specifically set forth on
EXHIBIT A hereto, such Stockholder has not granted any proxy with respect
to his or her Stockholder Shares and neither such Stockholder nor his or
her Stockholder Shares is bound by or party to any agreement or other
instrument restricting such Stockholders' voting rights with respect to
such Stockholder Shares.  Such Stockholder owns of record or beneficially
the number and type of securities issued or granted by the Company,
including without limitation options, warrants and other convertible
securities, set forth on EXHIBIT A hereto and such securities constitute,
along with such shares of Common Stock set forth on EXHIBIT A hereto, all
of the securities of the Company or instruments convertible into securities
of the Company owned of record or beneficially by such Stockholder.  The
Stockholder Shares are, and immediately prior to the Effective Time will
be, duly authorized, validly issued, fully paid, non-assessable and, except
for those pledges set forth on SCHEDULE 5(A) hereto, free and clear of any
and all liens, security interests, proxies, voting trusts or agreements,
encumbrances, charges or claims of any kind whatsoever except for any
encumbrance or proxy arising under this Agreement.

          (b)  ORGANIZATION; AUTHORITY RELATIVE TO THIS AGREEMENT.  Such
Stockholder has the legal capacity, power and authority to execute and
deliver this Agreement and to consummate the transactions contemplated
hereby.  This Agreement has been duly and validly executed and delivered by
such Stockholder and, assuming this Agreement constitutes a valid and
binding obligation of Parent and Acquisition Sub, this Agreement
constitutes a legal, valid and binding agreement of such Stockholder
enforceable against such Stockholder in accordance with its terms.  Except
as set forth on SCHEDULE 5(B) hereto, there is no beneficiary or holder of
a voting trust certificate or other interest of any trust of which such
Stockholder is a trustee whose consent is required for the execution and
delivery of this Agreement or the consummation of the transactions
contemplated hereby; PROVIDED, HOWEVER, that any such consent has been
obtained in writing prior to the execution of this Agreement.

          (c)  CONSENTS AND APPROVALS; NO VIOLATION.  Neither the execution
and delivery of this Agreement by such Stockholder, the performance by such
Stockholder of the obligations and transactions contemplated hereby,
including without limitation the granting of the irrevocable proxy and the
appointment of an attorney-in-fact pursuant to Section 1(b) hereof, nor the
compliance by such Stockholder with any provision hereof, will (i) require
any consent, approval, authorization or permit of, or filing with or
notification to, any governmental or regulatory authority, except (A) in
connection with the H-S-R Act, (B) pursuant to the Exchange Act, (C) such
filings and approvals as may be required under the "blue sky," takeover or
securities laws of various states, or (D) where the failure to obtain such
consent, approval, authorization or permit, or to make such filing or
notification, would not prevent or delay the performance by such
Stockholder of his or her obligations under this Agreement; (ii) result in
any breach of or constitute a default (or an event that with notice or
lapse of time or both would become a default or give rise to any right of
termination, amendment, cancellation or acceleration) under, or result in
the creation of a lien or encumbrance on any of his or her Stockholder
Shares pursuant to, any of the terms, conditions or provisions of any note,
license, agreement or other instrument or obligation to which such
Stockholder is party or by which such Stockholder or any of his or her
assets, including the Stockholder Shares, may be bound, except for such
defaults (or rights of termination, cancellation or acceleration) as to
which requisite waivers or consents have been obtained or which,
individually or in the aggregate, would not prevent or delay the
performance by such Stockholder of his or her obligations under this
Agreement; or (iii) conflict with or violate any order, writ, injunction,
judgment, decree, statute, law, rule or regulation applicable to such
Stockholder or any of his or her assets, including the Stockholder Shares.

          (d)  ACKNOWLEDGMENT OF RELIANCE.  Such Stockholder understands
and acknowledges that the Parent and Acquisition Sub are entering into the
Merger Agreement in reliance upon such Stockholder's execution and delivery
of this Agreement.

          (e)  BROKERS.  No broker, investment banker, financial adviser or
other person is entitled to any broker's, finder's, financial adviser's or
other similar fee or commission in connection with the transactions
contemplated hereby based upon arrangements made by or on behalf of such
Stockholder.

     6.   CERTAIN COVENANTS OF STOCKHOLDER.  Except in accordance with
Subsection 6(e), each Stockholder hereby covenants and agrees (with respect
to himself or herself but not as to the other Stockholders) as follows:

          (a)  NEGOTIATIONS.  Unless and until this Agreement shall have
been terminated in accordance with its terms, each of the Stockholders
agrees and covenants that (i) he or she will not, directly or indirectly,
initiate, solicit or encourage any inquiries or the making or
implementation of any proposal or offer (including, without limitation, any
proposal or offer to its stockholders) with respect to a merger,
acquisition, tender offer, exchange offer, consolidation or similar
transaction involving, or any purchase of 10% or more of the assets or
securities of the Company or any of its subsidiaries, other than the
transactions contemplated by the Merger Agreement (any such proposal or
offer being hereinafter referred to as an "ACQUISITION PROPOSAL") or engage
in any negotiations concerning, or provide any confidential information or
data to, or have any discussions with, any person relating to an
Acquisition Proposal, or otherwise facilitate any effort or attempt to make
or implement an Acquisition Proposal; (ii) each of the Stockholders will
immediately cease and cause to be terminated any existing activities,
discussions or negotiations with any parties conducted heretofore with
respect to any of the foregoing; and (iii) each of the Stockholders will
notify Parent immediately if any such inquiries or proposals are received
by, any such information is requested from, or any such negotiations or
discussions are sought to be initiated or continued with any of the
Stockholders or, to the knowledge of such Stockholder, the Company, which
notification shall include the terms of any such inquiries or proposals,
PROVIDED, HOWEVER, that if the Company actually provides the information
and notice to Parent required by Section 7.5 of the Merger Agreement with
respect to any contact with the Company, such Stockholder shall not have
any obligation to provide any such duplicate information.

          (b)  VOTING.  Each Stockholder hereby agrees that, during the
Proxy Term,  at any meeting of the stockholders of the Company, however
called, or in connection with any written consent of the Company's
Stockholders, such Stockholder shall vote (or cause to be voted) his or her
Stockholder Shares, except as specifically requested by the Parent in
writing in advance:  (a) in favor of the Merger; (b) against any action or
agreement that would result in a breach in any material respect of any
covenant, representation or warranty or any other obligation or agreement
of the Company under the Merger Agreement; and (c) against any action or
agreement (other than the Merger Agreement or the transactions contemplated
thereby) that would impede, interfere with, delay, postpone or attempt to
discourage the Merger, including, but not limited to:  (i) any
extraordinary corporate transaction, such as a merger, consolidation or
other business combination involving the Company or any of any of its
subsidiaries; (ii) a sale, lease or transfer of a material amount of assets
of the Company or any of its subsidiaries or a reorganization,
recapitalization, dissolution or liquidation of the Company or its
subsidiaries; (iii) any change in the management or board of directors of
the Company, except as agreed to in writing by Parent; (iv) any material
change in the present capitalization or dividend policy of the Company; (v)
any amendment of the Company's Certificate of Incorporation; or (vi) any
other material change in the Company's corporate structure, management or
business.  Such Stockholder shall not enter into any agreement or
understanding with any person or entity during the Proxy Term to vote or
give instructions to vote in any manner inconsistent with the terms of this
Section 6(b).  Notwithstanding the foregoing, in the event that the Company
has properly terminated the Merger Agreement pursuant to Section 9.1(f)
thereof, a Stockholder may vote (or cause to be voted) his or her
Stockholder Shares in favor of a Superior Proposal.

          (c)  ADDITIONAL SHARES.  Each Stockholder hereby agrees, while
this Agreement is in effect, to promptly notify Parent of the number of any
new shares of Common Stock acquired, beneficially or of record, by such
Stockholder, if any, after the date hereof whether through acquisition in
the open market, upon exercise of any option, warrant or other convertible
security, or otherwise.

          (d)  WAIVER OF APPRAISAL AND DISSENTER'S RIGHTS.  Each
Stockholder hereby waives any rights of appraisal or rights to dissent from
the Merger that such Stockholder may have.

          (e)  ACTING AS DIRECTOR AND EXECUTIVE OFFICER.  Notwithstanding
anything in this Section 6 to the contrary, the covenants and agreements
set forth in Section 6(a) shall not be deemed to prevent any Stockholder,
while acting in his or her capacity as a director of the Company, from
taking any action that is specifically permitted under the applicable
provisions of the Merger Agreement.  Further, any Stockholder may act in
his capacity as an executive officer of the Company upon direction by the
Board of Directors of the Company pursuant to Section 7.5(b) of the Merger
Agreement.

          (f)  STOP TRANSFER.  Each Stockholder agrees with, and covenants
to, Parent and Acquisition Sub that such Stockholder may not request that
the Company register the transfer (book-entry or otherwise) of any
certificate or uncertificated interest representing any of his or her
Stockholder Shares, unless such transfer is made in compliance with this
Agreement.  Each Stockholder agrees, with respect to any Stockholder Shares
in certificated form, that such Stockholder will deliver to the Company
within fifteen business days after the date hereof, the certificates
representing such Stockholder Shares and the Company will inscribe upon
such certificates the following legend (the "Legend"):  "The shares of
Common Stock, par value $.01 per share, of The Strober Organization, Inc.
(the "Company"), represented by this certificate are subject to a Proxy
Agreement dated as of November 11, 1996, and may not be sold or otherwise
transferred, except in accordance therewith.  Copies of such Agreement may
be obtained at the principal executive offices of the Company."  Each
Stockholder agrees that within ten business days after the date hereof,
such Stockholder will no longer hold any Stockholder Shares, whether
certificated or uncertificated, in "street name" or in the name of any
nominee.  In the event that the Company enters into a Superior Proposal and
has terminated the Merger Agreement in accordance with Section 9.1(f)
thereof, the Company will remove the Legend from all certificates
representing Stockholder Shares and will return such certificates to the
Stockholders.  Pursuant to the Merger Agreement, the Company has agreed to
notify the transfer agent of the provisions set forth in this Section and
each Stockholder agrees to provide such documentation and to take such
other actions as may be reasonably required to give effect to such
provisions with respect to such Stockholder Shares.

          (g)  REORGANIZATION AGREEMENT.  Each Stockholder hereby agrees
that, at the Effective Time, the Reorganization Agreement shall terminate
as to such Stockholder and such Stockholder shall have no further rights
thereunder.

     7.   FURTHER ASSURANCES.  From time to time, at the other party's
request and without further consideration, each party hereto (as to the
Stockholders, in their capacity as stockholders) shall execute and deliver
such additional documents and take all such further action as may be
necessary or reasonably desirable to consummate and make effective, in the
most expeditious manner practicable, the transactions contemplated by this
Agreement and the Merger Agreement.  Without limiting the generality of the
foregoing, during the Proxy Term, each Stockholder shall perform such
further acts and execute such further documents and instruments as may
reasonably be required to vest in the Parent and Acquisition Sub the power
to carry out the provisions of this Agreement including without limitation
the exercise of the power afforded by Section 1 hereof.

     8.   MISCELLANEOUS.

          (a)  ENTIRE AGREEMENT; ASSIGNMENT.  This Agreement
(i) constitutes the entire agreement between the parties with respect to
the subject matter hereof and supersedes all other prior agreements and
understandings, both written and oral, among the parties or any of them
with respect to the subject matter hereof and (ii) shall not be assigned by
operation of law or otherwise, provided that Parent may assign any of its
rights and obligations to any wholly-owned direct or indirect subsidiary of
Parent or to any entity which controls or is under common control with
Parent, but no such assignment shall relieve Parent of its obligations
hereunder and Parent shall remain as fully and primarily liable as if there
was no such assignment.

          (b)  AMENDMENT.  This Agreement may not be modified, amended,
altered or supplemented except by an instrument in writing signed on behalf
of all the parties hereto; PROVIDED that EXHIBIT A hereto may be
supplemented by the Parent and Acquisition Sub by adding the name and other
relevant information concerning any stockholder of the Company who agrees
to be bound by the terms of this Agreement without the agreement of any
other party hereto, and thereafter such added stockholder shall be treated
as a "Stockholder" for all purposes of this Agreement.

          (c)  ENFORCEMENT OF THE AGREEMENT.  The parties hereto agree that
irreparable damage would occur in the event that any of the provisions of
this Agreement were not performed in accordance with their specific terms
or were otherwise breached.  It is accordingly agreed that the parties
shall be entitled to an injunction or injunctions to prevent breaches of
this Agreement and to enforce specifically the terms and provisions hereof
in addition to any other remedy to which they are entitled at law or in
equity, and the parties hereto further agree to waive any requirement for
the posting of any bond in connection with the obtaining of any such
injunctive or other equitable relief.

          (d)  VALIDITY.  IF ANY TERM OR OTHER PROVISION OF THIS AGREEMENT
IS INVALID, ILLEGAL OR INCAPABLE OF BEING ENFORCED BY ANY RULE OF LAW OR
PUBLIC POLICY, ALL OTHER CONDITIONS AND PROVISIONS OF THIS AGREEMENT SHALL
NEVERTHELESS REMAIN IN FULL FORCE AND EFFECT SO LONG AS THE ECONOMIC OR
LEGAL SUBSTANCE OF THE TRANSACTIONS CONTEMPLATED HEREBY IS NOT AFFECTED IN
ANY MANNER MATERIALLY ADVERSE TO ANY PARTY.  UPON SUCH DETERMINATION THAT
ANY TERM OR OTHER PROVISION IS INVALID, ILLEGAL OR INCAPABLE OF BEING
ENFORCED, THE PARTIES HERETO SHALL NEGOTIATE IN GOOD FAITH TO MODIFY THIS
AGREEMENT SO AS TO EFFECT THE ORIGINAL INTENT OF THE PARTIES AS CLOSELY AS
POSSIBLE TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW IN AN ACCEPTABLE
MANNER TO THE END THAT THE TRANSACTIONS CONTEMPLATED HEREBY ARE FULFILLED
TO THE EXTENT POSSIBLE.

          (e)  NOTICES.  All notices, requests, claims, demands and other
communications hereunder shall be in writing and shall be deemed to have
been duly given when delivered in person, by cable, telegram, facsimile
transmission with confirmation of receipt, or telex, or by registered or
certified mail (postage prepaid, return receipt requested) to the
respective parties as follows:

                    	if to Parent or Acquisition Sub:

                    	Hamilton Acquisition LLC
                    	c/o Fidelity Capital Associates, Inc.
			82 Devonshire Street, R25C
                    	Boston, MA 02109-3614
                    	Attn:  Mr. John J. Remondi

                    	with a copy to:

                    	Fidelity Capital Associates, Inc.
                    	82 Devonshire Street, E20E
                    	Boston, MA 02109-3614
                    	Attn:  Robert M. Gervis, Esq.

                    	and a copy to:

                    	Goodwin, Procter & Hoar  LLP
                    	Exchange Place
                    	Boston, MA  02109
                    	Attn: Laura C. Hodges Taylor, P.C.
                              Joseph L. Johnson III, Esq.

                    	if to Stockholders:
                    	c/o Sills Cummis Zuckerman Radin
                      	Tischman Epstein & Gross, P.A.
                    	One Riverfront Plaza
                    	Newark, NJ  07102
                    	Attn:  Stanley U. North III, Esq.

                    	with a copy to:

                    	Sills Cummis Zuckerman Radin
                      	  Tischman Epstein & Gross, P.A.
                    	One Riverfront Plaza
                    	Newark, NJ  07102
                    	Attn:  Stanley U. North III, Esq.

or to such other address as the person to whom notice is given may have
previously furnished to the others in writing in the manner set forth above
(provided that notice of any change of address shall be effective only upon
receipt thereof).

          (f)  CHOICE OF LAW/CONSENT TO JURISDICTION.  The validity,
interpretation, performance and enforcement of this Agreement shall be
governed by the laws of the State of Delaware without regard to its rules
of conflict of laws.  The parties hereby irrevocably and unconditionally
consent to the jurisdiction of the Chancery Court of the State of Delaware
for any action, suit or proceeding arising out of or relating to this
Agreement or the transactions contemplated hereby, and the parties agree
not to commence any action, suit or proceeding related thereto except in
such court.  The parties further irrevocably and unconditionally waive any
objection to the laying of venue of any action, suit or proceeding arising
out of or relating to this Agreement in the Chancery Court of the State of
Delaware, and hereby further irrevocably and unconditionally waive and
agree not to plead or claim in such court that any such action, suit or
proceeding brought in such court has been brought in an inconvenient forum.
Each party further agrees that service of any process, summons, notice or
document by U.S. registered mail (i) in the case of Parent or Acquisition
Sub, to the address of such party set forth in Section 8(e) above; or (ii)
in the case of any Stockholder, to the address of such Stockholder set
forth on EXHIBIT A hereto, shall be effective service of process for any
action, suit or proceeding brought against such party in such court.

          (g)  DESCRIPTIVE HEADINGS.  The descriptive headings herein are
inserted for convenience of reference only and are not intended to be part
of or to affect the meaning or interpretation of this Agreement.

          (h)  COUNTERPARTS.  This Agreement may be executed in two or more
counterparts (and via Facsimile), each of which shall be deemed to be an
original, but all of which shall constitute one and the same agreement.

          (i)  PERFORMANCE BY ACQUISITION SUB.  Parent hereby agrees to
cause Acquisition Sub to comply with its obligations hereunder as
contemplated in the Merger Agreement.

          (j)  EXPENSES.  Each of the parties hereto will pay all fees and
expenses it incurs in connection with this Agreement, whether or not
consummated, including without limitation the fees and expenses of its
financial and legal advisors.

          (k)  PARTIES IN INTEREST.  This Agreement shall be binding upon
and inure solely to the benefit of each party hereto, and nothing in this
Agreement, express or implied, is intended to or shall confer upon any
other person any right, benefit or remedy of any nature whatsoever under or
by reason of this Agreement.

          (l)  SURVIVAL OF REPRESENTATIONS, WARRANTIES AND AGREEMENTS.  The
representations, warranties and agreements of Acquisition Sub, Parent and
the Stockholders pursuant to this Agreement shall survive the consummation
of the Merger or the termination of the Merger Agreement.

          (m)  NO AGREEMENT UNTIL EXECUTED.  Irrespective of negotiations
among the parties or the exchanging of drafts of this Agreement, this
Agreement shall not constitute or be deemed to evidence a contract,
agreement, arrangement or understanding among the parties hereto unless and
until (i) the Board of Directors of the Company has approved, for purposes
of Section 203 of the Delaware General Corporation Law and any applicable
provision of the Company's certificate of incorporation, the possible
acquisition of the Stockholder Shares by Parent and Acquisition Sub
pursuant to this Agreement and (ii) this Agreement is executed by all
parties hereto.

<PAGE>


     IN WITNESS WHEREOF, Parent, Acquisition Sub and the Stockholders have
caused this Agreement to be executed as of the date first written above by
their respective officers thereunto duly authorized.

                              HAMILTON ACQUISITION LLC



                              By:/S/ JOHN J. REMONDI
			      ------------------------------
                                 Name: JOHN J. REMONDI
                                 Title:  Manager


                              HAMILTON NY ACQUISITION CORP.



                              By:/S/ JOHN J. REMONDI
			      ------------------------------
                                 Name: JOHN J. REMONDI
                                 Title: PRESIDENT


/s/ Robert J. Gaites		  /s/ John T. Guerin
- ------------------------------   ----------------------------------
Robert J. Gaites                 John T. Guerin

/s/ Sue Strober			 /s/ Richard D. King
- ------------------------------   ----------------------------------
Sue Strober                      Richard D. King

/s/ Sue Strober			 /s/ Steven Strober
- ------------------------------   ----------------------------------
Sue Strober, as Trustee for      Steven Strober
   Steven Strober

/s/ Sue Strober                  /s/ Hiliary Strober
- ------------------------------   ----------------------------------
Sue Strober, as Trustee for      Hiliary Strober
   Hilary Strober

/s/ Gordon Sandler               /s/ David W. Berstein
- ------------------------------   ----------------------------------
Gordon Sandler                   David W. Berstein, Trustee, Trust
                                 F/J/B/O Steven and Hilary Strober

/s/ Nathan Schwartzberg          /s/ John Yanuklis
- ------------------------------   ----------------------------------
Nathan Schwartzberg              John Yanuklis


/s/ Albert C. Brower
- ------------------------------
Albert C. Brower                   By:______________________________
                                       Trustee, Trust F/B/O Yanuklis
                                       Charitable Remainder Trust

<PAGE>


                          PROXY AGREEMENT
                   [SIGNATURE CONTINUATION PAGE]





				   /s/ Robert J. Gaites
				   ---------------------------------

                                   Robert J. Gaites; proxy for
                                   Robert J. Gaites Charitable Trust



				   /s/ John Yanuklis
				   ---------------------------------
                                   John Yanuklis; proxy for
                                   John Yanuklis Charitable trust


				   /s/ Albert C. Brower
				   ---------------------------------
                                   Albert C. Brower, proxy for
                                   Albert C. Brower Charitable Trust

<PAGE>
<PAGE>


                   EXHIBIT A TO PROXY AGREEMENT

<TABLE>
<CAPTION>
NAME AND ADDRESS OF                 Number of Shares of 	Other Company Securities
STOCKHOLDER			    COMMON STOCK OWNED		OWNED
<S>                                 <C>                 	<C>
Sue Strober                                  592,141  		None

Sue Strober, trustee for son                  42,325    	None
Sue Strober, trustee for
daughter                                      42,325    	None
Sue Strober, proxy for son{*}                 45,600
Sue Strober, proxy for daughter{*}                              None
                                              45,600
David W. Bernstein, trustee of               180,960  		None
trust for Steven and Hilary
Strober{*}

Robert J. Gaites                             309,955  		Options for 113,053 Shares,
                                                               	including 25,000 at $1.75 per
                                                               	share, 25,000 at $4.75 per
                                                               	share, 37,500 at $3.63 per
                                                               	share, and 25,553 at $4.50 per
                                                               	share.

John Yanuklis                                313,254  		Options for 96,904 Shares,
                                                               	including 9,000 at $1.13 per
                                                               	share, 14,286 at $1.75 per
                                                               	share, 22,737 at $4.75 per
                                                               	share, 23,503 at $3.63 per
                                                               	share, and 27,378 at $4.50 per
                                                               	share.

Gordon Sandler{++}                           399,486  		None

Richard King                                 200,931  		None

Albert Brower                                 69,124  		Options for 36,744 Shares,
                                                               	including 3,750 at $1.13 per
                                                               	share, 5,357 at $1.75 per
                                                               	share, 8,211 at $4.75 per
                                                               	share, 10,759 at $3.63 per
                                                               	share, and 8,667 at $4.50 per
                                                               	share.

Nathan Schwartzberg                          127,166  		None

John T. Guerin                               422,249  		None

John Yanuklis Charitable Trust               140,000  		None

Robert J. Gaites Charitable                  147,180  		None
Trust

Albert C. Brower Charitable                   25,000  		None
Trust

Total                                      3,103,296
</TABLE>


**FOOTNOTES**

     {*}  Subject to proxy held by Sue Strober.

     {++} Subject  to  (i) a Collateral Pledge Agreement
between Mr. Sandler and The Chase Manhattan  Bank  (the  "BANK") and (ii) a
Forbearance Agreement between Mr. Sandler and the Bank.



<PAGE>


                               SCHEDULE 5(A)
                                    TO
                              PROXY AGREEMENT


     The certificates representing 399,486 shares of Common Stock, $.01 par
value, of the Company (the "GORDON SHARES") in the name of  Gordon  Sandler
("SANDLER")  are  in  the  physical possession of The Chase Manhattan Bank,
successor by merger to Chemical  Bank  (the  "BANK"),  subject  to (i) that
certain Collateral Pledge Agreement between Sandler and the Bank  and  (ii)
that  certain  Forbearance  Agreement  between  Sandler  and the Bank.  The
Company and the Purchaser are hereby irrevocably directed to set the record
address  and  the  address for the transmission of payment for  the  Gordon
Shares as follows:

          Gordon Sandler
          c/o Sills Cummis Zuckerman Radin Tischman
          Epstein & Gross, P.A., as Escrow Agent
          One Riverfront Plaza
          Newark, New Jersey 07102
          Attention:Stanley U. North, III, Esq.

     The Bank consents to the grant by Sandler of a proxy in respect of the
Gordon Shares pursuant  to  the  terms  of  the Proxy Agreement between and
among  the Company and the various other parties  thereto  dated  the  date
hereof (the  "PROXY AGREEMENT"), and agrees not to take any action which is
contrary to or inconsistent with the terms of the Proxy Agreement.



CONSENTED AND AGREED TO BY:


THE CHASE MANHATTAN BANK


/S/ HARVEY CAVAYERO
- -------------------------------------------

by: HARVEY CAVAYERO, ESQ., ATTORNEY-IN-FACT
  (AN AUTHORIZED OFFICER)


/S/ GORDON SANDLER
- -------------------------------------------
GORDON SANDLER






<PAGE>


                                          ANNEX E

					  <GRAPH>

<PAGE>
      					  <GRAPH>

<PAGE>
					  <GRAPH>

<PAGE>
                       SELECTED PUBLICLY-TRADED BUILDING MATERIAL DISTRIBUTORS
							    MARKET MULTIPLE ANALYSIS
							(Figures in millions except per share data)

<TABLE>
<CAPTION>
                          STROBER          SUNBELT        BMC       CAMERON     GROSSMAN'S        MOORE        NATIONAL     WOLOHAN
COMPANY              ORGANIZATION        COMPANIES       WEST        ASHLEY           INC.      HANDLEY       HOME CTRS      LUMBER
<S>                  <C>                 <C>         <C>           <C>           <C>            <C>           <C>          <C>
 Last Fiscal Year        12/31/96(est.)  1/29/95     12/31/95      10/31/95       12/31/95     12/31/95        1/31/96     12/31/95
 LAST QUARTER            12/31/96(est.)  7/29/95      6/30/96       7/31/96        6/30/96      6/30/96        7/31/96      9/28/96

 SHARE PRICE                $6.00          $7.95       $12.00        $13.88          $1.16        $3.38          $2.13       $12.44
 SHARES OUTSTANDING           5.2            3.2         10.0           9.2           26.3          2.2            7.1          7.0
 MARKET CAPITALIZATION      $31.0          $25.7       $119.5        $127.1          $30.4         $7.3          $15.2        $86.9
 DEBT                        $3.4           $9.8        $95.3         $57.9          $25.1        $12.0          $41.6        $26.5
 PREF'D STOCK                $0.0           $0.0         $0.0          $0.0           $0.0         $0.0           $0.0         $0.0
 CASH                        $4.6          $0.04         $4.6          $1.7           $1.7         $0.4           $0.1         $9.2
 TOTAL CAPITALIZATION       $29.9          $35.4       $210.2        $183.3          $53.7        $18.9          $56.6       $104.1

 LTM DATA
 REVENUES                  $136.7          $89.0       $684.1        $567.1         $549.8       $144.2         $171.4       $422.4
 GROSS PROFIT               $35.9          $19.7       $149.0        $109.1         $131.7        $14.3          $42.6       $102.6
 EBIT                        $5.9           $4.3        $27.2         $20.3        ($40.6)         $0.6           $0.8        $11.4
 EBITDA                      $7.2           $5.1        $37.2         $26.1        ($32.4)         $1.8           $3.8        $21.1
 NET INCOME                  $3.3           $2.0         $9.1         $10.1        ($48.2)      ($0.04)         ($1.6)         $5.1
 BOOK VALUE (EXCL. G/W)     $30.4          $13.6       $119.8         $69.4          $16.7        $16.4          $28.1       $107.3
 EQUITY                     $30.4          $13.6       $138.8         $91.1          $16.7        $16.4          $28.1       $107.3

 MARGIN ANALYSIS
 GROSS MARGIN               26.3%          22.1%        21.8%         19.2%          24.0%         9.9%          24.8%        24.3%
 EBIT MARGIN                 4.3%           4.8%         4.0%          3.6%             NM         0.4%           0.5%         2.7%
 EBITDA MARGIN               5.3%           5.8%         5.4%          4.6%             NM         1.2%           2.2%         5.0%
 NET MARGIN                  2.4%           2.3%         1.3%          1.8%             NM           NM             NM         1.2%
 TOTAL DEBT/EQUITY          11.2%          71.8%        68.6%         63.6%         149.7%        72.8%         148.1%        24.6%

 MARKET MULTIPLES
 TOTAL CAP. / SALES          0.22  x        0.40  x      0.31  x       0.32  x        0.10  x      0.13  x        0.33  x      0.25
 TOTAL CAP. / EBIT            5.0            8.3          7.7           9.0             NM         29.6           69.5          9.1
 TOTAL CAP. / EBITDA          4.1            6.9          5.6           7.0             NM         10.6           14.8          4.9
 PRICE / EARNINGS             9.3           12.6         13.2          12.6             NM           NM             NM         17.1
 MARKET CAP./BK. VALUE       1.02           1.88         1.00          1.83           1.82         0.44           0.54         0.81
 ACQ. PRICE/BK. VALUE        1.09
</TABLE>


<PAGE>



                      COMPARATIVE ANALYSIS OF THE STROBER TRANSACTION
          AND RECENTLY COMPLETED ACQUISITIONS OF BUILDING MATERIAL DISTRIBUTORS
                        (DOLLARS IN MILLIONS EXCEPT PER SHARE DATA)





<TABLE>
<CAPTION>
Date of                  Acquirer/Target         Transaction        Purchase          Stock Price          Premium          Sales
Announcement                                        Value             Price             Before
                                                 ($Million)         Per Share        Announcement
<S>                     <C>                     <C>                <C>              <C>                  <C>            <C>
9/8/95                  Pelican/Sunbelt             $24.9           $ 7.95               $ 6.75             17.8%         $ 89.0
                                                                                                                          (LTM)
8/15/96                 Sears/Orchard              $415.0           $35.00               $29.75             17.6%         $532.4
                                                                                                                          (FYE
                                                                                                                          1/28/96)
11/11/96                Fidelity/Strober            $32.0           $ 6.00               $ 5.25             14.3%         $133.0
                                                                                                                          (LTM)
- -------------------
LTM - Latest Twelve Months
</TABLE>



<PAGE>


                                          ANNEX F


<PAGE>


                INFORMATION CONCERNING EXECUTIVE OFFICERS AND DIRECTORS OF
                           CERTAIN ENTITIES RELATED TO PURCHASER

      This   Annex   F   sets   forth  information  regarding  certain  limited
partnerships that are the members  of  Purchaser,  a Delaware limited liability
company, as well as information regarding certain entities that are directly or
indirectly  affiliated  with such limited partnerships,  including  information
pertaining to such entities'  executive  officers  and directors (if any).  The
presentation  of  this  information  is in no way an admission  that  any  such
entities or individuals constitute a "group"  for  purposes  of  the Securities
Exchange Act of 1934, as amended.

      Hamilton   Acquisition   LLC,   a   Delaware  limited  liability  company
("Purchaser"), was formed in November 1996  (i)  to  serve  as  the  parent  of
Hamilton  NY  Acquisition  Corp.  ("Acquisition  Subsidiary"),  the acquisition
vehicle  through  which  Purchaser intends to acquire The Strober Organization,
Inc.  (the  "Company")  and (ii)  to  act  as  the  entity  into  which  equity
investments will be made in order to consummate the acquisition of the Company,
including those investments  that  will  be made prior to the Effective Date by
Frederick M. Marino, the proposed Chairman  of the Board of Directors and Chief
Executive Officer of the Surviving Corporation.   Purchaser  or related parties
may  also  pursue  various transactions, including additional acquisitions  and
capital raising activities,  to grow the business and/or customer base although
there can be no assurance that  any such transactions will be effected on terms
acceptable to Purchaser or such related  party,  if  at all.  Fidelity Ventures
Limited Partnership ("FVLP") is  a Delaware limited partnership  that currently
owns  a  50% equity interest in Purchaser.  FVLP is engaged in venture  capital
and related  asset management services.  Fidelity Investors Limited Partnership
("FILP") is  a  Delaware  limited  partnership that currently owns a 50% equity
interest in Purchaser.  FILP is engaged  in private venture capital and related
asset  management  services.  Fidelity Capital  Associates,  Inc.,  a  Delaware
corporation ("FCA"),  serves  as  the  general  partner of FVLP.   FMR Corp., a
Massachusetts corporation ("FMR"), is a holding company  that  owns 100% of the
capital   stock   of  FCA.    Fidelity  Investors  Management  Corp.,  a  Texas
corporation ("FIMC"),  serves  as  the  general  partner  of  FILP.    Each  of
Purchaser's,   Acquisition   Subsidiary's,  FVLP's,  FILP's,  FCA's  and  FMR's
principal  executive offices are  located  at  82  Devonshire  Street,  Boston,
Massachusetts  02109.   FIMC's  principal  executive offices are located at 400
East Los Colinas Boulevard, Suite 470, Irving, Texas 75034.

     The names of the executive officers and directors of FCA, FMR and FIMC are
set forth below.  The business address of each  person is 82 Devonshire Street,
Boston, Massachusetts 02109, and the address of the corporation or organization
in which such persons conduct their employment is  the  same  as their business
address.  Except as noted below, each of the persons listed below  has held the
position  with,  and been employed by, such corporation or organization  during
the past five years.  All of the persons listed below are U.S. citizens.


<PAGE>


                                       POSITION                            WITH

<TABLE>
<CAPTION>
PRINCIPAL NAME                     FMR CORP.                FIDELITY INVESTORS MANAGEMENT FIDELITY CAPITAL
                                                            CORP.                         ASSOCIATES, INC.
<S>                           <C>                           <C>                           <C>
Edward C. Johnson 3d          President, Director, CEO,               Director                      --
                              Chairman & Managing Director
J. Gary Burkhead (1)          Director                                    -                         -
Caleb Loring, Jr.             Director, Managing Director                 -                         -
James C. Curvey               Director, Senior Vice                       -               Director and President
                              President
James P. Hynes                              -                             -               Managing Director
William L. Byrnes             Vice Chairman, Director and                 -                         -
                              Managing Director
Abigail P. Johnson (3)        Director                                    -                         -
Robert C. Pozen               Senior Vice President - and                 -                         -
                              General Counsel
David C. Weinstein (4)        Senior Vice President -       Vice President                          -
                              Administration
Gerald M. Lieberman (5)       Senior Vice President -       Vice President                          -
                              Chief Financial Officer
John J. Remondi               Vice President                President, Treasurer and      Vice President, Managing
                                                            Director                      Director and Director
Donald E. Alhart (6)                        -               Vice President, Assistant                -
                                                            Secretary and Director
Warren T. Morrison (7)                      -                         -                   Vice President
</TABLE>
(1)         Mr.  Burkhead serves as President of Fidelity Management & Research
            Company.

(2)         During  January 1997, Ms. Johnson assumed a position overseeing the
            technology  systems  used  by stock mutual fund managers as well as
            assuming  responsibility  for   the  Specialized  Growth  group  of
            Fidelity Management & Research Company.  Prior to January 1997, Ms.
            Johnson served as a portfolio manager  for  Fidelity  Management  &
            Research Company.

(3)         Mr.  Weinstein has served as Senior Vice President - Administration
            of FMR and as a Vice President of FIMC since September 1995.  Prior
            to September  1994,  Mr.  Weinstein  served as a Vice President and
            Corporate Counsel fo FMR.

(4)         Mr. Lieberman had served as Senior Vice President - Chief Financial
            Officer  of FMR and as a Vice President  of  FIMC  since  September
            1995.  Prior to September 1995, Mr. Lieberman served as Senior Vice
            President - Administration of FMR.

(5)         Mr. Alhart   serves as Director of Crosby Advisors, an affiliate of
            FMR.

(6)         Mr. Morrison has  served  as a Vice President of FCA since November
            1995.  Prior to joining FCA,  Mr. Morrison  served  as  Senior Vice
            President  and  Senior  Credit Administration Officer, Asset  Based
            Lending of US Trust Company  from  November  1991  through November
            1995.



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