WALTER INDUSTRIES INC/NEW/
T-3, 1995-02-06
IRON & STEEL FOUNDRIES
Previous: ORYX ENERGY CO, 8-K, 1995-02-06
Next: AUSTRIA FUND INC, DEF 14A, 1995-02-06



SECURITIES AND EXCHANGE COMMISSION
Washington D.C.  20549
- -----------

FORM T-3

FOR APPLICATIONS FOR QUALIFICATION OF INDENTURES UNDER THE
TRUST INDENTURE ACT OF 1939
- ----------
Walter Industries, Inc.
(Name of applicant)

1500 North Dale Mabry Highway
Tampa, Florida  33607
(Address of Principal Executive Offices)

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

SECURITIES TO BE ISSUED UNDER THE INDENTURE TO BE QUALIFIED
- -----------------------------------------------------------

      TITLE OF CLASS                            AMOUNT

      Senior Notes Due 2000               $490,000,000
      (Series B, Series B-1)

 Approximate date of proposed public offering: On or as soon as
      practicable after the Effective Date (as defined in the
Amended Joint Plan of Reorganization, dated as of December 9,
1994, of Walter Industries, Inc. and the other debtors named
therein).

      
      Name and address of agent for service:

                              Kenneth J. Matlock
                              Executive Vice President and Chief 
                                Financial Officer
                              Walter Industries, Inc.
                              1500 North Dale Mabry Highway
                              Tampa, Florida  33607               
    
    
The applicant hereby amends this application for qualification on
such date or dates as may be necessary to delay its effectiveness
until (i) the 20th day after the filing of a further amendment
which specifically states that it shall supersede this amendment,
or (ii) such date as the Commission, acting pursuant to Section
307(c) of the Act, may determine upon the written request of the
applicant.


                                    GENERAL

1.    GENERAL INFORMATION.  FURNISH THE FOLLOWING INFORMATION AS
TO THE APPLICANT:

      a.    Form of organization:  A corporation.

    b.    State or other sovereign power under the laws of which
            organized: Delaware

2. SECURITIES ACT EXEMPTION APPLICABLE.  STATE BRIEFLY THE FACTS
RELIED UPON BY THE APPLICANT AS A BASIS FOR THE CLAIM THAT
REGISTRATION OF THE INDENTURE SECURITIES UNDER THE SECURITIES ACT
OF 1933 IS NOT REQUIRED.

            The applicant, Walter Industries, Inc. (the
"Company"),
formerly known as Hillsborough Holdings Corporation
("Hillsborough"), proposes to issue, as part of its Amended Joint
Plan of Reorganization dated as of December 9, 1994 (the
"Consensual Plan"), pursuant to Section 1121(a) of the United
States Bankruptcy Code, up to $490,000,000 of its Series B Senior
Notes due 2000 (the "Series B Notes").  The Series B Notes will
be
issued to discharge in part claims of existing creditors in the
Bankruptcy Proceedings described below.  The Series B Notes may
be
exchanged pursuant to an offer which may be made by the Company
following effectiveness of the Consensual Plan, under a
Registration Rights Agreement to be executed as part of the
Consensual Plan, for Series B-1 Senior Notes due 2000 (the
"Series
B-1 Notes" and, together with the Series B Notes, the "Notes").

            As further described below, the Series B Notes are
proposed to be issued in reliance upon the exemption from
registration under the Securities Act of 1933, as amended (the
"Securities Act"), set forth in Section 1145(a)(1) of the United
States Bankruptcy Code, 11 U.S.C. Section 101 et seq. (the
"Bankruptcy Code"), applicable to the offer or sale under a
Chapter
11 reorganization plan by an entity that is not an underwriter of
a security of a debtor in exchange for a claim against such
debtor.

            On December 27, 1989 (the "Petition Date"),
Hillsborough
and thirty-one of its affiliates (together with the corporation
referred to in the next sentence, the "Debtors") filed voluntary
petitions under Chapter 11 of the Bankruptcy Code in the United
States Bankruptcy Court for the Middle District of Florida, Tampa
Division (the "Court").  On December 3, 1990, one additional
subsidiary filed a voluntary petition for reorganization under
Chapter 11 with the Court.  Under provisions of the Bankruptcy
Code
and an order of the Court dated December 28, 1989, the Debtors
continue to own and manage their respective properties and assets
as debtors in possession.

   Pursuant to an order of the Court dated November 5, 1990,
certain asset transfers were made among the Debtors and certain
of the Debtors were merged with one another, including the merger
of
a subsidiary of Hillsborough into Hillsborough, which thereafter
changed its
name to Walter Industries, Inc., and was the surviving
entity.

    On December 9, 1994, the Consensual Plan was filed as a
modification of the Creditors' Joint Plan of Reorganization dated
as of August 1, 1994 (the "Creditors' Plan").  The Debtors, which
had filed a competing Fifth Amended Plan of Reorganization dated
as
of July 25, 1994 (the "Debtors' Plan"), and Kohlberg Kravis
Roberts
& Co. and certain of its affiliates ("KKR"), which had joined as
proponents of the Debtors' Plan, agreed not to pursue
confirmation
of the Debtor's Plan and became proponents of the Consensual
Plan. 
At a hearing before the Court on December 15, 1994, the Court,
pursuant to Section 1125 of the Bankruptcy Code, approved the
Supplement to Disclosure Statement for the Amended Joint Plan
dated
as of December 9, 1994 (the "Supplemental Disclosure Statement")
as
containing adequate information.  On January 24, 1995, the
proponents of the Consensual Plan completed soliciting vote
changes
in light of the modifications to the Creditors' Plan contained in
the Consensual Plan.  The voting for a class of claims relating
to the "Veil Piercing Settlement Agreement" described in the Plan
and Supplemental Disclosure Statement related thereto is expected
to be
completed on February 22, 1995.  A copy of the Supplemental
Disclosure Statement is attached as Exhibit T3E2 to this Form
T-3;
the Consensual Plan is attached as Exhibit 1 to the Disclosure
Statement.

    Section 1145 of the Bankruptcy Code exempts the offer or
sale of securities under a plan of reorganization from
registration
under the Securities Act and state law.  Under Section
1145, the issuance of securities is exempt from registration if
three principal requirements are satisfied: (1) the securities
are
issued by a debtor, its successor, or an affiliate participating
in
a joint plan with the debtor (provided that such entity is not an
underwriter as defined in section 1145(b) of the Bankruptcy Code)
under a plan of reorganization; (2) the recipients of
the securities hold a claim against the debtor or such affiliate,
an interest in the debtor or such affiliate, or a claim for an
administrative expense against the debtor or such affiliate; and
(3) the securities are issued entirely in exchange for the
recipients' claim against or interest in the debtor or such
affiliate, or "principally" in such exchange and "partly" for
cash or property.

        The applicant believes that the issuance of the Series B
Notes under the Indenture to holders of various creditor classes
under the Consensual Plan will satisfy all three conditions of
Section 1145 of the Bankruptcy Code because (a) the issuances are
expressly contemplated under the Consensual Plan as part of the
reorganization; (b) the recipients are holders of "Claims"
against
the Debtors; and (c) the recipients would obtain such Notes in
exchange for their prepetition claims.  Under the terms of the
Registration Rights Agreement, the Series B-1 Notes are to be
issued, if at all, pursuant to an exchange offer by the Company
which would be registered in conformity with the Securities Act
and any relevant state law.  The applicant does not hereby
claim any exemption from the Securities Act or any state
law for the issuance of the Series B-1 Notes.


                                 AFFILIATIONS

3.    AFFILIATES.  FURNISH A LIST OR DIAGRAM OF ALL AFFILIATES OF
THE APPLICANT AND INDICATE THE RESPECTIVE PERCENTAGES OF VOTING
SECURITIES OR OTHER BASES OF CONTROL.


                            AS OF FEBRUARY 2, 1995 

WALTER INDUSTRIES, INC. (DE) (formerly named Hillsborough
Holdings
Corporation (DE)) - owns all of the stock of the subsidiary
companies numbered 1 through 19.

      1.    BEST INSURORS, INC. (FL)

        Wholly owned subsidiaries of Best Insurors, Inc.:
                        Best Insurors of Mississippi, Inc. (MS)
                        Jim Walter Insurance Services, Inc. (FL)

      2.    CARDEM INSURANCE CO., LTD. (Bermuda)

      3.    COAST TO COAST ADVERTISING, INC. (FL)

      4.    COMPUTER HOLDINGS CORPORATION (DE)

                  Wholly owned subsidiary of Computer Holdings
                  Corporation: 
                        Jim Walter Computer Services, Inc. (DE)

      5.    DIXIE BUILDING SUPPLIES, INC. (FL)

      6.    HAMER HOLDINGS CORPORATION (DE)

                  Wholly owned subsidiary of Hamer Holdings
                  Corporation: 
                        Hamer Properties, Inc. (WV)
      7.    HOMES HOLDINGS CORPORATION (DE)

                  Wholly owned subsidiary of Homes Holdings
                  Corporation: 
                        Jim Walter Homes, Inc. (FL)

           Wholly owned subsidiaries of Jim Walter Homes,
                        Inc.: 
                    Jim Walter Homes of Louisiana, Inc. (LA)
                              Walter Home Improvement, Inc. (FL)

      8.    JW ALUMINUM COMPANY (DE)

      9.    JIM WALTER RESOURCES, INC. (AL) (formerly named JW
            Resources Inc. (AL))

                  Jim Walter Resources, Inc. has a 50% stock
            ownership interest in Black Warrior Transmission
                  Corp. and Black Warrior Methane Corp.

      10.   JW WINDOW COMPONENTS, INC. (DE)

             Wholly owned subsidiaries of JW Window Components,
                  Inc.: 
                        D. J. Dinsmore Co. (SD) (inactive)
                        Jim Walter Window Components, Inc. (WI)
                        Warren Industries, Inc. (FL) (inactive)

      11.   J.W.I. HOLDINGS CORPORATION (DE)

                  Wholly owned subsidiary of J.W.I. Holdings
                  Corporation: 
                        J. W. Walter, Inc. (DE)

      12.   LAND HOLDINGS CORPORATION (DE)

                  Wholly owned subsidiary of Land Holdings
                  Corporation:
                        Walter Land Company (DE)

      13.   MID-STATE HOLDINGS CORPORATION (DE)

                  Wholly owned subsidiary of Mid-State Holdings
                  Corporation:
                        Mid-State Homes, Inc. (FL)

      14.   RAILROAD HOLDINGS CORPORATION

                  Wholly owned subsidiary of Railroad Holdings
                  Corporation:
                    Jefferson Warrior Railroad Company, Inc. (AL)

      15.   SLOSS INDUSTRIES CORPORATION (DE)

      16.   SOUTHERN PRECISION CORPORATION (DE)

   17.   UNITED LAND CORPORATION (DE) (formerly named U.S. Pipe
            Realty, Inc. (DE))

      18.   UNITED STATES PIPE AND FOUNDRY COMPANY (DE) (formerly
            named Pipe Holdings Corporation (DE))

      19.   VESTAL MANUFACTURING COMPANY (DE)


                             AS OF EFFECTIVE DATE

                       Same As That Of February 2, 1995


                            MANAGEMENT AND CONTROL

4.    DIRECTORS AND EXECUTIVE OFFICERS.  LIST THE NAMES AND
COMPLETE
MAILING ADDRESSES OF ALL DIRECTORS AND EXECUTIVE OFFICERS OF THE
APPLICANT AND ALL PERSONS CHOSEN TO BECOME DIRECTORS OR EXECUTIVE
OFFICERS.  INDICATE ALL OFFICES WITH THE APPLICANT HELD OR TO BE
HELD BY EACH PERSON NAMED.


AS OF FEBRUARY 2, 1995

      Name                   Address                  Office

James W. Walter                  (a)                  Chairman

Henry R. Kravis                  (b)                  Director

Paul E. Raether                  (b)                  Director

George R. Roberts                (c)                  Director

G. Robert Durham                 (a)        Director, President   
                                           and  Chief             
                               Executive Officer

Kenneth J. Matlock               (a)    Director, Executive Vice
                                        President and Chief
                                        Financial Officer

Perry Golkin                     (b)      Director and Vice       
                                       President

Michael T. Tokarz                (b)     Director and Vice        
                                 President

William H. Weldon                (a)    Senior Vice President -
                                      Finance and Chief
                                    Accounting Officer

William N. Temple                (d)  Senior Vice President and
                                       Group Executive

Robert W. Michael                (f)   Senior Vice President and
                                          Group Executive

David L. Townsend                (a)    Vice President -
                                      Human Resources/Public      
                                     Relations

John F. Turbiville               (a)    Vice President -
                                            Legal and Secretary

Donald M. Kurucz                 (a)       Vice President and
                                                Treasurer


                                   AS OF EFFECTIVE DATE1


     Name                    Address                  Office

James W. Walter                  (a)                  Chairman    
              

G. Robert Durham                 (a)      Director, Chief         
                                              Executive           
                                           Officer and President

Michael T. Tokarz                (b)                  Director

Elliot M. Fried                  (e)                  Director

Howard L. Clark                  (e)                  Director

Kenneth A. Buckfire              (e)                  Director

Kenneth J. Matlock               (a)   Director, Executive Vice   
                                           President
                                         and Chief Financial
                                           Officer   

William H. Weldon                (a)     Senior Vice President -
                                             Finance and Chief 
                                         Accounting Officer

William N. Temple                (d)   Senior Vice President and
                                        Group Executive

Robert W. Michael                (f)  Senior Vice President and
                                        Group Executive

David L. Townsend                (a)   Vice President - Human
                                      Resources/Public Relations

John F. Turbiville               (a)   Vice President -
                                       Legal and Secretary

Donald M. Kurucz                 (a)      Vice President and 
                                             Treasurer
              

1        In addition to the directors listed below, pursuant to
the Consensual Plan, the current management of Company will
         designate two independent directors at a later date.

(a)      Walter Industries
         1500 North Dale Mabry Highway
         Tampa, FL  33607

(b)      Kohlberg Kravis Roberts & Co.
         9 West 57th Street
         New York, NY  10019

(c)      Kohlberg Kravis Roberts & Co.
         2800 Sand Hill Road (Suite 200)
         Menlo Park, CA  94025

(d)      United States Pipe and Foundry Company
         3300 First Avenue North
         Birmingham, AL  35202

(e)      Lehman Brothers Inc.
         3 World Financial Center
         New York, NY  10285

(f)      Jim Walter Homes, Inc.
         1500 North Dale Highway
         Tampa, Florida 33607



5.    PRINCIPAL OWNERS OF VOTING SECURITIES.  FURNISH THE
FOLLOWING INFORMATION AS TO EACH
PERSON OWNING 10% OR MORE OF THE VOTING SECURITIES OF THE
APPLICANT.

<TABLE>
<CAPTION>                                
AS OF FEBRUARY 2, 1995


Name and Complete                         Title of Class    Amount        Percentage of
Mailing Address                           Owned             Owned       Voting Securities
                                                                              Owned
<S>                                       <C>               <C>               <C> 
JWC Associates, L.P.                      Common Shares     27,646,600        88.84%
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY  10019

JWC Associates II, L.P.                   Common Shares        183,200          .59
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY  10019

KKR Partners II, L.P.                     Common Shares        670,200         2.15
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY  10019

Henry R. Kravis                           Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY  10019

George R. Roberts                         Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
2800 Sand Hill Road
Suite 200
Menlo Park, CA  94025

Robert I. MacDonnell                      Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
2800 Sand Hill Road
Suite 200
Menlo Park, CA  94025

Michael W. Michelson                      Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
2800 Sand Hill Road
Suite 200
Menlo Park, CA  94025

Paul E. Raether                           Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY  10019

Michael T. Tokarz                         Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY  10019

James H. Greene, Jr.                      Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
2800 Sand Hill Road
Suite 200
Menlo Park, CA  94025 

Perry Golkin                              Common Shares     28,500,000(1)(2)     91.58
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY  10019

Scott M. Stewart                          Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY  10019

Clifton S. Robbins                        Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY  10019

Edward A. Gilhuly                         Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
2800 Sand Hill Road
Suite 200
Menlo Park, CA  94025

Saul A. Fox                                 Common Shares     28,500,000(1)     91.58
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY 10019

(1)  Messrs. Kravis, Roberts, MacDonnell, Michelson, Fox, Raether, Tokarz, Greene, Golkin,
Stewart, Robbins and Gilhuly are general partners of KKR Associates, the sole general partner
of each of JWC Associates, L.P., JWC Associates II, L.P. and KKR Partners II, L.P. (the "KKR
Investors").  Such persons may be deemed to be "beneficial owners" of the shares owned by the
KKR Investors within the meaning of Rule 13d-3 under the Exchange act, although each such
person disclaims beneficial ownership of such shares.

(2)  Mr. Golkin currently is an officer and
     director of the Company and certain of its subsidiaries.
</TABLE>

<TABLE>
<CAPTION>
AS OF EFFECTIVE DATE
                                                              
Name and Complete                         Title of Class    Amount        Percentage of
Mailing Address                           Owned             Owned       Voting Securities
                                                                              Owned
<S>                                       <C>               <C>               <C>
The Celotex Settlement Fund Recipient     Common Shares     10,941,000(3)     21.7%(3)
1 Metro Center
4010 Boy Scout Boulevard
Tampa, Florida 33607

Lehman Brothers Inc.                      Common Shares      7,746,000(1)     15.3%(1)    
3 World Financial Center
New York, NY 10285

The KKR Investors (JWC Associates,        Common Shares      5,901,000(2)     11.7%(2)
L.P., JWC Associates II L.P. and
KKR Partners II, L.P.)
c/o Kohlberg Kravis Roberts & Co.
9 West 57th Street
New York, NY 10019 
</TABLE>

(1)  Approximate amounts based on a March 15, 1995 effective date
for the reorganization and
$555 million of "Qualified Securities" (as defined in the
Consensual Plan, consisting of cash
and Notes) being issued under the Consensual Plan.  To the extent
that less than $555 million
of Qualified Securities are issued (minimum amount is $530
million), the number of shares and
percentage would increase.  If all the shares of common stock
that may be issued to the KKR
Investors (see note (2) below) are issued, the percentage would
be reduced to approximately
14.1%.

(2)  Approximate amounts based on a March 15, 1995 effective date
and $555 million of
Qualified Securities being issued under the Consensual Plan.  To
the extent that less than $555 million of Qualified Securities
are
issued (minimum amount is $530 million), the number of shares and
percentages would decrease. 
Approximately 452,000 additional shares of common stock will be
issued to the KKR Investors
six months after the Effective Date.  In addition, approximately
3,553,000 shares of common
stock will be issued after six months into an escrow account. 
The KKR Investors will have the right to vote the escrowed
shares.  To the extent that certain contingencies regarding
Federal income tax claims of the Company are resolved
satisfactorily, the escrowed shares will
be distributed to the KKR Investors.  To the extent such matters
are not settled satisfactorily, the escrowed
shares will be returned to the Company and canceled.  If all such
shares are distributed to the
KKR Investors, the KKR Investors would hold approximately
9,907,000 shares of common stock,
or 18.1% of the then outstanding shares of common stock.

(3)  Approximate amounts based on a March 15, 1995 effective date
for the reorganization and $555 million of
Qualified Securities being issued under the Consensual Plan.  To
the extent that less than $555 million of Qualified Securities
are
issued (minimum amount is $530 million) the number of shares and
percentage would increase.  If all the
shares of common stock that may be issued to the KKR Investors
(see note 2 above) are issued,
the percentage would be reduced to approximately 19.9%.


                                       UNDERWRITERS

6.    UNDERWRITERS.  GIVE THE NAME AND COMPLETE MAILING ADDRESS
OF (A) EACH PERSON WHO,
WITHIN THREE YEARS PRIOR TO THE DATE OF FILING THE APPLICATION,
ACTED AS AN UNDERWRITER OF
ANY SECURITIES OF THE OBLIGOR WHICH WERE OUTSTANDING ON THE DATE
OF FILING THE APPLICATION,
AND (B) EACH PROPOSED PRINCIPAL UNDERWRITER OF THE SECURITIES
PROPOSED TO BE OFFERED.  AS TO
EACH PERSON SPECIFIED IN (A) GIVE THE TITLE OF EACH CLASS OF
SECURITIES UNDERWRITTEN.

      a.    Merrill Lynch & Co.; World Financial Center, North
Tower, New York, NY  10281

      b.    The Series B Notes proposed to be offered will be
exchanged with certain holders of claims against the applicant
and the applicant's affiliates, as set forth in the Consensual
Plan, without the assistance of any underwriter.

                                    CAPITAL SECURITIES

7.    CAPITALIZATION.  (A) FURNISH THE FOLLOWING INFORMATION AS
TO EACH AUTHORIZED CLASS OF
SECURITIES OF THE APPLICANT.

<TABLE>
<CAPTION>
                                  AS OF FEBRUARY 2, 1995

                                    AMOUNT                  AMOUNT
TITLE OF CLASS                      AUTHORIZED              OUTSTANDING
<S>                                 <C>                     <C>
Mortgage-Backed Notes               $1,450,000,000          $605,750,000

Asset-Backed Notes                  $  249,864,000          $179,065,213

Series B Senior
Extendible Reset Notes              $  180,000,000          $176,300,000

Series C Senior
Extendible Reset Notes              $   20,000,000          $5,000,000

Senior Subordinated
Extendible Reset Notes              $  350,000,000(1)       $350,000,000

Subordinated Notes                  $  350,000,000          $350,000,000

13-1/8% Subordinated 
Notes                               $   50,000,000          $50,000,000

13-3/4% Subordinated 
Notes                               $  100,000,000          $100,000,000

10-7/8% Subordinated 
Notes                               $   90,000,000          $ 90,000,000

Common Stock, 
$.01 par value                50,000,000 shares          31,120,773 shares

                   

(1)   Plus the amount of such Notes issued in payment of interest thereon
</TABLE>

<TABLE>
<CAPTION>
                                   AS OF EFFECTIVE DATE

                                    AMOUNT                 AMOUNT
TITLE OF CLASS                      AUTHORIZED        OUTSTANDING
<S>                           <C>                          <C>
Series B Senior Notes         $  490,000,000               $490,000,000(1)
Due 2000

Mortgage-Backed Notes               $1,450,000,000          $605,750,000

Asset-Backed Notes                  $  249,864,000          $179,065,213

Asset and Residual
Backed Notes                        $  925,000,000(2)       $925,000,000(2)

Common Stock, 
$.01 par value                      200,000,000 shares      50,484,000 shares(3)

                   

(1)   This is the maximum amount to be issued under the Indenture.  If $555 million of
      Qualified Securities are issued under the Consensual Plan, this amount will be reduced
      by any cash in excess of $45 million available to pay subordinated note claims after
      paying all other claims that have to be paid in cash.

(2)   This is an estimate of the amount to be issued to the public on or prior to the
      effective date in a public offering being registered under the Securities Act by Mid-
      State Trust IV and Mid-State Trust V, business trusts owned by Mid-State Homes, Inc.,
      a subsidiary of the Company.  Such offering is being underwritten by Lehman Brothers,
      Inc., Merrill Lynch Pierce Fenner & Smith Incorporated, NatWest Capital Markets Group
       and Nomura Securities, Inc. Approximate amount based on a March 15, 1995 effective
       date, and $555 million of Qualified Securities.

(3)   If all of the shares of common stock that may be issued to the KKR Investors, described
      in note (2) to Item 5 above, were issued as of the effective date, a total of
      approximately 54,869,000 shares of common stock will be outstanding.
</TABLE>


(B)   GIVE A BRIEF OUTLINE OF THE VOTING RIGHTS OF EACH CLASS OF
VOTING SECURITIES REFERRED TO IN PARAGRAPH (A) ABOVE.

                                  AS OF FEBRUARY 2, 1995

With respect to the voting rights of the common stock of the
Company, each
holder of a share of such common stock is entitled to one vote on
all matters
on which such shareholders are entitled to vote.

                                   AS OF EFFECTIVE DATE

With respect to the voting rights of the common stock of the
Company, including the shares to be issued into escrow (as
described in Note 2 to Item
5 above as of the effective date), each holder of a share of such
common stock will be entitled to one vote on all matters on which
such shareholders
are entitled to vote, except that pursuant to a Shareholders'
Agreement all
shares of such common stock issued to the Celotex Settlement Fund
Recipient under the Consensual Plan will be voted by the Celotex
Settlement Fund
Recipient (or by the beneficiaries of the Celotex Settlement
Fund ),
except with respect to matters that only affect such shares held
by the
Celotex Settlement Fund Recipient, in the same proportion as the
votes cast
by all other holders of shares of common stock on all matters and
for all
purposes.  Upon transfer of such shares to a person not
affiliated with a
beneficiary of the Celotex Settlement Fund, such shares shall
receive normal voting rights.

                       INDENTURE SECURITIES<F1>


<F1>Capitalized terms used in this Section 8, "Analysis of
Indenture Provisions," and not otherwise defined herein shall
have the meaning ascribed to them in the Indenture.


8.    ANALYSIS OF INDENTURE PROVISIONS.  INSERT AT THIS POINT THE
ANALYSIS OF
INDENTURE PROVISIONS REQUIRED UNDER SECTION 305(A)(2) OF THE ACT.


      (a)   Definition of Default:  Withholding of Notice.

      The following events are defined in the Indenture as
"Events of Default":

            (i)   failure by the Company to pay interest on the
Notes for 5 days after becoming due;

            (ii)  failure by the Company to pay the principal of
or premium on the Notes (whether due to failure to make payment
pursuant to a Change of
Control Offer or Asset Sale Offer or otherwise) when due and
payable;

            (iii) failure by the Company to perform any of its
obligations
under the Pledge Agreement or failure by any Subsidiary to
perform any of its
obligations under its Subsidiary Pledge Agreement or the Trustee
is entitled
to exercise any remedies pursuant to Section 11 of the Pledge
Agreement or any Subsidiary Pledge Agreement;

            (iv)  failure by the Company or any of its
Subsidiaries to comply
with any other covenant for 30 days after written notice from the
Trustee or
Holders of 25% in principal amount of the Notes outstanding
(except failure
to comply with the provisions of Sections 4.08, 4.09 and 5.01 of
the
Indenture which failure shall constitute an Event of Default with
notice but without passage of time);

            (v)   failure by the Company or any of its
Significant Subsidiaries
to make any payments when due (after giving effect to any
applicable grace
period and whether by reason of maturity, acceleration or
otherwise) under
any issue or issues of Indebtedness of the Company and/or one or
more of its
Significant Subsidiaries having an outstanding principal amount
of $25
million or more individually or $50 million or more in the
aggregate for all such issues of all such Persons;

            (vi)  any final judgment or order (not covered by
insurance) is
entered against the Company or any Significant Subsidiary in
excess of $25
million individually or $50 million in the aggregate for all such
final
judgments or orders against all such Persons and remains
undischarged or unstayed for 60 days;  

            (vii) the Company or any of its Significant
Subsidiaries pursuant
to or within the meaning of any Bankruptcy Law:

                  (a)   commences a voluntary case or proceeding,

                  (b)   consents to the entry of a judgment,
decree or order for relief against it in an involuntary case or
proceeding,

                  (c)   consents to the appointment of a
Custodian of it or for all or substantially all of its property,

                  (d)   consents to or acquiesces in the
institution of a
            bankruptcy or an insolvency proceeding against it,

                  (e)   makes a general assignment for the
benefit of its
            creditors, or

                  (f)   takes any corporate action to authorize
or effect any of
            the foregoing;

            (viii) a court of competent jurisdiction enters a
judgment, decree
or order under any Bankruptcy Law that is for relief against the
Company or
any Significant Subsidiary of the Company, in an involuntary case
or proceeding which shall:

                  (a)   approve a petition seeking
reorganization, arrangement,
            adjustment or composition in respect of the Company
or any Significant Subsidiary of the Company, 

                  (b)   appoint a Custodian for the Company or
any Significant
            Subsidiary of the Company or for all or substantially
all of the property of any of them, or
            
                  (c)   order the merger, winding-up or
liquidation of the
            Company or any Significant Subsidiary of the Company,


and in each case the judgment, order or decree remains unstayed
and in effect for 60 days; and

            (ix)  any Lien granted or purported to be granted
pursuant to the Pledge Agreement or any Subsidiary Pledge
Agreement shall be or become
unenforceable or invalid, or the priority thereof shall become
diminished, or the Company or any Subsidiary or any Person acting
by or on behalf of the
Company or any Subsidiary shall contest or disaffirm any such
Lien.  (Section 6.01)
 
            If an Event of Default occurs and is continuing, the
Trustee by
written notice to the Company, or the Holders of at least 25% of
the
aggregate principal amount of the then outstanding Notes, by
written notice
to the Company and the Trustee, may declare all of the Notes to
be due and
payable immediately.  Upon such declaration, the unpaid principal
of,
premium, if any, and accrued interest on the Notes shall be due
and payable. 
Notwithstanding the foregoing, in the case of an Event of Default
specified
in clause (vii) or (viii) above with respect to the Company or
any
Significant Subsidiary, such an amount shall ipso facto become
immediately
due and payable without any declaration, notice or other act on
the part of
the Trustee or any Holder.  (Section 6.02)

            If a Default or an Event of Default occurs and is
continuing and if it is known to a Responsible Officer of the
Trustee, the Trustee shall mail
to Holders a notice of the Default or Event of Default within 90
days after
it occurs.  Except in the case of a Default or Event of Default
in payment of
principal, premium, if any, or interest on any Note, the Trustee
may withhold
the notice if and so long as a committee of its Responsible
Officers in good
faith determines that withholding the notice is in the interests
of the Holders.  (Section 7.05)

      (b)   Authentication and Delivery:  Application of
Proceeds.

            Securities may be authenticated and delivered from
time to time
pursuant to the Indenture and upon confirmation of the Consensual
Plan to (i)
Holders of Subordinated Note Claims that claim entitlement
thereto based upon
the making of or the failure to make the Subordinated Note Claim
Election
(and the Class U-4 Exchange Election, if applicable) with respect
to a portion of such
Holders' Subordinated Note Claim and (ii) the Celotex Settlement
Fund Recipient for the benefit of the Holders of Veil Piercing
Claims (Class U-7) with respect to a portion of such Holders'
Veil Piercing Claim.  The Trustee shall, upon a written order of
the Company signed by two Officers, authenticate Series B Notes
for original
issue up to the aggregate principal amount stated above.  The
aggregate
principal amount of Notes outstanding at any time may not exceed
such amount.

            The Trustee may appoint an authenticating agent
acceptable to the
Company to authenticate the Notes.  An authenticating agent may
authenticate
the Notes whenever the Trustee may do so.  Each reference in the
Indenture to
authentication by the Trustee includes authentication by such
agent.  An
authenticating agent has the same rights as an Agent to deal with
the Company or an Affiliate of the Company.  (Section 2.02)

            The Notes will be issued in exchange for claims
against the Company or its affiliates as provided in the
Consensual Plan, and accordingly, the
issuance of the Notes will not result in proceeds to the
applicant.

      (c)   Release and Substitution of Property Subject to the
Lien of the Indenture.

            The Company will not, and will not permit any of its
Subsidiaries
to, sell, pledge, hypothecate or otherwise convey or dispose of
any Capital
Stock of the Company's Subsidiaries (other than pursuant to the
Pledge
Agreement or Subsidiary Pledge Agreement governing the Pledged
Shares) except
for the sale by the Company or a Subsidiary of all or part of the
Capital
Stock of a Non-Core Subsidiary and except for the sale of 100% of
the Capital
Stock of any other Subsidiary owned collectively by the Company
and/or its
Subsidiaries; provided that in either case such sale complies
with the
requirements of Section 4.09 of the Indenture.  (Section 4.17)

            Section 7 of the Pledge Agreement and Section 7 of
each Subsidiary
Pledge Agreement provides that the Company and each Subsidiary,
respectively,
agrees that it will not (i) sell, pledge, hypothecate or
otherwise convey or
dispose of any or all of the Pledged Collateral, (ii) create or
permit to
exist any Lien upon or with respect to any of the Pledged
Collateral, except
for the Lien and security interest under such Pledge Agreement,
or (iii)
permit any of the Subsidiaries to merge or consolidate, unless
all the
outstanding capital stock of the surviving or resulting
corporation is, upon
such merger or consolidation, pledged under such Pledge Agreement
and no
cash, securities or other property is distributed in respect of
the
outstanding shares of any other constituent corporation;
provided, however,
that the Company and its Subsidiaries may conduct Asset Sales in
accordance
with Section 4.09 of the Indenture, and upon the consummation of
any such
Asset Sale, any Pledged Collateral subject to such Asset Sale
shall be
released from the Lien of the Pledge Agreement or Subsidiary
Pledge
Agreement, as the case may be.

      (d)   Satisfaction and Discharge.  The Indenture shall
cease to be of
further effect other than with respect to:
 
      (A)(i)      the Company's compensation and indemnity
obligations and the
Lien granted by the Company to the Trustee to secure such
obligations
(Section 7.07), and (ii) the Company's, the Trustee's and any
Paying Agent's
obligations with respect to money remaining unclaimed for two
years (Section
8.06);

when all outstanding Notes theretofore authenticated and issued
have been
delivered (other than destroyed, lost or stolen Notes that have
been replaced
or paid) to the Trustee for cancellation and the Company has paid
all sums
payable under the Indenture (Section 8.01).

      (B)(i)      the Company's compensation and indemnity
obligations and the
Lien granted by the Company to the Trustee to secure such
obligations
(Section 7.07), (ii) the rights of Holders of outstanding Notes
to receive
solely from the trust fund described in Section 8.04 of the
Indenture, and as
more fully set forth in such Section, payments in respect of the
principal,
of, premium, if any, and interest on such Notes when such
payments are due,
(Section 8.02(a)), (iii) the Company's obligations with respect
to such Notes
under Article Two and Section 4.02 of the Indenture (Section
8.02(b)) and
(iv) Article Eight of the Indenture (Section 8.03(c));

upon the Company's exercise of its option to legally defease the
Notes
pursuant to Section 8.02 of the Indenture and when the Company
has complied
with all the conditions to such exercise set forth in Section
8.04 of the
Indenture (Section 8.02), including the condition that the
Company
irrevocably deposit for the benefit of the Holders of the Notes
such amounts
as will be sufficient to pay the principal of, premium, if any,
and interest
on the outstanding Notes on the stated date for payment thereof
or on the
applicable redemption date, as the case may be, of such
principal, premium,
if any, or interest on the outstanding Notes.

      (e)   Evidence of Compliance. 

      (i)   The Company shall deliver to the Trustee, within 120
days after the
end of each fiscal year, an Officers' Certificate stating that to
the best of
each such officer's knowledge no Default or Event of Default has
occurred
(or, if a Default or Event of Default shall have occurred,
describing all
such Defaults or Events of Default of which he or she may have
knowledge and
what action the Company is taking or proposes to take with
respect thereto)
and that to the best of his or her knowledge no event has
occurred and
remains in existence by reason of which payments on account of
the principal
of or interest, if any, on the Notes is prohibited (or if such
event has
occurred, a description of the event and what action the Company
is taking or
proposes to take with respect thereto).

      (ii)  The Company shall deliver to the Trustee within 3
Business Days of
any Officer becoming aware of any Default or Event of Default, an
Officers'
Certificate specifying such Default or Event of Default and what
action the
Company is taking or proposes to take with respect thereto. 
(Section 4.04)

9.    OTHER OBLIGORS.  GIVE THE NAME AND COMPLETE MAILING ADDRESS
OF ANY
PERSON, OTHER THAN THE APPLICANT, WHO IS AN OBLIGOR UPON THE
INDENTURE SECURITIES.

There are no other obligors with respect to the Notes.<F2>

<F2> Certain Subsidiaries will pledge shares of common stock of
Subsidiaries of the Company owned by them as security for the
obligations of the Company under the Indenture and the Notes
issued thereunder.

      CONTENTS OF APPLICATION FOR QUALIFICATION.  This
application for
qualification comprises:

      a.    Pages numbered 1 to 21, consecutively.

      b.    The statement of eligibility and qualification of the
trustee under the Indenture to be qualified.

      c.    The following exhibits in addition to those filed as
a part of the statement of eligibility and qualification of each
trustee.

Exhibit T3A1.*     Certificate of Incorporation of the Company    
              filed with Delaware Secretary of State on           
       ______ __, ____

Exhibit T3A2.*  Restated Certificate of Incorporation             
                 of the Company filed with Delaware Secretary of  
                 State on   ___________ __, ____

Exhibit T3B.*    Amended and Restated By Laws of the Company
          
Exhibit T3C.   Form of indenture including exhibits thereto

Exhibit T3E1.*  Disclosure Statement for Creditors Plan dated as  
               of August 1, 1994, including Creditors Plan of
               Reorganization as an exhibit thereto, as filed     
          with the United States Bankruptcy Court, Middle         
       District of Florida, Tampa Division

Exhibit T3E2.   Supplement to Disclosure Statement for Amended
                Joint Plan of Reorganization, dated as of       
                December 9, 1994, including the Amended Joint
                   Plan of Reorganization (the

                        "Consensual Plan") as an exhibit thereto, 
                        as filed with the United States
                          Bankruptcy Court, Middle District of
                        Florida, Tampa Division

Exhibit T3E3.    Notice of Order (A) approving Debtors'           
         disclosure statement and Creditors'                     
disclosure statement, (B)
                   establishing procedures and deadlines for      
              voting on and
                 objecting to the debtors' joint plan of
                     reorganization, (C) fixing the date of the
                        initial confirmation hearing
               and of the scheduling of related hearings, and (D)
                        approving related relief

Exhibit T3E4.   Notice of Order (A) approving disclosure          
     statement supplement respecting consensual plan,             
    (B) establishing procedures and deadlines
                   regarding acceptances and
                   rejections of, and objections to, the          
             consensual plan and
                     objections to the veil piercing settlement,
                       (C) fixing
                     the date of the hearing on confirmation of
                        the consensual
                 plan and on the veil piercing settlement and (D)
                      approving related relief


Exhibit T3E5.*     Individual Ballot for Class S-6 (for accepting 
                     or rejecting the Creditors' Plan)


Exhibit T3E6.*      Master Ballot for Class S-6 (for accepting or
                    or rejecting the Creditors' Plan)

Exhibit T3E7.*           Individual Ballot for Class U-4 (for     
                    accepting or
                        rejecting the Creditors' Plan)

Exhibit T3E8.*           Master Ballot for Class U-4 (for         
                 accepting or rejecting
                        the Creditors' Plan)

Exhibit T3E9.*           Individual Ballot for Class U-5 (for     
                    accepting or
                        rejecting the Creditors' Plan)            
        

Exhibit T3E10.*         Master Ballot for Class U-5 (for          
               accepting or rejecting
                        the Creditors' Plan)      
                       
Exhibit T3E11.*     Individual Ballot for Class U-6 (for          
              accepting or
                        rejecting   the Creditors' Plan)

Exhibit T3E12.*         Master Ballot for Class U-6 (for          
                accepting or rejecting
                        the Creditors' Plan)

Exhibit T3E13.          Individual Class U-4 Vote Change          
                   Certification for the Consensual Plan
         
Exhibit T3E14.          Master Class U-4 Vote Change              
              Certification for the Consensual Plan

Exhibit T3E15.       Individual Class U-5 Exchange Election Form  
                     for the
                        Consensual Plan

Exhibit T3E16.         Master Class U-5 Exchange Election Form    
                    for the
                        Consensual Plan

Exhibit T3E17.          Individual Class U-6 Vote Change          
                Certification for the
                        Consensual Plan
         
Exhibit T3E18.          Master Class U-6 Vote Change              
            Certification for the
                        Consensual Plan

Exhibit T3E19.*       Class U-7 Ballot for Accepting or 
                       Rejecting the Consensual Plan              
  
Exhibit T3E20.          Individual Class S-6 Vote Change          
               Certification for the
                        Consensual Plan

Exhibit T3E21.          Master Class S-6 Vote Change              
           Certification for the
                        Consensual Plan


Exhibit T3E22.          Class U-4 Exchange Election Form for
                        the Consensual Plan

Exhibit T3E23.          Master Class U-4 Exchange Election Form
                         for the Consensual Plan
        
Exhibit T3F.            See Cross Reference Sheet showing the     
                      location in the
                        Indenture of the provisions inserted      
                  therein pursuant to
                      Section 310 through 318(a), inclusive, of
                        the Trust
                       Indenture Act of 1939 (included in Exhibit 
                        T3C hereof)

                
*  To be filed by amendment.

                                         SIGNATURE

      Pursuant to the requirements of the Trust indenture Act of
1939, the applicant, Walter Industries, Inc., a corporation
organized and existing under the laws of the State of Delaware,
has duly caused this application to
be signed on its behalf by the undersigned, thereunto duly
authorized, and its seal to be hereunto affixed and attested, all
in the City of Tampa and
State of Florida, on the sixth day of February, 1995.



                                          WALTER INDUSTRIES, INC.


                                                                  
          By:/s/ G. Roberth Durham
                                           G. Robert Durham
                                       Chief Executive Officer
                                             and President



                                                                  
            By:/s/ Kenneth J. Matlock
                                             Kenneth J. Matlock
                                    Executive Vice President
                                             and Chief Financial
                                             Officer
                                      


Attest:


/s/ John F. Turbiville


<PAGE>
FORM T-1
===================================================
     
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C.  20549
__________________

STATEMENT OF ELIGIBILITY
UNDER THE TRUST INDENTURE ACT OF 1939 OF
A CORPORATION DESIGNATED TO ACT AS TRUSTEE
__________________

CHECK IF AN APPLICATION TO DETERMINE
ELIGIBILITY OF A TRUSTEE PURSUANT TO
SECTION 305(B)(2) _______

UNITED STATES TRUST COMPANY OF NEW YORK
(Exact name of trustee as specified in its charter)


     New York  13-5459866
(Jurisdiction of incorporation     (I.R.S. employer
     if not a U.S. national bank)  identification No.)


     114 West 47th Street     10036-1532
          New York, NY   (Zip Code)
     (Address of principal
     executive offices)
__________________


Walter Industries, Inc.
(Exact name of obligor as specified in its charter)


Dellaware                               13-3429953
(State or other jurisdiction of    (I.R.S. employer
     incorporation or organization)     identification No.)

     
     1500 North Dale Mabry Highway
     Tampa, FL 33607
(Address of principal executive offices)     (Zip Code)

New Senior Notes Due 2000
(Title of the indenture securities)

GENERAL


1.   General Information

     Furnish the following information as to the trustee:

     (a)  Name and address of each examining or supervising
authority to which it is subject.

Federal Reserve Bank of New York (2nd District),
New York, New York (Board of Governors of the Federal Reserve
System) Federal Deposit Insurance Corporation, Washington,
D.C. New York State Banking Department, Albany, New
York

     (b)  Whether it is authorized to exercise corporate trust
powers.

     The trustee is authorized to exercise corporate
trust powers.


2.   Affiliations with the Obligor

     If the obligor is an affiliate of the trustee, describe each
such affiliation.

               None


3.   Voting Securities of the Trustee

     2,999,020 shares of Common Stock - par value $5 per share


4.   Trusteeships under Other Indentures

     Not applicable.


5.   Interlocking Directorates and Similar Relationships with the
Obligor or Underwriters

     Not applicable.


6.   Voting Securities of the Trustee Owned by the Obligor or its
Officials

     Not applicable.


7.   Voting Securities of the Trustee Owned by Underwriters or
their Officials

     Not applicable.


8.   Securities of the Obligor Owned or Held by the Trustee

     Not applicable.


9.   Securities of Underwriters Owned or Held by the Trustee

     Not applicable.


10.  Ownership or Holdings by the Trustee of Voting Securities of
Certain Affiliates or Securities Holders of the Obligor

     Not applicable.


11.  Ownership or Holdings by the Trustee of any Securities of a
Person Owning 50 Percent or More of the Voting Securities of the
Obligor

     Not applicable.


12.  Indebtedness of the Obligor to the Trustee

     Not applicable.


13.  Defaults by the Obligor

     Not applicable.


14.  Affiliations with the Underwriters

     Not applicable.


15.  Foreign Trustee

     Not applicable.

16.  List of Exhibits.

T-1.1     -    "Chapter 204, Laws of 1853, An Act to
Incorporate the United States Trust Company of New York, as
Amended", is incorporated by reference to Exhibit T-1.1 to Form
T-1 filed on September 20, 1991 with the Securities and Exchange
Commission (the "Commission") pursuant to the Trust Indenture Act
of 1939 (Registration No. 2221291).

     T-1.2     -    The trustee was organized by a special act of
the New York Legislature in 1853 prior to the time that the New
York Banking Law was revised to require a Certificate of
authority to commence business.  Accordingly, under New York
Banking Law, the Charter (Exhibit T-1.1) constitutes an
equivalent of a certificate of authority to commence business.

     T-1.3     -    The authorization of the trustee to exercise
corporate trust powers is contained in the Charter (Exhibit
T-1.1).

     T-1.4     -    The By-laws of the United States Trust
Company of New York, as amended to date, are incorporated by
reference to Exhibit T-1.4 to Form T-1 filed on September 20,
1991 with the Commission pursuant to the Trust Indenture Act of
1939 (Registration No. 2221291).

     T-1.6     -    The consent of the trustee required by
Section 321(b) of the Trust Indenture Act of 1939.

     T-1.7     -    A copy of the latest report of condition of
the trustee published pursuant to law or the requirements of its
supervising or examining authority.

NOTE

As of February 3, 1995, the trustee had 2,999,020 shares of
Common Stock outstanding, all of which are owned by its parent
company, U.S. Trust Corporation.  The term "trustee" in Item 2,
refers to each of United States Trust Company of New York and its
parent company, U.S. Trust Corporation.

In answering Item 2 in this statement of eligibility as to
matters peculiarly within the knowledge of the obligor or its
directors, the trustee has relied upon information furnished to
it by the obligor and will rely on information to be furnished by
the obligor and the trustee disclaims responsibility for the
accuracy or completeness of such information.

Pursuant to the requirements of the Trust Indenture Act of 1939,
the trustee, United States Trust Company of New York, a
corporation organized and existing under the laws of the State of
New York, has duly caused this statement of eligibility and
qualification to be signed on its behalf by the undersigned,
thereunto duly authorized, all in the City of New York, and State
of New York, on the 3rd day of February, 1995.


                              UNITED STATES TRUST COMPANY OF
                                   NEW YORK, Trustee


                              By:                           
                                   William Eising
                                   Assistant Vice President



Exhibit T-1.6

The consent of the trustee required by Section 321(b) of the Act.

United States Trust Company of New York
114 West 47th Street
New York, NY  10036

March 19, 1992



Securities and Exchange Commission
450 5th Street, N.W.
Washington, DC  20549

Gentlemen:

Pursuant to the provisions of Section 321(b) of the Trust
Indenture Act of 1939, as amended by the Trust Indenture Reform
Act of 1990, and subject to the limitations set forth therein,
United States Trust Company of New York ("U.S. Trust") hereby
consents that reports of examinations of U.S. Trust by Federal,
State, Territorial or District authorities may be furnished by
such authorities to the Securities and Exchange Commission upon
request therefor.




Very truly yours,


UNITED STATES TRUST COMPANY 
     OF NEW YORK


                                   
By:  S/Gerard F. Ganey
     Senior Vice President

<PAGE>

     EXHIBIT T-1.7
Consolidated Report of Condition of
United States Trust Company of New York
and Foreign and Domestic Subsidiaries, a member of the Federal
Reserve System, at the close of business on September 30, 1994,
published in accordance with a call made by the Federal Reserve
Bank of this District pursuant to the provisions of the Federal
Reserve Act.
                                            Dollar Amounts
     ASSETS                                 in Thousands
Cash and balances due from depository
 institutions:
a. Noninterest bearing balances
    and currency and coin:                   $ 356,398
     b.   Interest bearing balances:            70,000
Held to maturity securities:                   448,254
Available for sale securities:               1,021,191
Federal funds sold and securities 
purchased under agreements to
resell in domestic offices of
 the bank and of its Edge and
Agreement subsidiaries, and in IBF's:   
a:   Federal funds sold:                      24,448
b:   Securities purchased under
    agreements to resell:                          0
Loans and lease financing receivables:
a.   Loans and leases, net of
 unearned income:                          1,392,864
b.   LESS: Allowance for loan
 and lease losses:                            12,619
c.   Loans and leases, 
     net of unearned income, allowance 
    and reserve:                           1,380,245
Assets held in trading accounts:                   0
Premises and fixed assets 
(including capitalized leases):               95,900
Other real estate owned:                      11,418
Investments in unconsolidated 
subsidiaries and associated companies:           581
Customers' liability to this bank on 
acceptance outstanding:                            0
Intangible assets:                             1,854
Other assets:                                123,230
TOTAL ASSETS:                            $ 3,533,519
     LIABILITIES
Deposits:
          a.   In domestic offices:     $  2,032,684
          (1)  Non interest bearing:         898,457
          (2)  Interest bearing:           1,134,227
          b.   In foreign offices, Edge
 and Agreement subsidiaries, and IBF's:        7,611
          (1)  Noninterest bearing                 0
          (2)  Interest bearing:               7,611
Federal funds purchased and securities 
sold under agreements to repurchase
in domestic offices of the bank and of its Edge and
Agreement subsidiaries, and in IBF's:
a.   Federal funds purchased:              1,148,301
b.   Securities sold under
 agreements to repurchase:                     8,099
Demand notes issued to the U.S. Treasury:      2,000
Trading Liabilities                                0
Other Borrowed Money:
With original maturity of one year or less:   35,035
With original maturity of more than one year:      0
Mortgage indebtedness and obligations
 under capitalized leases:                     1,243
Bank's liability on acceptances 
executed and outstanding:                          0
Subordinated notes and debentures:            12,453
Other liabilities:                            84,934
TOTAL LIABILITIES:                      $  3,332,360
Limited life preferred stock 
and related surplus:                               0

     EQUITY CAPITAL
Perpetual preferred stock and related surplus:     0
Common Stock:                              $  14,995
Surplus:                                      41,500
Undivided profits and capital reserves:      148,014
Net unrealized holding gains (losses) 
on available-for-sale securities              (3,350)
Cumulative foreign currency 
translation adjustments:                           0
TOTAL EQUITY CAPITAL:                     $  201,159
TOTAL LIABILITIES, LIMITED LIFE
 PREFERRED STOCK, AND EQUITY CAPITAL:    $ 3,533,519

<PAGE>

I, RICHARD E. BRINKMANN, SENIOR VICE PRESIDENT & CONTROLLER, of
the above-named bank do hereby declare that this Report of
Condition has been prepared in conformance with the instructions
issued by the Board of Governors of the Federal Reserve System
and is true to the best of my knowledge and belief.

                    RICHARD E. BRINKMANN, SVP & CONTROLLER
                    October 31, 1994

We, the undersigned directors, attest the correctness of this
Report of Condition and declare that it has been examined by us
and to the best of our knowledge and belief has been prepared in
conformance with the instructions issued by the Board of
Governors of the Federal Reserve System and is true and correct.

H. MARSHALL SCHWARZ :    Directors
JEFFREY S. MAURER   :
FREDERICK S. WONHAM :


<PAGE>       
                                            Exhibit T3C

                                              [DRAFT - 02/03/95]
                                                          


                     WALTER INDUSTRIES, INC.

                      ____________________


                          $490,000,000

                      SENIOR NOTES DUE 2000


                     Series B and Series B-1

                      ____________________

                            INDENTURE

                   Date as of _______ __, 1995

                      ____________________



                      ____________________


             UNITED STATES TRUST COMPANY OF NEW YORK
                             Trustee


<PAGE>

                     CROSS-REFERENCE TABLE*

Trust Indenture
  Act Section                                  Indenture Section

310(a)(1). . . . . . . . . . . . . . . . . . .              7.10
   (a)(2). . . . . . . . . . . . . . . . . . .              7.10
   (a)(3). . . . . . . . . . . . . . . . . . .              N.A.
   (a)(4). . . . . . . . . . . . . . . . . . .              N.A.
   (a)(5). . . . . . . . . . . . . . . . . . .              7.10
   (b) . . . . . . . . . . . . . . . . . . . .              7.10
   (c) . . . . . . . . . . . . . . . . . . . .              N.A.
311(a) . . . . . . . . . . . . . . . . . . . .              7.11
   (b) . . . . . . . . . . . . . . . . . . . .              7.11
   (c) . . . . . . . . . . . . . . . . . . . .              N.A.
312(a) . . . . . . . . . . . . . . . . . . . .              2.05
   (b) . . . . . . . . . . . . . . . . . . . .             11.03
   (c) . . . . . . . . . . . . . . . . . . . .             11.03
313(a) . . . . . . . . . . . . . . . . . . . .              7.06
   (b)(1). . . . . . . . . . . . . . . . . . .              N.A.
   (b)(2). . . . . . . . . . . . . . . . . . .              7.06
   (c) . . . . . . . . . . . . . . . . . . . .       7.06, 11.02
   (d) . . . . . . . . . . . . . . . . . . . .              7.06
314(a) . . . . . . . . . . . . . . . . . . . . 4.03, 4.04, 11.02
   (b) . . . . . . . . . . . . . . . . . . . .              N.A.
   (c)(1). . . . . . . . . . . . . . . . . . .             11.04
   (c)(2). . . . . . . . . . . . . . . . . . .             11.04
   (c)(3). . . . . . . . . . . . . . . . . . .              N.A.
   (d) . . . . . . . . . . . . . . . . . . . .              N.A.
   (e) . . . . . . . . . . . . . . . . . . . .              N.A.
   (f) . . . . . . . . . . . . . . . . . . . .              N.A.
315(a) . . . . . . . . . . . . . . . . . . . .              7.01
   (b) . . . . . . . . . . . . . . . . . . . .       7.05, 11.02
   (c) . . . . . . . . . . . . . . . . . . . .              7.01
   (d) . . . . . . . . . . . . . . . . . . . .              7.01
   (e) . . . . . . . . . . . . . . . . . . . .              6.11
316(a)(last sentence). . . . . . . . . . . . .              2.09
   (a)(1)(A) . . . . . . . . . . . . . . . . .              6.05
   (a)(1)(B) . . . . . . . . . . . . . . . . .              6.04
   (a)(2). . . . . . . . . . . . . . . . . . .              N.A.
   (b) . . . . . . . . . . . . . . . . . . . .              6.07
   (c) . . . . . . . . . . . . . . . . . . . .              2.12
317(a)(1). . . . . . . . . . . . . . . . . . .              6.08
   (a)(2). . . . . . . . . . . . . . . . . . .              6.09
   (b) . . . . . . . . . . . . . . . . . . . .              2.04
318(a) . . . . . . . . . . . . . . . . . . . .             11.01
   (b) . . . . . . . . . . . . . . . . . . . .              N.A.
   (c) . . . . . . . . . . . . . . . . . . . .             11.01
N.A. means not applicable.

*This Cross-Reference Table is not part of the Indenture.
<PAGE>

                        TABLE OF CONTENTS


                                                            Page


                           ARTICLE ONE
                  DEFINITIONS AND INCORPORATION
                          BY REFERENCE

Section 1.01.  Definitions . . . . . . . . . . . . . . . . .   1
Section 1.02.  Other Definitions . . . . . . . . . . . . . .  18
Section 1.03.  Incorporation by Reference of Trust
                 Indenture Act . . . . . . . . . . . . . . .  18
Section 1.04.  Rules of Construction . . . . . . . . . . . .  19


                           ARTICLE TWO
                            THE NOTES

Section 2.01.  Form and Dating . . . . . . . . . . . . . . .  19
Section 2.02.  Execution and Authentication. . . . . . . . .  20
Section 2.03.  Registrar and Paying Agent. . . . . . . . . .  20
Section 2.04.  Paying Agent to Hold Money in Trust . . . . .  21
Section 2.05.  Holder Lists. . . . . . . . . . . . . . . . .  21
Section 2.06.  Transfer and Exchange . . . . . . . . . . . .  21
Section 2.07.  Replacement Notes . . . . . . . . . . . . . .  22
Section 2.08.  Outstanding Notes . . . . . . . . . . . . . .  23
Section 2.09.  Treasury Notes. . . . . . . . . . . . . . . .  23
Section 2.10.  Temporary Notes . . . . . . . . . . . . . . .  23
Section 2.11.  Cancellation. . . . . . . . . . . . . . . . .  24
Section 2.12.  Defaulted Interest. . . . . . . . . . . . . .  24
Section 2.13.  Exchange Offer. . . . . . . . . . . . . . .    24


                            ARTICLE THREE
                    REDEMPTION AND PREPAYMENT

Section 3.01.  Notices to Trustee. . . . . . . . . . . . . .  25
Section 3.02.  Selection of Notes to Be Redeemed . . . . . .  26
Section 3.03.  Notice of Redemption. . . . . . . . . . . . .  26
Section 3.04.  Effect of Notice of Redemption. . . . . . . .  27
Section 3.05.  Deposit of Redemption Price . . . . . . . . .  27
Section 3.06.  Notes Redeemed in Part. . . . . . . . . . . .  27
Section 3.07.  Optional Redemption . . . . . . . . . . . . .  28
Section 3.08.  Mandatory Redemption. . . . . . . . . . . . .  28
Section 3.09.  Offers to Purchase By Application
                 of Excess Proceeds. . . . . . . . . . . . .  28


                          ARTICLE FOUR
                            COVENANTS

Section 4.01.  Payment of Notes. . . . . . . . . . . . . . .  30
Section 4.02.  Maintenance of Office or Agency . . . . . . .  31
Section 4.03.  Reports . . . . . . . . . . . . . . . . . . .  31
Section 4.04.  Compliance Certificate. . . . . . . . . . . .  32
Section 4.05.  Taxes . . . . . . . . . . . . . . . . . . . .  33
Section 4.06.  Stay, Extension and Usury Laws. . . . . . . .  33
Section 4.07.  Corporate Existence . . . . . . . . . . . . .  33
Section 4.08.  Change of Control . . . . . . . . . . . . . .  34
Section 4.09.  Limitation on Asset Sales . . . . . . . . . .  35
Section 4.10.  Limitation on Restricted Payments . . . . . .  37
Section 4.11.  Limitation on Incurrence of Indebtedness;
                 Issuance of Capital Stock . . . . . . . . .  39
Section 4.12.  Limitation on Liens . . . . . . . . . . . . .  39
Section 4.13.  Limitation on Dividend and Other Payment
                 Restrictions Affecting Subsidiaries . . . .  40
Section 4.14.  Limitation on Transactions with
                 Affiliates. . . . . . . . . . . . . . . . .  40
Section 4.15.  Limitation on Sale and Leaseback
                 Transactions. . . . . . . . . . . . . . . .  41
Section 4.16.  Compliance with Laws. . . . . . . . . . . . .  41
Section 4.17.  Limitation on Sale of Capital Stock of
                 Subsidiaries. . . . . . . . . . . . . . . .  41


                          ARTICLE FIVE
                           SUCCESSORS

Section 5.01.  Limitation on Mergers, Consolidations
                 and Sales of Assets . . . . . . . . . . . .  42
Section 5.02.  Successor Corporation Substituted . . . . . .  42


                           ARTICLE SIX
                      DEFAULTS AND REMEDIES

Section 6.01.  Events of Default . . . . . . . . . . . . . .  43
Section 6.02.  Acceleration. . . . . . . . . . . . . . . . .  45
Section 6.03.  Other Remedies. . . . . . . . . . . . . . . .  45
Section 6.04.  Waiver of Past Defaults . . . . . . . . . . .  45
Section 6.05.  Control by Majority . . . . . . . . . . . . .  46
Section 6.06.  Limitation on Suits . . . . . . . . . . . . .  46
Section 6.07.  Rights of Holders of Notes to
                 Receive Payment . . . . . . . . . . . . . .  47
Section 6.08.  Collection Suit by Trustee. . . . . . . . . .  47
Section 6.09.  Trustee May File Proofs of Claim. . . . . . .  47
Section 6.10.  Priorities. . . . . . . . . . . . . . . . . .  48
Section 6.11.  Undertaking for Costs . . . . . . . . . . . .  48
Section 6.12.  Event of Default from Willful Action. . . . .  48


                          ARTICLE SEVEN
                             TRUSTEE

Section 7.01.  Duties of Trustee . . . . . . . . . . . . . .  49
Section 7.02.  Rights of Trustee . . . . . . . . . . . . . .  50
Section 7.03.  Individual Rights of Trustee. . . . . . . . .  51
Section 7.04.  Trustee's Disclaimer. . . . . . . . . . . . .  51
Section 7.05.  Notice of Defaults. . . . . . . . . . . . . .  51
Section 7.06.  Reports by Trustee to Holders of the
                 Notes . . . . . . . . . . . . . . . . . . .  52
Section 7.07.  Compensation and Indemnity. . . . . . . . . .  52
Section 7.08.  Replacement of Trustee. . . . . . . . . . . .  53
Section 7.09.  Successor Trustee by Merger, etc. . . . . . .  54
Section 7.10.  Eligibility; Disqualification . . . . . . . .  54
Section 7.11.  Preferential Collection of Claims
                 Against Company . . . . . . . . . . . . . .  55


                          ARTICLE EIGHT
                     DISCHARGE OF INDENTURE

Section 8.01.  Discharge of Indenture; Option to Effect
                 Legal Defeasance or Covenant Defeasance . .  55
Section 8.02.  Legal Defeasance and Discharge. . . . . . . .  55
Section 8.03.  Covenant Defeasance . . . . . . . . . . . . .  56
Section 8.04.  Conditions to Legal or Covenant Defeasance. .  57
Section 8.05.  Deposited Money and Government Securities
                 to be Held in Trust; Other Miscellaneous
                 Provisions. . . . . . . . . . . . . . . . .  58
Section 8.06.  Repayment to Company. . . . . . . . . . . . .  59
Section 8.07.  Reinstatement . . . . . . . . . . . . . . . .  59


                          ARTICLE NINE
                AMENDMENT, SUPPLEMENT AND WAIVER

Section 9.01.  Without Consent of Holders of Notes . . . . .  60
Section 9.02.  With Consent of Holders of Notes. . . . . . .  61
Section 9.03.  Compliance with Trust Indenture Act . . . . .  62
Section 9.04.  Revocation and Effect of Consents . . . . . .  62
Section 9.05.  Notation on or Exchange of Notes. . . . . . .  63
Section 9.06.  Trustee to Sign Amendments, etc.. . . . . . .  63


                           ARTICLE TEN
                            SECURITY

Section 10.01. Pledge Agreement  . . . . . . . . . . . . . .  63
Section 10.02. Recording, Etc. . . . . . . . . . . . . . . .  64
Section 10.03. Suits to Protect the Pledged Shares. . . . .   66


                           ARTICLE ELEVEN
                           MISCELLANEOUS

Section 11.01. Trust Indenture Act Controls. . . . . . . . .  66
Section 11.02. Notices . . . . . . . . . . . . . . . . . . .  67
Section 11.03. Communication by Holders of Notes with
                 Other Holders of Notes. . . . . . . . . . .  68
Section 11.04. Certificate and Opinion as to Conditions
                 Precedent . . . . . . . . . . . . . . . . .  68
Section 11.05. Statements Required in Certificate or
                 Opinion . . . . . . . . . . . . . . . . . .  68
Section 11.06. Rules by Trustee and Agents . . . . . . . . .  69
Section 11.07. No Personal Liability of Directors, Officers,
                 Employees and Stockholders. . . . . . . . .  69
Section 11.08. Governing Law . . . . . . . . . . . . . . . .  69
Section 11.09. No Adverse Interpretation of Other
                 Agreements. . . . . . . . . . . . . . . . .  69
Section 11.10. Successors. . . . . . . . . . . . . . . . . .  70
Section 11.11. Severability. . . . . . . . . . . . . . . . .  70
Section 11.12. Counterpart Originals . . . . . . . . . . . .  70
Section 11.13. Table of Contents, Headings, etc. . . . . . .  70


                            EXHIBITS


Exhibit A      FORM OF SERIES B AND SERIES B-1 NOTES
Exhibit B      FORM OF PLEDGE AGREEMENT
Exhibit C      FORM OF SUBSIDIARY PLEDGE AGREEMENT
Exhibit D      SUBORDINATION PROVISIONS FOR SUBORDINATED
               INDEBTEDNESS

SCHEDULE I     
<PAGE>

          INDENTURE dated as of __________, 1995 between WALTER
INDUSTRIES, INC., a Delaware corporation (the "Company"), and
United States Trust Company of New York as trustee (the
"Trustee").

          The Company and the Trustee agree as follows for the
benefit of each other and for the equal and ratable benefit of
the Holders of the Company's Series B Senior Notes due 2000 (the
"Series B Notes") and the Company's Series B-1 Senior Notes due
2000 (the "Series B-1 Notes" and, together with the Series B
Notes, the "Notes"):


                           ARTICLE ONE
                  DEFINITIONS AND INCORPORATION
                          BY REFERENCE

SECTION 1.01.  DEFINITIONS.

          "Acquired Indebtedness" means Indebtedness of a Person
existing at the time such Person becomes a Subsidiary of the
Company (or such Person is merged into the Company or one of its
Subsidiaries) or assumed in connection with the acquisition of
assets from any such Person and not incurred in connection with,
or in the contemplation of, such Person becoming a Subsidiary or
such acquisition.
          
          "Affiliate" of any specified Person means any other
Person directly or indirectly controlling or controlled by or
under direct or indirect common control with such specified
Person. For purposes of this definition, "control" (including,
with correlative meanings, the terms "controlling," "controlled
by" and "under common control with"), as used with respect to
any Person, shall mean the possession, directly or indirectly,
of the power to direct or cause the direction of the management
or policies of such Person, whether through the ownership of
voting securities, by agreement or otherwise; provided, however,
that beneficial ownership of 10% or more of the voting
securities of a publicly traded company shall be deemed to be
control.

          "Agent" means any Registrar, Paying Agent or
co-registrar.

          "Asset Sale" means any sale, lease, transfer or other
disposition or series of related sales, leases, transfers or
other dispositions, including, without limitation, by merger or
consolidation, pursuant to any sale and leaseback transaction
(other than to the extent included in clause (vi) of the
definition of Permitted Indebtedness) or by exchange of assets
and whether by operation of law or otherwise (other than sales
in the ordinary course of business consistent with past
practice), made by the Company or any of its Subsidiaries to any
Person other than the Company or one of its Wholly Owned
Subsidiaries of any assets of the Company or any of its
Subsidiaries including, without limitation, assets consisting of
any Capital Stock or other securities held by the Company or any
of its Subsidiaries, to the extent that any such sale, lease,
transfer, or other disposition or series of related sales,
leases, transfers or other dispositions relates to properties or
assets having a Fair Market Value in excess of $5 million or
results in net proceeds in excess of $5 million.

          "Attributable Debt" means, in respect of a sale and
leaseback transaction, at the time of determination, the greater
of (a) the Fair Market Value of the property subject to such
transaction and (b) the present value (discounted at the actual
rate of interest implicit in such transaction) of the obligation
of the lessee for net rental payments during the remaining term
of the lease included in such sale and leaseback transaction
(including any period for which such lease has been extended or
may, at the option of the lessor, be extended).

          "Bankruptcy Law" means Title 11, U.S. Code or any
similar federal, state or foreign law for the relief of debtors.

          "Bank Revolving Credit Facility" means the line of
credit in a principal amount not to exceed $150,000,000 extended
to the Company and certain of its Subsidiaries pursuant to an
agreement dated as of _______, 1995, among the Company, certain
of its Subsidiaries and _____________.

          "Board of Directors" means the Board of Directors of
the Company, or any authorized committee of the Board of
Directors.

          "Business Day" means any day other than a Legal
Holiday.

          "Capital Lease Obligation" means, at the time any
determination thereof is to be made, the amount of the liability
in respect of a capital lease that would at such time be so
required to be capitalized on the balance sheet in accordance
with GAAP.

          "Capital Stock" means, with respect to any Person, any
and all shares, interests, participations or other equivalents
(however designated) of such Person's capital stock whether now
outstanding or issued after the Issue Date, including, without
limitation, all Preferred Stock.

          "Cash Equivalents" means (i) United States dollars,
(ii) securities issued directly or fully Guaranteed or insured
by the United States government or any agency or instrumentality
thereof having maturities of not more than six months from the
date of acquisition, (iii) certificates of deposit and
eurodollar time deposits with maturities of six months or less
from the date of acquisition, bankers' acceptances with 
maturities not exceeding six months and overnight bank deposits,
in each case with any domestic commercial bank having capital
and surplus in excess of $500 million and a Thomson Watch Rating
of "B" or better, (iv) repurchase obligations with a term of not
more than seven days for underlying securities of the types
described in clauses (ii) and (iii) entered into with any
financial institution meeting the qualifications specified in
clause (iii) above and (v) commercial paper having the highest
rating obtainable from Moody's Investors Service, Inc. or
Standard & Poor's Corporation and in each case maturing within
six months after the date of acquisition. 

          "Change of Control" means (i) any sale, lease or other
transfer of all or substantially all of the assets of the
Company to any Person (other than a Wholly Owned Subsidiary of
the Company) in one transaction or a series of related
transactions; (ii) the Company consolidates or merges with or
into another Person pursuant to a transaction in which the
outstanding Voting Stock of the Company is changed into or
exchanged for cash, securities or other property, other than any
such transaction where (a) the outstanding Voting Stock of the
Company is changed into or exchanged for Voting Stock of the
surviving corporation which is not Disqualified Stock and (b)
the holders of the Voting Stock of the Company immediately prior
to such transaction own, directly or indirectly, not less than a
majority of the Voting Stock of the surviving corporation
immediately after such transaction; (iii) a Person or group
becomes the beneficial owner of Capital Stock of the Company
representing more than 50% of the voting power of such Capital
Stock; provided, however, that this clause (iii) shall not apply
to Lehman Brothers Inc. and its Affiliates and Kohlberg Kravis
Roberts & Co. and its Affiliates or any group including any of
the foregoing; (iv) Continuing Directors cease to constitute at
least a majority of the Board of Directors of the Company;
provided, however, that this clause (iv) shall not be applicable
if the Continuing Directors do not constitute at least a
majority of the Board of Directors as a result of the election
of directors nominated by Lehman Brothers Inc. or its Affiliates
or KKR or its Affiliates or any group including any of the
foregoing; or (v) the shareholders of the Company shall approve
any plan or proposal for the liquidation or dissolution of the
Company.

          "Commodity Agreement" means the obligation of any
Person pursuant to any commodity purchase agreement, commodity
swap agreement or other similar agreement designed to protect
such Person or any of its Subsidiaries against fluctuations in
commodity values.

          "Company" means the party named as such above, until a
successor replaces such Person in accordance with the terms of
this Indenture, and thereafter means such successor.

          "Company Order" means a written request or order
signed in the name of the Company by its Chairman of the Board,
President or Vice President, and by its Treasurer, an Assistant
Treasurer, its Secretary or an Assistant Secretary and delivered
to the Trustee.

          "Consensual Plan" means the Amended Joint Plan of
Reorganization dated as of December 9, 1994, adopted with
respect to the Company.

          "Consolidated Depreciation and Amortization Expense"
of the Company and its Subsidiaries means, for any period for
which the determination thereof is to be made, the depreciation
and amortization expense (including, without limitation,
amortization of goodwill, other intangibles, debt discount and
debt issue costs) of the Company and such Subsidiaries for such
period, determined on a consolidated basis in accordance with
GAAP.

          "Consolidated EBITDA" means, for any period, on a
consolidated basis for the Company and its Subsidiaries, the sum
(without duplication) for such period of (i) Consolidated Net
Income plus, to the extent deducted in determining Consolidated
Net Income, each of (ii) Consolidated Income Tax Expense, (iii)
Consolidated Depreciation and Amortization Expense, and (iv)
Consolidated Fixed Charges.

          "Consolidated Fixed Charges" means, for the Company
and its Subsidiaries, for any period, the sum (without
duplication) of (i) the aggregate amount of interest, whether
expensed or capitalized, paid, accrued or scheduled to be paid
or accrued during such period (including any non-cash interest
payments or accruals, the interest portion of Capital Lease
Obligations, all amortization of original issue discount, net
cash costs pursuant to Interest Rate Agreements, Currency
Agreements and Commodity Agreements (including amortization of
fees) and the interest component of any deferred payment
obligation) of the Company and its Subsidiaries, determined on a
consolidated basis in accordance with GAAP and (ii) dividends in
respect of Preferred Stock.

          "Consolidated Income Tax Expense" of the Company and
its Subsidiaries means, for any period for which the
determination thereof is to be made, the aggregate of the income
tax expense of the Company and such Subsidiaries for such
period, determined on a consolidated basis in accordance with
GAAP[; provided, however, that amounts payable for any period by
Mid-State Homes, Inc. and its Subsidiaries pursuant to the Tax
Sharing Agreement shall be excluded from the foregoing to the
extent excluded in determining Consolidated Net Income of the
Company and its Subsidiaries].

          "Consolidated Net Income" means, with respect to any
Person for any period, the aggregate of the Net Income of such
Person and its Subsidiaries for such period, on a consolidated
basis, determined in accordance with GAAP; provided, that (i)
the Net Income of any Person that is not a Subsidiary or that is
accounted for by the equity method of accounting shall be
included only to the extent of the amount of dividends or
distributions paid in cash to the referent Person or a Wholly
Owned Subsidiary thereof, (ii) the Net Income of any Subsidiary
that is subject to any Payment Restriction shall be excluded to
the extent such Payment Restriction would limit the amount that
otherwise could be paid to, or received by, such Person or a
Wholly Owned Subsidiary of such Person not subject to any
Payment Restriction, (iii) the Net Income of any Person acquired
in a pooling of interests transaction for any period prior to
the date of such acquisition shall be excluded and (iv) the
cumulative effect of a change in accounting principles shall be
excluded.

          "Consolidated Net Worth" means, with respect to any
Person as of any date, the sum of (i) the consolidated equity of
the common stockholders of such Person and its consolidated
Subsidiaries as of such date plus (ii) the respective amounts
reported on such Person's balance sheet as of such date with
respect to any series of Preferred Stock (other than
Disqualified Stock) that by its terms is not entitled to the
payment of dividends unless such dividends may be declared and
paid only out of net earnings in respect of the year of such
declaration and payment, but only to the extent of any cash
received by such Person upon issuance of such Preferred Stock,
less (x) all write-ups (other than write-ups resulting from
foreign currency translations and write-ups of tangible assets
of a going concern business made within 12 months after the
acquisition of such business) subsequent to the Issue Date in
the book value of any asset owned by such Person or a
consolidated Subsidiary of such Person, (y) all investments as
of such date in unconsolidated Subsidiaries and in Persons that
are not Subsidiaries (except, in each case, Permitted
Investments), and (z) all unamortized debt discount and expense
and unamortized deferred charges as of such date, all of the
foregoing determined in accordance with GAAP.

          "Continuing Directors" means, with respect to the
Company or any Subsidiary of the Company, a director who either
was a member of the Board of Directors of the Company or such
Subsidiary, as the case may be, on the Issue Date or who became
a director of the Company or such Subsidiary subsequent to such
date and whose election, or nomination for election by the
Company's or such Subsidiary's stockholders, was duly approved
by a majority of the Continuing Directors then on the Board of
Directors of the Company or such Subsidiary, either by a
specific vote or, with respect to the Company only, by approval
of the proxy statement issued by the Company on behalf of the
entire Board of Directors of the Company in which such
individual is named as nominee for director.

          "Corporate Trust Office of the Trustee" shall be at
the address of the Trustee specified in Section 11.02 hereof or
such other address as to which the Trustee may give notice to
the Company.
     
          "Currency Agreement" means the obligation of any
Person pursuant to any foreign exchange contract, currency swap
agreement or other similar agreement or arrangement designed to
protect such Person or any of its Subsidiaries against
fluctuations in currency values.

          "Custodian" means any receiver, trustee, assignee,
liquidator, sequestrator or similar official under any
Bankruptcy Law.

          "Default" means any event that is or with the passage
of time or the giving of notice or both would be an Event of
Default.

          "Disqualified Stock" means any Capital Stock of the
Company or any Subsidiary of the Company which, by its terms (or
by the terms of any security into which it is convertible or for
which it is exchangeable), or upon the happening of any event or
with the passage of time, matures or is mandatorily redeemable,
pursuant to a sinking fund obligation or otherwise, or is
redeemable at the option of the holder thereof, in whole or in
part, on or prior to the maturity date of the Notes, or which is
exchangeable or convertible (whether at the option of the
Company or the holder thereof or upon the happening of any
event) into debt securities of the Company or any Subsidiary of
the Company, except to the extent and only to the extent that
such exchange or conversion rights cannot be exercised prior to
the maturity of the Notes.

          "Equity Interests" means Capital Stock and all
warrants, options or other rights to acquire Capital Stock (but
excluding any debt security that is convertible into, or
exchangeable for, Capital Stock).

          "Exchange Act" means the Securities Exchange Act of
1934, as amended.

          "Existing Indebtedness" means Indebtedness of the
Company and its Subsidiaries outstanding on the Issue Date,
until such Indebtedness is repaid.

          "Exchange Offer" means the offer that may be made by
the Company pursuant to the Registration Rights Agreement to
exchange Series B Notes for Series B-1 Notes.

          "Fair Market Value" means with respect to any asset,
property or Capital Stock, the price which could be negotiated
in an arm's length free market transaction between a willing
seller and a willing buyer, neither of whom is under undue
pressure or compulsion to complete the transaction. "Fair Market
Value" shall be determined by the Board of Directors of the
Company acting in good faith and shall be evidenced by a duly
and properly adopted resolution of the Board of Directors set
forth in an Officers' Certificate delivered to the Trustee;
except that any determination of the Fair Market Value made with
respect to any real property or personal property which is
customarily appraised shall be based upon an appraisal by an
independent qualified appraiser when such property is material
to the transaction giving rise to the need to determine Fair
Market Value.

          "GAAP" means generally accepted accounting principles
set forth in the opinions and pronouncements of the Accounting
Principles Board of the American Institute of Certified Public
Accountants and statements and pronouncements of the Financial
Accounting Standards Board or in such other statements by such
other entity as have been approved by a significant segment of
the accounting profession, which are in effect from time to
time.

          "Global Note" means the temporary global certificate
initially issued to the Trustee representing all the Series B
Notes initially issued pursuant to the Consensual Plan.

          "Government Securities" means direct obligations of,
or obligations Guaranteed by, the United States of America for
the payment of which Guarantee or obligations the full faith and
credit of the United States is pledged.

          "Guarantee" means a guarantee (other than by
endorsement of negotiable instruments for collection in the
ordinary course of business), direct or indirect, in any manner
(including, without limitation, letters of credit and
reimbursement agreements in respect thereof), of all or any part
of any Indebtedness or other liabilities.

          "Holder" means the owner of the Notes as reflected on
the books of the Company.

          "incur" means, with respect to any Indebtedness or
other obligation of any Person, to create, issue, incur (by
conversion, exchange or otherwise), assume, Guarantee (including
the Guarantee of the Indebtedness of a Subsidiary or other
Affiliate) or otherwise become liable in respect of such
Indebtedness or other obligation or the recording, as required
pursuant to GAAP or otherwise, of any such Indebtedness or other
obligation on the balance sheet of such Person (and "incurrence,
incurred," "incurrable" and "incurring" shall have meanings
correlative to the foregoing), provided that the accrual of
interest (whether such interest is payable in cash or in kind)
and the accretion of original issue discount shall not be deemed
an incurrence of Indebtedness, provided, further that (a) any
Indebtedness or Disqualified Stock of a Person existing at the
time such Person becomes (after the Issue Date) a Subsidiary
(whether by merger, consolidation, acquisition or otherwise) of
the Company shall be deemed to be incurred by such Subsidiary at
the time it becomes a Subsidiary of the Company and (b) any
amendment, modification or waiver of any document pursuant to
which Indebtedness was previously incurred shall be deemed to be
an incurrence of Indebtedness unless such amendment,
modification or waiver does not (i) increase the principal or
premium thereof or interest rate thereon (including by way of
original issue discount), (ii) change to an earlier date the
stated maturity thereof or the date of any scheduled or required
principal payment thereon or the time or circumstances under
which such Indebtedness may or shall be redeemed, (iii) if such
Indebtedness is subordinated to the Notes, modify or affect, in
any manner adverse to the holders, such subordination, (iv) if
the Company is the obligor thereon, provide that a Subsidiary of
the Company not already an obligor thereon shall be an obligor
thereon or (v) violate, or cause the Indebtedness to violate,
the provisions of Sections 4.12 or 4.13.

          "Indebtedness" means, with respect to any Person,
without duplication, (i) all liabilities contingent or
otherwise, of such Person (a) for borrowed money (whether or not
the recourse of the lender is to the whole of the assets of such
Person or only to a portion thereof), (b) evidenced by bonds,
notes, debentures, drafts accepted or similar instruments or
letters of credit or representing the balance deferred and
unpaid of the purchase price of any property (other than any
such balance that represents a Trade Payable which is not
overdue by more than 90 days, according to the original terms of
sale, unless such Trade Payable is being contested or has been
renegotiated in good faith) or (c) for the payment of money
relating to a Capital Lease Obligation; (ii) reimbursement
obligations of such Person with respect to letters of credit;
(iii) obligations of such Person with respect to Interest Rate
Agreements, Currency Agreements or Commodity Agreements; (iv)
all liabilities of others of the kind described in the preceding
clause (i), (ii) or (iii) that such Person has Guaranteed, that
have been incurred by a partnership in which it is a general
partner (to the extent such Person is liable, contingently or
otherwise therefor) or that is otherwise its legal liability
(other than endorsements for collection in the ordinary course
of business); and (v) all obligations of others secured by a
Lien to which any of the properties or assets (including,
without limitation, leasehold interests and any other tangible
or intangible property rights) of such Person are subject,
whether or not the obligations secured thereby shall have been
assumed by such Person or shall otherwise be such Person's legal
liability.

          "Indenture" means this Indenture, as amended or
supplemented from time to time.

          "Interest Rate Agreement" means the obligation of any
Person pursuant to any interest rate swap agreement, interest
rate collar agreement or other similar agreement or arrangement
designed to protect such Person or any of its Subsidiaries
against fluctuations in interest rates. 

          "Investment" of any Person means (i) all investments
by such Person in any other Person in the form of loans,
advances or capital contributions, (ii) all Guarantees of
Indebtedness or other obligations of any other Person by such
Person, (iii) all purchases (or other acquisitions for
consideration) by such Person of Indebtedness, Capital Stock or
other securities of any other Person and (iv) all other items
that would be classified as investments (including, without
limitation, purchases of assets outside the ordinary course of
business) on a balance sheet of such Person prepared in
accordance with GAAP.

          "Issue Date" means March 15, 1995, the date on which
Notes are first to be issued under this Indenture.

          "Legal Holiday" means a Saturday, a Sunday or a day on
which banking institutions are not required to be open. If a
payment date is a Legal Holiday at a place of payment, payment
may be made at that place on the next succeeding day that is not
a Legal Holiday, and no interest shall accrue for the
intervening period.

          "Lien" means, with respect to any asset, any mortgage,
lien, pledge, charge, security interest or encumbrance of any
kind in respect of such asset, whether or not filed, recorded or
otherwise perfected under applicable law (including any
conditional sale or other title retention agreement, any lease
in the nature thereof, any option or other agreement to sell or
give a security interest in and any filing of or agreement to
give any financing statement under the Uniform Commercial Code
(or equivalent statutes) of any jurisdiction).

          "Marketable Securities" means securities listed and
trading on any national securities exchange or listed and
trading on the NASDAQ National Market.

          "Maturity Date" means ___________, 2000.

          "Net Cash Proceeds" means, with respect to any Asset
Sale, the cash proceeds of such Asset Sale, including payments
in respect of deferred payment obligations (to the extent
corresponding to the principal, but not interest, component
thereof) when received in the form of cash (except to the extent
such obligations are financed or sold with recourse to the
Company or any Subsidiary of the Company) and proceeds from the
conversion of other property received when converted to cash,
net of (a) reasonable third-party brokerage commissions and
other reasonable third-party fees and expenses (including fees
and expenses of counsel and investment bankers) related to such
Asset Sale, (b) provisions for all taxes as a result of such
Asset Sale, as computed on a consolidated basis, and (c)
payments made to repay Indebtedness or any other obligation
outstanding at the time of such Asset Sale that was incurred in
accordance with this Indenture and that either (i) is secured by
a Lien incurred in accordance with this Indenture on the
property or assets sold or (ii) is, by terms in effect on the
Issue Date, required to be paid as a result of such sale, in
each case to the extent actually repaid in cash.

          "Net Equity Proceeds" means (a) in the case of any
sale by the Company of Qualified Capital Stock of the Company,
the aggregate net cash proceeds received by the Company, after
payment of expenses, commissions and the like incurred in
connection therewith, and (b) in the case of any exchange,
exercise, conversion or surrender of any outstanding
Indebtedness of the Company or any Subsidiary for or into shares
of Qualified Capital Stock of the Company, the amount of such
Indebtedness (or, if such Indebtedness was issued at an amount
less than the stated principal amount thereof, the accrued
amount thereof as determined in accordance with GAAP) as
reflected in the consolidated financial statements of the
Company prepared in accordance with GAAP as of the most recent
date next preceding the date of such exchange, exercise,
conversion or surrender (plus any additional amount required to
be paid by the holder of such Indebtedness to the Company or to
any Wholly Owned Subsidiary of the Company upon such exchange,
exercise, conversion or surrender and less any and all payments
made to the holders of such Indebtedness, and all other expenses
incurred by the Company in connection therewith), in the case of
each of clauses (a) and (b)to the extent consummated after the
Issue Date.

          "Net Income" means, with respect to any Person, the
net income (loss) of such Person, determined in accordance with
GAAP, excluding, however, (i) any gain (but not loss), together
with any related provisions for taxes on such gain (but not
loss), realized in connection with (a) any Asset Sale
(including, without limitation, dispositions pursuant to sale
and leaseback transactions and, for purposes of this definition
only, disregarding limitations in the definition of "Asset Sale"
with respect to Fair Market Value and net proceeds), or (b) the
disposition of any securities or the extinguishment of any
Indebtedness of such Person or any of its Subsidiaries, (ii) any
extraordinary gain (but not loss), together with any related
provision for taxes on such extraordinary gain (but not loss),
(iii) for purposes of Section 4.10 only, amortization of
existing goodwill of the Company on the Issue Date in the amount
of $450 million [and (iv) in the case of the Company and its
Subsidiaries, income tax expense payable for any period by Mid-
State Homes, Inc. and its Subsidiaries pursuant to the Tax
Sharing Agreement so long as such Persons are not in default
thereunder].

          "Non-Core Assets" means any assets other than those
used directly or indirectly in the same or a similar line of
business as the Company and the Persons listed on Schedule I
hereto were engaged in on the Issue Date.

          "Non-Core Subsidiary" means any Subsidiary
substantially all of whose assets consist of Non-Core Assets.

          "Note Custodian" means the Trustee, as custodian of
the Global Note, or any successor entity thereto.

          "Notes" means, collectively, the Series B Notes and
the Series B-1 Notes.

          "Officer" means, with respect to any Person, the
Chairman of the Board, the Chief Executive Officer, the
President, the Chief Operating Officer, the Chief Financial
Officer, the Treasurer, any Assistant Treasurer, the Controller,
the Secretary or any Vice President of such Person.

          "Officers' Certificate" means a certificate signed on
behalf of the Company by two Officers of the Company, one of
whom must be the principal executive officer, the principal
financial officer or the treasurer of the Company, that meets
the requirements of Section 11.05 hereof.

          "Opinion of Counsel" means a written opinion from
legal counsel acceptable to the Trustee that meets the
requirements of Section 11.05 hereof. The counsel may be an
employee of or counsel to the Company, any Subsidiary of the
Company or the Trustee.

          "Other Permitted Liens" means (i) Liens for taxes,
assessments, governmental charges or claims which are being
contested in good faith by appropriate proceedings promptly
instituted and diligently conducted and for which a reserve or
other appropriate provision, if any, as shall be required in
conformity with GAAP shall have been made, which (x) do not in
the aggregate materially detract from the value of the property
or assets subject thereto or materially impair the use thereof
in the operation of the business of the Company or any
Subsidiary or (y) are being contested in good faith by
appropriate proceedings, which proceedings have the effect of
preventing the forfeiture or sale of the property or asset
subject to such Lien; (ii) statutory Liens of landlords, and
carriers', warehousemen's, mechanics', suppliers',
materialmen's, repairmen's, or other like Liens arising in the
ordinary course of business and with respect to amounts not yet
delinquent or being contested in good faith by appropriate
process of law, for which a reserve or other appropriate
provision, if any, as shall be required by GAAP shall have been
made which (x) do not in the aggregate materially detract from
the value of the property or assets subject thereto or
materially impair the use thereof in the operation of the
business of the Company or any Subsidiary or (y) are being
contested in good faith by appropriate proceedings, which
proceedings have the effect of preventing the forfeiture or sale
of the property or asset subject to such Lien; (iii) Liens
incurred or deposits made in the ordinary course of business in
connection with workers' compensation, unemployment insurance
and other types of social security; (iv) Liens incurred or
deposits made to secure the performance of tenders, bids,
leases, statutory obligations, surety and appeal bonds,
government contracts, performance and return-of-money bonds and
other obligations of a like nature incurred in the ordinary
course of business (exclusive of obligations for the payment of
borrowed money); and (v) easements, rights-of-way, restrictions,
minor defects or irregularities in title and other similar
charges or encumbrances not interfering in any material respect
with the business of the Company or any Subsidiary incurred in
the ordinary course of business.

          "Payment Restriction" means with respect to a
Subsidiary of any Person, any encumbrance, restriction or
limitation, whether by operation of the terms of its charter or
by reason of any agreement, instrument, judgment, decree, order,
statute, rule or governmental regulation, on the ability of (i)
such Subsidiary to (a) pay dividends or make other distributions
on its Capital Stock or make payments on any obligation,
liability or Indebtedness owed to such Person or any other
Subsidiary of such Person, (b) make loans or advances to such
Person or any other Subsidiary of such Person, or (c) transfer
any of its properties or assets to such Person or any other
Subsidiary of such Person, or (ii) such Person or any other
Subsidiary of such Person to receive or retain any such (a)
dividends, distributions or payments, (b) loans or advances, or
(c) transfer of properties or assets.

          "Permitted Indebtedness" means (i) Indebtedness of the
Company and its Subsidiaries under the Bank Revolving Credit
Facility; (ii) Existing Indebtedness; (iii) unsecured
Indebtedness of the Company to any Wholly Owned Subsidiary of
the Company and unsecured Indebtedness of any Subsidiary of the
Company to the Company or another Wholly Owned Subsidiary of the
Company to the extent permitted by Section 4.10; (iv)
obligations with respect to Interest Rate Agreements, Currency
Agreements and Commodity Agreements; (v) Permitted Refinancing
Indebtedness; and (vi) the incurrence by the Company or any
Subsidiary of Indebtedness represented by Capital Lease
Obligations, Attributable Debt, mortgage financings or Purchase
Money Obligations, in each case incurred for the purpose of
financing all or any part of the purchase price or cost of
construction of property newly acquired or constructed for use
in the business of the Company or such Subsidiary, in an
aggregate principal amount not to exceed $[25] million at any
time outstanding.

          "Permitted Investments" means (i) any Investments in
the Company or in a Wholly Owned Subsidiary of the Company that
is engaged primarily in the same or a similar line of business
as the Company and its Subsidiaries were engaged in on the Issue
Date; (ii) any Investments in Cash Equivalents; (iii)
Investments by the Company or any Wholly Owned Subsidiary of the
Company in a Person, if as a result of such Investment (a) such
Person becomes a Wholly Owned Subsidiary of the Company that is
engaged primarily in the same or a similar line of business as
the Company and its Subsidiaries were engaged in on the Issue
Date; or (b) such Person is merged, consolidated or amalgamated
with or into, or transfers or conveys substantially all of its
assets to, or is liquidated into, the Company or a Wholly Owned
Subsidiary of the Company (which remains a Wholly Owned
Subsidiary following consummation of the transaction) and is
engaged primarily in the same or a similar line of business as
the Company and its Subsidiaries were engaged in on Issue Date;
and (iv) other Investments in one or more Persons that do not
exceed $25 million in the aggregate at any time outstanding.

          "Permitted Liens" means (i) Liens existing on the
Issue Date; (ii) Liens now or hereafter securing Indebtedness
outstanding under the Bank Revolving Credit Facility; (iii)
Liens now or hereafter securing any obligations with respect to
Interest Rate Agreements, Currency Agreements or Commodity
Agreements; (iv) Liens on property of a Person existing at the
time such Person is merged into or consolidated with the Company
or any Subsidiary of the Company or at the time such Person
becomes a Subsidiary of the Company; provided that such Liens
were in existence prior to the contemplation of such merger or
consolidation and do not extend to any assets other than those
of the Person merged into or consolidated with the Company or
the Subsidiary of the Company; (v) Liens on property existing at
the time of acquisition thereof by the Company or any Subsidiary
of the Company; provided that such Liens were in existence prior
to the contemplation of such acquisition; (vi) Purchase Money
Liens and Liens to secure Capital Lease Obligations and mortgage
financings included in clause (vi) of the definition of
Permitted Indebtedness covering only the property acquired with
such Indebtedness; (vii) Liens on assets of Subsidiaries
securing Indebtedness of Subsidiaries (other than Permitted
Indebtedness) incurred in compliance with Section 4.11; (viii)
Liens securing Permitted Refinancing Indebtedness; provided that
such Liens extend to or cover only the property or assets then
securing the Indebtedness being refinanced; and (ix) Other
Permitted Liens in the ordinary course of business.

          "Permitted Refinancing Indebtedness" means any
Indebtedness of the Company or any of its Subsidiaries issued in
exchange for, or the net proceeds of which are used to extend,
refinance, renew, replace, defease or refund other Indebtedness
of the Company or any of its Subsidiaries; provided that, except
in the case of the redemption of all of the outstanding Notes,
in which case none of the following shall be applicable, (l) the
principal amount of such Indebtedness does not exceed the
principal amount of the Indebtedness so extended, refinanced,
renewed, replaced, defeased or refunded (plus the amount of
reasonable expenses incurred in connection therewith), (2) such
Indebtedness has a Weighted Average Life to Maturity equal to or
greater than the Weighted Average Life to Maturity of the
Indebtedness being extended, refinanced, renewed, replaced,
defeased or refunded, (3) with respect to Subordinated
Indebtedness, such Indebtedness is subordinated in right of
payment pursuant to terms at least as favorable to the Holders
of Notes as those, if any, contained in the documentation
governing the Indebtedness being extended, refinanced, renewed,
replaced, defeased or refunded, and (4) such Indebtedness is
incurred only by the Company or the Subsidiary who is the
obligor on the Indebtedness being extended, refinanced, renewed,
replaced, defeased or refunded.

          "Person" means any individual, corporation,
partnership, joint venture, association, joint-stock company,
trust, unincorporated organization or government or other agency
or political subdivision thereof.

          "Pledge Agreement" means the Pledge Agreement dated as
of the date of this Indenture, as amended, amended and restated
or otherwise modified from time to time, pursuant to which the
Company pledged the Pledged Shares owned by it to the Trustee, a
copy of which is attached hereto as Exhibit B.

          "Pledged Shares" means all the outstanding shares of
Common Stock of _________, _________ and _________, and of all
other direct or indirect Subsidiaries of the Company, owned by
the Company and/or its Subsidiaries, whether currently owned or
hereafter acquired or created.

          "Preferred Stock" means, with respect to any Person,
all Capital Stock of such Person which has a preference in
liquidation or a preference with respect to the payment of
dividends to another class of Capital Stock.

          "principal" of a Note means the principal of such Note
plus the premium, if any, thereon.

          "pro forma" means, with respect to any calculation
made or required to be made pursuant to the terms of this
Indenture, a calculation in accordance with Article 11 of
Regulation S-X under the Securities Act.

          "Purchase Money Liens" means Liens to secure or
securing Purchase Money Obligations permitted to be incurred
under this Indenture.

          "Purchase Money Obligations" means Indebtedness
representing, or incurred to finance, the cost (a) of acquiring
any assets and (b) of construction or improvement of property,
in each case for use in the business of the Company and its
Subsidiaries (including Purchase Money Obligations of any other
Person at the time such other Person is merged with or into or
is otherwise acquired by the Company or a Subsidiary), provided
that (i) the principal amount of such Indebtedness does not
exceed 100% of such cost, including construction charges, (ii)
any Lien securing such Indebtedness does not extend to or cover
any other asset or property other than the asset or property
being so acquired or constructed and (iii) such Indebtedness is
incurred, and any Liens with respect thereto are granted, within
180 days of the acquisition of such property or asset.

          "Qualified Capital Stock" means, with respect to any
Person, any Equity Interest of such Person that is not
Disqualified Stock.

          "Registration Rights Agreement" means the Registration
Rights Agreement, dated as of           , 1995, relating to the
Notes, for the benefit of certain Holders, as such agreement may
be amended, modified or supplemented from time to time.

          "Responsible Officer," when used with respect to the
Trustee, means the Chairman of the Board, the President or any
other officer or assistant officer of the Trustee assigned by
the Trustee to administer its corporate trust matters.

          "Restricted Investment" means an Investment other than
a Permitted Investment.

          "Restricted Payment" means, with respect to any
Person, any of the following: (i) any dividend or other
distribution in respect of such Person's Capital Stock (other
than (a) dividends or distributions payable solely in Capital
Stock (other than Disqualified Stock) and (b) in the case of
Subsidiaries of the Company, dividends or distributions payable
to the Company or to a Wholly Owned Subsidiary of the Company);
(ii) the purchase, redemption or other acquisition or retirement
for value of any Capital Stock, or any option, warrant, or other
right to acquire shares of Capital Stock, of the Company or any
of its Subsidiaries; (iii) the making of any principal payment
on, or the purchase, defeasance, repurchase, redemption or other
acquisition or retirement for value, prior to any scheduled
maturity, scheduled repayment or scheduled sinking fund payment,
of any Indebtedness which is subordinated in right of payment to
the Notes; and (iv) the making of any Investment (other than a
Permitted Investment).

          "SEC" means the Securities and Exchange Commission.

          "Securities Act" means the Securities Act of 1933, as
amended.

          "Series B Notes" means the Series B Notes issued
pursuant to this Indenture.

          "Series B-1 Notes" means the Series B-1 Notes issued
pursuant to this Indenture.

          "Significant Subsidiary" means any Subsidiary that
would be a "significant subsidiary" as defined in Article 1,
Rule l-02 of Regulation S-X, promulgated pursuant to the
Securities Act, as such Regulation is in effect on the date
hereof.

          "Specified Holder" means a Holder to which one or more
Notes is initially issuable pursuant to the Consensual Plan.

          "Subordinated Indebtedness" means any Indebtedness of
the Company that (i) has a final maturity date after, and a
Weighted Average Life to Maturity longer than, that of the
Notes, (ii) is subordinated in right of payment to the Notes
pursuant to subordination provisions contained in the agreements
or instruments evidencing such Indebtedness or pursuant to which
such Indebtedness is issued, which subordination provisions are
not less favorable to the Holders than the subordination
provisions set forth in Exhibit D to this Indenture and (iii) is
not Guaranteed by any Subsidiary of the Company.

          "Subsidiary" means, with respect to any Person, (i) a
corporation a majority of whose Capital Stock with voting power,
under ordinary circumstances, to elect directors is at the time,
directly or indirectly, owned by such Person, by one or more
Subsidiaries of such Person or by such Person and one or more
Subsidiaries thereof or (ii) any other Person (other than a
corporation) in which such Person, one or more Subsidiaries
thereof or such Person and one or more Subsidiaries thereof,
directly or indirectly, at the date of determination thereof has
at least a majority ownership interest; provided, however, that
Mid-State Homes, Inc. and its Subsidiaries shall not be deemed
to be a Subsidiary of the Company for purposes of the Indenture. 
For purposes of this definition, any directors' qualifying
shares or investments by foreign nationals mandated by
applicable law shall be disregarded in determining the ownership
of a Subsidiary.

          "Subsidiary Pledge Agreements" means the Subsidiary
Pledge Agreements to be executed by the Subsidiaries of the
Company with respect to any Pledged Shares owned by them,
substantially in the form of Exhibit C attached hereto, as
amended, amended and restated or otherwise modified from time to
time.

          ["Tax Sharing Agreement" means that certain tax
sharing agreement by and among the Company and its Subsidiaries
and Mid-State Homes, Inc. and its Subsidiaries dated as of the
Issue Date.]

          "TIA" means the Trust Indenture Act of 1939(15 U.S.C.
sections 77aaa-77bbbb), as amended, as in effect on the date on
which
this Indenture is qualified under the TIA.

          "Trade Payables" means any accounts payable or any
other indebtedness or monetary obligation to trade creditors
created, assumed or Guaranteed by a Person arising in the
ordinary course of business of such Person in connection with
the acquisition of goods and services.

          "Trustee" means the party named as such above until a
successor replaces it in accordance with the applicable
provisions of this Indenture and thereafter means the successor
serving hereunder.

          "Voting Stock" means, with respect to any Person, (i)
one or more classes of the Capital Stock of such Person having
general voting power to elect at least a majority of the board
of directors, managers or trustees of such Person (irrespective
of whether or not at the time Capital Stock of any other class
or classes have or might have voting power by reason of the
happening of any contingency) and (ii) any Capital Stock of such
Person convertible or exchangeable without restriction at the
option of the holder thereof into Capital Stock of such Person
described in clause (i) above.

          "Weighted Average Life to Maturity" means, when
applied to any Indebtedness at any date, the number of years
obtained by dividing (a) the sum of the products obtained by
multiplying (x) the amount of each then remaining installment,
sinking fund, serial maturity or other required payments of
principal, including payment at final maturity, in respect
thereof, by (y) the number of years (calculated to the nearest
one-twelfth) that will elapse between such date and the making
of such payment, by (b) the then outstanding principal amount of
such Indebtedness.

          "Wholly Owned Subsidiary" means, with respect to any
Person, a Subsidiary of such Person all of the outstanding
Capital Stock of which (and all options, warrants or other
rights to acquire any shares of such Capital Stock) shall at the
time be owned by such Person or by one or more Wholly Owned
Subsidiaries of such Person or by such Person and one or more
Wholly Owned Subsidiaries of such Person.

SECTION 1.02.  OTHER DEFINITIONS.
                                                  Defined in
                    Term                            Section 

     "Affiliate Transaction. . . . . . . . .       4.14
     "Asset Sale Offer". . . . . . . . . . .       3.09
     "Change of Control Offer" . . . . . . .       4.08
     "Change of Control Payment" . . . . . .       4.08
     "Change of Control Payment Date". . . .       4.08
     "Covenant Defeasance" . . . . . . . . .       8.03
     "Event of Default". . . . . . . . . . .       6.01
     "Excess Proceeds" . . . . . . . . . . .       4.09
     "Legal Defeasance". . . . . . . . . . .       8.02
     "Offer Amount". . . . . . . . . . . . .       3.09
     "Offer Period". . . . . . . . . . . . .       3.09
     "Paying Agent". . . . . . . . . . . . .       2.03
     "Purchase Date" . . . . . . . . . . . .       3.09
     "Registrar" . . . . . . . . . . . . . .       2.03

SECTION 1.03.  INCORPORATION BY REFERENCE OF TRUST INDENTURE
               ACT.

          Whenever this Indenture refers to a provision of the
TIA, the provision is incorporated by reference in and made a
part of this Indenture.

          The following TIA terms used in this Indenture have
the following meanings:

          "indenture securities" means the Notes; 

          "indenture security Holder" means a Holder of a Note;

          "indenture to be qualified" means this Indenture;

          "indenture trustee" or "institutional trustee" means
the Trustee;

          "obligor" on the indenture securities means the
Company and any successor obligor.

          All other terms used in this Indenture that are
defined by the TIA, defined by TIA reference to another statute
or defined by SEC rule under the TIA have the meanings so
assigned to them.

SECTION 1.04  RULES OF CONSTRUCTION.

          Unless the context otherwise requires:

          (1)  a term has the meaning assigned to it;

          (2)  an accounting term not otherwise defined has the
     meaning assigned to it in accordance with GAAP;

          (3)  "or" is not exclusive;

          (4)  words in the singular include the plural, and in
     the plural include the singular;

          (5)  provisions apply to successive events and
     transactions; and

          (6)  references to sections of or rules under the
     Securities Act shall be deemed to include substitute,
     replacement or successor sections or rules adopted by the
     SEC from time to time.


                           ARTICLE TWO
                            THE NOTES

SECTION 2.01.  FORM AND DATING.

          The Series B Notes and the Series B-1 Notes and the
related Trustee's certificate of authentication shall be
substantially in the form of Exhibit A hereto, which is part of
this Indenture.  The Notes may have notations, legends or
endorsements required by law, stock exchange rule or usage. 
Each Note shall be dated the date of its authentication.  The
Notes shall be in denominations of $1,000 and integral multiples
thereof.

          The terms and provisions contained in the Notes shall
constitute, and are hereby expressly made, a part of this
Indenture and the Company and the Trustee, by their execution
and delivery of this Indenture, expressly agree to such terms
and provisions and to be bound thereby.

          On the Issue Date the Global Note representing all the
initially issued Series B Notes shall be issued to the Note
Custodian.  The Global Note shall provide that it shall
represent the aggregate amount of outstanding Series B Notes
from time to time endorsed thereon and that the aggregate amount
of outstanding Series B Notes represented thereby may from time
to time be reduced, as appropriate, to reflect exchanges and
redemptions.  Any endorsement of a Global Note to reflect the
amount of any decrease in the amount of Series B Notes
represented thereby shall be made by the Note Custodian.

SECTION 2.02.  EXECUTION AND AUTHENTICATION.

          Two Officers shall sign the Notes for the Company by
manual or facsimile signature.  The Company's seal shall be
reproduced on the Notes and may be in facsimile form.

          If an Officer whose signature is on a Note no longer
holds that office at the time a Note is authenticated, the Note
shall nevertheless be valid.

          A Note shall not be valid until authenticated by the
manual signature of the Trustee.  The signature shall be
conclusive evidence that the Note has been authenticated under
this Indenture.

          The Trustee shall, upon a written order of the Company
signed by two Officers, authenticate Notes for original issue up
to the aggregate principal amount stated in paragraph 4 of the
respective Notes.  The aggregate principal amount of Notes
outstanding at any time may not exceed $490,000,000.

          The Trustee may appoint an authenticating agent
acceptable to the Company to authenticate the Notes.  An
authenticating agent may authenticate the Notes whenever the
Trustee may do so.  Each reference in this Indenture to
authentication by the Trustee includes authentication by such
agent.  An authenticating agent has the same rights as an Agent
to deal with the Company or an Affiliate of the Company.

SECTION 2.03.  REGISTRAR AND PAYING AGENT.

          The Company shall maintain an office or agency where
the Notes may be presented for registration of transfer or for
exchange ("Registrar") and an office or agency where the Notes
may be presented for payment ("Paying Agent").  The Registrar
shall keep a register of the Notes and of their transfer and
exchange.  The Company may appoint one or more co-registrars and
one or more additional paying agents.  The term "Registrar"
includes any co-registrar and the term "Paying Agent" includes
any additional paying agent.  The Company may change any Paying
Agent or Registrar without notice to any Holder.  The Company
shall notify the Trustee in writing of the name and address of
any Agent not a party to this Indenture.  If the Company fails
to appoint or maintain another entity as Registrar or Paying
Agent, the Trustee shall act as such.  The Company or any of its
Subsidiaries may act as Paying Agent or Registrar.

          The Company initially appoints the Trustee to act as
the Registrar and Paying Agent.

SECTION 2.04   PAYING AGENT TO HOLD MONEY IN TRUST.

          The Company shall require each Paying Agent other than
the Trustee to agree in writing that the Paying Agent will hold
in trust for the benefit of Holders or the Trustee all money
held by the Paying Agent for the payment of principal or
interest on the Notes, and will notify the Trustee of any
default by the Company in making any such payment.  While any
such default continues, the Trustee may require a Paying Agent
to pay all money held by it to the Trustee.  The Company at any
time may require a Paying Agent to pay all money held by it to
the Trustee.  Upon payment over to the Trustee, the Paying Agent
(if other than the Company or a Subsidiary) shall have no
further liability for the money.  If the Company or a Subsidiary
acts as Paying Agent, it shall segregate and hold in a separate
trust fund for the benefit of the Holders all money held by it
as Paying Agent.  Upon any bankruptcy or reorganization
proceedings relating to the Company, the Trustee shall serve as
Paying Agent for the Notes.

SECTION 2.05.  HOLDER LISTS.

          The Trustee shall preserve in as current a form as is
reasonably practicable the most recent list available to it of
the names and addresses of all Holders and shall otherwise
comply with TIA section 312(a). If the Trustee is not the
Registrar,
the Company shall furnish to the Trustee, at least fifteen
Business Days before each interest payment date and at such
other times as the Trustee may request in writing, a list in
such form and as of such date as the Trustee may reasonably
require of the names and addresses of the Holders.

SECTION 2.06   TRANSFER AND EXCHANGE.

          When Notes are presented to the Registrar with a
request to register the transfer or to exchange them for an
equal principal amount of Notes of other authorized
denominations, the Registrar shall register the transfer or make
the exchange as requested if its requirements for such
transactions are met.  To permit registrations of transfer and
exchanges, the Company shall execute and the Trustee shall
authenticate Notes at the Registrar's request.  No service
charge to the Holder shall be made for any registration of
transfer or exchange, but the Company or the Trustee may require
from the transferring or exchanging Holder payment of a sum
sufficient to cover any transfer tax or similar governmental
charge payable in connection therewith (other than any such
transfer taxes or similar governmental charges payable upon
exchanges pursuant to Section 2.13, 3.06, 4.08, 4.09 or 9.05).

          The Registrar shall not be required (A) to issue, to
register the transfer of, or to exchange Notes during a period
beginning at the opening of business 15 days before the day of
any selection of Notes for redemption under Section 3.07 hereof
and ending at the close of business on the day of selection; or
(B) to register the transfer of or to exchange any Note so
selected for redemption in whole or in part, except the
unredeemed portion of any Note being redeemed in part; or (C)to
register the transfer of or to exchange a Note between a record
date and the next succeeding interest payment date.

          The Note Custodian shall, in accordance with the
instructions and procedures contained in an Agreement dated
_______________, 1995 between the Company and the Note
Custodian, cause the aggregate principal amount of the Global
Note to be reduced and, following such reduction, the Company
shall execute and, upon receipt of an authentication order in
accordance with Section 2.02 hereof, the Trustee shall
authenticate and deliver to the Holder a definitive Series B
Note in the appropriate principal amount.

SECTION 2.07.  REPLACEMENT NOTES.

          If the Holder claims that the Note has been lost,
destroyed or wrongfully taken, the Company shall issue and the
Trustee, upon the written order of the Company signed by two
Officers of the Company, shall authenticate a replacement Note
if the Trustee's requirements are met.  If required by the
Trustee or the Company, an indemnity bond must be supplied by
the Holder that is sufficient in the judgment of the Trustee and
the Company to protect the Company, the Trustee, any Agent and
any authenticating agent from any loss that any of them may
suffer if a Note is replaced.  The Company or Trustee may charge
for its expenses in replacing a Note.

          Every replacement Note is an additional obligation of
the Company and shall be entitled to all of the benefits of this
Indenture equally and proportionately with all other Notes duly
issued hereunder.

SECTION 2.08.  OUTSTANDING NOTES.

          The Notes outstanding at any time are all the Notes
authenticated by the Trustee except for those canceled by it,
those delivered to it for cancellation, and those described in
this Section as not outstanding.  Except as set forth in Section
2.09 hereof, a Note does not cease to be outstanding because the
Company or an Affiliate of the Company holds the Note.

          If a Note is replaced pursuant to Section 2.07 hereof,
it ceases to be outstanding unless the Trustee receives proof
satisfactory to it that the replaced Note is held by a bona fide
purchaser.

          If the Note is considered paid under Section 4.01
hereof, it ceases to be outstanding and interest on it ceases to
accrue.

SECTION 2.09.  TREASURY NOTES.

          (a) In determining whether the Holders of the required
principal amount of Notes have concurred in any direction,
waiver or consent, Notes owned by the Company, by any
Subsidiary, or by any Person directly or indirectly controlling
or controlled by or under direct or indirect common control with
the Company (other than a Specified Holder), shall be considered
as though not outstanding, except that for the purposes of
determining whether the Trustee shall be protected in relying on
any such direction, waiver or consent, only Notes that the
Trustee knows are so owned shall be so disregarded.

          (b) In determining whether the Holders of the required
principal amount of Notes have (i) directed the time, method or
place of conducting any proceeding for any remedy available to
the Trustee hereunder, or exercised any trust or power conferred
upon the Trustee; (ii) consented to the waiver of any past Event
of Default and its consequences; or (iii) consented to the
postponement of any interest payment, Notes owned by a Specified
Holder shall be disregarded and considered as though not
outstanding only if such Specified Holder directly or indirectly
controls, or is controlled by or under direct or indirect common
control with, the Company, except that for the purposes of
determining whether the Trustee shall be protected in relying on
any such direction or consent, only Notes that the Trustee knows
are so owned shall be so disregarded.

SECTION 2.10.  TEMPORARY NOTES.

          Until definitive Notes are ready for delivery, the
Company may prepare and the Trustee shall authenticate temporary
Notes upon a written order of the Company signed by two Officers
of the Company.  Temporary Notes shall be substantially in the
form of definitive Notes but may have variations that the
Company considers appropriate for temporary Notes.  Without
unreasonable delay, the Company shall prepare and the Trustee
shall authenticate definitive Notes in exchange for temporary
Notes.

          Holders of temporary Notes shall be entitled to all of
the benefits of this Indenture.

SECTION 2.11.  CANCELLATION.

          The Company at any time may deliver Notes to the
Trustee for cancellation.  The Registrar and Paying Agent shall
forward to the Trustee any Notes surrendered to them for
registration of transfer, exchange or payment.  The Trustee and
no one else shall cancel all Notes surrendered for registration
of transfer, exchange, payment, replacement or cancellation and,
unless otherwise directed by the Company, shall retain or
destroy canceled Notes in accordance with its normal practices. 
If such notes are destroyed, certification of the destruction of
all canceled Notes shall be delivered to the Company, at the
Company's request.  The Company may not issue new Notes to
replace Notes that it has paid or that have been delivered to
the Trustee for cancellation.

SECTION 2.12.  DEFAULTED INTEREST.

          If the Company defaults in a payment of interest on
the Notes, it shall pay the defaulted interest in any lawful
manner plus, to the extent lawful, interest payable on the
defaulted interest, to the Persons who are Holders on a
subsequent special record date, in each case at the rate
provided in the Notes and in Section 4.01 hereof.  The Company
shall notify the Trustee in writing of the amount of defaulted
interest proposed to be paid on each Note and the date of the
proposed payment.  The Company shall fix or cause to be fixed
each such special record date and payment date, provided that no
such special record date shall be less than 10 days prior to the
related payment date for such defaulted interest.  At least 15
days before the special record date, the Company shall mail or
cause to be mailed to Holders a notice that states the special
record date, the related payment date and the amount of such
interest to be paid.

SECTION 2.13.  EXCHANGE OFFER.

          The Series B Notes may be exchanged for Series B-1
Notes pursuant to the terms of the Exchange Offer.  The Trustee
and Registrar shall make the exchange as follows:

               (i)  The Company shall present the Trustee with
                    an Officers' Certificate certifying the
                    following:

                    (A)  upon issuance of the Series B-1 Notes,
                         the transactions contemplated by the
                         Exchange Offer have been consummated;
                         and

                    (B)  the principal amount at maturity of
                         Series B Notes properly tendered in the
                         Exchange Offer  (together with such
                         Notes), the name of each Holder of such
                         Notes, the principal amount at maturity
                         properly tendered in the Exchange Offer
                         by each such Holder and the name and
                         address to which Series B-1 Notes shall
                         be registered and sent for each such
                         Holder.     

              (ii)  The Trustee, upon receipt of such Officers'
                    Certificate, an Opinion of Counsel
                    satisfactory to the Trustee that the Series
                    B-1 Notes have been registered under Section
                    5 of the Securities Act and the Indenture
                    has been qualified under the TIA, and a
                    Company Order, shall authenticate Series B-1
                    Notes registered in the names, and in the
                    principal amounts at maturity, indicated in
                    such Officers' Certificate.

             (iii)  The Trustee shall deliver such Series B-1
                    Notes to the Holders thereof as indicated in
                    such Officers' Certificate.


                          ARTICLE THREE
                    REDEMPTION AND PREPAYMENT

SECTION 3.01.  NOTICES TO TRUSTEE.

          If the Company elects to redeem Notes pursuant to the
optional redemption provisions of the Notes and Section 3.07
hereof, it shall furnish to the Trustee, at least 45 days but
not more than 60 days before a redemption date (unless a shorter
notice shall be satisfactory to the Trustee), an Officers'
Certificate setting forth (i) the redemption date, (ii) the
principal amount of Notes to be redeemed and (iii) the
redemption price.

SECTION 3.02.  SELECTION OF NOTES TO BE REDEEMED.

          If less than all of the Notes are to be redeemed, the
Trustee shall select the Notes to be redeemed among the Holders
of the Notes on a pro rata basis, by lot or in accordance with
any other method the Trustee considers fair and appropriate (and
in such manner as complies with applicable legal and stock
exchange requirements, if any).

          The Trustee shall promptly notify the Company in
writing of the Notes selected for redemption and, in the case of
any Note selected for partial redemption, the principal amount
thereof to be redeemed.  Notes and portions of Notes selected
shall be in amounts of $1,000 or whole multiples of $1,000;
except that if all of the Notes of a Holder are to be redeemed,
the entire outstanding amount of Notes held by such Holder, even
if not a multiple of $1,000, shall be redeemed.  Except as
provided in the preceding sentence, provisions of this Indenture
that apply to Notes called for redemption also apply to portions
of Notes called for redemption.

SECTION 3.03.  NOTICE OF REDEMPTION.

          At least 30 days but not more than 60 days before a
redemption date, the Company shall mail or cause to be mailed,
by first class mail, a notice of redemption to each Holder whose
Notes are to be redeemed at its registered address.

          The notice shall identify the Notes to be redeemed and
shall state:

          (a)  the redemption date;

          (b)  the redemption price;

          (c)  if any Note is being redeemed in part, the
     portion of the principal amount of such Note to be redeemed
     and that, after the redemption date upon surrender of such
     Note, a new Note or Notes in principal amount equal to the
     unredeemed portion shall be issued;

          (d)  the name and address of the Paying Agent;

          (e)  that Notes called for redemption must be
     surrendered to the Paying Agent to collect the redemption
     price;

          (f)  that, unless the Company defaults in making such
     redemption payment, interest on Notes called for redemption
     ceases to accrue on and after the redemption date; and

          (g)  the paragraph of the Notes and/or Section of this
     Indenture pursuant to which the Notes called for redemption
     are being redeemed.

          At the Company's request, the Trustee shall give the
notice of redemption in the Company's name and at its expense;
provided, however, that the Company shall have delivered to the
Trustee, at least 45 days prior to the redemption date, an
Officers' Certificate requesting that the Trustee give such
notice and setting forth the information to be stated in such
notice as provided in the preceding paragraph.

SECTION 3.04.  EFFECT OF NOTICE OF REDEMPTION.

          Once notice of redemption is mailed in accordance with
Section 3.03 hereof, Notes called for redemption become
irrevocably due and payable on the redemption date at the
redemption price.  A notice of redemption may not be
conditional.

SECTION 3.05.  DEPOSIT OF REDEMPTION PRICE.

          On or before the redemption date, the Company shall
deposit with the Trustee or with the Paying Agent money
sufficient to pay the redemption price of and accrued interest
on all Notes to be redeemed on that date.  Whichever of the
Trustee or the Paying Agent receiving the money shall promptly
return to the Company any money deposited with it by the Company
in excess of the amounts necessary to pay the redemption price
of, and accrued interest on, all Notes to be redeemed.

          If the Company complies with the provisions of the
preceding paragraph, on and after the redemption date, interest
shall cease to accrue on the Notes or the portions of Notes
called for redemption.  If a Note is redeemed on or after an
interest record date but on or prior to the related interest
payment date, then any accrued and unpaid interest shall be paid
to the Person in whose name such Note was registered at the
close of business on such record date.  If any Note called for
redemption shall not be so paid upon surrender for redemption
because of the failure of the Company to comply with the
preceding paragraph, interest shall be paid on the unpaid
principal, from the redemption date until such principal is
paid, and to the extent lawful on any interest not paid on such
unpaid principal, in each case at the rate provided in the Notes
and in Section 4.01 hereof.

SECTION 3.06.  NOTES REDEEMED IN PART.

          Upon surrender of a Note that is redeemed in part, the
Company shall issue and the Trustee shall authenticate for the
Holder at the expense of the Company a new Note equal in
principal amount to the unredeemed portion of the Note
surrendered.

SECTION 3.07.  OPTIONAL REDEMPTION.

          The Notes will be subject to redemption at any time at
the option of the Company, in whole or in part, upon not less
than 30 nor more than 60 days' notice, at a redemption price of
101% of the principal amount then outstanding, plus accrued and
unpaid interest thereon to the applicable date of redemption,
provided, however, that if a redemption is made from the Excess
Proceeds of any Asset Sales as described in Section 4.09, the
redemption price will be 100% of the principal amount then
outstanding, plus accrued and unpaid interest thereon to the
applicable date of redemption; and provided further, however,
that if such redemption is in part, not less than $150 million
principal amount of the Notes in the aggregate remain
outstanding after giving effect to such redemption.

SECTION 3.08.  MANDATORY REDEMPTION.

          Except as set forth under Sections 4.08 and 4.09
hereof, the Company shall not be required to make mandatory
redemption or sinking fund payments with respect to the Notes.

SECTION 3.09.  OFFERS TO PURCHASE BY APPLICATION OF EXCESS
               PROCEEDS.

          In the event that, pursuant to Section 4.09 hereof, 
the Company shall commence an offer to all Holders of Notes to
purchase such Notes (an "Asset Sale Offer"), it shall follow the
procedures specified below.

          The Asset Sale Offer shall remain open for a period of
20 Business Days following its commencement and no longer,
except to the extent that a longer period is required by
applicable law (the "Offer Period").  No later than five
Business Days after the termination of the Offer Period (the
"Purchase Date"), the Company shall purchase the principal
amount of Notes required to be purchased pursuant to Section
4.09 hereof (the "Offer Amount") or, if less than the Offer
Amount has been tendered, all Notes tendered in response to the
Asset Sale Offer.  Payment for any Notes so purchased shall be
made in the same manner as interest payments are made.

          If the Purchase Date is on or after an interest record
date and on or before the related interest payment date, any
accrued and unpaid interest shall be paid to the Person in whose
name a Note is registered at the close of business on such
record date, and no additional interest shall be payable to
Holders who tender Notes pursuant to the Asset Sale Offer.

          Within 10 days of each date on which the aggregate,
amount of Excess Proceeds exceeds $25 million, the Company shall
send, by first class mail, a notice to the Trustee and each of
the Holders of the Notes, with a copy to the Trustee and shall
specify the purchase date, which shall be no earlier than 30
days nor later than 40 days from the date such notice is mailed.
The notice shall contain all instructions and materials
necessary to enable such Holders to tender Notes pursuant to the
Asset Sale Offer.  The Asset Sale Offer shall be made to all
Holders of Notes.  The notice, which shall govern the terms of
the Asset Sale Offer, shall state:

          (a)  that the Asset Sale Offer is being made pursuant
     to this Section 3.09 and Section 4.09 hereof and the length
     of time the Asset Sale Offer shall remain open;

          (b)  the Asset Sale Offer Amount, the purchase price
     and the Purchase Date;

          (c)  that any Note not tendered or accepted for
     payment shall continue to accrue interest;

          (d)  that, unless the Company defaults in making such
     payment, any Note accepted for payment pursuant to the
     Asset Sale Offer shall cease to accrue interest after the
     Purchase Date;

          (e)  that Holders electing to have a Note purchased
     pursuant to an Asset Sale Offer may only elect to have all
     of such Note purchased and may not elect to have only a
     portion of such Note purchased;

          (f)  that Holders electing to have a Note purchased
     pursuit to any Asset Sale Offer shall be required to
     surrender the Note, with the form entitled "Option of
     Holder to Elect Purchase" on the reverse of the Note
     completed, to the Company, a depositary if appointed by the
     Company, or a Paying Agent at the address specified in the
     notice at least three Business Days before the Purchase
     Date;

          (g)  that Holders shall be entitled to withdraw their
     election if the Company, the depositary or the Paying
     Agent, as the case may be, receives, not later than the
     expiration of the Offer Period, a telegram, telex,
     facsimile transmission or letter setting forth the name of
     the Holder, the principal amount of the Note the Holder
     delivered for purchase and a statement that such Holder is
     withdrawing his election to have such Note purchased;

          (h)  that, if the aggregate principal amount of Notes
     surrendered by Holders exceeds the Offer Amount, the
     Company shall select the Notes to be purchased on a pro
     rata basis (with such adjustments as may be deemed
     appropriate by the Company so that only Notes in
     denominations of $1,000, or integral multiples thereof,
     shall be purchased); and

          (i)  that Holders whose Notes were purchased only in
     part shall be issued new Notes equal in principal amount to
     the unpurchased portion of the Notes surrendered.

          The Company will comply with the requirements of Rule
14e-1 under the Exchange Act and any other securities laws and
regulations thereunder to the extent such laws and regulations
are applicable in connection with the repurchase of the Notes in
connection with an Asset Sale Offer.

          On or before the Purchase Date, the Company shall, to
the extent lawful, accept for payment on a pro rata basis to the
extent necessary, the Offer Amount of Notes or portions thereof
tendered pursuant to the Asset Sale Offer, or if less than the
Offer Amount has been tendered, all Notes tendered, and shall
deliver to the Trustee an Officers' Certificate stating that
such Notes or portions thereof were accepted for payment by the
Company in accordance with the terms of this Section 3.09.  The
Company or the Paying Agent, as the case may be, shall promptly
(but in any case not later than five days after the Purchase
Date) mail or deliver to each tendering Holder an amount equal
to the purchase price of the Notes tendered by such Holder and
accepted by the Company for purchase, and the Company shall
promptly issue a new Note, and the Trustee shall authenticate
and mail or deliver such new Note to such Holder, in a principal
amount equal to any unpurchased portion of the Note surrendered. 
Any Note not so accepted shall be promptly mailed or delivered
by the Company to the Holder thereof.  The Company shall
publicly announce the results of the Asset Sale Offer on the
Purchase Date.


                          ARTICLE FOUR
                            COVENANTS

SECTION 4.01.  PAYMENT OF NOTES.

          The Company shall pay or cause to be paid the
principal of, premium, if any, and interest on the Notes on the
dates and in the manner provided in the Notes.  Principal,
premium, if any, and interest shall be considered paid on the
date due if the Paying Agent, if other than the Company or a
Subsidiary thereof, holds at least one Business Day before that
date, money deposited by the Company in immediately available
funds and designated for and sufficient to pay all principal,
premium, if any, and interest then due.

          The Company shall pay interest (including
post-petition interest in any proceeding under any Bankruptcy
Law) on overdue principal at the rate equal to 1% per annum in
excess of the then applicable interest rate on the Notes to the
extent lawful; it shall pay interest (including post-petition
interest in any proceeding under any Bankruptcy Law) on overdue
installments of interest (without regard to any applicable grace
period) at the same rate to the extent lawful.

SECTION 4.02.  MAINTENANCE OF OFFICE OR AGENCY.

          The Company shall maintain in the Borough of
Manhattan, the City of New York, an office or agency (which may
be an office of the Trustee or an affiliate of the Trustee,
Registrar or co-registrar) where Notes may be surrendered for
registration of transfer or for exchange and where notices and
demands to or upon the Company in respect of, the Notes and this
Indenture may be served.  The Company shall give prompt written
notice to the Trustee of the location, and any change in the
location, of such office or agency.  If at any time the Company
shall fail to maintain any such required office or agency or
shall fail to furnish the Trustee with the address thereof, such
presentations, surrenders, notices and demands may be made or
served at the Corporate Trust Office of the Trustee.

          The Company may also from time to time designate one
or more other offices or agencies where the Notes may be
presented or surrendered for any or all such purposes and may
from time to time rescind such designations; provided, however,
that no such designation or rescission shall in any manner
relieve the Company of its obligation to maintain an office or
agency in the Borough of Manhattan, the City of New York for
such purposes.  The Company shall give prompt written notice to
the Trustee of any such designation or rescission and of any
change in the location of any such other office or agency.

          The Company hereby designates the Corporate Trust
Office of the Trustee as one such office or agency of the
Company in accordance with Section 2.03.

SECTION 4.03.  REPORTS.

          Whether or not required by the rules and regulations
of the SEC, so long as any Notes are outstanding, the Company
will furnish to the Holders (i) all reports that would be
required to be contained in a filing with the SEC on Forms 10-Q
and 10-K if the Company were required to file such Forms,
including a "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and, with respect to the
annual information only, a report thereon by the Company's
certified independent accountants and (ii) all reports that
would be required to be filed with the SEC on Form 8-K if the
Company were required to file such reports.  In addition,
whether or not required by the rules and regulations of the SEC,
the Company will file a copy of all such information and reports
with the SEC for public availability (unless the SEC will not
accept such a filing) for so long as any Notes are outstanding.
The Company will also make such information available to
investors who request it in writing.  In addition, the Company
has agreed that, for so long as any Notes remain outstanding, it
will furnish to the Holders and to beneficial holders of Notes
and to prospective purchasers of Notes designated by the
Holders, upon their request, the information required to be
delivered pursuant to Rule 144(A)(d)(4) under the Securities
Act.

SECTION 4.04.  COMPLIANCE CERTIFICATE.

          (a)  The Company shall deliver to the Trustee, within
120 days after the end of each fiscal year, an Officers'
Certificate stating that a review of the activities of the
Company and its Subsidiaries during the preceding fiscal year
has been made under the supervision of the signing Officers with
a view to determining whether the Company has kept, observed,
performed and fulfilled its obligations under this Indenture,
and further stating, as to each such Officer signing such
certificate, that to the best of his or her knowledge the
Company has kept, observed, performed and fulfilled each and
every covenant contained in this Indenture and is not in default
in the performance or observance of any of the terms, provisions
and conditions of this Indenture (or, if a Default or Event of
Default shall have occurred, describing all such Defaults or
Events of Default of which he or she may have knowledge and what
action the Company is taking or proposes to take with respect
thereto) and that to the best of his or her knowledge no event
has occurred and remains in existence by reason of which
payments on account of the principal of or interest, if any, on
the Notes is prohibited or if such event has occurred, a
description of the event and what action the Company is taking
or proposes to take with respect thereto.

          (b)  So long as not contrary to the then current
recommendations of the American Institute of Certified Public
Accountants, the year-end financial statements delivered
pursuant to Section 4.03 above shall be accompanied by a written
statement of the Company's independent public accountants (who
shall be a firm of established national reputation) that in
making the examination necessary for certification of such
financial statements, nothing has come to their attention that
would lead them to believe that the Company has violated any
provisions of Article Four or Article Five hereof or, if any
such violation has occurred, specifying the nature and period of
existence thereof, it being understood that such accountants
shall not be liable directly or indirectly to any Person for any
failure to obtain knowledge of any such violation.

          (c)  The Company shall, so long as any of the Notes
are outstanding, deliver to the Trustee, promptly, but in any
case within 3 Business Days of any Officer becoming aware of any
Default or Event of Default, an Officers' Certificate specifying
such Default or Event of Default and what action the Company is
taking or proposes to take with respect thereto.

SECTION 4.05.  TAXES.

          The Company shall pay, and shall cause each of its
Subsidiaries to pay, prior to delinquency, all material taxes,
assessments, and governmental levies except such as are
contested in good faith and by appropriate proceedings or where
the failure to effect such payment is not adverse in any
material respect to the Holders.

SECTION 4.06.  STAY, EXTENSION AND USURY LAWS.

          The Company covenants (to the extent that it may
lawfully do so) that it shall not at any time insist upon,
plead, or in any manner whatsoever claim or take the benefit or
advantage of, any stay, extension or usury law wherever enacted,
now or at any time hereafter in force, that may affect the
covenants, or the performance, of this Indenture; and the
Company (to the extent that it may lawfully do so) hereby
expressly waives all benefit or advantage of any such law, and
covenants that it shall not, by resort to any such law, hinder,
delay or impede the execution of any power herein granted to the
Trustee, but shall suffer and permit the execution of every such
power as though no such law has been enacted

SECTION 4.07.  CORPORATE EXISTENCE.

          Subject to Article Five and Section 4.17 hereof, the
Company shall do or cause to be done all things necessary to
preserve and keep in full force and effect (i) its corporate
existence, and the corporate, partnership or other existence of
each of its Subsidiaries, in accordance with the respective
organizational documents (as the same may be amended from time
to time) of the Company or any such Subsidiary and (ii) the
rights (charter and statutory), licenses and franchises of the
Company and its Subsidiaries; provided, however, that the
Company shall not be required to preserve any such right,
license or franchise, or the corporate, partnership or other
existence of any of its Subsidiaries, if the Board of Directors
shall determine that the preservation thereof is no longer
desirable in the conduct of the business of the Company and its
Subsidiaries, taken as a whole, and that the loss thereof is not
adverse in any material respect to the Holders.

SECTION 4.08.  CHANGE OF CONTROL.

          Upon the occurrence of a Change of Control, each
Holder will have the right to require the Company to repurchase
all or any part (equal to $1,000 or an integral multiple
thereof) of such Holder's Notes pursuant to the offer described
below (the "Change of Control Offer") at an offer price in cash
equal to 101% of the aggregate principal amount thereof plus
accrued and unpaid interest, if any, to the date of purchase
(the "Change of Control Payment").  Within 10 days following any
Change of Control, the Company will mail a notice to each Holder
stating: (1) that the Change of Control Offer is being made
pursuant to this Section 4.08 and that all Notes tendered will
be accepted for payment; (2) the purchase price and the purchase
date, which will be no earlier than 30 days nor later than 40
days from the date such notice is mailed (the "Change of Control
Payment Date"); (3) that any Note not tendered will continue to
accrue interest; (4) that, unless the Company defaults in the
payment of the Change of Control Payment, all Notes accepted for
payment pursuant to the Change of Control Offer will cease to
accrue interest after the Change of Control Payment Date; (5)
that Holders electing to have any Notes purchased pursuant to a
Change of Control Offer will be required to surrender the Notes,
with the form entitled "Option of Holder to Elect Purchase" on
the reverse of the Notes completed, to the Paying Agent at the
address specified in the notice prior to the close of business
on the third Business Day preceding the Change of Control
Payment Date; (6) that Holders will be entitled to withdraw
their election if the Paying Agent receives, not later than the
close of business on the second Business Day preceding the
Change of Control Payment Date, a telegram, telex, facsimile
transmission or letter setting forth the name of the Holder, the
principal amount of Notes delivered for purchase, and a
statement that such Holder is withdrawing his election to have
such Notes purchased; and (7) that Holders whose Notes are being
purchased only in part will be issued new Notes equal in
principal amount to the unpurchased portion of the Notes
surrendered, which unpurchased portion must be equal to $1,000
in principal amount or an integral multiple thereof.  The
Company will comply with the requirements of Rule 14e-1 under
the Exchange Act and any other securities laws and regulations
thereunder to the extent such laws and regulations are
applicable in connection with the repurchase of the Notes in
connection with a Change of Control.

          On the Change of Control Payment Date, the Company
shall (1) accept for payment Notes or portions thereof tendered
pursuant to the Change of Control Offer, (2) deposit with the
Paying Agent an amount equal to the Change of Control Payment in
respect of all Notes or portions thereof so tendered and (3)
deliver or cause to be delivered to the Trustee the Notes so
accepted together with an Officers' Certificate stating the
Notes or portions thereof tendered to the Company.  The Paying
Agent shall promptly mail to each Holder of Notes so accepted
the Change of Control payment for such Notes, and the Trustee
shall promptly authenticate and mail to each Holder a new Note
equal in principal amount to any unpurchased portion of the
Notes surrendered, if any; provided, that each such new Note
shall be in a principal amount of $1,000 or an integral multiple
thereof.  The Company will publicly announce the results of the
Change of Control Offer on or as soon as practicable after the
Change of Control Payment Date.

SECTION 4.09.  LIMITATION ON ASSET SALES.

          The Company shall not, and shall not permit any of its
Subsidiaries to, consummate any Asset Sale, unless (i) the
Company (or its Subsidiaries, as the case may be) receives
consideration at the time of such sale or other disposition at
least equal to the Fair Market Value thereof; (ii) not less than
85% of the consideration received by the Company (or its
Subsidiaries, as the case may be) is in the form of cash or Cash
Equivalents; provided, however, that the amount of (a) any
liabilities (as shown on the Company's or such Subsidiary's most
recent balance sheet or in the notes thereto), of the Company or
any Subsidiary (other than liabilities that are by their terms
subordinated to the Notes) that are assumed by the transferee of
any such assets, (b) any notes or other obligations received by
the Company or its Subsidiaries from such transferee that are
immediately converted by the Company or such Subsidiary into
cash (to the extent of the cash received) and (c) any Marketable
Securities received by the Company or its Subsidiaries from such
transferee that are converted by the Company or such Subsidiary
into cash within 90 days following receipt (to the extent of the
cash received), shall be deemed to be cash for purposes of this
clause (ii); and (iii) the Net Cash Proceeds received by the
Company (or its Subsidiaries, as the case may be) from such
Asset Sale are applied in accordance with the following
paragraphs.

          The Company may, (i) within 60 days following the
receipt of Net Cash Proceeds from any Asset Sale, apply such Net
Cash Proceeds to the repayment of Indebtedness of the Company
under the Bank Revolving Credit Facility to the extent required
by the terms thereof as in effect on the Issue Date, provided
that any such repayment shall result in a permanent reduction in
the revolving credit or other commitment relating thereto in an
amount equal to the principal amount so repaid; or (ii) in the
case of the sale of Non-Core Assets or Capital Stock of Non-Core
Subsidiaries to the extent the aggregate proceeds are less than
$25 million in any twelve consecutive months, within 180 days
following the receipt of Net Cash Proceeds from any such Asset
Sale, apply such Net Cash Proceeds to make an investment in the
same or similar lines of business as the Company and its
Subsidiaries were engaged in on the Issue Date.

          If, upon completion of the applicable period, any
portion of the Net Cash Proceeds of any Asset Sale shall not
have been applied by the Company as described in clause (i) or
(ii) above (the "Excess Proceeds") and such Excess Proceeds,
together with any remaining unapplied Excess Proceeds from any
prior Asset Sale, exceed $25 million, then the Company will be
obligated either to (A) redeem the Notes pursuant to
Sections 3.01 through 3.07 (on a pro rata basis if the amount
available for such redemption is less than the outstanding
principal amount of the Notes plus accrued and unpaid interest,
if any, to the date of redemption) at a redemption price of 100%
of the principal amount thereof plus accrued and unpaid
interest, if any, to the date of redemption or (B) make an offer
to repurchase the Notes pursuant to Section 3.09 (on a pro rata
basis if the amount available for such repurchase is less than
the outstanding principal amount of the Notes plus accrued and
unpaid interest, if any, to the date of repurchase) at a
purchase price of 100% of the principal amount thereof plus
accrued and unpaid interest, if any, to the date of repurchase;
provided, however, that if following such a redemption or an
offer to repurchase, assuming 100% acceptance, the outstanding
principal amount of the Notes would be less than $150 million in
the aggregate, the Excess Proceeds shall be utilized as provided
in the following paragraph until such time as the aggregate of
all unapplied Excess Proceeds from all Asset Sales is sufficient
to redeem or repurchase 100% of the outstanding principal amount
of the Notes, at which time the Company will be obligated to
either redeem or offer to repurchase the Notes as provided
above.  If the aggregate principal amount of Notes surrendered
by Holders thereof plus accrued and unpaid interest, if any,
exceeds the amount of Excess Proceeds, the Company shall select
the Notes to be purchased on a pro rata basis.  If the aggregate
principal amount of Notes surrendered by Holders thereof plus
accrued and unpaid interest, if any, is less than the amount of
Excess Proceeds, the unused portion of such Excess Proceeds may
be used by the Company for general corporate purposes.  This
Section 4.09 does not apply to a transaction which is governed
by Sections 4.08 or 5.01 hereof.  

          Pending application pursuant to the above paragraphs,
including to the extent unapplied Excess Proceeds do not exceed
$25 million, Net Cash Proceeds shall be either invested in Cash
Equivalents  or remitted to the applicable lender to pay down
any Indebtedness outstanding under the Bank Revolving Credit
Facility.

SECTION 4.10.  LIMITATION ON RESTRICTED PAYMENTS.

          The Company shall not, and shall cause each of its
Subsidiaries not to, directly or indirectly, make any Restricted
Payment unless:

               (i)  no Default or Event of Default shall have
                    occurred and be continuing at the time of or
                    immediately after giving effect to such
                    Restricted Payment;

              (ii)  at the time of and immediately after giving
                    effect to such Restricted Payment, at least
                    $1.00 of additional Indebtedness could be
                    incurred under the Consolidated EBITDA to
                    Consolidated Fixed Charges test applicable
                    to Indebtedness incurred by the Company
                    (other than Subordinated Indebtedness) or a
                    Subsidiary pursuant to Section 4.11 hereof;

             (iii)  immediately after giving effect to such
                    Restricted Payment, the aggregate amount of
                    all Restricted Payments declared or made
                    after the Issue Date does not exceed the sum
                    of (a) 50% of the Consolidated Net Income of
                    the Company (or in the event such
                    Consolidated Net Income shall be a deficit,
                    minus 100% of such deficit) during the
                    period (treated as one accounting period)
                    beginning with _______________, 1995 and
                    ending on the last day of the fiscal quarter
                    immediately preceding the date of
                    declaration or making of such Restricted
                    Payment; plus (b) 100% of the aggregate Net
                    Equity Proceeds received by the Company from
                    the issue or sale, after the Issue Date, of
                    Capital Stock of the Company (other than the
                    issue or sale of (1) Disqualified Stock or
                    (2) Capital Stock of the Company to any
                    Subsidiary of the Company or (3) Capital
                    Stock issued pursuant to the Consensual
                    Plan) and any Indebtedness or other
                    securities of the Company (other than the
                    issue or sale to any Subsidiary of the
                    Company) convertible into or exercisable for
                    Qualified Capital Stock of the Company which
                    has been so converted or exercised, as the
                    case may be; plus (c) 100% of the aggregate
                    net cash proceeds received by the Company or
                    any Subsidiary, after payment of expenses,
                    commissions and the like incurred in
                    connection therewith, in repayment and
                    termination of any Investment made after the
                    Issue Date which was a Restricted Payment
                    not to exceed the amount of such Restricted
                    Payment and less any such amounts included
                    in Consolidated Net Income of the Company;
                    plus (d) $25 million.

          Notwithstanding the foregoing, the above limitations
will not prevent:

               (i)  the payment of any dividend within 60 days
                    after the date of declaration thereof, if at
                    such date of declaration such payment
                    complied with the provisions hereof;

              (ii)  the purchase, redemption, acquisition or
                    retirement of any shares of Capital Stock of
                    the Company in exchange for, or out of the
                    net proceeds of the substantially concurrent
                    sale (other than to a Subsidiary of the
                    Company) of, shares of Qualified Capital
                    Stock of the Company; 

             (iii)  the redemption or retirement of Indebtedness
                    of the Company which is subordinate in right
                    of payment to the Notes, in exchange for, by
                    conversion into, or out of the net proceeds
                    of the substantially concurrent issue or
                    sale (other than to a Subsidiary of the
                    Company) of Qualified Capital Stock of the
                    Company or Permitted Refinancing
                    Indebtedness; or

              (iv)  commencing on or after the first anniversary
                    of the Issue Date, the declaration or
                    payment of a regular quarterly dividend in
                    respect of the Common Stock of the Company
                    at a rate not to exceed $.025 per share;

provided that no Default or Event of Default has occurred and is
continuing at the time, or shall occur as a result, of any of
the actions contemplated in clauses (i) through (iv) above, and
provided further, in the case of clause (iv) above, at the time
of and immediately after giving effect to such Restricted
Payment, at least $1.00 of additional indebtedness could be
incurred under the Consolidated EBITDA to Consolidated Fixed
Charges test applicable to Indebtedness incurred by the Company
(other than Subordinated Indebtedness) or a Subsidiary pursuant
to Section 4.11 hereof.

SECTION 4.11.  LIMITATION ON INCURRENCE OF INDEBTEDNESS;
               ISSUANCE OF CAPITAL STOCK.

          (a)  The Company will not, and will not permit any
Subsidiary to, directly or indirectly, incur any Indebtedness
(including Acquired Indebtedness); provided the Company or any
Subsidiary may incur Indebtedness, including Acquired
Indebtedness, if (i) at the time of such incurrence, the ratio
of Consolidated EBITDA to Consolidated Fixed Charges for the
period of the four consecutive fiscal quarters then ended
immediately prior to such incurrence, taken as one period and
calculated on a pro forma basis as if such Indebtedness had been
incurred and the proceeds therefrom applied on the first day of
such four-quarter period and, in the case of Acquired
Indebtedness, as if the related acquisition (whether by means of
purchase, merger or otherwise) also had occurred on such date
with the appropriate adjustments with respect to such
acquisition being included in such pro forma calculation, would
have been, in the case of an incurrence of Subordinated
Indebtedness by the Company, greater than 2.25 to 1 and, in the
case of an incurrence of any other Indebtedness by the Company
or of any Indebtedness by a Subsidiary, greater than 3.0 to 1
and (ii) no Default or Event of Default shall have occurred and
be continuing at the time or as a consequence of the incurrence
of such Indebtedness.  For purposes of making the computation
referred to above, acquisitions and divestitures that have been
made by the Company or any of its Subsidiaries, including all
mergers or consolidations, during such four-quarter period or
subsequent to such four-quarter period and on or prior to the
time of such incurrence shall be calculated on a pro forma basis
assuming that all such acquisitions, divestitures, mergers and
consolidations had occurred on the first day of such four-
quarter period.

          The foregoing limitation will not apply to the
incurrence of Permitted Indebtedness. 

          (b)  The Company will not permit any of its
Subsidiaries to issue any Capital Stock (other than to the
Company or to a Wholly Owned Subsidiary of the Company).  The
Company will not issue Disqualified Stock.

SECTION 4.12.  LIMITATION ON LIENS.

          The Company shall not, and shall not permit any of its
Subsidiaries to, create, incur, assume or otherwise cause or
suffer to exist or become effective any Lien of any kind (other
than Permitted Liens) upon any property or assets of the Company
or of any Subsidiary of the Company or any Capital Stock or
Indebtedness of any Subsidiary of the Company, now owned or
hereafter acquired, unless all payments due under this Indenture
and the Notes are secured on an equal and ratable basis with the
obligations so secured until such time as such obligations are
no longer secured by a Lien.

SECTION 4.13.  LIMITATION ON DIVIDEND AND OTHER PAYMENT
               RESTRICTIONS AFFECTING SUBSIDIARIES.

          The Company will not, and will not permit any of its
Subsidiaries to, directly or indirectly, create or otherwise
cause or suffer to exist or become effective any consensual
encumbrance or restriction on the ability of any Subsidiary of
the Company to (i) pay dividends or make any other distributions
on its Capital Stock, or any other interest or participation in
or measured by its profits, owned by the Company or a
Subsidiary; (ii) pay any Indebtedness owed to the Company or a
Subsidiary of the Company; (iii) make loans or advances to the
Company or a Subsidiary of the Company or Guarantee Indebtedness
of the Company or a Subsidiary; or (iv) transfer any of its
properties or assets to the Company or a Subsidiary of the
Company, except for (a) [describe any existing agreements which
must remain in place]; (b) consensual encumbrances binding upon
any Person at the time such Person becomes a Subsidiary of the
Company (unless the agreement creating such consensual
encumbrance was entered into in connection with, or in
contemplation of, such entity becoming a Subsidiary);
(c) consensual encumbrances or restrictions under any agreement
that refinances or replaces any agreement described in clauses
(a) or (b) above, provided that the terms and conditions of any
such restrictions are no less favorable to the Holders than
those under the agreement so refinanced or replaced;
(d) customary non-assignment provisions in leases, purchase
money financings and any encumbrance or restriction due to
applicable law; (e) restrictions imposed by law;
(f) restrictions imposed on a Subsidiary pursuant to a bona fide
contract for sale of such Subsidiary by the Company; and
(g) restrictions on the transfer of assets subject to Liens
permitted by this Indenture.

SECTION 4.14.  LIMITATION ON TRANSACTIONS WITH AFFILIATES.

          The Company will not, and will not permit any of its
Subsidiaries to, directly or indirectly, enter into any
transaction or series of transactions (including, without
limitation, the sale, purchase or lease of any assets or
properties or the rendering of any services) with any Affiliate
or holder of 5% or more of the Company's or any Subsidiary's
common stock (other than with a Wholly Owned Subsidiary of the
Company) (an "Affiliate Transaction"), on terms that are less
favorable to the Company or such Subsidiary, as the case may be,
than would be available in a comparable transaction negotiated
on an arm's length basis with an unrelated Person. In addition,
the Company will not, and will not permit any Subsidiary of the
Company to, enter into an Affiliate Transaction, or any series
of related Affiliate Transactions, unless (i) with respect to
such Affiliate Transaction or Transactions involving or having a
value of more than $1 million, the Company has obtained the
approval of a majority of the Board of Directors of the Company
(including a majority of the Company's disinterested directors)
and (ii) with respect to such Affiliate Transaction or
Transactions involving or having a value of more than $5
million, the Company has delivered to the Trustee an opinion of
an independent investment banking firm or appraisal firm of
national standing to the effect that such Transaction or
Transactions are fair to the Company or such Subsidiary, as the
case may be, from a financial point of view.

SECTION 4.15.  LIMITATION ON SALE AND LEASEBACK TRANSACTIONS.

          Except to the extent included in clause (vi) of the
definition of Permitted Indebtedness, the Company will not, and
will not permit any of its Subsidiaries to, enter into any sale
and leaseback transaction with respect to any property (whether
now owned or hereafter acquired) unless (i) the sale or transfer
of the property to be leased complies with the requirements of
Section 4.09 hereof and (ii) the Company or such Subsidiary
would be entitled pursuant to Section 4.11 hereof to incur
additional Indebtedness under the Consolidated EBITDA to
Consolidated Fixed Charges test applicable to Indebtedness
incurred by the Company (other than Subordinated Indebtedness)
or a Subsidiary in an amount at least equal to the Attributable
Debt in respect of such sale and leaseback transaction.

SECTION 4.16.  COMPLIANCE WITH LAWS

          The Company shall comply, and shall cause each of its
Subsidiaries to comply, with all applicable statutes, rules,
regulations, orders and restrictions of the United States of
America, all states and municipalities thereof, and of any
governmental department, commission, board, regulatory
authority, bureau, agency and instrumentality of the foregoing,
in respect of the conduct of their respective businesses and the
ownership of their respective properties, except such as are
being contested in good faith and by appropriate proceedings and
except for such noncompliances as would not in the aggregate
have a material adverse effect on the financial condition or
results of operations of the Company and its Subsidiaries taken
as a whole.

SECTION 4.17.  LIMITATION ON SALE OF CAPITAL STOCK OF
               SUBSIDIARIES

          The Company will not, and will not permit any of its
Subsidiaries to, sell, pledge, hypothecate or otherwise convey
or dispose of any Capital Stock of the Company's Subsidiaries
(other than pursuant to the Pledge Agreement or Subsidiary
Pledge Agreement governing the Pledged Shares) except for the
sale by the Company or a Subsidiary of all or part of the
Capital Stock of a Non-Core Subsidiary and except for the sale
of 100% of the Capital Stock of any other Subsidiary owned
collectively by the Company and/or its Subsidiaries; provided
that in either case such sale complies with the requirements of
Section 4.09. 


                          ARTICLE FIVE
                           SUCCESSORS

SECTION 5.01.  LIMITATION ON MERGERS, CONSOLIDATIONS AND SALES
               OF ASSETS

          The Company will not consolidate or merge with or into
any other Person, or permit any other Person to consolidate or
merge with or into the Company, nor will the Company sell,
lease, convey or otherwise dispose of all or substantially all
of its assets unless (i) the entity formed by or surviving any
such consolidation or merger, or to which such sale, lease,
conveyance or other sale shall have been made (the "Surviving
Entity"), is a corporation organized and existing under the laws
of the United States, any state thereof, or the District of
Columbia; (ii) the Surviving Entity assumes by supplemental
indenture all of the obligations of the Company under the Notes
and this Indenture; (iii) immediately after giving effect to
such transaction, no Default or Event of Default shall have
occurred and be continuing; (iv) immediately after giving effect
to such transaction (but prior to any purchase accounting
adjustments resulting from the transaction), the Consolidated
Net Worth of the Company or the Surviving Entity, as the case
may be, would be at least equal to the Consolidated Net Worth of
the Company immediately prior to such transaction; and (v)
immediately after giving effect to such transaction, the Company
or the Surviving Entity, as the case may be, could incur at
least $1.00 of additional Indebtedness under the Consolidated
EBITDA to Consolidated Fixed Charges test applicable to
Indebtedness incurred by the Company (other than Subordinated
Indebtedness) or a Subsidiary pursuant to Section 4.11.

SECTION 5.02.  SUCCESSOR CORPORATION SUBSTITUTED.

          Upon any consolidation or merger, or any sale, lease,
conveyance or other disposition of all or substantially all of
the assets of the Company in accordance with Section 5.01
hereof, the successor corporation formed by such consolidation
or into or with which the Company is merged or to which such
sale, lease, conveyance or other disposition is made shall
succeed to, and be substituted for (so that from and after the
date of such consolidation, merger, sale, lease, conveyance or
other disposition, the provisions of this Indenture and the
Notes referring to the "Company" shall refer instead to the
successor corporation and not to the Company), and may exercise
every right and power of, the Company under this Indenture with
the same effect as if such successor Person had been named as
the Company herein.  When a successor corporation assumes all of
the obligations of the Company hereunder and under the Notes and
agrees to be bound hereby and thereby, the predecessor Company
shall be released from such obligations.


                           ARTICLE SIX
                      DEFAULTS AND REMEDIES

SECTION 6.01.  EVENTS OF DEFAULT.

          An "Event of Default" shall occur upon:

          (i)  failure by the Company to pay interest on the
               Notes for 5 days after becoming due;

         (ii)  failure by the Company to pay the principal of or
               premium on the Notes (whether due to failure to
               make payment pursuant to a Change of Control
               Offer or Asset Sale Offer or otherwise) when due
               and payable;

        (iii)  failure by the Company to perform any of its
               obligations under the Pledge Agreement or failure
               by any Subsidiary to perform any of its
               obligations under its Subsidiary Pledge Agreement
               or the Trustee is entitled to exercise any
               remedies pursuant to Section 11 of the Pledge
               Agreement or any Subsidiary Pledge Agreement;

         (iv)  failure by the Company or any of its Subsidiaries
               to comply with any other covenant for 30 days
               after written notice from the Trustee or Holders
               of 25% in principal amount of the Notes
               outstanding (except failure to comply with the
               provisions of Sections 4.08, 4.09 and 5.01 which
               failure shall constitute an Event of Default with
               notice but without passage of time);

          (v)  failure by the Company or any of its Significant
               Subsidiaries to make any payments when due (after
               giving effect to any applicable grace period and
               whether by reason of maturity, acceleration or
               otherwise) under any issue or issues of
               Indebtedness of the Company and/or one or more of
               its Significant Subsidiaries having an
               outstanding principal amount of $25 million or
               more individually or $50 million or more in the
               aggregate for all such issues of all such
               Persons;

         (vi)  any final judgment or order (not covered by
               insurance) is entered against the Company or any
               Significant Subsidiary in excess of $25 million
               individually or $50 million in the aggregate for
               all such final judgments or orders against all
               such Persons and remains undischarged or unstayed
               for 60 days;  

        (vii)  the Company or any of its Significant
               Subsidiaries pursuant to or within the meaning of
               any Bankruptcy Law:

          (a)  commences a voluntary case or proceeding,

          (b)  consents to the entry of a judgment, decree or
     order for relief against it in an involuntary case or
     proceeding,

          (c)  consents to the appointment of a Custodian of it
     or for all or substantially all of its property,

          (d)  consents to or acquiesces in the institution of a
     bankruptcy or an insolvency proceeding against it,

          (e)  makes a general assignment for the benefit of its
     creditors, or

          (f)  takes any corporate action to authorize or effect
     any of the foregoing;

       (viii)  a court of competent jurisdiction enters a
               judgment, decree or order under any Bankruptcy
               Law that is for relief against the Company or any
               Significant Subsidiary of the Company, in an
               involuntary case or proceeding which shall:

          (a)  approve a petition seeking reorganization,
     arrangement, adjustment or composition in respect of the
     Company or any Significant Subsidiary of the Company, 

          (b)  appoint a Custodian for the Company or any
     Significant Subsidiary of the Company or for all or
     substantially all of the property of any of them, or
          
          (c)  order the winding-up or liquidation of the
     Company or any Significant Subsidiary of the Company, 

and in each case the judgment, order or decree remains unstayed
and in effect for 60 days; and

         (ix)  any Lien granted or purported to be granted
               pursuant to the Pledge Agreement or any
               Subsidiary Pledge Agreement shall be or become
               unenforceable or invalid, or the priority thereof
               shall become diminished, or the Company or any
               Subsidiary or any Person acting by or on behalf
               of the Company or any Subsidiary shall contest or
               disaffirm any such Lien.

SECTION 6.02.  ACCELERATION.

          If an Event of Default occurs and is continuing, the
Trustee by written notice to the Company, or the Holders of at
least 25% of the aggregate principal amount of the then
outstanding Notes, by written notice to the Company and the
Trustee, may declare all of the Notes to be due and payable
immediately.  Upon such declaration, the unpaid principal of,
premium, if any, and accrued interest on the Notes shall be due
and payable.  Notwithstanding the foregoing, in the case of an
Event of Default specified in clause (vii) or (viii) of Section
6.01 with respect to the Company or any Significant Subsidiary,
such an amount shall ipso facto become immediately due and
payable without any declaration, notice or other act on the part
of the Trustee or any Holder.

SECTION 6.03.  OTHER REMEDIES.

          If an Event of Default occurs and is continuing, the
Trustee may pursue any available remedy to collect the payment
of the principal of, premium, if any, and interest on the Notes
and to enforce the performance of any provision of the Notes or
this Indenture.

          The Trustee may maintain a proceeding even if it does
not possess any of the Notes or does not produce any of them in
the proceeding.  A delay or omission by the Trustee or any
Holder of a Note in exercising any right or remedy accruing upon
an Event of Default shall not impair the right or remedy or
constitute a waiver of or acquiescence in the Event of Default.
All remedies are cumulative to the extent permitted by law.

SECTION 6.04.  WAIVER OF PAST DEFAULTS.

          Subject to Sections 6.07 and 9.02, the Holders of not
less than a majority in aggregate principal amount of the then
outstanding Notes, by written notice to the Trustee, may on
behalf of the Holders of all of the Notes (a) waive any existing
Default or Event of Default and its consequences, except a
continuing Default or Event of Default in the payment of
interest on, premium, if any, or the principal of, the Notes
and/or (b)rescind an acceleration and its consequences,
including any related payment default that resulted from such
acceleration.  Upon any such waiver, such Default shall cease to
exist, and any Event of Default arising therefrom shall be
deemed to have been cured for every purpose of this Indenture;
but no such waiver shall extend to any subsequent or other
Default or impair any right consequent thereon.

SECTION 6.05.  CONTROL BY MAJORITY. 

          Holders of a majority in aggregate principal amount of
the then outstanding Notes may direct the time, method and place
of conducting any proceeding for exercising any remedy available
to the Trustee or exercising any trust or power conferred on it
under this Indenture; provided that the Trustee may take any
other actions it deems proper that are not inconsistent with
these directions.  However, the Trustee may refuse to follow any
direction that conflicts with law or this Indenture that the
Trustee determines may be unduly prejudicial to the rights of
other Holders or that may involve the Trustee in personal
liability.

SECTION 6.06.  LIMITATION ON SUITS.

          A Holder may pursue a remedy with respect to this
Indenture or the Notes only if:

          (a)  the Holder gives to the Trustee written notice of
     a continuing Event of Default;

          (b)  the Holders of at least 25% in principal amount
     of the then outstanding Notes make a written request to the
     Trustee to pursue the remedy;

          (c)  such Holder or Holders offer and, if requested,
     provide to the Trustee indemnity satisfactory to the
     Trustee against any loss, liability or expense;

          (d)  the Trustee does not comply with the request
     within 60 days after receipt of the request and the offer
     and, if requested, the provision of indemnity; and

          (e)  during such 60-day period the Holders of a
     majority in principal amount of the then outstanding Notes
     do not give the Trustee a direction inconsistent with the
     request.

A Holder may not use this Indenture to prejudice the rights of
another Holder or to obtain a preference or priority over
another Holder.

SECTION 6.07.  RIGHTS OF HOLDERS OF NOTES TO RECEIVE PAYMENT.

          Notwithstanding any other provision of this Indenture,
the right of any Holder to receive payment of principal,
premium, if any, and interest on the Notes, on or after the
respective due dates expressed in the Notes (including in
connection with an offer to purchase), or to bring suit for the
enforcement of any such payment on or after such respective
dates, shall not be impaired or affected without the consent of
such Holder.

SECTION 6.08.  COLLECTION SUIT BY TRUSTEE.

          If an Event of Default specified in Section 6.01(1) or
(2) occurs and is continuing, the Trustee is authorized to
recover judgment in its own name and as trustee of an express
trust against the Company for the whole amount of principal,
premium, if any, and interest remaining unpaid on the Notes and
interest on overdue principal and, to the extent lawful,
interest and such further amount as shall be sufficient to cover
the costs and expenses of collection, including the reasonable
compensation, expenses, disbursements and advances of the
Trustee, its agents and counsel.

SECTION 6.09.  TRUSTEE MAY FILE PROOFS OF CLAIM.

          The Trustee is authorized to file such proofs of claim
and other papers or documents as may be necessary or advisable
in order to have the claims of the Trustee (including any claim
for the reasonable compensation, expenses, disbursements and
advances of the Trustee, its agents and counsel) and the Holders
allowed in any judicial proceedings relative to the Company (or
any other obligor upon the Notes), its creditors or its property
and shall be entitled and empowered to collect, receive and
distribute any money or other property payable or deliverable on
any such claims and any custodian in any such judicial
proceeding is hereby authorized by each Holder to make such
payments to the Trustee, and in the event that the Trustee shall
consent to the making of such payments directly to the Holders,
to pay to the Trustee any amount due to it for the reasonable
compensation, expenses, disbursements and advances of the
Trustee, its agents and counsel, and any other amounts due the
Trustee under Section 7.07 hereof.  To the extent that the
payment of any such compensation, expenses, disbursements and
advances of the Trustee, its agents and counsel, and any other
amounts due the Trustee under Section 7.07 hereof out of the
estate in any such proceeding, shall be denied for any reason,
payment of the same shall be secured by a Lien on, and shall be
paid out of, any and all distributions, dividends, money,
securities and other properties that the Holders may be entitled
to receive in such proceeding whether in liquidation or under
any plan of reorganization or arrangement or otherwise.  Nothing
herein contained shall be deemed to authorize the Trustee to
authorize or consent to or accept or adopt on behalf of any
Holder any plan of reorganization, arrangement, adjustment or
composition affecting the Notes or the rights of any Holder, or
to authorize the Trustee to vote in respect of the claim of any
Holder in any such proceeding.

SECTION 6.10.  PRIORITIES.

          If the Trustee collects any money pursuant to this
Article, it shall pay out the money in the following order:

          First: to the Trustee, its agents and attorneys for
amounts due under Section 7.07 and 6.09 hereof, including
payment of all compensation, expense and liabilities incurred,
and all advances made, by the Trustee and the costs and expenses
of collection;

          Second: to Holders for amounts due and unpaid on the
Notes for principal, premium, if any, and interest, ratably,
without preference or priority of any kind, according to the
amounts due and payable on the Notes for principal, premium, if
any and interest, respectively; and

          Third: to the Company or to such party as a court of
competent jurisdiction shall direct.

          The Trustee may fix a record date and payment date for
any payment to Holders.

SECTION 6.11.  UNDERTAKING FOR COSTS.

          In any suit for the enforcement of any right or remedy
under this Indenture or in any suit against the Trustee for any
action taken or omitted by it as a Trustee, a court in its
discretion may require the filing by any party litigant in the
suit of an undertaking to pay the costs of the suit, and the
court in its discretion may assess reasonable costs, including
reasonable attorneys' fees, against any party litigant in the
suit, having due regard to the merits and good faith of the
claim or defenses made by the party litigant.  This Section does
not apply to a suit by the Trustee, a suit by a Holder pursuant
to Section 6.07 hereof, or a suit by Holders of more than 10% in
principal amount of the then outstanding Notes.

SECTION 6.12.  EVENT OF DEFAULT FROM WILLFUL ACTION.

          In the case of any Event of Default occurring by
reason of any willful action (or inaction) taken (or not taken)
by or on behalf of the Company with the intention of avoiding
payment of the premium that the Company would have had to pay if
the Company then had elected to redeem any series of Notes
pursuant to Section 3.07 hereof, a one percent premium shall
also become and be immediately due and payable to the extent
permitted by law.  

          The Trustee will have no responsibility for making, or
obligation to make, any determination that any such Event of
Default has occurred by reason of any willful action (or
inaction) taken (or not taken) by or on behalf of the Company
pursuant to this Section 6.12.  The Company will provide the
Trustee with an Officers' Certificate setting forth the date
such premium is required to be paid at least 45 days prior to
such payment date.


                          ARTICLE SEVEN
                             TRUSTEE

SECTION 7.01.  DUTIES OF TRUSTEE.

          (a)  If an Event of Default has occurred and is
continuing, the Trustee shall exercise such of the rights and
powers vested in it by this Indenture, and use the same degree
of care and skill in its exercise as a prudent man would
exercise or use under the circumstances in the conduct of his
own affairs.

          (b)  Except during the continuance of an Event of
Default:

               (i)  the duties of the Trustee shall be
                    determined solely by the express provisions
                    of this Indenture and the Trustee need
                    perform only those duties that are
                    specifically set forth in this Indenture and
                    no others, and no implied covenants or
                    obligations shall be read into this
                    Indenture against the Trustee; and

              (ii)  in the absence of bad faith on its part, the
                    Trustee may conclusively rely, as to the
                    truth of the statements and the correctness
                    of the opinions expressed therein, upon
                    certificates or opinions furnished to the
                    Trustee conforming to the requirements of
                    this Indenture. However, in the case of any
                    such certificates or opinions which, by any
                    provision hereof, are required to be
                    furnished to the Trustee, the Trustee shall
                    examine such certificates and opinions to
                    determine whether or not they conform to the
                    requirements of this Indenture.

          (c)  No provision of this Indenture shall be construed
to relieve the Trustee from liabilities for its own negligent
action, its own negligent failure to act, or its own willful
misconduct, except that:

               (i)  this paragraph does not limit the effect of
                    paragraph (b) of this Section;

              (ii)  the Trustee shall not be liable for any
                    error of judgment made in good faith by a
                    Responsible Officer, unless it is proved
                    that the Trustee was negligent in
                    ascertaining the pertinent facts; and

             (iii)  the Trustee shall not be liable with respect
                    to any action it takes or omits to take in
                    good faith in accordance with a direction
                    received by it pursuant to Section 6.05
                    hereof.

          (d)  No provision of this Indenture shall require the
Trustee to expend or risk its own funds or incur any liability.
The Trustee shall be under no obligation to exercise any of its
rights and powers under this Indenture at the request of any
Holders, unless such Holder shall have offered to the Trustee
security and indemnity satisfactory to the Trustee against any
cost, loss, liability or expense.

          (e)  The Trustee shall not be liable for interest on
any money received by it except as the Trustee may agree in
writing with the Company. Money held in trust by the Trustee
need not be segregated from other funds except to the extent
required by law.

          (f)  Whether or not therein expressly so provided,
every provision of this Indenture relating to the conduct or
affecting the liability of or affording protection to the
Trustee shall be subject to the provisions of this Section 7.01.

SECTION 7.02.  RIGHTS OF TRUSTEE.

          (a)  The Trustee may conclusively rely upon any
document believed by it to be genuine and to have been signed or
presented by the proper Person. The Trustee need not investigate
any fact or matter stated in the document.

          (b)  Before the Trustee acts or refrains from acting,
it may require an Officers' Certificate or an Opinion of Counsel
or both. The Trustee shall not be liable for any action it takes
or omits to take in good faith in reliance on such Officers'
Certificate or Opinion of Counsel. The Trustee may consult with
counsel and the written advice of such counsel or any Opinion of
Counsel shall be full and complete authorization and protection
from liability in respect of any action taken, suffered or
omitted by it hereunder in good faith and in reliance thereon.

          (c)  The Trustee may act through its attorneys and
agents and shall not be responsible for the misconduct or
negligence of any attorney or agent appointed with due care.

          (d) The Trustee shall not be liable for any action it
takes or omits to take in good faith that it believes to be
authorized or within the rights or powers conferred upon it by
this Indenture.

          (e)  Unless otherwise specifically provided in this
Indenture, any demand, request, direction or notice from the
Company shall be sufficient if signed by an Officer of the
Company.

SECTION 7.03.  INDIVIDUAL RIGHTS OF TRUSTEE.

          The Trustee in its individual or any other capacity
may become the owner or pledgee of Notes and may otherwise deal
with the Company or any Affiliate of the Company with the same
rights it would have if it were not Trustee. However, in the
event that the Trustee acquires any conflicting interest it must
eliminate such conflict within 90 days, apply to the SEC for
permission to continue as trustee or resign. Any Agent may do
the same with like rights and duties. The Trustee is also
subject to Sections 7.10 and 7.11 hereof.

SECTION 7.04.  TRUSTEE'S DISCLAIMER.

          The Trustee shall not be responsible for and makes no
representation as to the validity or adequacy of this Indenture
or the Notes, shall not be accountable for any money paid to the
Company or upon the Company's direction under any provision of
this Indenture, shall not be responsible for the use or
application of any money received by any Paying Agent other than
the Trustee, and shall not be responsible for any statement or
recital herein or any statement in the Notes or any other
document in connection with the sale of the Notes or pursuant to
this Indenture other than its certificate of authentication.

SECTION 7.05.  NOTICE OF DEFAULTS.

          If a Default or an Event of Default occurs and is
continuing and if it is known to a Responsible Officer of the
Trustee, the Trustee shall mail to Holders a notice of the
Default or Event of Default within 90 days after it occurs.
Except in the case of a Default or Event of Default in payment
of principal, premium, if any, or interest on any Note, the
Trustee may withhold the notice if and so long as a committee of
its Responsible Officers in good faith determines that
withholding the notice is in the interests of the Holders.

SECTION 7.06.  REPORTS BY TRUSTEE TO HOLDERS OF THE NOTES.

          Within 60 days after each [__________] 15 beginning
with the [__________] 15 following the date of this Indenture,
the Trustee shall mail to the Holders of the Notes a brief
report dated as of such reporting date that complies with TIA
section 313(a) (but if no event described in TIA section 313(a)
has occurred
within the twelve months preceding the reporting date, no report
need be transmitted). The Trustee also shall comply with TIA
section
313(b)(2). The Trustee shall also transmit by mail all reports
as required by TIA section 313(c).

          A copy of each report at the time of its mailing to
the Holders shall be mailed to the Company and filed with the
SEC and each stock exchange on which the Notes are listed. The
Company shall promptly notify the Trustee whenever the Notes
become listed on any stock exchange or of any delisting thereof.

SECTION 7.07.  COMPENSATION AND INDEMNITY.

          The Company shall pay to the Trustee from time to time
reasonable compensation for its acceptance of this Indenture and
services hereunder. The Trustee's compensation shall not be
limited by any law on compensation of a trustee of an express
trust. The Company shall reimburse the Trustee promptly upon
request for all disbursements, advances and expenses incurred or
made by it in addition to the compensation for its services. 
Such expenses shall include the reasonable compensation,
disbursements and expenses of the Trustee's agents and counsel.

          The Company shall indemnify the Trustee against any
and all losses, damages, claims, liabilities or expenses
incurred by it arising out of or in connection with the
acceptance or administration of its duties under this Indenture,
including the costs and expenses of enforcing this Indenture
against the Company (including this Section 7.07) and defending
itself against any claim (whether asserted by the Company or any
Holder or any other person) or liability in connection with the
exercise or performance of any of its powers or duties
hereunder, except to the extent any such loss, damage, claim,
liability or expense may be attributable to its negligence or
bad faith.  The Trustee shall notify the Company promptly of any
claim for which it may seek indemnity. Failure by the Trustee to
so notify the Company shall not relieve the Company of its
obligations hereunder. The Company shall defend the claim and
the Trustee shall cooperate in the defense. The Trustee may have
separate counsel and the Company shall pay the reasonable fees
and expenses of such counsel. The Company need not pay for any
settlement made without its consent, which consent shall not be
unreasonably withheld.

          The obligations of the Company under this Section 7.07
shall survive the satisfaction and discharge of this Indenture.

          To secure the Company's payment obligations in this
Section 7.07, the Trustee shall have a Lien prior to the Notes
on all money or property held or collected by the Trustee,
except that held in trust to pay principal and interest on
particular Notes. Such Lien shall survive the satisfaction and
discharge of this Indenture.

          When the Trustee incurs expenses or renders services
after an Event of Default specified in Section 6.01(vii) or
Section 6.01(viii), the expenses and the compensation for the
services (including the fees and expenses of its agents and
counsel) are intended to constitute expenses of administration
under any Bankruptcy Law.

SECTION 7.08.  REPLACEMENT OF TRUSTEE.

          A resignation or removal of the Trustee and
appointment of a successor Trustee shall become effective only
upon the successor Trustee's acceptance of appointment as
provided in this Section 7.08.

          The Trustee may resign in writing at any time and be
discharged from the trust hereby created by so notifying the
Company.  The Holders of a majority in principal amount of the
then outstanding Notes may remove the Trustee by so notifying
the Trustee and the Company in writing.  The Company may remove
the Trustee if:

          (a)  the Trustee fails to comply with Section 7.10
     hereof;

          (b)  the Trustee is adjudged a bankrupt or an
     insolvent or an order for relief is entered with respect to
     the Trustee under any Bankruptcy Law;

          (c)  a Custodian or public officer takes charge of the
     Trustee or its property; or

          (d)  the Trustee becomes incapable of acting.

          If the Trustee resigns or is removed or if a vacancy
exists in the office of the Trustee for any reason, the Company
shall promptly appoint a successor Trustee.  Within one year
after the successor Trustee takes office, the Holders of a
majority in principal amount of the then outstanding Notes may
appoint a successor Trustee to replace the successor Trustee
appointed by the Company.

          If a successor Trustee does not accept its appointment
within 30 days after the retiring Trustee resigns or is removed,
the retiring Trustee, the Company, or the Holders of at least
10% in principal amount of the then outstanding Notes may
petition any court of competent jurisdiction for the appointment
of a successor Trustee.

          If the Trustee, after written request by any Holder
who has been a Holder for at least six months, fails to comply
with Section 7.10, such Holder may petition any court of
competent jurisdiction for the removal of the Trustee and the
appointment of a successor Trustee.

          A successor Trustee shall deliver a written acceptance
of its appointment to the retiring Trustee and to the Company. 
Thereupon, the resignation or removal of the retiring Trustee
shall become effective, and the successor Trustee shall have all
the rights, powers and duties of the Trustee under this
Indenture.  The successor Trustee shall mail a notice of its
succession to Holders.  The retiring Trustee shall promptly
transfer all property held by it as Trustee to the successor
Trustee, provided all sums owing to the Trustee hereunder have
been paid and subject to the Lien provided for in Section 7.07
hereof.  Notwithstanding replacement of the Trustee pursuant to
this Section 7.08, the Company's obligations under Section 7.07
hereof shall continue for the benefit of the retiring Trustee.

SECTION 7.09.  SUCCESSOR TRUSTEE BY MERGER, ETC.

          If the Trustee consolidates, merges or converts into,
or transfers all or substantially all of its corporate trust
business to, another corporation, the successor corporation
without any further act shall be the successor Trustee.

SECTION 7.10.  ELIGIBILITY; DISQUALIFICATION.

          There shall at all times be a Trustee hereunder that
is a corporation organized and doing business under the laws of
the United States of America or of any state thereof that is
authorized under such laws to exercise corporate trustee power,
that is subject to supervision or examination by federal or
state authorities and that has a combined capital and surplus of
at least $100 million or, in the event that the Trustee is part
of a bank holding company system, the bank holding company must
have a combined capital and surplus of at least $ 100 million,
in either case as set forth in its most recent published annual
report of condition.

          This Indenture shall always have a Trustee who
satisfies the requirements of TIA section 310(a)(1), (2) and (5). 
The
Trustee is subject to TIA section 310(b), including the provision
permitted by the second sentence of TIA section 310(b)(9).

SECTION 7.11.  PREFERENTIAL COLLECTION OF CLAIMS AGAINST
               COMPANY.

          The Trustee is subject to TIA section 311(a), excluding
any
creditor relationship listed in TIA section 311(b).  A Trustee
who has
resigned or been removed shall be subject to TIA section 311(a)
to the
extent indicated therein.


                          ARTICLE EIGHT
                     DISCHARGE OF INDENTURE

SECTION 8.01.  DISCHARGE OF INDENTURE; OPTION TO EFFECT LEGAL
               DEFEASANCE OR COVENANT DEFEASANCE.

          (a)  This Indenture shall cease to be of further
effect (except that the Company's obligations under Section 7.07
and the Company's, the Trustee's and any Paying Agent's 
obligations under Section 8.06 shall survive) when all
outstanding Notes theretofore authenticated and issued have been
delivered (other than destroyed, lost or stolen Notes that have
been replaced or paid) to the Trustee for cancellation and the
Company has paid all sums payable hereunder.

          (b)  In addition, the Company may, at the option of
its Board of Directors evidenced by a resolution set forth in an
Officers' Certificate, at any time, elect to have either Section
8.02 or 8.03 hereof be applied to all outstanding Notes upon
compliance with the conditions set forth below in this Article
Eight.

SECTION 8.02.  LEGAL DEFEASANCE AND DISCHARGE.

          Upon the Company's exercise under Section 8.01 hereof
of the option applicable to this Section 8.02, the Company
shall, subject to the satisfaction of the conditions set forth
in Section 8.04 hereof, be deemed to have been discharged from
its obligations with respect to all outstanding Notes on the
date the conditions set forth below are satisfied (hereinafter,
"Legal Defeasance").  For this purpose, Legal Defeasance means
that the Company shall be deemed to have paid and discharged the
entire Indebtedness represented by the outstanding Notes, which
shall thereafter be deemed to be "outstanding" only for the
purposes of Section 8.05 hereof and the other Sections of this
Indenture referred to in (a) and (b) below, and to have
satisfied all its other obligations under such Notes, this
Indenture, the Pledge Agreement and any Subsidiary Pledge
Agreement (and the Trustee, on demand of and at the expense of
the Company, shall execute proper instruments acknowledging the
same), except for the following provisions which shall survive
until otherwise terminated or discharged hereunder: (a) the
rights of Holders of outstanding Notes to receive solely from
the trust fund described in Section 8.04 hereof, and as more
fully set forth in such Section, payments in respect of the
principal, of, premium, if any, and interest on such Notes when
such payments are due, (b) the Company's obligations with
respect to such Notes under Article Two and Section 4.02 hereof
and (c) this Article Eight.  Subject to compliance with this
Article Eight, the Company may exercise its option under this
Section 8.02 notwithstanding the prior exercise of its option
under Section 8.03 hereof.

SECTION 8.03.  COVENANT DEFEASANCE.

          Upon the Company's exercise under Section 8.01 hereof
of the option applicable to this Section 8.03, the Company
shall, subject to the satisfaction of the conditions set forth
in Section 8.04 hereof, be released from its obligations under
the covenants contained in Sections 4.08, 4.09, 4.10, 4.11,
4.12, 4.13, 4.14, 4.15 and 4.17 hereof with respect to the
outstanding Notes on and after the date the conditions set forth
below are satisfied (hereinafter, "Covenant Defeasance"), and
the Notes shall thereafter be deemed not "outstanding" for the
purposes of any direction, waiver, consent or declaration or act
of Holders (and the consequences of any thereof) in connection
with such covenants, but shall continue to be deemed
"outstanding" for all other purposes hereunder (it being
understood that such Notes shall not be deemed outstanding for
accounting purposes).  For this purpose, Covenant Defeasance
means that, with respect to the outstanding Notes, the Company
may omit to comply with and shall have no liability in respect
of any term, condition or limitation set forth in any such
covenant, whether directly or indirectly, by reason of any
reference elsewhere herein to any such covenant or by reason of
any reference in any such covenant to any other provision herein
or in any other document and such omission to comply shall not
constitute a Default or an Event of Default under Section 6.01
hereof, but, except as specified above, the remainder of this
Indenture and such Notes shall be unaffected thereby.  In
addition, upon the Company's exercise under Section 8.01 hereof
of the option applicable to this Section 8.03 hereof, subject to
the satisfaction of the conditions set forth in Section 8.04
hereof, Sections 6.01(iv) through 6.01(vi) hereof shall not
constitute Events of Default.

SECTION 8.04.  CONDITIONS TO LEGAL OR COVENANT DEFEASANCE.

          The following shall be the conditions to the
application of either Section 8.02 or 8.03 hereof to the
outstanding Notes:

          In order to exercise either Legal Defeasance or
Covenant Defeasance:

          (a)  the Company must irrevocably deposit with the
     Trustee, in trust, for the benefit of the Holders of the
     Notes, cash in United States dollars, non-callable
     Government Securities, or a combination thereof, in such
     amounts as will be sufficient, in the opinion of a
     nationally recognized firm of independent public
     accountants, to pay the principal of, premium, if any, and
     interest on the outstanding Notes on the stated date for
     payment thereof or on the applicable redemption date, as
     the case may be, of such principal or installment of
     principal of, premium, if any, or interest on the
     outstanding Notes;

          (b)  in the case of an election under Section 8.02
     hereof, the Company shall have delivered to the Trustee an
     Opinion of Counsel in the United States acceptable to the
     Trustee confirming that (A) the Company has received from,
     or there has been published by, the Internal Revenue
     Service a ruling or (B) since the date of this Indenture,
     there has been a change in the applicable federal income
     tax law, in either case to the effect that the Holders of
     the outstanding Notes will not recognize income, gain or
     loss for federal income tax purposes as a result of such
     Legal Defeasance and will be subject to federal income tax
     on the same amounts, in the same manner and at the same
     times as would have been the case if such Legal Defeasance
     had not occurred;

          (c)  in the case of an election under Section 8.03
     hereof, the Company shall have delivered to the Trustee an
     Opinion of Counsel in the United States acceptable to the
     Trustee confirming that the Holders of the outstanding
     Notes will not recognize income, gain or loss for federal
     income tax purposes as a result of such Covenant Defeasance
     and will be subject to federal income tax on the same
     amounts, in the same manner and at the same times as would
     have been the case if such Covenant Defeasance had not
     occurred;

          (d)  no Default or Event of Default shall have
     occurred and be continuing on the date of such deposit
     (other than a Default or Event of Default resulting from
     the incurrence of Indebtedness all or a portion of the
     proceeds of which will be used to defease the Notes
     pursuant to this Article Eight concurrently with such
     incurrence) or insofar as Section 6.01(vii) or 6.01(viii)
     hereof is concerned, at any time in the period ending on
     the 91st day after the date of deposit;

          (e)  such Legal Defeasance or Covenant Defeasance
     shall not result in a breach or violation of, or constitute
     a default under, this Indenture or any other material
     agreement or instrument to which the Company or any of its
     Subsidiaries is a party or by which the Company or any of
     its Subsidiaries is bound;

          (f)  the Company shall have delivered to the Trustee
     an Opinion of Counsel to the effect that after the 91st day
     following the deposit, the trust funds will not be subject
     to the effect of any applicable bankruptcy, insolvency,
     reorganization or similar laws affecting creditors' rights
     generally;

          (g)  the Company shall have delivered to the Trustee
     an Officers' Certificate stating that the deposit was not
     made by the Company with the intent of preferring the
     Holders over the other creditors of the Company or with the
     intent of defeating, hindering, delaying or defrauding any
     other creditors of the Company; and

          (h)  the Company shall have delivered to the Trustee
     an Officers' Certificate and an Opinion of Counsel, each
     stating that all conditions precedent provided for relating
     to the Legal Defeasance or the Covenant Defeasance have
     been complied with.

SECTION 8.05.  DEPOSITED MONEY AND GOVERNMENT SECURITIES TO BE
               HELD IN TRUST; OTHER MISCELLANEOUS PROVISIONS.

          Subject to Section 8.06 hereof, all money and non-
callable Government Securities (including the proceeds thereof)
deposited with the Trustee (or other qualifying trustee,
collectively for purposes of this Section 8.05, the "Trustee")
pursuant to Section 8.04 hereof in respect of the outstanding
Notes shall be held in trust and applied by the Trustee, in
accordance with the provisions of such Notes and this Indenture,
to the payment, either directly or through any Paying Agent
(including the Company acting as Paying Agent) as the Trustee
may determine, to the Holders of such Notes of all sums due and
to become due thereon in respect of principal, premium, if any,
and interest, but such money need not be segregated from other
funds except to the extent required by law.

          The Company shall pay and indemnify the Trustee
against any tax, fee or other charge imposed on or assessed
against the cash or non-callable Government Securities deposited
pursuant to Section 8.04 hereof or the principal and interest
received in respect thereof other than any such tax, fee or
other charge which by law is for the account of the Holders of
the outstanding Notes.

          Anything in this Article Eight to the contrary
notwithstanding, the Trustee shall deliver or pay to the Company
from time to time upon the request of the Company any money or
non-callable Government Securities held by it as provided in
Section 8.04 hereof which, in the opinion of a nationally
recognized firm of independent public accountants expressed in a
written certification thereof delivered to the Trustee (which
may be the opinion delivered under Section 8.04(a) hereof), are
in excess of the amount thereof that would then be required to
be deposited to effect an equivalent Legal Defeasance or
Covenant Defeasance.

SECTION 8.06.  REPAYMENT TO COMPANY.

          Any money deposited with the Trustee or any Paying
Agent, or then held by the Company, in trust for the payment of
the principal of, premium, if any, or interest on any Note and
remaining unclaimed for two years after such principal, and
premium, if any, or interest has become due and payable shall be
paid to the Company on its request or (if then held by the
Company) shall be discharged from such trust; and the Holder of
such Note shall thereafter, as a creditor, look only to the
Company for payment thereof, and all liability of the Trustee or
such Paying Agent with respect to such trust money, and all
liability of the Company as trustee thereof, shall thereupon
cease; provided, however, that the Trustee or such Paying Agent,
before being required to make any such repayment, may at the
expense of the Company cause to be published once, in the New
York Times and The Wall Street Journal (national edition),
notice that such money remains unclaimed and that, after a date
specified therein, which shall not be less than 30 days from the
date of such notification or publication, any unclaimed balance
of such money then remaining will be repaid to the Company.

SECTION 8.07.  REINSTATEMENT.

          If the Trustee or Paying Agent is unable to apply any
United States Dollars or non-callable Government Securities in
accordance with Section 8.02 or 8.03 hereof, as the case may be,
by reason of any order or judgment of any court or governmental
authority enjoining, restraining or otherwise prohibiting such
application, then the Company's obligations under this Indenture
and the Notes shall be revived and reinstated as though no
deposit had occurred pursuant to Section 8.02 or 8.03 hereof
until such time as the Trustee or Paying Agent is permitted to
apply all such money in accordance with Section 8.02 or 8.03
hereof, as the case may be; provided, however, that, if the
Company makes any payment of principal of, premium, if any, or
interest on any Note following the reinstatement of its
obligations, the Company shall be subrogated to the rights of
the Holders of such Notes to receive such payment from the money
held by the Trustee or Paying Agent.


                          ARTICLE NINE
                AMENDMENT, SUPPLEMENT AND WAIVER

SECTION 9.01.  WITHOUT CONSENT OF HOLDERS OF NOTES.

          Notwithstanding Section 9.02 of this Indenture, the
Company and the Trustee may amend or supplement this Indenture
or the Notes without the consent of any Holder of a Note:

          (a)  to cure any ambiguity, defect or inconsistency;

          (b)  to provide for uncertificated Notes in addition
     to or in place of certificated Notes;

          (c)  to provide for the assumption of the Company's
     obligations to Holders in the case of a merger or
     consolidation or sale, assignment, transfer, lease,
     conveyance or other disposition of all or substantially all
     of the Company's properties or assets pursuant to Article
     Five hereof;

          (d)  to make any change that would provide any
     additional rights or benefits to the Holders or that does
     not adversely affect the legal rights hereunder of any
     Holder; or

          (e)  to comply with requirements of the SEC in order
     to effect or maintain the qualification of this Indenture
     under the TIA.  


          Upon the request of the Company accompanied by a
resolution of its Board of Directors authorizing the execution
of any such amended or supplemental Indenture, and upon receipt
by the Trustee of the documents described in Section 9.06
hereof, the Trustee shall join with the Company in the execution
of any amended or supplemental Indenture authorized or permitted
by the terms of this Indenture and to make any further
appropriate agreements and stipulations that may be therein
contained, but the Trustee shall not be obligated to enter into
such amended or supplemental Indenture that affects its own
rights, duties or immunities under this Indenture or otherwise.

SECTION 9.02.  WITH CONSENT OF HOLDERS OF NOTES.

          The Company and the Trustee may amend or supplement
this Indenture, the Pledge Agreement or any Subsidiary Pledge
Agreement and the Notes may be amended or supplemented, with the
consent of the Holders of at least a majority in principal
amount of the Notes then outstanding (including consents
obtained in connection with a tender offer or exchange offer for
the Notes), and, subject to Sections 6.04 and 6.07 hereof, any
existing Default or Event of Default (other than a Default or
Event of Default in the payment of the principal of, premium, if
any, or interest on the Notes, except a payment default
resulting from an acceleration that has been rescinded) or
compliance with any provision of this Indenture, the Pledge
Agreement or any Subsidiary Pledge Agreement or the Notes, may
be waived with the consent of the Holders of a majority in
principal amount of the then outstanding Notes (including
consents obtained in connection with a tender offer or exchange
offer for the Notes).

          Upon the request of the Company accompanied by a
resolution of its Board of Directors authorizing the execution
of any such amended or supplemental Indenture, and upon the
filing with the Trustee of evidence satisfactory to the Trustee
of the consent of the Holders as aforesaid, and upon receipt by
the Trustee of the documents described in Section 9.06 hereof,
the Trustee shall join with the Company in the execution of such
amended or supplemental Indenture unless such amended or
supplemental Indenture affects the Trustee's own rights, duties
or immunities under this Indenture or otherwise, in which case
the Trustee may in its discretion, but shall not be obligated
to, enter into such amended or supplemental Indenture.

          It shall not be necessary for the consent of the
Holders under this Section 9.02 to approve the particular form
of any proposed amendment or waiver, but it shall be sufficient
if such consent approves the substance thereof.

          After an amendment, supplement or waiver under this
Section 9.02 becomes effective, the Company shall mail to the
Holders of the Notes a notice briefly describing the amendment,
supplement or waiver.  Any failure of the Company to mail such
notice, or any defect therein, shall not, however, in any way
impair or affect the validity of any such amended or
supplemental Indenture or waiver.  Subject to Sections 6.04 and
6.07 hereof, the Holders of a majority in aggregate principal
amount of the Notes then outstanding may waive compliance in a
particular instance by the Company with any provision of this
Indenture, the Pledge Agreement or any Subsidiary Pledge
Agreement or the Notes.  However, without the consent of each
Holder affected, an amendment or waiver may not (with respect to
any Notes held by a non-consenting Holder):

          (a)  reduce the principal amount of Notes whose
     Holders must consent to an amendment, supplement or waiver
     of any provision of this Indenture, the Pledge Agreement or
     any Subsidiary Pledge Agreement or the Notes;

          (b)  reduce the principal of or change the fixed
     maturity of any Note;

          (c)  alter any of the provisions with respect to the
     redemption of the Notes except with respect to Sections
     4.08 and 4.09 hereof or reduce the purchase price payable
     in connection with repurchases of Notes pursuant to
     Sections 4.08 or 4.09 hereof;

          (d)  reduce the rate of or change the time for payment
     of interest, including default interest, on any Note;

          (e)  waive a Default or Event of Default in the
     payment of principal of or premium, if any, or interest on
     the Notes (except a rescission of acceleration of the Notes
     by the Holders of at least a majority in aggregate
     principal amount of the Notes and a waiver of the payment
     default that resulted from such acceleration);

          (f)  make the principal of, or the interest on, any
     Note payable in money other than that stated in the Notes;

          (g)  make any change in the provisions of this
     Indenture relating to waivers of past Defaults or the
     rights of Holders to receive payments of principal of,
     premium, if any, or interest on the Notes;

          (h)  waive a redemption payment with respect to any
     Note except for a payment required by Section 4.08 or 4.09;

          (i)  alter the ranking of the Notes relative to other
     Indebtedness of the Company; or

          (j)  make any change in Section 6.04 or 6.07 hereof or
     in the foregoing amendment and waiver provisions.

SECTION 9.03.  COMPLIANCE WITH TRUST INDENTURE ACT.

          Every amendment or supplement to this Indenture or the
Notes shall be set forth in a amended or supplemental Indenture
that complies with the TIA as then in effect.

SECTION 9.04.  REVOCATION AND EFFECT OF CONSENTS.

          Until an amendment, supplement or waiver becomes
effective, a consent to it by a Holder is a continuing consent
by the Holder and every subsequent Holder of a Note or portion
of a Note that evidences the same debt as the consenting
Holder's Note, even if notation of the consent is not made on
any Note. However, any such Holder of a Note or subsequent
Holder of a Note may revoke the consent as to its Note if the
Trustee receives written notice of revocation before the date
the waiver, supplement or amendment becomes effective.  An
amendment, supplement or waiver becomes effective in accordance
with its terms and thereafter binds every Holder.

SECTION 9.05.  NOTATION ON OR EXCHANGE OF NOTES.

          Upon the direction of the Company, the Trustee may
place an appropriate notation about an amendment, supplement or
waiver on any Note thereafter authenticated.  The Company in
exchange for all Notes may issue and the Trustee shall
authenticate new Notes that reflect the amendment, supplement or
waiver.

          Failure to make the appropriate notation or issue a
new Note shall not affect the validity and effect of such
amendment, supplement or waiver.

SECTION 9.06.  TRUSTEE TO SIGN AMENDMENTS, ETC.

          The Trustee need not sign any supplemental indenture
adversely affecting its rights.  The Company may not sign an
amendment or supplemental Indenture until its Board of Directors
approves it.  In executing any amended or supplemental
indenture, the Trustee shall be entitled to receive and (subject
to Section 7.01) shall be fully protected in relying upon, an
Officer's Certificate and an Opinion of Counsel stating that the
execution of such amended or supplemental indenture is
authorized or permitted by this Indenture.


                           ARTICLE TEN
                            SECURITY

SECTION 10.01.  PLEDGE AGREEMENT.

          In order to secure the due and punctual payment of the
principal of, premium, if any, and interest on the Notes when
and as the same shall be due and payable, whether on an interest
payment date, at maturity, by acceleration, call for redemption,
or otherwise, and interest on the overdue principal, premium and
interest, if any, of the Notes and performance of all other
obligations of the Company to the Holders or the Trustee under
this Indenture and the Notes, according to the terms hereunder
or thereunder, the Company will, and to the extent applicable
will cause each Subsidiary to, make an assignment of its right,
title and interest in and to the Pledged Shares to the Trustee
pursuant to the Pledge Agreement or a Subsidiary Pledge
Agreement, as the case may be, and to the extent therein
provided, no later than the Issue Date.  The Company shall cause
each Subsidiary not a party to a Subsidiary Pledge Agreement to
execute a Subsidiary Pledge Agreement at the time such
Subsidiary acquires any Pledged Shares.  At the time the Pledge
Agreement or any Subsidiary Pledge Agreement is executed, the
Company or the Subsidiary, as the case may be, will have full
right, power and lawful authority to grant, bargain, sell,
release, convey, hypothecate, assign, mortgage, pledge, transfer
and confirm, absolutely, the Pledged Shares owned by it in the
manner and form done, or intended to be done, in the Pledge
Agreement or the Subsidiary Pledge Agreement, as the case may
be, free and clear of all Liens whatsoever, except the Liens
created by the Pledge Agreement or the Subsidiary Pledge
Agreement, as the case may be, and except to the extent
otherwise provided therein, and (a) will forever warrant and
defend the title to the same against the claims of all Persons
whatsoever, (b) will execute, acknowledge and deliver to the
Trustee such further assignments, transfer, assurances, or other
instruments as the Trustee may require or request, and (c) will
do or cause to be done all such acts and things as may be
necessary or proper, or as may be required by the Trustee, to
assure and confirm to the Trustee the security interest in the
Pledged Shares contemplated hereby, and by the Pledge Agreement
or the Subsidiary Pledge Agreement, as the case may be, or any
part thereof, as from time to time constituted, so as to render
the same available for the security and benefit of this
Indenture and of the Notes secured hereby, according to the
intent and purposes herein expressed.  The Pledge Agreement and
each Subsidiary Pledge Agreement, as the case may be, will
create a direct and valid Lien on the Pledged Shares, as set
forth therein.  To the extent applicable, the Pledge Agreement
and any Subsidiary Pledge Agreement will be governed by the
Uniform Commercial Code.

SECTION 10.02.  RECORDING, ETC.  

          The Company will cause, at its own expense, the Pledge
Agreement, any Subsidiary Pledge Agreement, this Indenture and
all amendments or supplements thereto to be registered, recorded
and filed or re-recorded, re-filed and renewed in such manner
and in such place or places, if any, as may be required by law
in order fully to preserve and protect the security interest
created under the Pledge Agreement and any Subsidiary Pledge
Agreement in the Pledged Shares and to effectuate and preserve
the security therein of the Holders and all rights of the
Trustee.

          The Company shall furnish to the Trustee:

          (1)  promptly after the execution and delivery of the
Pledge Agreement and any Subsidiary Pledge Agreement covering
the Pledged Shares, an Opinion of Counsel either (a) stating
that, in the opinion of such Counsel, this Indenture and the
assignment of the Pledged Shares intended to be made by the
Pledge Agreement and any Subsidiary Pledge Agreement and all
other instruments of further assurance or amendment have been
properly recorded, registered and filed to the extent necessary
to make effective the security interest in the Pledged Shares
intended to be created by the Pledge Agreement and any
Subsidiary Pledge Agreement, and reciting the details of such
action or referring to prior Opinions of Counsel in which such
details are given, and stating that as to the security interests
in the Pledged Shares created pursuant to the Pledge Agreement
and any Subsidiary Pledge Agreement such recording, registering
and filing are the only recordings, registering and filings
necessary to give notice thereof and that no re-recordings, re-
registering or refilings are necessary to maintain such notice,
and further stating that all financing statements and
continuation statements have been executed and filed that are
necessary to preserve and protect fully the rights of the
Holders and the Trustee with respect to the security interests
in the Pledged Shares hereunder and under the Pledge Agreement
and any Subsidiary Pledge Agreement or (b) stating that, in the
opinion of such counsel, no such action is necessary to make
such Lien and assignment effective; and

          (2)  within 30 days after __________ 1 in each year
beginning with __________ 1, 1996, an Opinion of Counsel, dated
as of such date, either (a) stating that, in the opinion of such
counsel, such action has been taken with respect to the
recording, registering, filing, re-recording, re-registering and
refiling of all supplemental indentures, financing statements,
continuation statements or other instruments of further
assurance as is necessary to maintain the Lien of the Pledge
Agreement and any Subsidiary Pledge Agreement and reciting with
respect to the security interests in the Pledged Shares the
details of such action or referring to prior Opinions of Counsel
in which such details are given, and stating that all financing
statements and continuation statements have been executed and
filed that are necessary fully to preserve and protect the
rights of the Holders and the Trustee hereunder and under the
Pledge Agreement and any Subsidiary Pledge Agreement with
respect to the security interests in the Pledged Shares or
(b) stating that, in the opinion of such counsel, no such action
is necessary to maintain such Lien and assignment.

          If at any time the Notes are no longer secured
pursuant to the Pledge Agreement and any Subsidiary Pledge
Agreement, whether due to the payment in full or defeasance of
the Notes, the release of the collateral thereunder or
otherwise, and if all amounts due the Trustee under the Pledge
Agreement, any Subsidiary Pledge Agreement and hereunder have
been paid, the security interest hereunder and under the Pledge
Agreement for the benefit of the Notes may be released at the
sole option of the Company.

          The release of any Pledged Shares from the terms
hereof and the Pledge Agreement and any Subsidiary Pledge
Agreement will not be deemed to impair the security under this
Indenture in contravention of the provisions hereof if and to
the extent the Pledged Shares are released pursuant to the
Pledge Agreement and any Subsidiary Pledge Agreement.  The
Trustee and each of the Holders acknowledge that a release of
Pledged Shares in accordance with the terms of the Pledge
Agreement and any Subsidiary Pledge Agreement will not be deemed
for any purpose to be an impairment of the security under this
Indenture.  To the extent applicable, the Company shall cause
TIA section 314(d) relating to the release of property or
securities
from the Lien of the Pledge Agreement and any Subsidiary Pledge
Agreement to be complied with.  Any certificate or opinion
required by TIA section 314(d) may be made by an Officer of the
Company, except in cases in which TIA section 314(d) requires
that
such certificate or opinion be made by an independent Person.

SECTION 10.03.  SUITS TO PROTECT THE PLEDGED SHARES. 

          At the expense of the Company, the Trustee shall have
power to institute and to maintain such suits and proceedings as
it may deem expedient to prevent any impairment of the Pledged
Shares by any acts which may be unlawful or in violation of the
Pledge Agreement or any Subsidiary Pledge Agreement or this
Indenture, and such suits and proceedings as the Trustee may
deem expedient to preserve or protect its interests and the
interests of the Holders in the Pledged Shares (including power
to institute and maintain suits or proceedings to restrain the
enforcement of or compliance with any legislative or other
governmental enactment, rule or order that may be
unconstitutional or otherwise invalid if the enforcement of, or
compliance with, such enactment, rule or order would impair the
security hereunder or be prejudicial to the interest of the
Holders or the Trustee).


                         ARTICLE ELEVEN
                          MISCELLANEOUS

SECTION 11.01. TRUST INDENTURE ACT CONTROLS.

          If any provision of this Indenture limits, qualifies
or conflicts with the duties imposed by the TIA, the TIA
controls.

SECTION 11.02. NOTICES.

          Any notice or communication by the Company or the
Trustee to the others is duly given if in writing and delivered
in Person or mailed by first class mail (registered or
certified, return receipt requested), telex, telecopier or
overnight air courier guaranteeing next day delivery, to the
others' address:

          If to the Company:

               WALTER INDUSTRIES, INC.





          With a copy to:




          If to the Trustee:

             UNITED STATES TRUST COMPANY OF NEW YORK



          With a copy to:





          Each of the Company and the Trustee, by notice to the
others may designate additional or different addresses for
subsequent notices or communications.

          All notices and communications (other than those sent
to Holders) shall be deemed to have been duly given:  at the
time delivered by hand, if personally delivered; five Business
Days after being deposited in the mail, postage prepaid, if
mailed; when answered back, if telexed; when receipt
acknowledged, if telecopied; and the next Business Day after
timely delivery to the courier, if sent by overnight air courier
guaranteeing next day delivery.

          Any notice or communication to a Holder shall be
mailed by first class mail, certified or registered, return
receipt requested, or by overnight air courier guaranteeing next
day delivery to its address shown on the register kept by the
Registrar.  Any notice or communication shall also be so mailed
to any Person described in TIA section 313(c), to the extent
required
by the TIA.  Failure to mail a notice or communication to a
Holder or any defect in it shall not affect its sufficiency with
respect to other Holders.

          If a notice or communication is mailed in the manner
provided above within the time prescribed, it is duly given,
whether or not the addressee receives it.

          If the Company mails a notice or communication to
Holders, it shall mail a copy to the Trustee and each Agent at
the same time.

SECTION 11.03. COMMUNICATION BY HOLDERS OF NOTES WITH OTHER
               HOLDERS OF NOTES.

          Holders may communicate pursuant to TIA section 312(b)
with
other Holders with respect to their rights under this Indenture
or the Notes.  The Company, the Trustee, the Registrar and
anyone else shall have the protection of TIA section 312(c).

SECTION 11.04. CERTIFICATE AND OPINION AS TO CONDITIONS
               PRECEDENT.

          Upon any request or application by the Company to the
Trustee to take any action under this Indenture, the Company
shall furnish to the Trustee:

          (a)  an Officers' Certificate in form and substance
     satisfactory to the Trustee (which shall include the
     statements set forth in Section 11.05 hereof) stating that,
     in the opinion of the signers, all conditions precedent and
     covenants, if any, provided for in this Indenture relating
     to the proposed action have been satisfied; and

          (b)  an Opinion of Counsel in form and substance
     satisfactory to the Trustee (which shall include the
     statements set forth in Section 11.05 hereof) stating that,
     in the opinion of such counsel, all such conditions
     precedent and covenants have been satisfied.

SECTION 11.05. STATEMENTS REQUIRED IN CERTIFICATE OR OPINION.

          Each certificate or opinion with respect to compliance
with a condition or covenant provided for in this Indenture
(other than a certificate provided pursuant to TIA section
314(a)(4))
shall comply with the provisions of TIA section 314(e) and shall
include:

          (a)  a statement that the Person making such
     certificate or opinion has read such covenant or condition;

          (b)  a brief statement as to the nature and scope of
     the examination or investigation upon which the statements
     or opinions contained in such certificate or opinion are
     based;

          (c)  a statement that, in the opinion of such Person,
     he or she has made such examination or investigation as is
     necessary to enable him to express an informed opinion as
     to whether or not such covenant or condition has been
     satisfied; and

          (d)  a statement as to whether or not, in the opinion
     of such Person, such condition or covenant has been
     satisfied.

SECTION 11.06. RULES BY TRUSTEE AND AGENTS.

          The Trustee may make reasonable rules for action by or
at a meeting of Holders.  The Registrar or Paying Agent may make
reasonable rules and set reasonable requirements for its
functions.

SECTION 11.07. NO PERSONAL LIABILITY OF DIRECTORS, OFFICERS,
               EMPLOYEES AND STOCKHOLDERS.

          No director, officer, employee, incorporator or
stockholder of the Company, as such, shall have any liability
for any obligations of the Company under the Notes or this
Indenture or for any claim based on, in respect of, or by reason
of, such obligations or their creation.  Each Holder by
accepting a Note waives and releases all such liability.  The
waiver and release are part of the consideration for issuance of
the Notes.  Such waiver may not be effective to waive
liabilities under the federal securities laws and it is the view
of the SEC that such a waiver is against public policy.

SECTION 11.08. GOVERNING LAW.

          THIS INDENTURE AND THE NOTES SHALL BE CONSTRUED,
INTERPRETED AND THE RIGHTS OF THE PARTIES DETERMINED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK WITHOUT
REFERENCE TO ITS CHOICE OF LAW PROVISIONS.

SECTION 11.09. NO ADVERSE INTERPRETATION OF OTHER AGREEMENTS.

          This Indenture may not be used to interpret any other
indenture, loan or debt agreement of the Company or its
Subsidiaries or of any other Person.  Any such indenture, loan
or debt agreement may not be used to interpret this Indenture.

SECTION 11.10. SUCCESSORS.

          All agreements of the Company in this Indenture and
the Notes shall bind its successors.  All agreements of the
Trustee in this Indenture shall bind its successors.

SECTION 11.11. SEVERABILITY.

          In case any provision in this Indenture or in the
Notes shall be invalid, illegal or unenforceable, the validity,
legality and enforceability of the remaining provisions shall
not in any way be affected or impaired thereby.

SECTION 11.12. COUNTERPART ORIGINALS.

          The parties may sign any number of copies of this
Indenture.  Each signed copy shall be an original, but all of
them together represent the same agreement.

SECTION 11.13. TABLE OF CONTENTS, HEADINGS, ETC.

          The Table of Contents, Cross-Reference Table and
Headings of the Articles and Sections of this Indenture have
been inserted for convenience of reference only, are not to be
considered a part of this Indenture and shall in no way modify
or restrict any of the terms or provisions hereof.

                 [Signatures on following page]
<PAGE>

                           SIGNATURES

          IN WITNESS WHEREOF, the parties hereto have caused
this Indenture to be duly executed, all as of the date first
written above.

Dated as of __________ __, 1995    WALTER INDUSTRIES, INC.


Attest:_____________________       By:_______________________
                                      Name:  
                                      Title: 


(SEAL)


                                   UNITED STATES TRUST COMPANY  
                                    OF NEW YORK
     
                                   

Attest:_____________________       By:________________________
                                      Name: 
                                      Title: 



(SEAL)



<PAGE>

                            EXHIBIT A

             (Face of Series B and Series B-1 Note)

          [Series B] [Series B-1] Senior Note due 2000

     No.
                     WALTER INDUSTRIES, INC.

     promises to pay to

     or registered assigns.

     the principal sum of

     Dollars on __________, 2000.

     Interest Payment Dates:  August 15 and February 15 

     Record Dates:  August 1 and February 1
                                                            
Dated:___________________________
                                    WALTER INDUSTRIES, INC.

                                   By:_______________________
                                        Name:
                                        Title:



                                   By:_______________________
Trustee's Certificate of                Name:
Authentication                          Title:

                                             (SEAL)
This is one of the Notes
referred to in the within-
mentioned Indenture:

UNITED STATES TRUST COMPANY NEW YORK,
  as Trustee 


By:___________________________________
     Authorized Signatory

<PAGE>
                         (Back of Note)

          [Series B] [Series B-1] Senior Note due 2000

          Capitalized terms used herein shall have the meanings
assigned to them in the Indenture referred to below unless
otherwise indicated.

          1.   INTEREST.  Walter Industries, Inc., a Delaware
corporation (the "Company", which term includes any successor
corporation under the Indenture hereinafter referred to),
promises to pay interest on the principal amount of this Note at
____% per annum from the Issue Date until maturity.  The Company
will pay interest semi-annually on August 15 and February 15 of
each year, or if any such day is not a Business Day, on the next
succeeding Business Day (each an "Interest Payment Date"). 
Interest on the Notes will accrue from the most recent date to
which interest has been paid or, if no interest has been paid,
from the Issue Date; provided that if there is no existing
Default in the payment of interest, and if this Note is
authenticated between a record date referred to on the face
hereof and the next succeeding Interest Payment Date, interest
shall accrue from such next succeeding Interest Payment Date;
provided, further, that the first Interest Payment Date shall be
August 15, 1995.  The Company shall pay interest (including
post-petition interest in any proceeding under Bankruptcy Law)
on overdue principal and premium, if any, from time to time on
demand at a rate that is 1% per annum in excess of the interest
rate then in effect on the Notes; it shall pay interest
(including post-petition interest in any proceeding under any
Bankruptcy Law) on overdue installments of interest (without
regard to any applicable grace periods) from time to time on
demand at the same rate to the extent lawful.  Interest will be
computed on the basis of a 360-day year of twelve 30-day months.

          2.   METHOD OF PAYMENT.  The Company will pay interest
on the Notes (except defaulted interest) to the Persons who are
registered Holders of Notes at the close of business on the
August 1 or February 1 preceding the Interest Payment Date, even
if such Notes are canceled after such record date and on or
before such Interest Payment Date, except as provided in Section
2.12 of the Indenture with respect to defaulted interest. The
Notes will be payable as to principal and interest at the office
or agency of the Company maintained for such purpose within or
without the City and State of New York, or, at the option of the
Company, payment of interest may be made by check mailed to the
Holders at their addresses set forth in the register of Holders.
Such payment will be in such coin or currency of the United
States of America as at the time of payment is legal tender for
payment of public and private debts.

          3.   PAYING AGENT AND REGISTRAR.  Initially, United
States Trust Company of New York, the Trustee under the
Indenture, will act as Paying Agent and Registrar.  The Company
may change any Paying Agent or Registrar without notice to any
Holder.  The Company or any of its Subsidiaries may act in any
such capacity.

          4.   INDENTURE.  The Company issued the Notes under an
Indenture dated as of ____________, 1995 (the"Indenture")
between the Company and the Trustee.  The terms of the Notes
include those stated in the Indenture and those made part of the
Indenture by reference to the Trust Indenture Act of 1939, as
amended (15 U.S. Code sections 77aaa-77bbbb).  The Notes are
subject
to all such terms, and Holders are referred to the Indenture and
such Act for a statement of such terms.  The [Series B] [Series
B-1] Notes are secured obligations of the Company limited to
$490,000,000 in aggregate principal amount, plus amounts, if
any, sufficient to pay interest and premium, if any, on
outstanding Notes as set forth in Paragraph 2 hereof.  The Notes
are secured by the outstanding Capital Stock of each of the
Company's direct and indirect Subsidiaries (which term excludes
Mid-State Homes, Inc. and its Subsidiaries), whether currently
owned or hereafter acquired or created, which Capital Stock has
been pledged by the Company and certain of its Subsidiaries
pursuant to the Pledge Agreement and certain Subsidiary Pledge
Agreements dated __________, 1995. 

          5.   OPTIONAL REDEMPTION.  The Notes will be subject
to redemption at any time at the option of the Company, in whole
or in part, upon not less than 30 nor more than 60 days' notice,
at a redemption price of 101% of the principal amount then
outstanding, plus accrued and unpaid interest thereon to the
applicable date of redemption; provided, however, that if a
redemption is made from the Excess Proceeds of any Asset Sales
as described in paragraph 9 below, the redemption price will be
100% of the principal amount then outstanding, plus accrued and
unpaid interest thereon to the applicable date of redemption;
and provided, further, however, that if any such redemption is
in part, not less than $150 million principal amount of the
Notes in the aggregate remain outstanding after giving affect to
such redemption. 

          6.   MANDATORY REDEMPTION.  Except as set forth under
Sections 4.08 or 4.09 of the Indenture, the Company shall not be
required to make mandatory redemption payments with respect to
the Notes.

          7.   NOTICE OF REDEMPTION.  Notice of redemption will
be mailed at least 30 days but not more than 60 days before the
redemption date to each Holder whose Notes are to be redeemed at
its registered address.  Notes in denominations larger than
$1,000 may be redeemed in part but only in whole multiples of
$1,000, unless all of the Notes held by a Holder are to be
redeemed.  On and after the redemption date interest ceases to
accrue on Notes or portions thereof called for redemption.

          8.   CHANGE OF CONTROL.  Upon the occurrence of a
Change of Control, the Company will be required to make an offer
to repurchase all or any part (equal to $1,000 principal amount
or an integral multiple thereof) of a Holder's Notes at a
purchase price equal to 101% of the principal amount thereof
plus accrued and unpaid interest, if any, to the date of
purchase.  Within 10 days following any Change of Control, the
Company shall mail a notice to each Holder setting forth the
procedures governing the Change of Control Offer as required by
the Indenture.  Holders of Notes may elect to have such Notes
purchased by completing the form entitled "Option of Holder to
Elect Purchase" appearing below.

          9.   ASSET SALES.  If the Company consummates any
Asset Sales, and when the aggregate amount of Excess Proceeds
exceeds $25 million, the Company shall either (A) redeem the
Notes (on a pro rata basis if the amount available for such
redemption is less than the outstanding principal amount of the
Notes plus accrued and unpaid interest, if any, to the date of
redemption) at a redemption price of 100% of the principal
amount thereof plus accrued and unpaid interest, if any, to the
date of redemption or (B) make an offer to all Holders of Notes
to purchase the maximum principal amount of Notes that may be
purchased out of such Excess Proceeds, at an offer price in cash
equal to 100% of the principal amount thereof plus accrued and
unpaid interest, if any, to the date of repurchase; provided,
however, that if following such a redemption or an offer to
repurchase, assuming 100% acceptance, the outstanding principal
amount of the Notes would be less than $150 million in the
aggregate, the Excess Proceeds shall be utilized as provided in
the Indenture until such time as the aggregate of all unapplied
Excess Proceeds from all Asset Sales is sufficient to redeem or
repurchase 100% of the outstanding Notes, at which time the
Company will be obligated to either redeem or offer to purchase
the Notes as provided above.  Holders of Notes that are the
subject of an offer to purchase shall receive an Asset Sale
Offer from the Company prior to any related purchase date and
may elect to have such Notes purchased by completing the form
entitled "Option of Holder to Elect Purchase" appearing below.

          10.  DENOMINATIONS, TRANSFER, EXCHANGE.  The Notes are
in registered form without coupons in denominations of $1,000
and integral multiples of $1,000.  The transfer of Notes may be
registered and Notes may be exchanged as provided in the
Indenture.  The Registrar and the Trustee may require a Holder,
among other things, to furnish appropriate endorsements and
transfer documents and the Company may require a Holder to pay
any taxes and fees required by law or permitted by the
Indenture.  The Registrar shall not be required (A) to issue, to
register the transfer of, or to exchange Notes during a period
beginning at the opening of business 15 days before the day of
any selection of Notes for redemption under Section 3.07 of the
Indenture and ending at the close of business on the day of
selection; or (B) to register the transfer of or to exchange any
Note so selected for redemption in whole or in part, except the
unredeemed portion of any Note being redeemed in part; or (C) to
register the transfer of or to exchange a Note between a record
date and the next succeeding Interest Payment Date.

          11.  PERSONS DEEMED OWNERS.  The registered Holder of
a Note may be treated as its owner for all purposes.

          12.  AMENDMENT, SUPPLEMENT AND WAIVER.  Subject to
certain exceptions, the Indenture or the Notes may be amended or
supplemented with the consent of the Holders of at least a
majority in principal amount of the then outstanding Notes, and
any existing default or compliance with any provision of the
Indenture or the Notes may be waived with the consent of the
Holders of a majority in principal amount of the then
outstanding Notes.  Without the consent of any Holder of a Note,
the Indenture or the Notes may be amended or supplemented to
cure any ambiguity, defect or inconsistency, to provide for
uncertificated Notes in addition to or in place of certificated
Notes, to provide for the assumption of the Company's
obligations to Holders in case of a merger or consolidation or
sale, assignment, transfer, lease, conveyance or other
disposition of all or substantially all of the Company's
properties or assets, to make any change that would provide any
additional rights or benefits to the Holders or that does not
adversely affect the legal rights under the Indenture of any
such Holder, or to comply with the requirements of the SEC in
order to effect or maintain the qualification of the Indenture
under the Trust Indenture Act.

          13.  RESTRICTIVE COVENANTS.  The Indenture imposes
certain limitations on the ability of the Company and its
Subsidiaries to, among other things, pay dividends or make
certain other Restricted Payments, incur additional Indebtedness
or Liens, enter into transactions with Affiliates, make payments
in respect of its Capital Stock or issue additional or sell
Capital Stock, merge or consolidate with any other person or
sell, lease, transfer or otherwise dispose of substantially all
of its properties or assets or enter into sale and leaseback
transactions.  The limitations are subject to certain
qualifications and exceptions.  The Company must annually report
to the Trustee regarding compliance with such limitations.

          14.  SUCCESSOR CORPORATION.  When a successor
corporation assumes all the obligations of its predecessor under
the Notes and the Indenture, the predecessor corporation will be
released from those obligations.

          15.  DEFAULTS AND REMEDIES.  If an Event of Default
occurs and is continuing, the Trustee or the Holders of at least
25% in aggregate principal amount of Notes then outstanding may
declare all the Notes to be due and payable immediately in the
manner and with the effect provided in the Indenture.  Holders
of Notes may not enforce the Indenture or the Notes except as
provided in the Indenture.  The Trustee may require indemnity
satisfactory to it before it enforces the Indenture or the
Notes. Subject to certain limitations, Holders of a majority in
aggregate principal amount of the Notes then outstanding may
direct the Trustee in its exercise of any trust or power.  The
Trustee may withhold from Holders of Notes notice of any
continuing Default or Event of Default (except a Default in
payment of principal or interest) if it determines that
withholding notice is in their interest.

          16.  TRUSTEE DEALINGS WITH COMPANY.  The Trustee, in
its individual or any other capacity, may make loans to, accept
deposits from, and perform services for the Company or its
Affiliates, and may otherwise deal with the Company or its
Affiliates, as if it were not the Trustee.

          17.  NO RECOURSE AGAINST OTHERS.  A director, officer,
employee, incorporator or stockholder, of the Company, as such,
shall not have any liability for any obligations of the Company
under the Notes or the Indenture or for any claim based on, in
respect of, or by reason of, such obligations or their creation.
Each Holder by accepting a Note waives and releases all such
liability. The waiver and release are part of the consideration
for the issuance of the Notes.

          18.  AUTHENTICATION.  This Note shall not be valid
until authenticated by the manual signature of the Trustee or an
authenticating agent.

          19.  NOTES.  The term "Notes" refers to, collectively,
the Series B Notes and the Series B-1 Notes issuable under the
Indenture.

          20.  ABBREVIATIONS.  Customary abbreviations may be
used in the name of a Holder or an assignee, such as:  TEN COM
(= tenants in common), TEN ENT (= tenants by the entireties),
JT TEN (= joint tenants with right of survivorship and not as
tenants in common), CUST (= Custodian), and U/G/M/A (= Uniform
Gifts to Minors Act).

          21.  CUSIP NUMBERS.  Pursuant to a recommendation
promulgated by the Committee on Uniform Security Identification
Procedures, the Company has caused CUSIP numbers to be printed
on the Notes and the Trustee may use CUSIP numbers in notices of
redemption as a convenience to Holders.  No representation is
made as to the accuracy of such numbers either as printed on the
Notes or as contained in any notice of redemption and reliance
may be placed only on the other identification numbers placed
thereon.

          The Company will furnish to any Holder upon written
request and without charge a copy of the Indenture.  Requests
for such documents and for additional information may be made
to:  Walter Industries, Inc. __________________________________.
<PAGE>

ASSIGNMENT FORM


     To assign this Note, fill in the form below: (I) or (we)
assign and transfer this Note to

                                                            
(Insert assignee's soc. sec. or tax I.D. no.)

                                                            

                                                            

                                                            

                                                            
      (Print or type assignee's name, address and zip code)


and irrevocably appoint                                     
to transfer this Note on the books of the Company.  The agent
may substitute another to act for him.

                                                            

Date: _____________

                         Your Signature:                    
                          (Sign exactly as your name appears on
the face of this
                           Note)

Signature Guarantee: ________________
<PAGE>

               OPTION OF HOLDER TO ELECT PURCHASE

          If you want to elect to have this Note purchased by
the Company pursuant to Section 4.08 or 4.09 of the Indenture,
check the box below*:

      /  /     Section 4.08     /  /    Section 4.09


          If you want to elect to have only part of the Note
purchased by the Company pursuant to Section 4.09 of the
Indenture, state the amount you elect to have purchased:
$__________


Date:__________________       Your Signature:_________________
                       (Sign exactly as your name appears on the
                                      Note)

                              Tax Identification No.:___________


Signature Guarantee: _______________












___________________
*  Check applicable box.
<PAGE>

                            EXHIBIT B

                    FORM OF PLEDGE AGREEMENT


          This PLEDGE AGREEMENT (as amended, amended and
restated or otherwise modified from time to time, herein called
the "Agreement") is dated as of ____ __, 1995, between Walter
Industries, Inc., a Delaware corporation (the "Pledgor"), and
United States Trust Company of New York, a ____________, as
trustee (the "Trustee") for and representative of the holders of
the Series B Notes and Series B-1 Notes (each as hereinafter
defined) under the Indenture (as hereinafter defined).

                            RECITALS

          WHEREAS, the Pledgor is the legal and beneficial owner
of the issued and outstanding Capital Stock (the "Pledged
Shares") of the Subsidiaries listed on Schedule I;

          WHEREAS, the Pledgor, in order to retire certain debt
obligations as part of its emergence in proceedings under
Chapter 11 of the U.S. Bankruptcy Code, and the Trustee have
entered into an indenture dated as of ________ __, 1995 (the
"Indenture") pursuant to which the Pledgor has issued
approximately $490,000,000 in aggregate principal amount of
Series B Senior Notes due 2000 (the "Series B Notes");

          WHEREAS, the Pledgor may offer to issue Series B-1
Senior Notes due 2000 (the "Series B-1 Notes" and, with the
Series B Notes, the "Notes") in exchange for outstanding
Series B Notes;

          WHEREAS, in order to induce the Trustee to execute and
deliver the Indenture, the Pledgor has agreed to pledge the
Pledged Shares as collateral security for the performance of the
Secured Obligations (as hereinafter defined); and

          WHEREAS, the Pledgor will derive direct and indirect
economic benefit from the issuance of the Notes pursuant to the
Indenture;

          NOW THEREFORE, in consideration of the premises herein
set forth the parties hereto agree as follows:

          SECTION 1.  Pledge.  The Pledgor hereby pledges to the
Trustee and grants to the Trustee for the benefit of the holders
of the Notes (the "Noteholders") a first priority security
interest in the following (the "Pledged Collateral") to secure
the Secured Obligations:

               (i)  the Pledged Shares and the certificates
     representing the Pledged Shares and, subject to Section 6,
     all dividends, cash, options, warrants, rights, instruments
     and other property and proceeds from time to time received,
     receivable or otherwise distributed in respect of or in
     exchange for any or all of the Pledged Shares; and

              (ii)  all additional shares of Capital Stock of
     any Subsidiary now owned or hereafter acquired from time to
     time acquired by the Pledgor in any manner (which shares
     shall be deemed to be part of the Pledged Shares) and the
     certificates representing such additional shares and,
     subject to Section 6, all dividends, cash, options,
     warrants, rights, instruments and other property and
     proceeds from time to time received, receivable or
     otherwise distributed in respect of or in exchange for any
     or all of such shares. 

          The foregoing pledge and grant of a security interest
confirms the pledge and grant of a first priority security
interest in the Pledged Collateral to secure the Secured
Obligations.

          SECTION 2.  Secured Obligations.  This Agreement
secures, and the Pledged Collateral is collateral security for,
the prompt payment or performance in full when due, whether at
stated maturity, by acceleration or otherwise (including the
payment of amounts which would become due but for the operation
of the automatic stay under Section 362(a) of the Bankruptcy
Code, 11 U.S.C. section 362(a)), of all obligations of the
Pledgor now
or hereafter existing under the Indenture and the Notes issued
thereunder, whether for principal, premium, interest (including,
without limitation, interest which, but for the filing of a
petition in a bankruptcy, or other similar proceeding with
respect to the Pledgor, would accrue on such obligations), fees,
expenses, including, without limitation, all amounts due the
Trustee under the Indenture, or otherwise and all obligations of
the Pledgor now or hereafter existing under this Agreement (all
such obligations being the "Secured Obligations").  

          SECTION 3.  Delivery of Pledged Collateral.  (i) All
certificates or instruments representing or evidencing the
Pledged Collateral shall be delivered to and held by or on
behalf of the Trustee pursuant hereto and shall be in suitable
form for transfer by delivery, or shall be accompanied by duly
executed instruments of transfer or assignment in blank and (ii)
each of the certificates, instruments, certifications or other
documents delivered pursuant to (i) shall be in form and
substance satisfactory to the Trustee.  At any time upon or
after the occurrence of an Event of Default (as defined in the
applicable Indenture) with respect to the Notes, the Trustee
shall have the right, without notice to the Pledgor, to transfer
to or to register in the name of the Trustee or any of its
nominees any or all of the Pledged Collateral.  In addition, the
Trustee shall have the right at any time to exchange
certificates or instruments representing or evidencing Pledged
Collateral for certificates or instruments of smaller or larger
denominations.

          SECTION 4.  Representations and Warranties.  The
Pledgor represents and warrants as follows:

               (i)  The Pledgor has full corporate power and
     authority to enter into this Agreement.  This Agreement has
     been duly authorized, executed and delivered by the Pledgor
     and constitutes a valid and binding agreement of the
     Pledgor and is enforceable against the Pledgor in
     accordance with the terms hereof.  The performance of this
     Agreement and the consummation of the transactions
     contemplated hereby do not and will not result in the
     creation or imposition of any Lien upon any of the assets
     of the Pledgor or any of its Subsidiaries pursuant to the
     terms or provisions of, or result in a breach or violation
     of or conflict with any of the terms or provisions of, or
     constitute a default under, or give any other party a right
     to terminate any of its obligations under, or result in the
     acceleration of any obligation under, (i) the certificate
     of incorporation or by-laws of the Pledgor or any of its
     Subsidiaries; or (ii) any contract or other agreement to
     which the Pledgor or any of its Subsidiaries is a party or
     by which the Pledgor or any of its Subsidiaries or any of
     its properties is bound or affected, or any judgment,
     ruling, decree, order, law, statute, rule or regulation of
     any court or other governmental agency or body applicable
     to the business or properties of the Pledgor or any of its
     Subsidiaries. 

              (ii)  The Pledgor is, and at the time of delivery
     of any Pledged Collateral to the Trustee pursuant to
     Section 3 of this Agreement will be, the legal and
     beneficial owner of the Pledged Collateral free and clear
     of any Lien except for the Lien and security interest
     created by this Agreement.

             (iii)  The Pledgor has full power, authority and
     legal right to pledge all the Pledged Collateral pursuant
     to this Agreement.

              (iv)  No consent of any other party (including,
     without limitation, stockholders or creditors of the
     Pledgor) and no consent, authorization, approval or other
     action by, and no notice to or filing with, any
     governmental authority or regulatory body is required
     either (x) for the pledge by the Pledgor of the Pledged
     Collateral pursuant to this Agreement or (y) for the
     exercise by the Trustee of the voting or other rights
     provided for in this Agreement or the remedies in respect
     of the Pledged Collateral pursuant to this Agreement;
     except as may be required in connection with such
     disposition by laws affecting the offering and sale of
     securities generally.

               (v)  All of the Pledged Shares have been duly
     authorized and validly issued and are fully paid and
     non-assessable.

              (vi)  The pledge of the Pledged Collateral
     pursuant to this Agreement creates a valid and perfected
     first priority security interest in the Pledged Collateral
     securing the payment of the Secured Obligations.

             (vii)  All information set forth herein relating to
     the Pledged Collateral is accurate and complete in all
     material respects.

          SECTION 5.  Supplements, Further Assurances.  The
Pledgor agrees that at any time and from time to time, at the
expense of the Pledgor, the Pledgor will promptly execute and
deliver all further instruments and documents, and take all 
further action, that may be necessary or that the Trustee may
reasonably request, in order to perfect and protect any security
interest granted or purported to be granted hereby or to enable
the Trustee to exercise and enforce its rights and remedies
hereunder with respect to any Pledged Collateral.

          The Pledgor further agrees that it will (a) upon the
creation or acquisition of a Subsidiary promptly deliver to the
Trustee the shares of Capital Stock of such Subsidiary owned by
it and an amended Schedule I (each, a "Schedule I Amendment")
which shall include such Subsidiary therein and (b) upon
obtaining any shares of Capital Stock of any company required to
be pledged pursuant to Section 1(ii), promptly deliver to the
Trustee such shares and a pledge amendment, duly executed by the
Pledgor, in substantially the form of Schedule II hereto (a
"Pledged Share Amendment"), in respect of the additional Pledged
Shares which are to be pledged pursuant to this Agreement.  The
Pledgor hereby authorizes the Trustee to attach each Schedule I
Amendment and Pledged Share Amendment to this Agreement and the
Pledgor agrees that all Pledged Shares listed, respectively, on
any Pledged Share Amendment and any Pledged Shares delivered to
the Trustee shall for all purposes hereunder be considered
Pledged Collateral.

          SECTION 6.  Voting Rights; Dividends; Etc.  (a)  As
long as no Event of Default (as defined in the Indenture) shall
have occurred and be continuing with respect to the Notes:

               (i)  The Pledgor shall be entitled to exercise
     any and all voting and other consensual rights pertaining
     to the Pledged Collateral or any part thereof for any
     purpose not inconsistent with the terms of this Agreement
     or the Indenture.  It is understood, however, that neither
     (A) the voting by the Pledgor of any Pledged Shares for, or
     the Pledgor's consent to, the election of directors at an
     annual or other meeting of stockholders or with respect to
     incidental matters at any such meeting nor (B) the
     Pledgor's consent to or approval of any action otherwise
     permitted under this Agreement and the Indenture shall be
     deemed inconsistent with the terms of this Agreement or the
     Indenture within the meaning of this Section 6(a)(i), and
     no notice of any such voting or consent need be given to
     the Trustee.

              (ii)  The Pledgor shall be entitled to receive and
     retain, and to utilize free and clear of the Lien and
     security interest under this Agreement, any and all
     dividends, distributions, principal, interest or other
     amounts paid in respect of the Pledged Collateral.

             (iii)  In order to permit the Pledgor to exercise
     the voting and other rights which it is entitled to
     exercise pursuant to Section 6(a)(i) above and to receive
     the dividends, distributions, principal, interest or other
     payments which it is authorized to receive and retain
     pursuant to Section 6(a)(ii) above, the Trustee shall, if
     necessary, upon written request of the Pledgor, from time
     to time execute and deliver (or cause to be executed and
     delivered) to the Pledgor all such proxies, dividend
     payment orders and other instruments as the Pledgor may
     reasonably request.

               (b)  Upon the occurrence and during the
continuance of an Event of Default under the Indenture:

               (i)  Upon written notice from the Trustee to the
     Pledgor, all rights of the Pledgor to exercise the voting
     and other consensual rights which it would otherwise be
     entitled to exercise pursuant to Section 6(a)(i) above
     shall cease, and all such rights shall thereupon become
     vested in the Trustee which shall thereupon have the sole
     right to exercise such voting and other consensual rights
     during the continuance of such Event of Default.

              (ii)  All rights of the Pledgor to receive the
     dividends, distributions, principal, interest and other
     payments which it would otherwise be authorized to receive
     and retain pursuant to Section 6(a)(ii) above shall cease
     and all such rights shall thereupon become vested in the
     Trustee who shall thereupon have the sole right to receive
     and hold as Pledged Collateral such dividends, distribu-
     tions, principal, interest and other payments during the
     continuance of such Event of Default.

             (iii)  In order to permit the Trustee to exercise
     the voting and other consensual rights which it may be
     entitled to exercise pursuant to Section 6(b)(i) above, and
     to receive all dividends, distributions, principal,
     interest and other payments which it may be entitled to
     receive under section 6(b)(ii) above, the Pledgor shall, if
     necessary, upon the request of the Trustee, from time to
     time execute and deliver to the Trustee appropriate
     proxies, dividend payment orders and other instruments as
     the Trustee may reasonably request.

               (c)  All dividends, distributions, principal,
interest and other payments which are received by the Pledgor
contrary to the provisions of Section 6(b)(ii) above shall be
received in trust for the benefit of the Trustee, shall be
segregated from other funds of the Pledgor and shall be
forthwith paid over to the Trustee as Pledged Collateral in the
same form as so received (with any necessary endorsement).

          SECTION 7. Transfers and Other Liens; Additional
Shares.

          A.  Transfers and Other Liens.  The Pledgor agrees
that it will not (i) sell, pledge, hypothecate or otherwise
convey or dispose of any of the Pledged Collateral, (ii) create
or permit to exist any Lien upon or with respect to any of the
Pledged Collateral, except for the Lien and security interest
under this Agreement, or (iii) permit any of the Subsidiaries to
merge or consolidate, unless all the outstanding Capital Stock
of the surviving or resulting corporation is, upon such merger
or consolidation, pledged hereunder and no cash, securities or
other property is distributed in respect of the outstanding
shares of any other constituent corporation; provided, however,
that the Company and its Subsidiaries may conduct Asset Sales in
accordance with Section 4.09 of the Indenture, and upon the
consummation of any such Asset Sale, any Pledged Collateral
subject to such Asset Sale shall be released from the Lien of
this Pledge Agreement.

          B.  Additional Shares. The Pledgor agrees that it will
(i) cause each of the Subsidiaries not to issue any shares,
interests, participations, rights or other equivalents (however
designated) of corporate stock in addition to or in substitution
for the Pledged Shares issued by the Subsidiaries and (ii)
pledge hereunder, immediately upon its acquisition (directly or
indirectly) thereof, any and all additional shares of stock or
other equity securities of the Subsidiaries.

          SECTION 8.  Trustee Appointed Attorney-in-Fact. The
Pledgor hereby appoints the Trustee the Pledgor's attorney-in-
fact, with full authority in the place and stead of the Pledgor
and in the name of the Pledgor or otherwise, from time to time
in the Trustee's discretion to take any action and to execute
any instrument which the Trustee may reasonably deem necessary
or advisable to accomplish the purposes of this Agreement,
including, without limitation, to receive, endorse and collect
all instruments made payable to the Pledgor representing any
dividend, interest payment or other distribution or payment in
respect of the Pledged Collateral or any part thereof and to
give full discharge for the same.

          SECTION 9.  Trustee May Perform.  If the Pledgor fails
to perform any agreement contained herein after receipt of a
written request to do so from the Trustee, the Trustee may,
within thirty days after such notice is effective pursuant to
Section 20, itself perform, or cause performance of, such
agreement and the reasonable expenses of the Trustee, including
the reasonable fees and expenses of its agents and counsel,
incurred in connection therewith shall be payable by the Pledgor
under Section 13 hereof.

          SECTION 10.  Reasonable Care.  The Trustee shall be
deemed to have exercised reasonable care in the custody and
preservation of the Pledged Collateral in its possession if the
Pledged Collateral is accorded treatment substantially
equivalent to that which the Trustee, in its individual
capacity, accords its own property consisting of negotiable
securities, it being understood that the Trustee shall not have
responsibility for (i) ascertaining or taking action with
respect to calls, conversions, exchanges, maturities, tenders or
other matters relative to any Pledged Collateral, whether or not
the Trustee is deemed to have knowledge of such matters or (ii)
taking any necessary steps (other than steps taken in accordance
with the standard of care set forth above to maintain possession
of the Pledged Collateral) to preserve any rights respecting any
of the Pledged Collateral.

          SECTION 11.  Remedies Upon Default; Decisions Relating
to Exercise of Remedies; Payments Under Notes.

          A.  Remedies Upon Default.  Subject to Section 11B, if
any Event of Default under the Indenture shall have occurred and
be continuing:

               (i)  The Trustee may exercise in respect of the
     Pledged Collateral, in addition to other rights and
     remedies provided for herein or otherwise available to it,
     all the rights and remedies of a secured party on default
     under the Uniform Commercial Code (the "Code") in effect in
     the State of New York at that time, and the Trustee may
     also in its sole discretion, without notice except as
     specified below, sell the Pledged Collateral or any part
     thereof in one or more parcels at a public or private sale,
     at any exchange, broker's board or at any of the Trustee's
     offices or elsewhere, for cash, on credit or for future
     delivery, and at such price or prices and upon such other
     terms as the Trustee may deem commercially reasonable,
     irrespective of the impact of any such sales on the market
     price of the Pledged Collateral.  The Trustee or any
     Noteholder may be the purchaser of any or all of the
     Pledged Collateral at any such sale but shall not be
     entitled, for the purpose of bidding and making settlement
     or payment of the purchase price for all or any portion of
     the Pledged Collateral sold at such sale, to use and apply
     any of the Secured Obligations owed to such person as a
     credit on account of the purchase price of any Pledged
     Collateral payable by such person at such sale.  Each
     purchaser at any such sale shall hold the property sold
     absolutely free from any claim or right on the part of the
     Pledgor, and the Pledgor hereby waives (to the extent
     permitted by law) all rights of redemption, stay and/or
     appraisal which it now has or may at any time in the future
     have under any rule of law or statute now existing or
     hereafter enacted.  The Pledgor agrees that, to the extent
     notice of sale shall be required by law, at least ten days'
     notice to the Pledgor of the time and place of any public
     sale or the time after which any private sale is to be made
     shall constitute reasonable notification.  The Trustee
     shall not be obligated to make any sale of Pledged
     Collateral regardless of notice of sale having been given. 
     The Trustee may adjourn any public or private sale from
     time to time by announcement at the time and place fixed
     therefor, and such sale may, without further notice, be
     made at the time and place to which it was so adjourned. 
     The Pledgor hereby waives any claim against the Trustee
     arising by reason of the fact that the price at which any
     Pledged Collateral may have been sold at such a private
     sale was less than the price which might have been obtained
     at a public sale, even if the Trustee accepts the first
     offer received and does not offer such Pledged Collateral
     to more than one party.

              (ii)  The Pledgor recognizes that, by reason of 
     certain prohibitions contained in the Securities Act of
     1933, as amended (the "Securities Act"), and applicable
     state securities laws, the Trustee may be compelled, with
     respect to any sale of all or any part of the Pledged
     Collateral, to limit purchasers to those who will agree,
     among other things, to acquire the Pledged Collateral for
     their own account, for investment and not with a view to
     the distribution or resale thereof.  The Pledgor
     acknowledges that any such private sales may be at prices
     and on terms less favorable to the Trustee than those
     obtainable through a public sale without such restrictions
     (including, without limitation, a public offering made
     pursuant to a registration statement under the Securities
     Act), and, notwithstanding such circumstances, agrees that
     any private sale shall be deemed to have been made in a
     commercially reasonable manner and that the Trustee shall
     have no obligation to engage in public sales and no
     obligation to delay the sale of any Pledged Collateral for
     the period of time necessary to permit the issuer thereof
     to register it for a form of public sale requiring
     registration under the Securities Act or under applicable
     state securities laws, even if the Pledgor would agree to
     do so.

             (iii)  If the Trustee determines to exercise its
     right to sell any or all of the Pledged Collateral, upon
     written request, the Pledgor shall and shall cause each
     issuer of any Pledged Collateral to be sold hereunder from
     time to time to furnish to the Trustee all such information
     as the Trustee may request and to cause any financial
     intermediary to furnish any such information, in order to
     determine the number of shares, notes and other instruments
     included in the Pledged Collateral, which may be sold by
     the Trustee as exempt transactions under the Securities Act
     and the rules of the Securities and Exchange Commission
     thereunder, as the same are from time to time in effect.

          B.   Decisions Relating to Exercise of Remedies. 
Notwithstanding anything in this Agreement to the contrary, the
Trustee shall exercise, or shall refrain from exercising, any
remedy provided for in Section 11A as provided in Article Ten of
the Indenture.

          SECTION 12.  Application of Proceeds.  During and 
after the continuance of an Event of Default, any cash held by
the Trustee as Pledged Collateral and all cash proceeds received
by the Trustee (all such cash being "Proceeds") in respect of
any sale of, collection from, or other realization upon all or
any part of the Pledged Collateral pursuant to the exercise by
the Trustee of its remedies as a secured creditor as provided in
Section 11 of this Agreement shall be applied promptly from time
to time by the Trustee as follows:

               First, to the payment of the costs and expenses
          of such sale, collection or other realization,
          including reasonable compensation to the Trustee and
          its agents and counsel, and all expenses, liabilities
          and advances made or incurred by the Trustee in
          connection therewith including all amounts due to the
          Trustee under Article Seven of the Indenture;

               Second, to the payment of the Secured Obligations
          as provided pursuant to the Indenture; and

               Third, after payment in full of all Secured
          Obligations, to the Pledgor.

          SECTION 13.  Expenses.  The Pledgor will, upon demand,
pay to the Trustee the amount of any and all reasonable
expenses, disbursements and advances, including reasonable fees
and expenses of its counsel and of any experts and agents, which
the Trustee may incur in connection with (i) the acceptance and
administration of this Agreement, (ii) the custody or
preservation of, or the sale of, collection from, or other
realization upon, any of the Pledged Collateral, (iii) the
exercise or enforcement of any of the rights of the Trustee or
the Noteholders hereunder or (iv) the failure by the Pledgor to
perform or observe any of the provisions hereof.

          SECTION 14.  No Waiver.  No failure on the part of the
Trustee to exercise, and no course of dealing with respect to,
and no delay in exercising, any right, power or remedy hereunder
shall operate as a waiver thereof; nor shall any single or
partial exercise by the Trustee of any right, power or remedy
hereunder preclude any other or further exercise thereof or the
exercise of any other right, power or remedy.  The remedies
herein provided are to the fullest extent permitted by law
cumulative and are not exclusive of any other remedies provided
by law.

          SECTION 15.  Trustee.  The Trustee has been appointed
as Trustee hereunder pursuant to the Indenture.  The Trustee
shall be obligated, and shall have the right, hereunder to make
demands, to give notices, to exercise or refrain from exercising
any rights, and to take or refrain from taking action
(including, without limitation, the release or substitution of
Pledged Collateral) solely in accordance with this Agreement and
the Indenture.  The Trustee may resign and a successor Trustee
may be appointed in the manner provided in the Indenture.  Upon
the acceptance of any appointment as a Trustee by a successor
Trustee, that successor Trustee shall thereupon succeed to and
become vested with all the rights, powers, privileges and duties
of the retiring Trustee under this Agreement, and the retiring
Trustee shall thereupon be discharged from its duties and
obligations under this Agreement and, after payment to it of all
amounts due it hereunder, shall deliver any Pledged Collateral
in its possession to the successor Trustee.  After any retiring
Trustee's resignation, the provisions of this Agreement shall
inure to its benefit as to any actions taken or omitted to be
taken by it under this Agreement while it was Trustee.  Anything
contained in this Agreement to the contrary notwithstanding, in
the event of any conflict between the express terms and
provisions of this Agreement and the express terms and
provisions of the Indenture, such terms and provisions of the
Indenture shall control.

          SECTION 16. Indemnification.  The Pledgor hereby
agrees to indemnify the Trustee for any and all liabilities,
obligations, losses, damages, penalties, actions, judgments,
suits, costs, expenses or disbursements of any kind and nature
whatsoever which may be imposed on, incurred by or asserted
against the Trustee in any way relating to or arising out of
this Agreement or the Notes, the Indenture or any instrument
relating thereto, or any other documents contemplated by or
referred to therein or the transactions contemplated thereby or
the enforcement of any of the terms hereof or of any such other
documents or otherwise arising or relating in any manner to the
pledges, dispositions of Pledged Collateral or proceeds of
Pledged Collateral, or other actions of any nature with respect
to the Pledged Collateral contemplated hereunder and under the
Indenture to secure the payment of the Secured Obligations;
provided, however, that the Pledgor shall not be liable for any
of the foregoing to the extent they arise from the negligence or
willful misconduct of the Trustee or failure by the Trustee to
exercise reasonable care in the custody and preservation of the
Pledged Collateral as provided in Section 10.

          SECTION 17.  Lien Created.  To secure Pledgor's
obligations under Sections 13 and 16, the Trustee shall have a
Lien against the Pledged Collateral.

          SECTION 18.  Amendments, Etc.  Prior to such time as
all Secured Obligations shall have been indefeasibly paid in
full, this Agreement may be amended by a writing duly signed for
and on behalf of the Trustee and with the consent of the Note-
holders as provided in the Indenture.

          SECTION 19.  Termination.  When all Secured
Obligations have been indefeasibly paid in full, this Agreement
shall terminate, and the Trustee shall, upon the request and at
the expense of the Pledgor, forthwith assign, transfer and
deliver, against receipt and without recourse to the Trustee,
such of the Pledged Collateral as shall not have been sold or
otherwise applied pursuant to the terms hereof to or on the
order of the Pledgor.

          SECTION 20.  Addresses for Notices.  All notices and 
other communications provided for hereunder shall be in writing
(including telegraphic or telecopy communication) and mailed,
telegraphed, telecopied or delivered, if to the Pledgor,
addressed to it at the address set forth on the signature page
of this Agreement, and if to the Trustee, addressed to it at the
address set forth on the signature page of this Agreement.  All
such notices and other communications shall, when mailed or
telegraphed, be effective when deposited in the mails or
delivered to the telegraph company, respectively, and shall,
when delivered or telecopied, be effective when received.

          SECTION 21.  Continuing Security Interest; Transfer of
Notes.  Subject to Section 18, this Agreement shall create a
continuing security interest in the Pledged Collateral and shall
(i) remain in full force and effect until indefeasible payment
in full of all Secured Obligations, (ii) be binding upon the
Pledgor, its successors and assigns, and (iii) inure, together
with the rights and remedies of the Trustee hereunder, to the
benefit of the Trustee and the Noteholders and each of their
respective successors, transferees and assigns.

          SECTION 22.  Governing Law, Terms.  THIS AGREEMENT
SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS
OF THE STATE OF NEW YORK AS APPLIED TO CONTRACTS MADE AND
PERFORMED WITHIN THE STATE OF NEW YORK, WITHOUT REGARD TO
PRINCIPLES OF CONFLICTS OF LAWS.  Unless otherwise defined
herein or in the Indenture, terms defined in Articles 8 and 9 of
the Uniform Commercial Code as in effect in the State of New
York are used herein as therein defined.

          SECTION 23.  Consent to Jurisdiction and Service of
Process.  All judicial proceedings brought against the Pledgor
with respect to this Agreement may be brought in any state or
federal court of competent jurisdiction in the State of New
York, and by execution and delivery of this Agreement the
pledgor accepts for itself and in connection with its
properties, generally and unconditionally, the nonexclusive
jurisdiction of the aforesaid courts, and irrevocably agrees to
be bound by any judgment rendered thereby in connection with
this Agreement.  Nothing herein shall limit the right of the
Trustee to bring proceedings against the Pledgor in the courts
of any other jurisdiction.

          SECTION 24.  Advances.  The Trustee shall not be
obligated or required to expend, advance or risk any of its own
funds in the performance of its obligations hereunder.

          SECTION 25.  Agents, Attorneys.  The Trustee may act
through agents and shall not be responsible for the misconduct
or negligence of any agent appointed with due care.  The Trustee
may consult with counsel of its selection and the advice of such
counsel or a written opinion rendered by such counsel shall be
full and complete authorization and protection in respect of any
action taken, suffered or omitted by it hereunder in good faith
and in reliance thereon.

          SECTION 26.  Waiver.  Pledgor waives presentment,
demand, protest or notice of any kind.

          SECTION 27.  Security Interest Absolute.  All rights
of the Trustee and security interests hereunder, and all
obligations of the Pledgor hereunder, shall be absolute and
unconditional irrespective of:

               (i)  any lack of validity or enforceability of
     any of the Notes, the Indenture or any instrument relating
     thereto;

              (ii)  any change in the time, manner or place of
     payment of, or in any other term of, all or any of the
     Secured Obligations, or any other amendment or waiver of or
     any consent to any departure from any of the Notes or the
     Indenture;

             (iii)  any exchange, release or non-perfection of
     any other collateral securing, or any release or amendment
     or waiver of or consent to departure from any guaranty of,
     all or any of the Secured Obligations; or

              (iv)  any other circumstance which might otherwise
     constitute a defense available to, or a discharge of, the
     Pledgor.

          SECTION 28.  Defined Terms.  Terms used but not
defined herein shall have the meaning ascribed to them in the
Indenture.
<PAGE>

          IN WITNESS WHEREOF, the Pledgor and the Trustee have
caused this Agreement to be duly executed and delivered by their
respective duly authorized officers as of the date first above
written


                              Pledgor
                              WALTER INDUSTRIES, INC.



                              By:  _____________________________
                                   Name:
                                   Title:

                              Notice Address:
                              [address]


                              Attn:  Chief Financial Officer


                              Trustee
                              UNITED STATES TRUST COMPANY
                                 OF NEW YORK



                              By:  _____________________________
                                   Name:
                                   Title:

                              Notice Address:
                              [address]


                              Attn:  Corporate Trust Department

<PAGE>
                           SCHEDULE I

                      LIST OF SUBSIDIARIES

                                                             
                                                    Percentage of
              Class     Stock               Number  All Capital
                of   Certificate     Par      of      Stock
Issuer        Stock     No(s).      Value   Shares  Outstanding

<PAGE>

                           SCHEDULE II

To the Pledge Agreement


                     PLEDGED SHARE AMENDMENT


     This Pledged Share Amendment, dated as of ______, is
delivered pursuant to Section 5 of the Pledge Agreement referred 
to below.   The undersigned hereby agrees that this Pledged Share
Amendment may be attached to the Pledge Agreement dated as of
____ __, 1995, between the undersigned and United States Trust
Company of New York, as Trustee (the "Pledge Agreement";
capitalized terms defined therein being used herein as therein
defined), and that the Pledged Shares listed on this Pledged
Share Amendment shall be deemed to be part of the Pledged Shares
and shall become part of the Pledged Collateral and shall secure
all Secured Obligations as provided in the Pledge Agreement.


                                   WALTER INDUSTRIES, INC.



                                   By:  _________________________
                                        Name:
                                        Title:




                                                             
                                                   Percentage of
              Class     Stock             Number   All Capital
                of   Certificate     Par    of         Stock
Issuer        Stock     No(s).      Value  Shares   Outstanding

<PAGE> 


                            EXHIBIT C

               FORM OF SUBSIDIARY PLEDGE AGREEMENT



         This SUBSIDIARY PLEDGE AGREEMENT (as amended, amended
and restated or otherwise modified from time to time, herein
called the "Agreement") is dated as of ____ __, 1995, between
_______________________________________________ (the "Pledgor"),
and United States Trust Company of New York, a ____________, as
trustee (the "Trustee") for and representative of the holders of
the Series B Notes and Series B-1 Notes (each as hereinafter
defined) under the Indenture (as hereinafter defined).

                            RECITALS

         WHEREAS, the Pledgor is the legal and beneficial owner
of the issued and outstanding Capital Stock (the "Pledged
Shares") of the Subsidiaries of the Company (as hereinafter
defined) listed on Schedule I;

         WHEREAS, the Pledgor is a Subsidiary of Walter
Industries, Inc., a Delaware corporation (the "Company");

         WHEREAS, the Company, in order to retire certain debt
obligations as part of its and certain of its Subsidiaries
emergence in proceedings under Chapter 11 of the U.S. Bankruptcy
Code, and the Trustee have entered into an indenture dated as of
________ __, 1995 (the "Indenture") pursuant to which the
Company has issued approximately $490,000,000 in aggregate
principal amount of Series B Senior Notes due 2000 (the "Series
B Notes");

         WHEREAS, the Company may offer to issue its Series B-1
Senior Notes due 2000 (the "Series B-1 Notes" and, with the
Series B Notes, the "Notes") in exchange for outstanding
Series B Notes;

         WHEREAS, in order to induce the Trustee to execute and
deliver the Indenture, the Company has agreed to cause the
Pledgor to pledge the Pledged Shares as collateral security for
the performance of the Secured Obligations (as hereinafter
defined); and

         WHEREAS, the Pledgor will derive direct and indirect
economic benefit from the issuance of the Notes pursuant to the
Indenture;

         NOW THEREFORE, in consideration of the premises herein
set forth the parties hereto agree as follows:

         SECTION 1.  Pledge.  The Pledgor hereby pledges to the
Trustee and grants to the Trustee for the benefit of the holders
of the Notes (the "Noteholders") a first priority security
interest in the following (the "Pledged Collateral") to secure
the Secured Obligations:

              (i)  the Pledged Shares and the certificates
representing the Pledged Shares and, subject to Section 6, all
dividends, cash, options, warrants, rights, instruments and
other property and proceeds from time to time received,
receivable or otherwise distributed in respect of or in exchange
for any or all of the Pledged Shares; and

             (ii)  all additional shares of Capital Stock of any
Subsidiary of the Company now owned or hereafter acquired from
time to time acquired by the Pledgor in any manner (which shares
shall be deemed to be part of the Pledged Shares) and the
certificates representing such additional shares and, subject to
Section 6, all dividends, cash, options, warrants, rights,
instruments and other property and proceeds from time to time
received, receivable or otherwise distributed in respect of or
in exchange for any or all of such shares. 

         The foregoing pledge and grant of a security interest
confirms the pledge and grant of a first priority security
interest in the Pledged Collateral to secure the Secured
Obligations.

         SECTION 2.  Secured Obligations.  This Agreement
secures, and the Pledged Collateral is collateral security for,
the prompt payment or performance in full when due, whether at
stated maturity, by acceleration or otherwise (including the
payment of amounts which would become due but for the operation
of the automatic stay under Section 362(a) of the Bankruptcy
Code, 11 U.S.C. section 362(a)), of all obligations of the
Company now
or hereafter existing under the Indenture and the Notes issued
thereunder, whether for principal, premium, interest (including,
without limitation, interest which, but for the filing of a
petition in a bankruptcy, or other similar proceeding with
respect to the Company, would accrue on such obligations), fees,
expenses, including, without limitation, all amounts due the
Trustee under the Indenture, or otherwise and all obligations of
the Pledgor now or hereafter existing under this Agreement (all
such obligations being the "Secured Obligations").  

         SECTION 3.  Delivery of Pledged Collateral.  (i) All
certificates or instruments representing or evidencing the
Pledged Collateral shall be delivered to and held by or on
behalf of the Trustee pursuant hereto and shall be in suitable
form for transfer by delivery, or shall be accompanied by duly
executed instruments of transfer or assignment in blank and (ii)
each of the certificates, instruments, certifications or other
documents delivered pursuant to (i) shall be in form and
substance satisfactory to the Trustee.  At any time upon or
after the occurrence of an Event of Default (as defined in the
applicable Indenture) with respect to the Notes, the Trustee
shall have the right, without notice to the Pledgor, to transfer
to or to register in the name of the Trustee or any of its
nominees any or all of the Pledged Collateral.  In addition, the
Trustee shall have the right at any time to exchange
certificates or instruments representing or evidencing Pledged
Collateral for certificates or instruments of smaller or larger
denominations.

         SECTION 4.  Representations and Warranties.  The
Pledgor represents and warrants as follows:

              (i)  The Pledgor has full corporate power and
authority to enter into this Agreement.  This Agreement has been
duly authorized, executed and delivered by the Pledgor and
constitutes a valid and binding agreement of the Pledgor and is
enforceable against the Pledgor in accordance with the terms
hereof.  The performance of this Agreement and the consummation
of the transactions contemplated hereby do not and will not
result in the creation or imposition of any Lien upon any of the
assets of the Pledgor or any of its Subsidiaries pursuant to the
terms or provisions of, or result in a breach or violation of or
conflict with any of the terms or provisions of, or constitute a
default under, or give any other party a right to terminate any
of its obligations under, or result in the acceleration of any
obligation under, (i) the certificate of incorporation or
by-laws of the Pledgor or any of its Subsidiaries; or (ii) any
contract or other agreement to which the Pledgor or any of its
Subsidiaries is a party or by which the Pledgor or any of its
Subsidiaries or any of its properties is bound or affected, or
any judgment, ruling, decree, order, law, statute, rule or
regulation of any court or other governmental agency or body
applicable to the business or properties of the Pledgor or any
of its Subsidiaries. 

             (ii)  The Pledgor is, and at the time of delivery
of any Pledged Collateral to the Trustee pursuant to Section 3
of this Agreement will be, the legal and beneficial owner of the
Pledged Collateral free and clear of any Lien except for the
Lien and security interest created by this Agreement.

            (iii)  The Pledgor has full power, authority and
legal right to pledge all the Pledged Collateral pursuant to
this Agreement.

             (iv)  No consent of any other party (including,
without limitation, stockholders or creditors of the Pledgor)
and no consent, authorization, approval or other action by, and
no notice to or filing with, any governmental authority or
regulatory body is required either (x) for the pledge by the
Pledgor of the Pledged Collateral pursuant to this Agreement or
(y) for the exercise by the Trustee of the voting or other
rights provided for in this Agreement or the remedies in respect
of the Pledged Collateral pursuant to this Agreement; except as
may be required in connection with such disposition by laws
affecting the offering and sale of securities generally.

              (v)  All of the Pledged Shares have been duly
authorized and validly issued and are fully paid and
non-assessable.

             (vi)  The pledge of the Pledged Collateral pursuant
to this Agreement creates a valid and perfected first priority
security interest in the Pledged Collateral securing the payment
of the Secured Obligations.

            (vii)  All information set forth herein relating to
the Pledged Collateral is accurate and complete in all material
respects.

         SECTION 5.  Supplements, Further Assurances.  The
Pledgor agrees that at any time and from time to time, at the
expense of the Pledgor, the Pledgor will promptly execute and
deliver all further instruments and documents, and take all 
further action, that may be necessary or that the Trustee may
reasonably request, in order to perfect and protect any security
interest granted or purported to be granted hereby or to enable
the Trustee to exercise and enforce its rights and remedies
hereunder with respect to any Pledged Collateral.

         The Pledgor further agrees that it will (a) upon the
creation or acquisition of a Subsidiary of the Company promptly
deliver to the Trustee the shares of Capital Stock of such
Subsidiary owned by it and an amended Schedule I (each, a
"Schedule I Amendment") which shall include such Subsidiary
therein and (b) upon obtaining any shares of Capital Stock of
any company required to be pledged pursuant to Section 1(ii),
promptly deliver to the Trustee such shares and a pledge
amendment, duly executed by the Pledgor, in substantially the
form of Schedule II hereto (a "Pledged Share Amendment"), in
respect of the additional Pledged Shares which are to be pledged
pursuant to this Agreement.  The Pledgor hereby authorizes the
Trustee to attach each Schedule I Amendment and Pledged Share
Amendment to this Agreement and the Pledgor agrees that all
Pledged Shares listed, respectively, on any Pledged Share
Amendment and any Pledged Shares delivered to the Trustee shall
for all purposes hereunder be considered Pledged Collateral.

         SECTION 6.  Voting Rights; Dividends; Etc.  (a)  As
long as no Event of Default (as defined in the Indenture) shall
have occurred and be continuing with respect to the Notes:

              (i)  The Pledgor shall be entitled to exercise any
and all voting and other consensual rights pertaining to the
Pledged Collateral or any part thereof for any purpose not
inconsistent with the terms of this Agreement or the Indenture. 
It is understood, however, that neither (A) the voting by the
Pledgor of any Pledged Shares for, or the Pledgor's consent to,
the election of directors at an annual or other meeting of
stockholders or with respect to incidental matters at any such
meeting nor (B) the Pledgor's consent to or approval of any
action otherwise permitted under this Agreement and the
Indenture shall be deemed inconsistent with the terms of this
Agreement or the Indenture within the meaning of this Section
6(a)(i), and no notice of any such voting or consent need be
given to the Trustee.

             (ii)  The Pledgor shall be entitled to receive and
retain, and to utilize free and clear of the Lien and security
interest under this Agreement, any and all dividends,
distributions, principal, interest or other amounts paid in
respect of the Pledged Collateral.

            (iii)  In order to permit the Pledgor to exercise
the voting and other rights which it is entitled to exercise
pursuant to Section 6(a)(i) above and to receive the dividends,
distributions, principal, interest or other payments which it is
authorized to receive and retain pursuant to Section 6(a)(ii)
above, the Trustee shall, if necessary, upon written request of
the Pledgor, from time to time execute and deliver (or cause to
be executed and delivered) to the Pledgor all such proxies,
dividend payment orders and other instruments as the Pledgor may
reasonably request.

              (b)  Upon the occurrence and during the
continuance of an Event of Default under the Indenture:

              (i)  Upon written notice from the Trustee to the
Pledgor, all rights of the Pledgor to exercise the voting and
other consensual rights which it would otherwise be entitled to
exercise pursuant to Section 6(a)(i) above shall cease, and all
such rights shall thereupon become vested in the Trustee which
shall thereupon have the sole right to exercise such voting and
other consensual rights during the continuance of such Event of
Default.

             (ii)  All rights of the Pledgor to receive the
dividends, distributions, principal, interest and other payments
which it would otherwise be authorized to receive and retain
pursuant to Section 6(a)(ii) above shall cease and all such
rights shall thereupon become vested in the Trustee who shall
thereupon have the sole right to receive and hold as Pledged
Collateral such dividends, distributions, principal, interest
and other payments during the continuance of such Event of
Default.
            (iii)  In order to permit the Trustee to exercise
the voting and other consensual rights which it may be entitled
to exercise pursuant to Section 6(b)(i) above, and to receive
all dividends, distributions, principal, interest and other
payments which it may be entitled to receive under section
6(b)(ii) above, the Pledgor shall, if necessary, upon the
request of the Trustee, from time to time execute and deliver to
the Trustee appropriate proxies, dividend payment orders and
other instruments as the Trustee may reasonably request.

              (c)  All dividends, distributions, principal,
interest and other payments which are received by the Pledgor
contrary to the provisions of Section 6(b)(ii) above shall be
received in trust for the benefit of the Trustee, shall be
segregated from other funds of the Pledgor and shall be
forthwith paid over to the Trustee as Pledged Collateral in the
same form as so received (with any necessary endorsement).

         SECTION 7. Transfers and Other Liens; Additional
Shares.

         A.  Transfers and Other Liens.  The Pledgor agrees that
it will not (i) sell, pledge, hypothecate or otherwise convey or
dispose of any of the Pledged Collateral, (ii) create or permit
to exist any Lien upon or with respect to any of the Pledged
Collateral, except for the Lien and security interest under this
Agreement, or (iii) permit any of the Subsidiaries to merge or
consolidate, unless all the outstanding Capital Stock of the
surviving or resulting corporation is, upon such merger or
consolidation, pledged hereunder and no cash, securities or
other property is distributed in respect of the outstanding
shares of any other constituent corporation; provided, however,
that the Pledgor and its Subsidiaries may conduct Asset Sales in
accordance with Section 4.09 of the Indenture, and upon the
consummation of any such Asset Sale, any Pledged Collateral
subject to such Asset Sale shall be released from the Lien of
this Pledge Agreement.

         B.  Additional Shares. The Pledgor agrees that it will
(i) cause each of its Subsidiaries not to issue any shares,
interests, participations, rights or other equivalents (however
designated) of corporate stock in addition to or in substitution
for the Pledged Shares issued by the Subsidiaries and (ii)
pledge hereunder, immediately upon its acquisition (directly or
indirectly) thereof, any and all additional shares of stock or
other equity securities of the Subsidiaries of the Company.

         SECTION 8.  Trustee Appointed Attorney-in-Fact. The
Pledgor hereby appoints the Trustee the Pledgor's attorney-in-
fact, with full authority in the place and stead of the Pledgor
and in the name of the Pledgor or otherwise, from time to time
in the Trustee's discretion to take any action and to execute
any instrument which the Trustee may reasonably deem necessary
or advisable to accomplish the purposes of this Agreement,
including, without limitation, to receive, endorse and collect
all instruments made payable to the Pledgor representing any
dividend, interest payment or other distribution or payment in
respect of the Pledged Collateral or any part thereof and to
give full discharge for the same.

         SECTION 9.  Trustee May Perform.  If the Pledgor fails
to perform any agreement contained herein after receipt of a
written request to do so from the Trustee, the Trustee may,
within thirty days after such notice is effective pursuant to
Section 20, itself perform, or cause performance of, such
agreement and the reasonable expenses of the Trustee, including
the reasonable fees and expenses of its agents and counsel,
incurred in connection therewith shall be payable by the Pledgor
under Section 13 hereof.

         SECTION 10.  Reasonable Care.  The Trustee shall be
deemed to have exercised reasonable care in the custody and
preservation of the Pledged Collateral in its possession if the
Pledged Collateral is accorded treatment substantially
equivalent to that which the Trustee, in its individual
capacity, accords its own property consisting of negotiable
securities, it being understood that the Trustee shall not have
responsibility for (i) ascertaining or taking action with
respect to calls, conversions, exchanges, maturities, tenders or
other matters relative to any Pledged Collateral, whether or not
the Trustee is deemed to have knowledge of such matters or (ii)
taking any necessary steps (other than steps taken in accordance
with the standard of care set forth above to maintain possession
of the Pledged Collateral) to preserve any rights respecting any
of the Pledged Collateral.

         SECTION 11.  Remedies Upon Default; Decisions Relating
to Exercise of Remedies; Payments Under Notes.

         A.  Remedies Upon Default.  Subject to Section 11B, if
any Event of Default under the Indenture shall have occurred and
be continuing:

              (i)  The Trustee may exercise in respect of the
Pledged Collateral, in addition to other rights and remedies
provided for herein or otherwise available to it, all the rights
and remedies of a secured party on default under the Uniform
Commercial Code (the "Code") in effect in the State of New York
at that time, and the Trustee may also in its sole discretion,
without notice except as specified below, sell the Pledged
Collateral or any part thereof in one or more parcels at public
or private sale, at any exchange, broker's board or at any of
the Trustee's offices or elsewhere, for cash, on credit or for
future delivery, and at such price or prices and upon such other
terms as the Trustee may deem commercially reasonable,
irrespective of the impact of any such sales on the market price
of the Pledged Collateral.  The Trustee or any Noteholder may be
the purchaser of any or all of the Pledged Collateral at any
such sale but shall not be entitled, for the purpose of bidding
and making settlement or payment of the purchase price for all
or any portion of the Pledged Collateral sold at such sale, to
use and apply any of the Secured Obligations owed to such person
as a credit on account of the purchase price of any Pledged
Collateral payable by such person at such sale.  Each purchaser
at any such sale shall hold the property sold absolutely free
from any claim or right on the part of the Pledgor, and the
Pledgor hereby waives (to the extent permitted by law) all
rights of redemption, stay and/or appraisal which it now has or
may at any time in the future have under any rule of law or
statute now existing or hereafter enacted.  The Pledgor agrees
that, to the extent notice of sale shall be required by law, at
least ten days' notice to the Pledgor of the time and place of
any public sale or the time after which any private sale is to
be made shall constitute reasonable notification.  The Trustee
shall not be obligated to make any sale of Pledged Collateral
regardless of notice of sale having been given.  The Trustee may
adjourn any public or private sale from time to time by
announcement at the time and place fixed therefor, and such sale
may, without further notice, be made at the time and place to
which it was so adjourned.  The Pledgor hereby waives any claim
against the Trustee arising by reason of the fact that the price
at which any Pledged Collateral may have been sold at such a
private sale was less than the price which might have been
obtained at a public sale, even if the Trustee accepts the first
offer received and does not offer such Pledged Collateral to
more than one party.

             (ii)  The  Pledgor  recognizes  that,  by  reason 
of  certain prohibitions contained in the Securities Act of
1933, as amended (the "Securities Act"), and applicable state
securities laws, the Trustee may be compelled, with respect to
any sale of all or any part of the Pledged Collateral, to limit
purchasers to those who will agree, among other things, to
acquire the Pledged Collateral for their own account, for
investment and not with a view to the distribution or resale
thereof.  The Pledgor acknowledges that any such private sales
may be at prices and on terms less favorable to the Trustee than
those obtainable through a public sale without such restrictions
(including, without limitation, a public offering made pursuant
to a registration statement under the Securities Act), and,
notwithstanding such circumstances, agrees that any private sale
shall be deemed to have been made in a commercially reasonable
manner and that the Trustee shall have no obligation to engage
in public sales and no obligation to delay the sale of any
Pledged Collateral for the period of time necessary to permit
the issuer thereof to register it for a form of public sale
requiring registration under the Securities Act or under
applicable state securities laws, even if the Pledgor would
agree to do so.

            (iii)  If the Trustee determines to exercise its
right to sell any or all of the Pledged Collateral, upon written
request, the Pledgor shall and shall cause each issuer of any
Pledged Collateral to be sold hereunder from time to time to
furnish to the Trustee all such information as the Trustee may
request and to cause any financial intermediary to furnish any
such information, in order to determine the number of shares,
notes and other instruments included in the Pledged Collateral,
which may be sold by the Trustee as exempt transactions under
the Securities Act and the rules of the Securities and Exchange
Commission thereunder, as the same are from time to time in
effect.

         B.   Decisions Relating to Exercise of Remedies. 
Notwithstanding anything in this Agreement to the contrary, the
Trustee shall exercise, or shall refrain from exercising, any
remedy provided for in Section 11A as provided in Article Ten of
the Indenture.

         SECTION 12.  Application of Proceeds.  During and 
after the continuance of an Event of Default, any cash held by
the Trustee as Pledged Collateral and all cash proceeds received
by the Trustee (all such cash being "Proceeds") in respect of
any sale of, collection from, or other realization upon all or
any part of the Pledged Collateral pursuant to the exercise by
the Trustee of its remedies as a secured creditor as provided in
Section 11 of this Agreement shall be applied promptly from time
to time by the Trustee as follows:

         First, to the payment of the costs and expenses of such
sale, collection or other realization, including reasonable
compensation to the Trustee and its agents and counsel, and all
expenses, liabilities and advances made or incurred by the
Trustee in connection therewith including all amounts due to the
Trustee under Article Seven of the Indenture;

         Second, to the payment of the Secured Obligations as
provided pursuant to the Indenture; and

         Third, after payment in full of all Secured
Obligations, to the Pledgor.

         SECTION 13.  Expenses.  The Pledgor will, upon demand,
pay to the Trustee the amount of any and all reasonable
expenses, disbursements and advances, including reasonable fees
and expenses of its counsel and of any experts and agents, which
the Trustee may incur in connection with (i) the acceptance and
administration of this Agreement, (ii) the custody or
preservation of, or the sale of, collection from, or other
realization upon, any of the Pledged Collateral, (iii) the
exercise or enforcement of any of the rights of the Trustee or
the Noteholders hereunder or (iv) the failure by the Pledgor to
perform or observe any of the provisions hereof.

         SECTION 14.  No Waiver.  No failure on the part of the
Trustee to exercise, and no course of dealing with respect to,
and no delay in exercising, any right, power or remedy hereunder
shall operate as a waiver thereof; nor shall any single or
partial exercise by the Trustee of any right, power or remedy
hereunder preclude any other or further exercise thereof or the
exercise of any other right, power or remedy.  The remedies
herein provided are to the fullest extent permitted by law
cumulative and are not exclusive of any other remedies provided
by law.

         SECTION 15.  Trustee.  The Trustee has been appointed
as Trustee hereunder pursuant to the Indenture.  The Trustee
shall be obligated, and shall have the right, hereunder to make
demands, to give notices, to exercise or refrain from exercising
any rights, and to take or refrain from taking action
(including, without limitation, the release or substitution of
Pledged Collateral) solely in accordance with this Agreement and
the Indenture.  The Trustee may resign and a successor Trustee
may be appointed in the manner provided in the Indenture.  Upon
the acceptance of any appointment as a Trustee by a successor
Trustee, that successor Trustee shall thereupon succeed to and
become vested with all the rights, powers, privileges and duties
of the retiring Trustee under this Agreement, and the retiring
Trustee shall thereupon be discharged from its duties and
obligations under this Agreement and, after payment to it of all
amounts due it hereunder, shall deliver any Pledged Collateral
in its possession to the successor Trustee.  After any retiring
Trustee's resignation, the provisions of this Agreement shall
inure to its benefit as to any actions taken or omitted to be
taken by it under this Agreement while it was Trustee.  Anything
contained in this Agreement to the contrary notwithstanding, in
the event of any conflict between the express terms and
provisions of this Agreement and the express terms and
provisions of the Indenture, such terms and provisions of the
Indenture shall control.

         SECTION 16. Indemnification.  The Pledgor hereby agrees
to indemnify the Trustee for any and all liabilities,
obligations, losses, damages, penalties, actions, judgments,
suits, costs, expenses or disbursements of any kind and nature
whatsoever which may be imposed on, incurred by or asserted
against the Trustee in any way relating to or arising out of
this Agreement or the Notes, the Indenture or any instrument
relating thereto, or any other documents contemplated by or
referred to therein or the transactions contemplated thereby or
the enforcement of any of the terms hereof or of any such other
documents or otherwise arising or relating in any manner to the
pledges, dispositions of Pledged Collateral or proceeds of
Pledged Collateral, or other actions of any nature with respect
to the Pledged Collateral contemplated hereunder and under the
Indenture to secure the payment of the Secured Obligations;
provided, however, that the Pledgor shall not be liable for any
of the foregoing to the extent they arise from the negligence or
willful misconduct of the Trustee or failure by the Trustee to
exercise reasonable care in the custody and preservation of the
Pledged Collateral as provided in Section 10.

         SECTION 17.  Lien Created.  To secure Pledgor's
obligations under Sections 13 and 16, the Trustee shall have a
Lien against the Pledged Collateral.

         SECTION 18.  Amendments, Etc.  Prior to such time as
all Secured Obligations shall have been indefeasibly paid in
full, this Agreement may be amended by a writing duly signed for
and on behalf of the Trustee and with the consent of the
Noteholders as provided in the Indenture.

         SECTION 19.  Termination.  When all Secured Obligations
have been indefeasibly paid in full, this Agreement shall
terminate, and the Trustee shall, upon the request and at the
expense of the Pledgor, forthwith assign, transfer and deliver,
against receipt and without recourse to the Trustee, such of the
Pledged Collateral as shall not have been sold or otherwise
applied pursuant to the terms hereof to or on the order of the
Pledgor.

         SECTION 20.  Addresses for Notices.  All notices and 
other communications provided for hereunder shall be in writing
(including telegraphic or telecopy communication) and mailed,
telegraphed, telecopied or delivered, if to the Pledgor,
addressed to it at the address set forth on the signature page
of this Agreement, and if to the Trustee, addressed to it at the
address set forth on the signature page of this Agreement.  All
such notices and other communications shall, when mailed or
telegraphed, be effective when deposited in the mails or
delivered to the telegraph company, respectively, and shall,
when delivered or telecopied, be effective when received.

         SECTION 21.  Continuing Security Interest; Transfer of
Notes.  Subject to Section 18, this Agreement shall create a
continuing security interest in the Pledged Collateral and shall
(i) remain in full force and effect until indefeasible payment
in full of all Secured Obligations, (ii) be binding upon the
Pledgor, its successors and assigns, and (iii) inure, together
with the rights and remedies of the Trustee hereunder, to the
benefit of the Trustee and the Noteholders and each of their
respective successors, transferees and assigns.

         SECTION 22.  Governing Law, Terms.  THIS AGREEMENT
SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS
OF THE STATE OF NEW YORK AS APPLIED TO CONTRACTS MADE AND
PERFORMED WITHIN THE STATE OF NEW YORK, WITHOUT REGARD TO
PRINCIPLES OF CONFLICTS OF LAWS.  Unless otherwise defined
herein or in the Indenture, terms defined in Articles 8 and 9 of
the Uniform Commercial Code as in effect in the State of New
York are used herein as therein defined.

         SECTION 23.  Consent to Jurisdiction and Service of
Process.  All judicial proceedings brought against the Pledgor
with respect to this Agreement may be brought in any state or
federal court of competent jurisdiction in the State of New
York, and by execution and delivery of this Agreement the
pledgor accepts for itself and in connection with its
properties, generally and unconditionally, the nonexclusive
jurisdiction of the aforesaid courts, and irrevocably agrees to
be bound by any judgment rendered thereby in connection with
this Agreement.  Nothing herein shall limit the right of the
Trustee to bring proceedings against the Pledgor in the courts
of any other jurisdiction.

         SECTION 24.  Advances.  The Trustee shall not be
obligated or required to expend, advance or risk any of its own
funds in the performance of its obligations hereunder.

         SECTION 25.  Agents, Attorneys.  The Trustee may act
through agents and shall not be responsible for the misconduct
or negligence of any agent appointed with due care.  The Trustee
may consult with counsel of its selection and the advice of such
counsel or a written opinion rendered by such counsel shall be
full and complete authorization and protection in respect of any
action taken, suffered or omitted by it hereunder in good faith
and in reliance thereon.

         SECTION 26.  Waiver.  Pledgor waives presentment,
demand, protest or notice of any kind.

         SECTION 27.  Security Interest Absolute.  All rights of
the Trustee and security interests hereunder, and all
obligations of the Pledgor hereunder, shall be absolute and
unconditional irrespective of:

              (i)  any lack of validity or enforceability of any
of the Notes, the Indenture or any instrument relating thereto;

             (ii)  any change in the time, manner or place of
payment of, or in any other term of, all or any of the Secured
Obligations, or any other amendment or waiver of or any consent
to any departure from any of the Notes or the Indenture;

            (iii)  any exchange, release or non-perfection of
any other collateral securing, or any release or amendment or
waiver of or consent to departure from any guaranty of, all or
any of the Secured Obligations; or

             (iv)  any other circumstance which might otherwise
constitute a defense available to, or a discharge of, the
Pledgor.

         SECTION 28.  Limitation of Liability.  It is the
intention of the parties that in no event shall Pledgor's
obligations hereunder constitute or result in a violation of any
applicable fraudulent conveyance or similar law of any relevant
jurisdiction.  Therefore, in the event that this Agreement
would, but for this sentence, constitute or result in such a
violation, then the liability of Pledgor hereunder shall be
reduced to the extent necessary to eliminate such violation
under the applicable fraudulent conveyance or similar law.

         SECTION 29.  Defined Terms.  Terms used but not defined
herein shall have the meaning ascribed to them in the Indenture.

<PAGE>

              IN WITNESS WHEREOF, the Pledgor and the Trustee
have caused this Agreement to be duly executed and delivered by
their respective duly authorized officers as of the date first
above written


                              Pledgor
                              [NAME]



                              By:  _____________________________
                                   Name:
                                   Title:

                              Notice Address:
                              [address]

                              Attn:  Chief Financial Officer


                              Trustee
                              UNITED STATES TRUST COMPANY
                                 OF NEW YORK



                              By:  _____________________________
                                   Name:
                                   Title:

                              Notice Address:
                              [address]

                              Attn:  Corporate Trust Department
<PAGE>

                           SCHEDULE I

                  LIST OF COMPANY SUBSIDIARIES


                                                             
                                                   Percentage of
              Class     Stock           Number     All Capital
                of   Certificate   Par    of           Stock
Issuer        Stock     No(s).    Value  Shares    Outstanding

<PAGE>

                           SCHEDULE II

To the Pledge Agreement


                     PLEDGED SHARE AMENDMENT


     This Pledged Share Amendment, dated as of ______, is
delivered pursuant to Section 5 of the Pledge Agreement referred 
to below.   The undersigned hereby agrees that this Pledged Share
Amendment may be attached to the Pledge Agreement dated as of
____ __, 1995, between the undersigned and United States Trust
Company of New York, as Trustee (the "Pledge Agreement";
capitalized terms defined therein being used herein as therein
defined), and that the Pledged Shares listed on this Pledged
Share Amendment shall be deemed to be part of the Pledged Shares
and shall become part of the Pledged Collateral and shall secure
all Secured Obligations as provided in the Pledge Agreement.


                                   [NAME]



                                   By:  _________________________
                                        Name:
                                        Title:




                                                             
                                                   Percentage of
              Class     Stock              Number   All Capital
                of   Certificate     Par     of       Stock
Issuer        Stock     No(s).      Value  Shares   Outstanding

<PAGE>

                           EXHIBIT D

                  SUBORDINATION PROVISIONS FOR
                    SUBORDINATED INDEBTEDNESS

         "Subordinated Notes" means any notes of the Company
subject to the following provisions.

         The Subordinated Notes will be Subordinated
Indebtedness of the Company.  The payment of the Subordinated
Obligations (as defined below) will, to the extent set forth
herein, be subordinated in right of payment to the prior payment
in full, in Cash or Cash Equivalents, of the Notes.  

         "Subordinated Obligations" is defined to mean any
principal of, premium, if any, and interest on the Subordinated
Notes payable pursuant to the terms of the Subordinated Notes or
upon acceleration, including any amounts received upon the
exercise of rights of rescission or other rights of action
(including claims for damages) or otherwise, to the extent
relating to the purchase price of the Subordinated Notes or
amounts corresponding to such principal, premium, if any, or
interest on the Subordinated Notes.

         Upon any payment or distribution of assets or
securities of the Company, of any kind or character, whether in
cash, property or securities, in connection with any dissolution
or winding up or total or partial liquidation or reorganization
of the Company, whether voluntary or involuntary, or in
bankruptcy, insolvency, receivership or other proceedings, all
amounts due or to become due upon the Notes (including any
interest accruing subsequent to an event of bankruptcy, whether
or not such interest is an allowed claim enforceable against the
debtor under the United States Bankruptcy Code) shall first be
paid in full, in cash or Cash Equivalents, before the holders of
the Subordinated Notes or any trustee on their behalf shall be
entitled to receive any payment by the Company on account of
Subordinated Obligations, or any payment to acquire any of the
Subordinated Notes for cash, property or securities, or any
distribution with respect to the Subordinated Notes of any cash,
property, or securities.  Before any payment may be made by, or
on behalf of, the Company on any Subordinated Obligations in
connection with any such dissolution, winding up, liquidation or
reorganization, any payment or distribution of assets or
securities of the Company of any kind or character, whether in
cash, property or securities, to which the holders of
Subordinated Notes or any trustee on their behalf would be
entitled, but for the subordination provisions hereof, shall be
made by the Company or by any receiver, trustee in bankruptcy,
liquidating trustee, agent or other similar Person making such
payment or distribution or by the holders of Subordinated Notes
or any trustee if received by them or it, directly to the
Holders of the Notes (pro rata to such Holders on the basis of
the respective amounts of Notes held by such Holders) or their
representatives or to the Trustee under the Indenture, as their
respective interests appear, to the extent necessary to pay all
such Notes in full, in cash or Cash Equivalents after giving
effect to any concurrent payment, distribution or provision
therefor to or for the Holders of the Notes.

         No direct or indirect payment by or on behalf of the
Company of Subordinated Obligations, whether pursuant to the
terms of the Subordinated Notes or upon acceleration or
otherwise, shall be made if, at the time of such payment, there
exists a default in the payment of all or any portion of the
obligations on any Senior Indebtedness, and such default shall
not have been cured or waived or the benefits of this sentence
waived by or on behalf of the Holders of the Notes.  In
addition, during the continuance of any other Event of Default
with respect to the Notes (a) if such Event of Default under the
Notes results from the acceleration of the Subordinated Notes,
from and after the date of such acceleration, or (b) with
respect to any other Event of Default upon receipt by the
trustee of written notice from the Trustee or other
representative for the Holders of the Notes (or the Holders of
at least a majority in principal amount of the outstanding
Notes), no payment of Subordinated Obligations may be made by or
on behalf of the Company upon or in respect of the Subordinated
Notes for a period (a "Payment Blockage Period") commencing on
the earlier of the date of receipt of such notice or the date of
such acceleration and ending [179] days thereafter (unless such
Payment Blockage Period shall be terminated by written notice to
the trustee from the Trustee or other representative of the
Holders or by repayment in full in cash or Cash Equivalents of
the Notes).  Not more than one Payment Blockage Period may be
commenced with respect to the Subordinated Notes during any
period of 360 consecutive days.  Notwithstanding anything herein
to the contrary, there must be 180 consecutive days in any
360-day period in which no Payment Blockage Period is in effect.
No Event of Default that existed or was continuing (it being
acknowledged that any subsequent action that would give rise to
an Event of Default pursuant to any provision under which an
Event of Default previously existed or was continuing shall
constitute a new Event of Default for this purpose) on the date
of commencement of any Payment Blockage Period shall be, or
shall be made, the basis for the commencement of a second
Payment Blockage Period by the representative for, or the
Holders of, the Notes, whether or not within a period of 360
consecutive days, unless such Event of Default shall have been
cured or waived for a period of not less than 90 consecutive
days.

         To the extent any payment of Notes (whether by or on
behalf of the Company, as proceeds of security or enforcement of
any right of setoff or otherwise) is declared to be fraudulent
or preferential, set aside or required to be paid to any
receiver, trustee in bankruptcy, liquidating trustee, agent or
other similar Person under any bankruptcy, insolvency,
receivership, fraudulent conveyance or similar law, then if such
payment is recovered by, or paid over to, such receiver, trustee
in bankruptcy, liquidating trustee, agent or other similar
Person, the Notes or part thereof originally intended to be
satisfied shall be deemed to be reinstated and outstanding as if
such payment had not occurred. To the extent the obligation to
repay any Notes is declared to be fraudulent, invalid, or
otherwise set aside (and all other amounts that would come due
with respect thereto had such obligation not been so affected),
the Notes shall be deemed to be reinstated and outstanding as
Notes for all purposes hereof as if such declaration, invalidity
or setting aside had not occurred.

<PAGE>
                                              Schedule I


Best Insurors, Inc.
Coast to Coast Advertising, Inc.
Dixie Building Supplies, Inc.
Hamer Holdings Corporation
Hamer Properties, Inc.
Homes Holdings Corporation
Jim Walter Computer Services, Inc.
Jim Walter Homes, Inc.
Jim Walter Insurance Services, Inc.
Jim Walter Resources, Inc.
Jim Walter Window Components, Inc.
JW Aluminum Company
JW Resources, Inc.
JW Resources Holdings Corporation
JW Window Components, Inc.
Land Holdings Corporation
Mid-State Homes, Inc.
Mid-State Holdings Corporation
Railroad Holdings Corporation
Sloss Industries Corporation
Southern Precision Corporation
United States Pipe and Foundry Company
U.S. Pipe Realty, Inc
Vestal Manufacturing Company
Walter Home Improvement, Inc.
Walter Industries, Inc.
Walter Land Company
<PAGE>

                                             Exhibit T3E2
UNITED STATES BANKRUPTCY COURT
MIDDLE DISTRICT OF FLORIDA
TAMPA DIVISION


In re                                   Chapter 11
                                   Jointly Administered 

HILLSBOROUGH HOLDINGS CORPORATION,      Case No. 89-9715-8P1 
BEST INSURORS, INC.,                    Case No. 89-9740-8P1 
BEST INSURORS OF MISSISSIPPI, INC.,     Case No. 89-9737-8P1 
COAST TO COAST ADVERTISING, INC.,       Case No. 89-9727-8P1 
COMPUTER HOLDINGS CORPORATION,          Case No. 89-9724-8P1 
DIXIE BUILDING SUPPLIES, INC.,          Case No. 89-9741-8P1 
HAMER HOLDINGS CORPORATION,             Case No. 89-9735-8P1 
HAMER PROPERTIES, INC.,                 Case No. 89-9739-8P1 
HOMES HOLDINGS CORPORATION,             Case No. 89-9742-8P1 
JIM WALTER COMPUTER SERVICES, INC.,     Case No. 89-9723-8P1 
JIM WALTER HOMES, INC.,                 Case No. 89-9746-8P1 
JIM WALTER INSURANCE SERVICES, INC.,    Case No. 89-9731-8P1 
JIM WALTER RESOURCES, INC.,             Case No. 89-9738-8P1 
JIM WALTER WINDOW COMPONENTS, INC.,     Case No. 89-9716-8P1 
JW ALUMINUM COMPANY,                    Case No. 89-9718-8P1 
JW RESOURCES, INC.,                     Case No. 90-11997-8P1 
JW RESOURCES HOLDINGS CORPORATION,      Case No. 89-9719-8P1 
J.W.I. HOLDINGS CORPORATION,            Case No. 89-9721-8P1 
J.W. WALTER, INC.,                      Case No. 89-9717-8P1 
JW WINDOW COMPONENTS, INC.,             Case No. 89-9732-8P1 
LAND HOLDINGS CORPORATION,              Case No. 89-9720-8P1 
MID-STATE HOMES, INC.,                  Case No. 89-9725-8P1 
MID-STATE HOLDINGS CORPORATION,         Case No. 89-9726-8P1 
RAILROAD HOLDINGS CORPORATION,          Case No. 89-9733-8P1 
SLOSS INDUSTRIES CORPORATION,           Case No. 89-9743-8P1 
SOUTHERN PRECISION CORPORATION,         Case No. 89-9729-8P1 
UNITED LAND CORPORATION,                Case No. 89-9730-8P1 
UNITED STATES PIPE AND FOUNDRY COMPANY,Case No. 89-9744-8P1 
U.S. PIPE REALTY, INC.,                 Case No. 89-9734-8P1 
VESTAL MANUFACTURING COMPANY,           Case No. 89-9728-8P1 
WALTER HOME IMPROVEMENT, INC.,          Case No. 89-9722-8P1 
WALTER INDUSTRIES, INC. and             Case No. 89-9745-8P1 
WALTER LAND COMPANY,                    Case No. 89-9736-8P1 
          Debtors.


    SUPPLEMENT TO DISCLOSURE STATEMENT FOR AMENDED JOINT PLAN
         OF REORGANIZATION DATED AS OF DECEMBER 9, 1994
     (THE "CONSENSUAL PLAN", FORMERLY THE "CREDITORS' PLAN")

            AKIN, GUMP, STRAUSS, HAUER & FELD, L.L.P.
                      Co-Counsel to Apollo
                       65 East 55th Street
                           33rd Floor
                       New York, NY 10022
                         (212) 872-1000

                 STUTMAN, TRIESTER & GLATT, P.C.
                      Co-Counsel to Apollo
                     3699 Wilshire Boulevard
                            Suite 900
                      Los Angeles, CA 90010
                         (213) 251-5100

                   JONES, DAY, REAVIS & POGUE
                 Counsel to Official Committee 
                 of General Unsecured Creditors
                      599 Lexington Avenue
                       New York, NY 10022
                         (212) 326-3939

            PAUL, WEISS, RIFKIND, WHARTON & GARRISON
                 Counsel to Lehman Brothers Inc.
                   1285 Avenue of the Americas
                       New York, NY 10019
                         (212) 373-3000 

                    STROOCK & STROOCK & LAVAN
            Counsel to Official Bondholders Committee
                      Seven Hanover Square
                     New York, NY 10004-2594
                         (212) 806-5400

                 MARCUS MONTGOMERY WOLFSON P.C.
                 Counsel to Ad Hoc Committee of
                       Pre-LBO Bondholders
                         53 Wall Street
                       New York, NY 10005
                         (212) 858-5200

             KAYE, SCHOLER, FIERMAN, HAYS & HANDLER
                    Co-Counsel to the Debtors
                          425 Park Ave.
                       New York, NY 10022
                         (212) 836-8000

             STICHTER, RIEDEL, BLAIN & PROSSER, P.A.
                    Co-Counsel to the Debtors
                       110 E. Madison St.
                            Suite 200
                         Tampa, FL 33602
                         (813) 229-0144

                CARLTON, FIELDS, WARD, EMMANUEL, 
                      SMITH & CUTLER, P.A.
                         Counsel to KKR
                        One Harbour Place
                         Tampa, FL 33602
                         (813) 223-7000 

<PAGE>

     THE AMENDED JOINT PLAN OF REORGANIZATION DATED AS OF
DECEMBER 9, 1994 (THE "CONSENSUAL PLAN") WHICH IS THE SUBJECT OF
THIS DISCLOSURE STATEMENT SUPPLEMENT MODIFIES THE "CREDITORS'
JOINT PLAN OF REORGANIZATION DATED AS OF AUGUST 1, 1994" (THE
"CREDITORS' PLAN").  ON AUGUST 2, 1994, THE BANKRUPTCY COURT
APPROVED THE "DISCLOSURE STATEMENT FOR CREDITORS' PLAN DATED AS
OF AUGUST 1, 1994" (THE "CREDITORS' DISCLOSURE STATEMENT"),
WHICH WAS TRANSMITTED TO CREDITORS AND EQUITY HOLDERS ENTITLED
TO VOTE ON THE CREDITORS' PLAN.  THIS SUPPLEMENT TO DISCLOSURE
STATEMENT (THE "DISCLOSURE STATEMENT SUPPLEMENT") SHOULD BE
CONSIDERED IN CONJUNCTION WITH THE CREDITORS' DISCLOSURE
STATEMENT.

     ON DECEMBER 9, 1994, THE CONSENSUAL PLAN AND THIS
DISCLOSURE STATEMENT SUPPLEMENT WERE FILED WITH THE BANKRUPTCY
COURT.  PURSUANT TO AN ORDER DATED DECEMBER 15, 1994, THE
BANKRUPTCY COURT DETERMINED THAT, WHEN TAKEN TOGETHER WITH THE
CREDITORS' DISCLOSURE STATEMENT, WHICH WAS PREVIOUSLY APPROVED
BY THE BANKRUPTCY COURT, THIS DISCLOSURE STATEMENT SUPPLEMENT
COMPLIES WITH THE REQUIREMENTS OF THE BANKRUPTCY CODE.  ALL
CLAIMANTS ARE HEREBY ADVISED AND ENCOURAGED TO READ THIS
DISCLOSURE STATEMENT SUPPLEMENT AND THE CONSENSUAL PLAN IN THEIR
ENTIRETY.  CONSENSUAL PLAN SUMMARIES AND STATEMENTS MADE IN THIS
DISCLOSURE STATEMENT SUPPLEMENT ARE QUALIFIED IN THEIR ENTIRETY
BY REFERENCE TO THE CONSENSUAL PLAN, THE CREDITORS' DISCLOSURE
STATEMENT, OTHER EXHIBITS ANNEXED HERETO AND THERETO AND OTHER
DOCUMENTS REFERENCED AS FILED WITH THE COURT PRIOR TO OR
CONCURRENT WITH THE FILING OF THIS DISCLOSURE STATEMENT
SUPPLEMENT.  DELIVERY OF THIS DISCLOSURE STATEMENT SUPPLEMENT
SHALL NOT CREATE THE IMPLICATION THAT THERE HAS BEEN NO CHANGE
IN RESPECT OF THE INFORMATION SET FORTH HEREIN SINCE THE DATE OF
THIS DISCLOSURE STATEMENT SUPPLEMENT AND THE DATE OF THE
MATERIALS RELIED UPON IN PREPARATION OF THIS DISCLOSURE
STATEMENT SUPPLEMENT OR THE CREDITORS' DISCLOSURE STATEMENT.

     NO REPRESENTATION IS MADE HEREIN REGARDING THE TRADING
VALUE OR OTHER MARKET VALUE OF ANY SECURITY TO BE ISSUED
PURSUANT TO OR IN CONNECTION WITH THE CONSENSUAL PLAN.

     THIS DISCLOSURE STATEMENT SUPPLEMENT HAS BEEN PREPARED IN
ACCORDANCE WITH SECTIONS 1125 AND 1127(C) OF THE BANKRUPTCY CODE
AND NOT IN ACCORDANCE WITH FEDERAL OR STATE SECURITIES LAWS OR
OTHER APPLICABLE NONBANKRUPTCY LAW.  PERSONS OR ENTITIES TRADING
IN OR OTHERWISE PURCHASING, SELLING OR TRANSFERRING SECURITIES
OF THE DEBTORS SHOULD EVALUATE THIS DISCLOSURE STATEMENT
SUPPLEMENT AND THE CONSENSUAL PLAN ONLY IN LIGHT OF THE PURPOSE
FOR WHICH THEY WERE PREPARED.

     THIS DISCLOSURE STATEMENT SUPPLEMENT HAS NEITHER BEEN
APPROVED NOR DISAPPROVED BY THE SECURITIES AND EXCHANGE
COMMISSION (THE "SEC") NOR HAS THE SEC PASSED UPON THE ACCURACY
OR ADEQUACY OF THE STATEMENTS CONTAINED HEREIN.

     AS TO CONTESTED MATTERS, ADVERSARY PROCEEDINGS AND OTHER
ACTIONS OR THREATENED ACTIONS, THIS DISCLOSURE STATEMENT
SUPPLEMENT SHALL NOT CONSTITUTE OR BE CONSTRUED AS AN ADMISSION
OF ANY FACT OR LIABILITY, STIPULATION OR WAIVER BUT RATHER AS A
STATEMENT MADE IN SETTLEMENT NEGOTIATIONS.

     THIS DISCLOSURE STATEMENT SUPPLEMENT SHALL NOT BE
ADMISSIBLE IN ANY PROCEEDING INVOLVING THE PROPONENTS OR ANY
OTHER PARTY NOR SHALL IT BE CONSTRUED TO BE CONCLUSIVE ADVICE ON
THE TAX, SECURITIES OR OTHER LEGAL EFFECTS OF THE REORGANIZATION
AS TO HOLDERS OF CLAIMS AGAINST OR EQUITY INTERESTS IN THE
DEBTORS.






<PAGE>
                        TABLE OF CONTENTS
                                                           Page

I. INTRODUCTION                                               1
   A. Settlement Reached Among Representatives of Bondholders
      Committee, Apollo, Lehman Brothers Inc., Debtors, KKR and
      Veil Piercing Claimants                                 1
   B. Events Preceding The Settlement                         3
      1. Competing Debtor and Creditor Plans                  3
      2. Balloting Results                                    4
      3. Debtors' Motion Challenging Ballots and Seeking 
         Invalidation of the Balloting Process                4
      4. Creditor Proponents' and Debtors' Motions Regarding 
         Post-Petition Interest                               4
      5. Litigation Regarding Veil Piercing Settlement and 
         Settlement Claims                                    4
      6. Adversary Proceeding Commenced by KKR et al., against 
         Apollo, Leon Black et al                             5
      7. October 17, 1994 Hearing; Negotiation of Settlement  6
   C. Option for Holders of Claims and Interests in Certain
      Classes to Change Vote on Creditors' Plan on or Prior to
      January 24, 1995                                        6
   D. Election for Holders of Class U-4 Claims that Made the 
      Subordinated Note Claim Election to Receive Qualified
      Securities                                              8
   E. Voting on Consensual Plan by Holders of Settlement 
      Claims                                                  8
   F. Confirmation Hearing                                    9
   G. Approval of Supplement to Disclosure 
      Statement                                              10

II.   DESCRIPTION OF MATERIAL AMENDMENTS TO CREDITORS' PLAN
      CONTAINED IN CONSENSUAL PLAN                           10
   A. Allocation of New Common Stock                         10
      1. Distribution in Respect of Settlement Claims (Veil 
         Piercing Claimants)                                 10
      2. Allocation of Initial Issuance of 50 Million Shares of 
         New Common Stock On The Effective Date              13
      3. Issuance of Additional New Common Stock To Holders of 
         Old Common Stock Interests                          14
      4. Issuance of Additional New Common Stock to Holders of 
         Pre-LBO Debenture Claims In Connection With Dismissal 
         of Fraudulent Conveyance Lawsuit, Related Releases 
         and Pre-LBO Bondholders Settlement Agreement        16
      5. Valuation of Debtors and of Equity Represented by 
         New Common Stock                                    18
   B. Allocation of Qualified Securities                     19
   C. Terms of Qualified Securities and New Senior Notes     20
   D. Amount of Qualified Securities                         22
   E. Illustration of Effect of Plan Amendment on Recovery to 
      Impaired Classes                                       22
   F. Sources and Uses of Consideration Relating to 
      Consummation of Consensual Plan                        24
   G. Matters Relating to Financing                          26
   H. Matters Relating to Corporate Governance               27
      1. Elimination of High-Vote Class of New Common Stock  27
      2. Designation of New Board of Directors of Walter
         Industries                                          27
   I. Mutual Releases by and Among Apollo, Lehman Brothers 
      Inc., Debtors and KKR                                  29
   J. Releases Granted by Holders of Claims and Interests to 
      Stockholders, Directors, Officers, etc. of Debtors     29
   K. Conditions Precedent to Confirmation and Effectiveness of 
      the Consensual Plan                                    30
   L. Material Amendments to Amended and Restated Veil Piercing 
      Settlement Agreement                                   31

III.  UPDATED INFORMATION CONCERNING BUSINESSES, PROPERTIES AND
      OTHER INFORMATION WITH RESPECT TO THE DEBTORS          32

IV.   UPDATED INFORMATION REGARDING CERTAIN FEDERAL INCOME TAX
      CONSEQUENCES                                          33
<PAGE>
                        INDEX OF EXHIBITS


1. Amended Joint Plan of Reorganization (the "Consensual Plan")

   Exhibits:

   1.   Restated Certificate of Incorporation of Walter
        Industries
   2.   Summary of Terms for the New Senior Notes
   3A.  Second Amended and Restated Veil Piercing Settlement
        Agreement
   3B.  Pre-LBO Bondholders Settlement Agreement
   4.   Form of New Common Stock Registration Rights Agreement
   5.   Form of Qualified Securities Registration Rights
        Agreement
   6.   Rejected Executory Contracts
   7.   Mutual Releases
   8.   List of Record Holders of Subordinated Note Claims That
        Made Subordinated Note Claim Election and Aggregate
        Amount of Claim of Each Such Holder Elected to be
        Received in the Form of Qualified Securities Pursuant to
        Subordinated Note Claim Election

2. Summary of Classes and Treatment of Claims Under the
   Consensual Plan for Each Debtor

3. Consolidated Financial Statements of Walter Industries:
   A.1.     Year ended May 31, 1994 (audited)
   A.2.     Management's Discussion and Analysis of Financial
            Condition and Results of Operations For Year Ended
            May 31, 1994
   B.1.     Three Months Ended August 31, 1994 (unaudited)
   B.2.     Management's Discussion and Analysis of Financial
            Condition and Results of Operations for the Three
            Months ended August 31, 1994
   C.   Financial Projections for the Five Fiscal Years ending
        May 31, 1995 through May 31, 1999

<PAGE>

UNLESS OTHERWISE INDICATED HEREIN, CAPITALIZED TERMS NOT DEFINED
HEREIN SHALL HAVE THE MEANING ASCRIBED TO THEM IN THE CONSENSUAL
PLAN OR, IF NOT DEFINED IN THE CONSENSUAL PLAN, IN THE
CREDITORS' DISCLOSURE STATEMENT.

I.   INTRODUCTION

     This Supplement to Disclosure Statement For Amended Joint
Plan of Reorganization Dated as of December 9, 1994 (the
"Consensual Plan", formerly the "Creditors' Plan") (the
"Supplement") supplements the Disclosure Statement for
Creditors' Plan dated as of August 1, 1994 (the "Creditors'
Disclosure Statement").  The Supplement is submitted jointly by
the proponents of the Consensual Plan (the "Consensual Plan
Proponents") pursuant to Sections 1125 and 1127(c) of Title 11
of the United States Code, 11 U.S.C.  Section 101, et seq. (the
"Code").  The Consensual Plan has been filed with the United
States Bankruptcy Court for the Middle District of Florida,
Tampa Division (the "Court") in connection with the Debtors'
pending Chapter 11 Cases.

     The Consensual Plan amends the Creditors' Plan to include
the terms of a settlement reached among: (i) the proponents of
the Creditors' Plan (the "Creditor Proponents"), consisting of
the Creditors Committee, the Bondholders Committee, Apollo,
Lehman Brothers Inc.  and the Ad Hoc Committee of Pre-LBO
Bondholders; (ii) the Debtors; (iii) KKR; and
(iv) representatives of the Veil Piercing Claimants.  The
Debtors and KKR have agreed not to pursue confirmation of the
Debtors' Fifth Amended Plan of Reorganization dated as of
July 25, 1994 (the "Debtors' Plan"), but instead to become
Consensual Plan Proponents with the Creditor Proponents.  KKR
and senior management shareholders of Walter Industries have
represented that they intend to change their votes as Holders of
Class E-1 Interests so as to accept the Consensual Plan.

     Voting on the Creditors' Plan and the Debtors' Plan took
place from August 12, 1994 through September 23, 1994.  All
Classes of Claims and Interests that were characterized as
impaired under the Creditors' Plan, other than Class E-1 and
seven Classes of Other Unsecured Claims (which rejecting
creditor classes consist principally of professionals hired by
the Debtors and present management and directors of the Debtors)
voted to accept the Creditors' Plan.  Under Section 1127(d) of
the Code, each holder of a claim or interest that has accepted
or rejected the Creditors' Plan is deemed to have accepted or
rejected, as the case may be, the Creditors' Plan as it has been
modified to become the Consensual Plan unless, within the time
fixed by the Court, such holder changes such holder's previous
acceptance or rejection.  Classes of Claims that accepted the
Creditors' Plan and whose treatment is not adversely changed in
the Consensual Plan will be deemed to have accepted the
Consensual Plan, without any provision for changing votes
previously cast.  See "Option for Holders of Claims and
Interests in Certain Classes to Change Vote on Creditors' Plan
on or Prior to January 24, 1995."

     In addition, although the Consensual Plan characterizes
Class U-7 (Settlement Claims, i.e., Veil Piercing Claims and
claims based on or arising from LBO-Related Issues raised or
assertable by Veil Piercing Claimants) as being unimpaired (on
the basis that Class U-7 is being treated in accordance with the
Second Amended and Restated Veil Piercing Settlement Agreement),
the Consensual Plan Proponents are nevertheless affording
Holders of Class U-7 Claims the opportunity to complete and
return ballots upon which they may cast a vote to accept or
reject the Consensual Plan.  See "Voting on Consensual Plan by
Holders of Settlement Claims."

A.   SETTLEMENT REACHED AMONG REPRESENTATIVES OF BONDHOLDERS
     COMMITTEE, APOLLO, LEHMAN BROTHERS INC., DEBTORS, KKR AND
     VEIL PIERCING CLAIMANTS

     On October 17, 1994, the Court commenced the trial of
certain preliminary issues relating to the then-pending Debtors'
Plan and Creditors' Plan.  On October 20, 1994, representatives
of the Bondholders Committee, Apollo, Lehman Brothers Inc., the
Debtors, KKR and the Veil Piercing Claimants reached an
agreement in principle on the terms of an amendment to the
Creditors' Plan (now embodied in the Consensual Plan) and an
amendment to the Amended and Restated Veil Piercing Settlement
Agreement (now embodied in the Second Amended and Restated Veil
Piercing Settlement Agreement dated as of November 22, 1994)
that would resolve their disputes regarding plan confirmation. 
The terms of the settlement were read into the record (but
placed under seal) on the same day, and the Court thereupon
adjourned the hearings that had begun on October 17, 1994,
pending efforts to document the settlement.

     The principal terms of the settlement, which are discussed
more fully below under "MATERIAL AMENDMENTS TO CREDITORS' PLAN
CONTAINED IN CONSENSUAL PLAN" are as follows:


     *    The Debtors and KKR join with the Creditor Proponents
          as co-proponents of the Consensual Plan.

     *    The Allowed Claim of the Veil Piercing Claimants is
          reduced from $450 million to $375 million.

     *    The Negotiated Enterprise Value is increased from
          $2.525 billion to $2.6 billion (and the New Common
          Stock Value is fixed at $2.6 billion, less the sum of
          $902 million and the aggregate principal amount of
          Qualified Securities distributed pursuant to the
          Consensual Plan), except that the New Common Stock
          used to satisfy a part of the $375 million Veil
          Piercing Claims Amount will be calculated so as to
          prevent any dilution that would otherwise have
          resulted from the increase in the Negotiated
          Enterprise Value.
     
*    If Holders of Old Common Stock Interests (Class E-1)
          accept the Consensual Plan, then such Holders will
          receive their Pro Rata share of shares of New Common
          Stock having an aggregate New Common Stock Value Per
          Share equal to the sum of:

          (a)  Approximately $75 million as a result of the
               decrease in the Allowed Claim of the Veil
               Piercing Claimants;

          (b)  Approximately $75 million as a result of the
               increase in the Negotiated Enterprise Value from
               $2.525 billion to $2.6 billion;

          (c)  The extent by which Federal Income Tax Claims are
               reduced to below $27 million in the aggregate
               (the Creditors' Disclosure Statement estimated
               these claims at $27 million for purposes of
               estimating the amount of Senior Claims at
               December 31, 1993 (which were estimated at $902
               million), whereas the Debtors' Disclosure
               Statement estimated these claims at $14 million);
               and

          (d)  The amount of the tax benefits claimed as a
               deduction or a refund by the Debtors as a result
               of distributions made pursuant to the Veil
               Piercing Settlement (such shares to initially be
               placed into escrow and released to Holders of
               Class E-1 Interests only when, as and if such
               claimed deductions or refunds are actually
               realized), but limited to an amount that, when
               added to (a)-(c) above, does not exceed $250
               million; provided, however, that $11.3 million of
               such New Common Stock will be distributed
               directly to Holders of Class E-1 Interests not
               later than 180 days after the Effective Date,
               regardless of whether any tax benefits have been
               claimed or realized.

     *    The initial board of directors of Walter Industries
          (serving for a three-year term) will be initially
          designated as follows:

          (a)  One KKR designee;

          (b)  Three Lehman Brothers Inc. designees;

          (c)  Three members of senior management (Messrs. 
               Walter, Durham and Matlock); and
          (d)  Two Independent Directors selected by existing
               management from a list prepared by an independent
               executive search firm.

     *    There will be only one class of common stock of
          reorganized Walter Industries, with each share
          entitled to one vote.

     *    The following amendments have been made to the Veil
          Piercing Settlement Agreement:

       (a)     The Allowed Claim of the Veil Piercing Claimants
               is reduced from $450 million to $375 million.

       (b)     The amount of the New Common Stock to be received
               by the Celotex Settlement Fund Recipient under
               the Veil Piercing Settlement Agreement is
               calculated based upon a $2.525 billion Negotiated
               Enterprise Value so that such recipient will be
               unaffected by the $75 million increase in the
               Negotiated Enterprise Value (the effect of this
               will be to nominally dilute the percentage of New
               Common Stock to be distributed to other Classes;
               See "DESCRIPTION OF MATERIAL AMENDMENTS TO
               CREDITORS' PLAN CONTAINED IN CONSENSUAL PLAN--
               Allocation of Initial Issuance of 50 Million
               Shares of New Common Stock on the Effective
               Date."

       (c)     The Debtors and KKR agree to support the request
               by Caplin and Drysdale, one of the law firms
               representing the Veil Piercing Claimants, for an
               award from the Debtors of $15 million in
               attorneys' fees on behalf of Caplin & Drysdale
               and the other Claimants' Attorneys.  To the
               extent that the Court awards less than $15
               million, the settlement distribution to the
               Celotex Settlement Fund Recipient will include a
               cash payment equal to this differential.

       (d)     The Debtors, KKR and existing senior management
               shareholders will become signatories to, and
               receive the benefits of, the Second Amended and
               Restated Veil Piercing Settlement Agreement and
               Walter Industries and the Bondholders Committee
               will cooperate in good faith to insure that such
               agreement results in finality with respect to all
               past, present and future asbestos litigation. 
               The procedures to be followed in pursuing
               finality will include those specifically
               described in the amended agreement.
     
*    In connection with the final settlement of all Pre-LBO
          Issues and the dismissal with prejudice of the pending
          fraudulent transfer lawsuit instituted by the
          Indenture Trustees for the Pre-LBO Debenture Claims,
          if Class U-6 accepts the Consensual Plan and if the
          existing Pre-LBO Bondholders Settlement Agreement
          expires by its terms as contemplated (because the
          Confirmation Order will not have been entered on or
          before December 31, 1994), the recovery to Class U-6
          will be increased by the issuance of New Common Stock
          having an aggregate New Common Stock Value Per Share
          equal to $11.3 million, consisting of

       (a)     $6.3 million, representing the estimated amount
               by which the Allowed Amount of the Series B & C
               Senior Note Claims is reduced by paying part of
               these claims in cash rather than by the issuance
               of New Senior Notes as permitted under the Series
               B & C Senior Note Claim Election; and

       (b)     $5 million, representing the savings that are
               estimated to result from the agreement of Apollo
               and Lehman Brothers Inc., as part of the
               Consensual Plan only, not to file administrative
               expense claims which had been estimated at $5
               million in the aggregate.

B.   EVENTS PRECEDING THE SETTLEMENT

     1.   COMPETING DEBTOR AND CREDITOR PLANS

     Since mid-May 1994, the Debtors and the Creditor Proponents
have been the only proponents actively pursuing competing plans
of reorganization.  On August 2, 1994, the Court approved, under
Section 1125 of the Code, (i) the Creditors' Disclosure
Statement and related ballots and solicitation materials, and
(ii) the Debtors' Fifth Amended Disclosure Statement dated as of
July 25, 1994 (the "Debtors' Disclosure Statement") relating to
the Debtors' Plan, and related ballots and solicitation
materials.

     In connection with the confirmation process for the
Creditors' Plan and the Debtors' Plan, the Court scheduled a
hearing to commence on October 17, 1994 to consider three
preliminary items: (i) the contested matter filed by the Debtors
asserting that unsecured creditors are not entitled to
post-petition interest on account of their Claims and any
response or motion filed by the Creditor Proponents with respect
to the issue of post-petition interest; (ii) the application by
the Creditor Proponents seeking approval of the Amended and
Restated Veil Piercing Settlement Agreement and the Debtors'
motion to void that agreement; and (iii) any properly asserted
challenges or objections to the vote of any party on either
plan.  Extensive discovery was taken on these issues during
August, September and the first half of October 1994.  The Court
also scheduled a status conference for November 16, 1994 for the
purpose of scheduling the date on which the confirmation hearing
would begin.

     2.   BALLOTING RESULTS

     Disclosure statements, ballots and other solicitation
materials with respect to the Debtors' Plan and the Creditors'
Plan were mailed to creditors and interest holders on August 12,
1994, and ballots were required to be returned no later than
September 23, 1994.  The balloting results for the Creditors'
Plan and the Debtors' Plan were as follows:

     *    98 classes of creditors accepted the Creditors' Plan.

     *    One class of interest holders (Class E-1) and seven
          unsecured creditor classes (subclasses within
          Class U-3 (collectively, the "Non-Accepting U-3 Debtor
          Classes"))<F1>  rejected the Creditors' Plan.

     *    99 classes preferred the Creditors' Plan over the
          Debtors' Plan.

     *    No class of creditors accepted the Debtors' Plan; 74
          creditor classes rejected the Debtors' Plan.

     *    One class of interest holders accepted the Debtors'
          Plan (Class E-1).

     *    Seven classes of creditors (subclasses within Class
          U-3) preferred the Debtors' Plan over the Creditors'
          Plan.

     3.   DEBTORS' MOTION CHALLENGING BALLOTS AND SEEKING
          INVALIDATION OF THE BALLOTING PROCESS

     On October 6, 1994, the Debtors filed a motion with the
Court requesting that the ballots cast by every member of the
Creditors Committee, the Bondholders Committee, and the Ad Hoc
Committee of Pre-LBO Bondholders (a total of 26 creditors) be
designated under Section 1126(e) of the Code and excluded from
the computation of the vote on the Debtors' Plan and the
Creditors' Plan, and also sought to invalidate the voting
process as a whole and require a resolicitation of votes, based
on various theories, including alleged improprieties by certain
Creditor Proponents.  The Creditor Proponents and others filed
objections or responses in opposition to this motion.  This
matter was one of the matters set for trial at the hearings
scheduled to commence on October 17, and would be resolved by
the settlement and the releases to be exchanged under the
Consensual Plan.

     4.   CREDITOR PROPONENTS' AND DEBTORS' MOTIONS REGARDING
          POST-PETITION INTEREST

     On September 9, 1994, the Creditor Proponents filed a
motion seeking a determination that (i) unsecured creditors are
entitled to post-petition interest before interest Holders may
receive any distribution under a chapter 11 plan for the
Debtors, and (ii) it is permissible for a chapter 11 plan for
the Debtors to provide for post-petition interest to unsecured
creditors before any distribution to interest Holders.  The
hearing on this motion, and on the Debtors' proceeding seeking a
determination that unsecured creditors in these cases are not
entitled to post-petition interest, was also part of the October
17 hearings and would be resolved by the settlement under the
Consensual Plan.

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

[FN]   These subclasses consist of Class U-3 Claims against
     Hillsborough Holdings Corporation, Walter Home Improvement,
     Inc., Mid-State Homes, Inc., United Land Corporation,
     Walter Land Company, Walter Industries, Inc. and Jim Walter
     Homes, Inc.

<PAGE>

     5.   LITIGATION REGARDING VEIL PIERCING SETTLEMENT AND
          SETTLEMENT CLAIMS

          A.   MOTIONS REGARDING APPROVAL OF VEIL PIERCING
               SETTLEMENT

     On September 8, 1994, the Creditor Proponents filed a
motion with the Court for an order approving the Amended and
Restated Veil Piercing Settlement Agreement.  On August 5, 1994,
the Debtors filed a motion seeking to have that settlement
agreement voided.  The Creditor Proponents filed a response to
this motion on October 12, 1994.  Among the arguments made by
the Debtors in their motion is the argument that, because the
Settlement Claims (i.e., Veil Piercing Claims and claims based
on or arising from LBO-Related Issues raised or assertable by
Veil Piercing Claimants) were found by the Court to have no
merit, and because, according to the Debtors and KKR, unsecured
creditors are not legally entitled to receive post-petition
interest in these Chapter 11 Cases, the Debtors' shareholders
would be entitled to receive all of the value in the Debtors in
excess of the Allowed prepetition Claims of all Unsecured
Creditors (the Debtors estimated this value to be in excess of
$600 million using a $2.805 billion enterprise value) and that,
therefore, the settlement reached by the Creditor Proponents
improperly and unreasonably distributed value to the Veil
Piercing Claimants that allegedly belonged to the shareholders. 
Those arguments were among the matters scheduled to be heard at
the October 17 hearings, and would be resolved by the settlement
under the Consensual Plan.

          B.   DISTRICT COURT AFFIRMANCE OF COURT'S DECISION
               AGAINST CERTAIN VEIL PIERCING CLAIMANTS IN
               DECLARATORY JUDGMENT PROCEEDING

     In its opinion dated April 18, 1994, the Court had
determined, in the Declaratory Judgment Proceeding filed by the
Debtors against certain parties asserting Settlement Claims
against the Debtors, that such claims lacked merit.  The
defendants in that action had appealed that determination to the
District Court for the Middle District of Florida (the "District
Court").

     On October 13, 1994, the District Court affirmed the
Court's decision in favor of the Debtors in the Declaratory
Judgment Proceeding.  On or about November 14, 1994,
representatives of the Veil Piercing Claimants filed a timely
notice of appeal of the District Court's decision.  A copy of
the District Court's 71-page opinion can be obtained by making a
request therefor to the Balloting Agent at the address or
telephone number set forth in Section I.C. below.  Counsel for
the defendants in the Declaratory Judgment Proceeding have
stated that, absent the settlement, they intend to pursue their
appeal of the District Court's ruling.  Absent a settlement, the
Debtors would oppose the appeal and seek a final affirmance of
the determination by the Court and the District Court that the
Settlement Claims are without merit.

          C.   DISMISSAL OF CELOTEX DECLARATORY JUDGMENT ACTION

     On April 28, 1994, the Debtors filed a complaint for
declaratory relief against Celotex in the Celotex Chapter 11
Proceeding (the "Celotex DJ Action") which sought a
determination that (i) Celotex alone has standing to assert
Settlement Claims against any of the Debtors, and (ii) all
creditors of Celotex are bound by the outcome of the Court's
decision in the Declaratory Judgment Proceeding.  Following a
hearing held on October 13, 1994, the Celotex Bankruptcy Court
dismissed without prejudice the Debtors' request for declaratory
relief in the Celotex DJ Action, on the grounds that it failed
to state a case or controversy and that it failed to join
necessary parties (the individual Veil Piercing Claimants who do
not agree that Celotex has sole standing to assert Settlement
Claims).  The Celotex Bankruptcy Court granted the Debtors until
December 22, 1994 to file an amended complaint, and if such an
amended complaint is filed, fixed January 20, 1995 as the last
date by when the named defendants shall be permitted to file
their answers or other responsive pleadings to the amended
complaint.

     6.   ADVERSARY PROCEEDING COMMENCED BY KKR ET AL., AGAINST
          APOLLO, LEON BLACK ET AL.

     On September 8, 1994, KKR, certain affiliates of KKR and
certain Debtors instituted an adversary proceeding (Adv. Pro.
No. 94-562) against Apollo (a proponent of the Creditors' Plan)
and certain affiliated entities and individuals (the "KKR-Apollo
Action").  The KKR-Apollo Action asserts claims based on the
alleged misuse of certain information allegedly obtained by
certain individuals affiliated with Apollo from KKR and certain
Debtors prior to the filing of these Chapter 11 Cases.  The
KKR-Apollo Action seeks various forms of relief, including a
reduction in the allowed amount of the Subordinated Note Claims
held by Apollo to the consideration paid therefor and the
recovery of any profits made by Apollo on its Subordinated Note
Claims.  The time by which an answer must be filed has been
extended, and an answer denying all of the substantive
allegations of the complaint will be filed within the applicable
time period.  The Consensual Plan provides that the KKR-Apollo
Action will be dismissed with prejudice, and the parties thereto
will exchange mutual releases.

     7.   OCTOBER 17, 1994 HEARING; NEGOTIATION OF SETTLEMENT

     On October 17 and 18, 1994, the Court heard evidence on the
issue of whether unsecured creditors are entitled to, or may
receive, post-petition interest before any distribution to
interest holders under a chapter 11 plan for the Debtors.  On
October 18, 1994, the Court began hearing evidence regarding the
approval of the Amended and Restated Veil Piercing Settlement
Agreement.  On the morning of October 19, 1994, the Court
advised counsel of the Court's view that the issues under
consideration could and should be consensually resolved, and
held separate meetings with representatives of each of the
Debtors, KKR, Apollo, counsel to the Bondholders Committee and
the Veil Piercing Claimants.  At the conclusion of these
individual meetings, the parties agreed to attempt to reach a
consensual resolution and the hearing was adjourned temporarily
to give them an opportunity to do so.  The parties, consisting
primarily of representatives of each of Apollo, Lehman Brothers
Inc., the Bondholders Committee, the Veil Piercing Claimants and
Walter Industries and KKR, spent the remainder of October 19,
1994 and most of the morning of October 20, 1994 negotiating a
potential settlement.  At mid-afternoon on October 20, 1994
these parties reached a consensus in principle on the terms of a
proposed settlement and reported those terms to the Court under
seal and to representatives of the other creditor
constituencies.  Thereafter, the settlement was documented in
the form of a modification of the Creditors' Plan to become the
Consensual Plan, and a modification of the Amended and Restated
Veil Piercing Settlement Agreement to become the Second Amended
and Restated Veil Piercing Settlement Agreement.

C.   OPTION FOR HOLDERS OF CLAIMS AND INTERESTS IN CERTAIN
     CLASSES TO CHANGE VOTE ON CREDITORS' PLAN ON OR PRIOR TO
     JANUARY 24, 1995

     Pursuant to Section 1127(d) of the Code, a Holder's vote
cast to accept or reject the Creditors' Plan shall be deemed
binding on such Holder with respect to the Consensual Plan
(which represents a modification of the Creditors' Plan), except
to the extent that a previous acceptance or rejection is
permitted to be changed and is changed by such Holder within the
time fixed by the Court.  Under Bankruptcy Rule 3019, if the
Court finds that the Consensual Plan does not adversely change
the treatment provided under the Creditors' Plan of the claim of
any creditor or the interest of any equity security holder, the
Consensual Plan will be deemed accepted by all such creditors
and equity security holders who had previously accepted the
Creditors' Plan.

     The modification of the Creditors' Plan contained in the
Consensual Plan does not adversely change the treatment or
consideration to be afforded to Holders of Other Unsecured
Claims, including Creditors in the 26 Classes of Other Unsecured
Claims that accepted the Creditors' Plan (i.e., the Classes of
Class U-3 Claims other than the Non-Accepting U-3 Debtor
Classes; hereinafter the "Accepting Other Unsecured Classes"). 
As a result, the Court has ordered that the Consensual Plan is
deemed accepted by all Creditors in the Accepting Other
Unsecured Classes who voted to accept the Creditors' Plan.

     The distribution on account of Claims in Classes S-1
(Revolving Credit Bank Claims), S-2 (Working Capital Bank
Claims), S-6 (Series B & C Senior Note Claims), U-4 (Senior
Subordinated Note Claims), U-5 (17% Subordinated Note Claims)
and U-6 (Pre-LBO Debenture Claims) (the "Voting Creditor
Classes") is reduced by the modification of the Creditors' Plan
contained in the Consensual Plan, because the allocation of New
Common Stock to each of those classes has been changed from the
allocation contained in the Creditors' Plan.  Although this
reallocation affects the Voting Creditor Classes in varying
degrees, it generally has the effect of reducing the percentage
of the New Common Stock to be received by each of the Voting
Creditor Classes, as a result of the distribution to Holders of
Old Common Stock Interests of the approximately $75 million of
New Common Stock resulting from the increase in the Negotiated
Enterprise Value, and the fact that the number of shares of New
Common Stock to be issued to Class U-7 is calculated under the
Consensual Plan so as to avoid any dilution that would otherwise
occur as a result of such increase in the Negotiated Enterprise
Value and such share issuance to Holders of Old Common Stock
Interests.  The Consensual Plan also changes the treatment of
Old Common Stock Interests (Class E-1) to provide for the
allocation of specified amounts of New Common Stock (including
the aforementioned amount) to Class E-1. The Consensual Plan
also changes the treatment of Class U-6 to provide for the
allocation of an additional amount ($11.3 million) of New Common
Stock if, among other things, Class U-6 accepts the Consensual
Plan; however, after considering the reallocation of New Common
Stock described above, the net effect of the modification of the
Creditors' Plan contained in the Consensual Plan on Class U-6 is
adverse.

     The Court has ordered that each Holder of a Claim or
Interest in any of the Voting Creditor Classes, the
Non-Accepting U-3 Debtor Classes and in Class E-1 (collectively,
the "Resolicitation Classes") who voted to accept or reject the
Creditors' Plan will have an opportunity to change its vote
under Section 1127(d) of the Code in light of the modification
to the Creditors' Plan contained in the Consensual Plan, within
a time fixed by the Court.  In particular, any Holder of a Claim
or Interest in the Resolicitation Classes that accepted or
rejected the Creditors' Plan will be deemed to have accepted or
rejected, as the case may be, the Consensual Plan, unless such
Holder changes such Holder's previous acceptance or rejection by
returning a properly completed Vote Change Certification to the
Balloting Agent in accordance with the following deadlines:

     Each record holder of a claim or interest in any of the
Resolicitation Classes who is also the beneficial owner thereof
and who voted on the Creditors' Plan is required to transmit the
applicable Vote Change Certification to the Balloting Agent, so
as to be actually received by the Balloting Agent, on or before
5:00 p.m.  Eastern Time, on January 24, 1995 (the "Vote Change
Deadline").

     The beneficial owners of securities held through Record
Holder Nominees are required to transmit the applicable Vote
Change Certification to their respective Record Holder Nominee
so as to be received by the beneficial owners' Record Holder
Nominee on or before January 19, 1995 at 5:00 p.m.  Eastern
Time.  Master Vote Change Certifications completed by Record
Holder Nominees must be forwarded so as to be received by the
Balloting Agent on or before the Vote Change Deadline.

     Any attempted vote change received after the applicable
deadline set forth above will not be counted.  If you voted to
accept or reject the Creditors' Plan and have not received a
Vote Change Certification form, please contact the Balloting
Agent immediately.  The Balloting Agent's address and phone
number are as follows:

                           If by Mail:

                 Donlin, Recano & Company, Inc.
                          P.O. Box 2022
                       Murray Hill Station
                     New York, NY 10156-0701

                     If by Courier or Hand:

                 Donlin, Recano & Company, Inc.
                      419 Park Avenue South
                            Suite 206
                       New York, NY 10016

                    Telephone: 1-800-489-7444

     The Consensual Plan Proponents believe that because only a
small portion of the distribution to Classes S-1, S-2, and S-6
under the Consensual Plan consists of New Common Stock, the
effect on those three Classes of the modification of the
Creditors' Plan contained in the Consensual Plan is sufficiently
de minimus that the modification does not "adversely change"
their treatment within the meaning of Bankruptcy Rule 3019, and
that, having accepted the Creditors' Plan, those three Classes
should be deemed to have accepted the Consensual Plan.  Although
Creditors in those three Classes are being given an opportunity
to change their votes, that opportunity is without prejudice to
the ability of the Consensual Plan Proponents to argue that
those three Classes are so minimally affected by the plan
modification that they should be deemed to have accepted the
Consensual Plan.

     The Creditors' Plan also provided for certain elections to
be made by the Holders of Series B & C Senior Note Claims,
Subordinated Note Claims, and Other Unsecured Claims.<F2>  The
Consensual Plan provides that such elections are binding and
does not provide for an opportunity to change any such elections
at any time.

D.   ELECTION FOR HOLDERS OF CLASS U-4 CLAIMS THAT MADE THE
     SUBORDINATED NOTE CLAIM ELECTION TO RECEIVE QUALIFIED
     SECURITIES

     The Consensual Plan provides for a new election regarding
distributions to Class U-4.  The election can be made only by
completing the election form transmitted with this Supplement
and returning it to the Balloting Agent by the Vote Change
Deadline.

     Under the "Class U-4 Exchange Election", Holders of Senior
Subordinated Note Claims (Class U-4) that had elected to receive
all or part of their Class U-4 Claims in Qualified Securities
pursuant to the Subordinated Note Claim Election under the
Creditors' Plan (other than Lehman Brothers Inc.) (the "Electing
Class U-4 Holders") will be entitled to "exchange" their pro
rata share of New Common Stock having an aggregate New Common
Stock Value Per Share of $39.4 million that they otherwise would
have received on account of their Class U-4 Claims (unless a
lesser principal amount of Qualified Securities is sufficient to
satisfy all Class U-4 Subordinated Note Claim Elections for
Qualified Securities, in which event such lesser amount shall
apply), for an identical aggregate principal amount of Qualified
Securities that would otherwise have been issued to Lehman
Brothers Inc. on the Effective Date in respect of the Class U-4
Claim held by Lehman Brothers Inc., with any New Senior Notes
that would otherwise have been so issued to Lehman Brothers Inc.
to be reallocated before any Cash that would otherwise have been
so distributed is reallocated.

E.   VOTING ON CONSENSUAL PLAN BY HOLDERS OF SETTLEMENT CLAIMS

     Although the Consensual Plan characterizes the Settlement
Claims (Class U-7) as not being impaired under the Consensual
Plan, the Consensual Plan Proponents are nevertheless affording
to Holders of Settlement Claims in Class U-7 (Veil Piercing
Claimants) the opportunity to complete and return ballots upon
which they may cast a vote to accept or reject the Consensual
Plan.  Holders of Class U-7 Claims did not vote on the
Creditors' Plan, nor on the Debtors' Plan (which did not provide
for a recovery or a class in respect of Settlement Claims). 
Holders of Class U-7 Claims are being given an opportunity to
vote on the Consensual Plan as a precautionary measure, so that
if the position of the Consensual Plan Proponents that Class U-7
Claims are unimpaired under the Consensual Plan is challenged,
such a challenge could be rendered moot if Class U-7 votes on
and accepts the Consensual Plan.

     The Court has ordered that, solely for purposes of voting
on the Consensual Plan: (i) each individual or entity voting in
Class U-7 must certify in the appropriate space on the Class U-7
Ballot either that it holds a Class U-7 Claim, or that it is
authorized to vote on behalf of a Class U-7 Claimant that has
certified that it holds a Class U-7 Claim; (ii) each Holder of a
Class U-7 Claim is deemed to be added to the Debtors' Schedule
of Assets and Liabilities as a creditor holding a Claim in the
amount of one dollar ($1.00); and (iii) each such Class U-7
Claim is deemed provisionally to be an Allowed Claim in the
amount of one dollar ($1.00) against each Debtor for purposes of
voting on the Consensual Plan.

     The affording of Class U-7 Claims the opportunity to cast a
vote to accept or reject the Consensual Plan is without
prejudice to the right of the Consensual Plan Proponents to
assert, as they have asserted, that Class U-7 Claims are not
impaired under the Consensual Plan.

- ---------------
[FN]   See "INTRODUCTION--Summary--Other Ballot Elections" at
     pp. 11-12 of the Creditors' Disclosure Statement.  Unlike
     the Creditors' Plan, the Consensual Plan does not provide
     for the Series B & C Senior Note Claim Election or the
     Subordinated Note Claim Election to be reconducted if the
     Effective Date does not occur prior to December 31, 1994.

<PAGE>

     HOLDERS OF CLASS U-7 CLAIMS ALSO MAY OBTAIN OR REVIEW A
COPY OF THE CREDITORS' DISCLOSURE STATEMENT THAT WAS TRANSMITTED
TO HOLDERS OF CLAIMS AND INTERESTS THAT VOTED ON THE CREDITORS'
PLAN.  HOLDERS OF CLASS U-7 CLAIMS ARE ENCOURAGED TO CAREFULLY
READ THE CREDITORS' DISCLOSURE STATEMENT, AS SUPPLEMENTED BY
THIS SUPPLEMENT.  THE CREDITORS' DISCLOSURE STATEMENT MAY BE
REVIEWED WEEKDAYS FROM 9:00 A.M. TO 4:30 P.M. AT THE OFFICE OF
THE CLERK OF THE COURT FOR THE U.S.  BANKRUPTCY COURT FOR THE
MIDDLE DISTRICT OF FLORIDA, TAMPA DIVISION, LOCATED AT 4921
MEMORIAL HIGHWAY, TAMPA, FLORIDA 33634, AND A COPY OF THE
CREDITORS' DISCLOSURE STATEMENT WILL BE MAILED FREE OF CHARGE TO
ANY PERSON THAT MAKES A REQUEST THEREFOR BY MAIL OR TELEPHONE TO
THE BALLOTING AGENT AT: DONLIN, RECANO & COMPANY, INC., P.O. BOX
2022, MURRAY HILL STATION, NEW YORK, NY 10156-0701, TELEPHONE
1-800-489-7444.  ALTHOUGH HOLDERS OF CLASS U-7 CLAIMS ARE
ENCOURAGED TO REVIEW THOSE DOCUMENTS IN THEIR ENTIRETY, THE
CONSENSUAL PLAN PROPONENTS BELIEVE THAT THE FOLLOWING SECTIONS
OF THE CREDITORS' DISCLOSURE STATEMENT ARE PARTICULARLY RELEVANT
TO HOLDERS OF CLASS U-7 CLAIMS: "INTRODUCTION--LITIGATION OF
VEIL PIERCING PROCEEDINGS" (PAGES 25-29); "OVERVIEW OF THE
CREDITORS' PLAN--SPECIAL FEATURES OF THE CREDITORS' PLAN--
SETTLEMENT OF THE VEIL PIERCING/FRAUDULENT CONVEYANCE ISSUES AND
OTHER ISSUES" (PAGES 38-50); AND "--DISTRIBUTION OF COMBINATION
OF QUALIFIED SECURITIES AND NEW COMMON STOCK TO HOLDERS OF
SUBORDINATED NOTE CLAIMS AND TO VEIL PIERCING CLAIMANTS" (PAGES
50-73).

     The procedure for Holders of Class U-7 Claims to cast a
vote to accept or reject the Consensual Plan is as follows:

     Each holder of a claim in Class U-7 is required to transmit
a completed and executed Class U-7 Ballot to the Balloting
Agent, so as to be actually received by the Balloting Agent, on
or before 5:00 p.m.  Eastern Time, on February 22, 1995 (the
"Class U-7 Voting Deadline").  Any Class U-7 Ballot received
after the Class U-7 Voting Deadline set forth above will not be
counted.  If you believe that you hold a Claim in Class U-7 and
have not received a Class U-7 Ballot, please contact the
Balloting Agent immediately.  The Balloting Agent's address and
phone number are as follows:

                           If by Mail:

                 Donlin, Recano & Company, Inc.
                          P.O. Box 2022
                       Murray Hill Station
                     New York, NY 10156-0701

                     If by Courier or Hand:

                 Donlin, Recano & Company, Inc.
                      419 Park Avenue South
                            Suite 206
                       New York, NY 10016

                    Telephone: 1-800-489-7444

F.   CONFIRMATION HEARING

     The confirmation hearing on the Consensual Plan (the
"Confirmation Hearing") has been scheduled to begin at 9:00 a.m.
on March 1, 1995 and continuing, if necessary, through March 3,
1995, at the United States Bankruptcy Court for the Middle
District of Florida, Tampa Division, 4921 Memorial Highway,
Tampa, Florida 33634.  The Confirmation Hearing may be adjourned
from time to time by the Court without further notice except for
an announcement of the adjournment made at the Confirmation
Hearing.  At the Confirmation Hearing, the Court will
(i) determine whether the Consensual Plan has been accepted by
the requisite majorities of each Voting Class after considering
any permitted and timely vote changes, and whether Class U-7 has
accepted the Consensual Plan by the requisite majority,
(ii) hear and determine any objections to Confirmation of the
Consensual Plan, (iii) determine whether the Consensual Plan
meets the requirements of the Code, (iv) determine whether the
conditions to Confirmation have occurred, have been satisfied or
have been waived, (v) determine whether to approve the Second
Amended and Restated Veil Piercing Settlement Agreement, and
(vi) confirm or deny Confirmation of the Consensual Plan.

     Objections to Confirmation of the Consensual Plan, if any,
must be in writing and must be filed with the Court, and
personally served upon the parties identified in the notice that
accompanies this Supplement so that they are received by such
parties, on or before 5:00 p.m., Eastern Time, on January 24,
1995 with respect to objections made by persons other than
Holders of Class U-7 Claims (in their capacity as Holders of
Class U-7 Claims), and on or before 5:00 p.m., Eastern Time, on
February 22, 1995 with respect to Holders of Class U-7 Claims
(in their capacity as Holders of Class U-7 Claims).

     Objections to Confirmation of the Consensual Plan are
governed by Bankruptcy Rule 9014 and Local Bankruptcy Rule 3.05.

G.   APPROVAL OF SUPPLEMENT TO DISCLOSURE STATEMENT

     This Supplement was filed with the Court on November 22,
1994 and amended on December 9, 1994.  Pursuant to an order of
the Court entered on November 22, 1994, a notice of the deadline
for objecting to the Supplement and of the hearing thereon was
transmitted to Creditors and Interest Holders and was published
in various newspapers and journals.  The Notice stated that,
among other things, objections to the Supplement other than
objections to disclosure therein regarding the Second Amended
and Restated Veil Piercing Settlement Agreement were required to
be in writing and were required to be filed with the Court, and
personally served upon the parties identified in the notice so
that they would be received by such parties, on or before
5:00 p.m. Eastern Time on December 12, 1994, and that objections
to the Supplement based on disclosure therein regarding the
Second Amended and Restated Veil Piercing Settlement Agreement
were required to be in writing and were required to be filed
with the Court, and personally served upon the parties
identified in the notice so that they would be received by such
parties, on or before 5:00 p.m. Eastern Time on December 14,
1994.  Three objections were timely filed with respect to the
Supplement.  Two objections were filed by Holders of
Subordinated Note Claims arguing, among other things, that the
Subordinated Note Claim Election should be reconducted and that
Holders of Subordinated Note Claims that did not make the
Subordinated Note Claim Election should be able to make the
Class U-4 Exchange Election.  The third objection, filed by the
Aetna Casualty and Surety Company, requested that disclosure be
added regarding the possible appointment of a future asbestos
claimants representative in the Celotex Chapter 11 Proceeding. 
At a hearing held on December 15, 1994, the Court overruled the
two objections filed by Holders of Subordinated Note Claims, and
approved certain language to be added to the Supplement in
response to the Aetna objection.  On December 15, 1994, the
Court entered an order determining that, when taken together
with the Creditors' Disclosure Statement, which was previously
approved by the Court, the Supplement complies with the
requirements of the Code.

II.  DESCRIPTION OF MATERIAL AMENDMENTS TO CREDITORS' PLAN
     CONTAINED IN CONSENSUAL PLAN

     The following is a summary of what, in the view of the
Consensual Plan Proponents, are the material amendments to the
Creditors' Plan that are contained in the Consensual Plan. 
These descriptions are summaries only, do not purport to be
complete, and do not describe all changes contained in the
Consensual Plan.  Such summaries are qualified in their entirety
by reference to the Consensual Plan and the exhibits thereto, a
copy of which is attached as Exhibit I hereto.

A.   ALLOCATION OF NEW COMMON STOCK

     The principal changes in the treatment of Claims and
Interests effected by the modification of the Creditors' Plan
contained in the Consensual Plan relate to the allocation of New
Common Stock, and include the following: (i) the increase by $75
million of the Negotiated Enterprise Value<F3>; (ii) the
decrease by $75 million of the Allowed Claim of the Veil
Piercing Claimants; (iii) if Class E-1 accepts the Consensual
Plan, the distribution of New Common Stock having an aggregate
New Common Stock Value Per Share of at least $150 million and
(depending on the outcome of certain contingencies) as much as
$250 million to interest holders (Class E-1); and (iv) the
distribution of additional New Common Stock having an aggregate
New Common Stock Value Per Share equal to $11.3 million to
Holders of Pre-LBO Debenture Claims (Class U-6) if, among other
things, Class U-6 accepts the Consensual Plan.

- ----------------------
[FN]   Under the Consensual Plan, such increase in the Negotiated
     Enterprise Value will not dilute the percentage of the 50
     million shares of New Common Stock to be initially issued
     on the Effective Date that will be distributed to and
     retained by the Celotex Settlement Fund Recipient in
     respect of Veil Piercing Claims.

<PAGE>
     1.   DISTRIBUTION IN RESPECT OF SETTLEMENT CLAIMS (VEIL
          PIERCING CLAIMANTS)

     The Creditors' Plan and the Amended and Restated Veil
Piercing Settlement Agreement provided for a distribution in
respect of Settlement Claims (Class U-7) of $450 million,
payable in a combination of Qualified Securities and New Common
Stock.  The Debtors' Plan did not provide for any distribution
on account of Settlement Claims.  The Consensual Plan reduces
the amount of this distribution to $375 million.  In addition,
the Celotex Settlement Fund Recipient will receive (i) a
contingent cash payment in the event that the application of
Caplin & Drysdale (counsel to the Veil Piercing Claimants in the
Declaratory Judgment Proceeding) for payment of $15 million in
attorney's fees on behalf of itself and the Claimants' Attorneys
is not granted in full by the Court (the amount of the
additional cash payment to the Celotex Settlement Fund Recipient
will equal that part of the $15 million fee request not granted
by the Court), and (ii) in the event that the Effective Date
occurs after March 31, 1995, additional New Senior Notes (or, if
no New Senior Notes are issued as Qualified Securities, Cash) as
compensation for any delay in receiving distributions of
Qualified Securities beyond March 31, 1995.  See "Allocation of
Qualified Securities."

     Although the aggregate Class U-7 Claim (other than the
contingent cash payment) is still payable in Qualified
Securities and New Common Stock, the Consensual Plan changes the
method of allocating each component of the distribution.  With
respect to Qualified Securities, the Creditors' Plan provided
that Qualified Securities would be divided between Settlement
Claims and Subordinated Note Claims on the basis of a 450/1548
fraction to Holders of Settlement Claims, and the balance to
Holders of Subordinated Note Claims.  Under the Consensual Plan,
this fraction has been changed to 375/1473, resulting in a
relatively smaller principal amount of Qualified Securities for
Veil Piercing Claimants and a relatively larger principal amount
of Qualified Securities for Subordinated Noteholders at any
given level of Qualified Securities.

     With respect to New Common Stock, the Creditors' Plan
provided that shares of New Common Stock would be allocated
based upon a per-share stock value derived from a $2.525 billion
Negotiated Enterprise Value.  Although the Consensual Plan now
generally provides that the Negotiated Enterprise Value will be
increased from $2.525 billion to $2.6 billion, this change does
not apply to the determination of the number of shares of New
Common Stock to be distributed on account of that part of the
$375 million Veil Piercing Claims Amount that is not satisfied
by the issuance of Qualified Securities.  Consequently, the
$2.525 billion enterprise value used for purposes of allocating
New Common Stock under the Creditors' Plan will continue to
apply solely for the purpose of determining the number of shares
of New Common Stock to be received by the Celotex Settlement
Fund Recipient under the Veil Piercing Settlement, with the
result that the Celotex Settlement Fund Recipient will receive
and retain the same percentage of the 50 million shares of New
Common Stock to be issued initially on the Effective Date (which
does not include the Pre-LBO Settlement Equity Amount) as would
have been received at a $2.525 billion Negotiated Enterprise
Value.

     The example set forth on the following page illustrates the
Class U-7 recovery under the Consensual Plan, assuming that $530
million of Qualified Securities are available for distribution
thereunder.





<PAGE>


               ALLOCATION OF QUALIFIED SECURITIES AND
          NEW COMMON STOCK TO VEIL PIERCING CLAIMANTS (CLASS U-7)

           
ALLOWED CLAIM OF CLASS U-7                        $ 375,000,000

ALLOCATION OF QUALIFIED SECURITIES
  Qualified Securities Available to Classes
 U-4 through U-7                                 $  530,000,000
  Allocation Percentage for Class U-7(a)                          
                                                          25.5%
                                                                 
- --------------
  QUALIFIED SECURITIES ALLOCATED TO CLASS U-7    $  134,928,717

ALLOCATION OF NEW COMMON STOCK
  Allowed Claim of Class U-7                     $  375,000,000
  Qualified Securities Allocated to Class U-7      (134,928,717)
                                                                 
- --------------
  "Veil Piercing Residual Claim Amount"          $  240,071,283
  Negotiated Enterprise Value per 
Creditors' Plan                                  $2,525,000,000
  Amount of Senior Claims per Creditors'
 Plan and Consensual Plan                           902,000,000
  Amount of Qualified Securities Available to
 Classes U-4 to U-7                                 530,000,000
  "Veil Piercing New Common Stock Value"         $1,093,000,000

  Shares to be Initially Issued                      50,000,000

"Veil Piercing New Common Stock Value Per Share"(b)   $  21.86
  New Common Stock Shares to Be Issued to Veil Piercing
Claimants--
  "Veil Piercing New Common Stock Amount"(c)          10,982,218
  New Common Stock Value Per Share(d)                 $    23.36
  NEW COMMON STOCK VALUE ALLOCATED TO CLASS U-7    $ 256,544,612
TOTAL VALUE ALLOCATED TO CLASS U-7(E)              $ 391,473,329



(a)  Represents proportional sharing amount of Class U-7
     pursuant to Section 2.a.ii.  of the Second Amended and
     Restated Veil Piercing Settlement Agreement
     ($375,000,000/$1,473,000,000).

(b)  Veil Piercing New Common Stock Value divided by Shares to
     be Initially Issued.

(c)  Veil Piercing Residual Claim Amount divided by Veil
     Piercing New Common Stock Value Per Share.

(d)  Negotiated Enterprise Value of $2.600 billion less Senior
     Claim amount of $902 million and Qualified Securities of
     $530 million divided by 50 million shares to be initially
     issued.

(e)  Represents total Qualified Securities and New Common Stock
     Value allocated to Class U-7.


     The allocation to individual veil piercing claimants of the
consideration to be distributed to the Celotex Settlement
Recipient Fund under the Consensual Plan will be determined by
the Celotex Bankruptcy Court as part of the Celotex Chapter 11
Proceeding, and not by the Court in the Chapter 11 Cases.  The
Consensual Plan, the Second Amended and Restated Veil Piercing
Settlement Agreement and the restated certificate of
incorporation of Walter Industries provide that shares of New
Common Stock issued to the Celotex Settlement Fund Recipient
under the Consensual Plan and not yet transferred to persons
other than Veil Piercing Claimants shall be voted only in the
same percentage as the other shares of New Common Stock are
voted on the matter in question.  The Consensual Plan Proponents
anticipate that this provision will be enforced through the
issuance of a separate class of New Common Stock to the
beneficiaries of the Celotex Settlement Fund Recipient that has
all of the rights and privileges of the class of New Common
Stock issued to other Creditors and Interest Holders, except
that the shares of such class shall be voted only in the same
percentage as the shares of the other class of New Common Stock
are voted on the matter in question (the shares of this class
will be automatically converted into the other class of New
Common Stock upon transfer to a Person other than a Veil
Piercing Claimant or its Affiliate).  These shares may also be
deposited in a voting trust in connection with the Celotex
Chapter 11 Proceeding.

     2.   ALLOCATION OF INITIAL ISSUANCE OF 50 MILLION SHARES OF
          NEW COMMON STOCK ON THE EFFECTIVE DATE

          A.   IN GENERAL

     Before the Creditors' Plan was modified to become the
Consensual Plan, it provided that 50 million shares of New
Common Stock would be issued on the Effective Date and would be
allocated among the Voting Creditor Classes (Classes S-1, S-2,
S-6, U-4, U-5 and U-6) and the Veil Piercing Claimants in the
manner specified therein.  The Creditors' Plan also provided
that Holders of Old Common Stock Interests would receive (i) the
"Equity Call Option" and (ii) any "excess" shares of New Common
Stock that remained after Holders of Subordinated Note Claims
received Qualified Securities and New Common Stock with an
aggregate value equal to the Allowed Amount of their Claims,
which would have included post-petition interest to the extent
permitted by law.  The Creditor Proponents anticipated that no
New Common Stock would be issued to the Holders of Old Common
Stock Interests under the Creditors' Plan (other than upon any
exercise of an Equity Call Option).

     Under the Consensual Plan, a specified portion of the 50
million shares of New Common Stock to be issued initially on the
Effective Date will be allocated to the Holders of Old Common
Stock Interests, based on the formula described below.  In
addition, depending on certain occurrences and contingencies,
additional shares of New Common Stock (which shall not be part
of the initial 50 million share issuance) will be issued to such
Holders.  The effect of these modified provisions for the
distribution of New Common Stock to Class E-1 will be dilutive
as to the Voting Creditor Classes, when compared to the
distribution of New Common Stock that they would have received
under the Creditors' Plan (before it was modified to become the
Consensual Plan), had the Court adopted the "Negotiated
Enterprise Value" of $2.525 billion contained in the Creditors'
Plan.  The Debtors claimed, however, that the use of this
"Negotiated Enterprise Value" significantly undervalued the
Debtors.  The Consensual Plan provides for a $2.6 billion
Negotiated Enterprise Value.  See "Allocation of New Common
Stock--Valuation of Debtors and of Equity Represented by New
Common Stock".

     B.   FORMULA FOR ALLOCATING THE INITIAL ISSUANCE OF 50
          MILLION SHARES OF NEW COMMON STOCK TO BE ISSUED ON THE
          EFFECTIVE DATE.

     Under the Consensual Plan, 50 million shares of New Common
Stock will be issued on the Effective Date and will be allocated
among the Voting Creditor Classes, the Holders of Settlement
Claims and Holders of Old Common Stock Interests in the
following manner:

     Initially, a determination will be made of the number of
shares of New Common Stock to be allocated to the Celotex
Settlement Fund Recipient so that it receives the same
percentage of the 50 million shares of New Common Stock that it
would have received absent the increase in the Negotiated
Enterprise Value.  This determination is made by first
calculating the amount by which the $375 million Veil Piercing
Claims Amount exceeds the principal amount of the Qualified
Securities issued on account thereof (the remainder being the
"Veil Piercing Residual Claim Amount"), and providing for the
Celotex Settlement Fund Recipient to receive that number of
shares of New Common Stock which has a value equal to the Veil
Piercing Residual Claim Amount, determined by using a value per
share for the New Common Stock which is derived on the basis of
a $2.525 billion enterprise value.  This result is accomplished
by using a New Common Stock value per share (the "Veil Piercing
New Common Stock Value Per Share") which is derived by
subtracting the sum of $902 million and the aggregate principal
amount of the Qualified Securities issued to all Classes from
$2.525 billion, and dividing that amount by 50 million shares. 
This results in the "Veil Piercing New Common Stock Value Per
Share." The number of shares to be distributed to the Celotex
Settlement Fund Recipient will have an aggregate Veil Piercing
New Common Stock Value Per Share equal to the Veil Piercing
Residual Claim Amount.  The aggregate number of shares thus
derived, which will be distributed to the Celotex Settlement
Fund Recipient, is the "Veil Piercing New Common Stock
Amount."<F4>

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

<F4> This provision will result in the distribution of
     additional shares to Class U-7 having an aggregate New
     Common Stock Value Per Share of approximately $16 million
     (assuming total Qualified Securities available for
     distribution under the Consensual Plan of $530 million),
     compared to the number of shares that Class U-7 would have
     received under the Consensual Plan absent this
     anti-dilution provision.

<PAGE>

     The number of shares of New Common Stock that remain after
deducting the shares allocated to the Celotex Settlement Fund
Recipient from 50 million shares (the "New Common Stock Residual
Amount") will then be prorated among the Classes listed below by
assigning the following dollar amounts to each of them for
purposes of this proration in order to determine their
respective percentages of the New Common Stock Residual Amount.

     a.   Revolving Credit Bank Claims (Class S-1)--$28,220,625;

     b.   Working Capital Bank Claims (Class S-2)--$9,279,375;

     c.   Series B & C Senior Note Claims (Class S-6)--
          $37,500,000;

     d.   Subordinated Note Claims (Classes U-4, U-5 and U-6) --
          the difference between the aggregate principal amount
          of the Qualified Securities distributed on account of
          the Subordinated Note Claims and the Allowed Amount
          thereof (this difference being known as the
          "Subordinated Note Claims Residual Amount"); and

     e.   Old Common Stock Interests (Class E-1)--$150 million
          (but only if Class E-1 accepts the Consensual Plan;
          otherwise zero).

     The sum of (a)-(e) is referred to as the "New Common Stock
Residual Allocation Denominator." The number of shares to be
allocated to each of these Classes (or, in the case of
Subordinated Note Claims, a group of Classes) out of the
aggregate number of shares available to them is determined by
multiplying the New Common Stock Residual Amount by a fraction,
the numerator of which is the dollar amount assigned to that
Class or group of Classes, as set forth above, and the
denominator of which is the New Common Stock Residual Allocation
Denominator.  With respect to the stock allocated to the Holders
of Subordinated Note Claims (the "Subordinated Note Claims New
Common Stock Amount"), each Holder of a Subordinated Note Claim
will share ratably in that number of shares, based on the
following proration: the difference between the principal amount
of the Qualified Securities distributed to that Holder and the
total Allowed Amount of that Holder's Claim is calculated (the
"Subordinated Note Claim Deficiency Amount").  That Holder's
share of the New Common Stock allocated to the Subordinated Note
Claims under the above formula is determined by using a
fraction, the numerator of which is that particular Holder's
Subordinated Note Claim Deficiency Amount, and the denominator
of which is the total Subordinated Note Claims Residual Amount.

     3.   ISSUANCE OF ADDITIONAL NEW COMMON STOCK TO HOLDERS OF
          OLD COMMON STOCK INTERESTS

     In addition to the 50 million shares of New Common Stock to
be initially issued on the Effective Date and allocated as
described above, if Class E-1 accepts the Consensual Plan,
Holders of Old Common Stock Interests (Class E-1) will receive
additional shares of New Common Stock, the amount of which
depends on certain contingencies.  Class E-1 will receive shares
of New Common Stock with an aggregate New Common Stock Value Per
Share equal to the sum of:

          (a)  The extent by which Federal Income Tax Claims are
     reduced to below $27 million in the aggregate by a Final
     Order (the Creditors' Disclosure Statement estimated these
     claims at $27 million for purposes of estimating the total
     Senior Claims at December 31, 1993 (which was estimated at
     $902 million), whereas the Debtors' Disclosure Statement
     estimated these claims at $14 million; the total amount of
     such claims asserted by the IRS is over $186 million) (the
     "Federal Income Tax Claims Differential"); and

          (b)  The amount of federal, state and local tax
     benefits when, as and if actually realized by the Debtors
     (as described in more detail below) in respect of the
     distribution made pursuant to the Veil Piercing Settlement
     (the "Veil Piercing Settlement Tax Savings Amount").  This
     amount will be determined by the Tax Oversight Committee
     upon the filing of a tax return or a refund claim by the
     Walter Industries consolidated tax group or a member
     thereof for each taxable year ending after the Effective
     Date (or for a prior taxable year for which a carryback
     claim is filed), which tax return or refund claim includes
     a deduction or refund claim for a Veil Piercing Settlement
     Tax Savings Amount; at such time, shares of New Common
     Stock having an aggregate New Common Stock Value Per Share
     equal to such Veil Piercing Settlement Tax Savings Amount
     will be issued and placed in escrow with an independent
     financial institution acceptable to KKR and the Tax
     Oversight Committee, and released from escrow as soon as
     practicable after the Tax Oversight Committee determines
     that the applicable Veil Piercing Settlement Tax Savings
     Amount is no longer subject to adjustment because (i) the
     statutory period during which assessments (or denial of a
     refund claim) can be made with respect to such Veil
     Piercing Settlement Tax Savings Amount has passed,
     (ii) Walter Industries and the Internal Revenue Service or
     other relevant taxing authority have entered into a closing
     or similar agreement governing the years or issues in
     question with respect to such Veil Piercing Settlement Tax
     Savings Amount, or (iii) a court decision determining the
     income tax liability (or the right to such refund) with
     respect to such Veil Piercing Settlement Tax Savings Amount
     has been rendered and the time period for the filing of an
     appeal has passed.  Notwithstanding and in addition to the
     foregoing, the Consensual Plan provides that in the event
     that, on or prior to the 160th day following the Effective
     Date, (i) one or more Veil Piercing Settlement Tax Savings
     Events shall not have occurred in respect of (and the Tax
     Oversight Committee shall not have determined) the maximum
     Veil Piercing Settlement Tax Savings Amount that could
     result from a good faith claim by the Walter Industries
     consolidated tax group both of (a) a refund with respect to
     tax years prior to the tax year in which the Effective Date
     occurs, and (b) a deduction with respect to the tax year in
     which the Effective Date occurs (collectively, the "Initial
     Claim"), or (ii) Walter Industries shall not have issued
     and delivered into escrow certificates representing shares
     of New Common Stock having an aggregate New Common Stock
     Value Per Share equal to the full amount of such maximum
     Veil Piercing Settlement Tax Savings Amount, then not later
     than the 180th day after the Effective Date, Walter
     Industries shall issue and deliver into escrow certificates
     representing New Common Stock having an aggregate New
     Common Stock Value Per Share equal to the sum of (i) that
     part of the Veil Piercing Settlement Tax Savings Amount
     arising from the Initial Claim in respect of which shares
     of New Common Stock had not theretofore been issued into
     escrow, as such Veil Piercing Settlement Tax Savings Amount
     (whether or not a Veil Piercing Settlement Tax Savings
     Event shall previously have occurred) shall be estimated in
     good faith by the Chief Financial Officer of Walter
     Industries and set forth in a certificate delivered to the
     Tax Oversight Committee (and such amount shall be the Veil
     Piercing Settlement Tax Savings Amount for purposes of this
     sentence) and (ii) an additional amount equal to the lesser
     of (A) $13 million and (B) an amount that would cause the
     total number of shares of New Common Stock to be issued
     into escrow to have an aggregate New Common Stock Value Per
     Share equal to $88.7 million; provided, that $11.3 million
     of New Common Stock (using the New Common Stock Value Per
     Share) shall be issued directly to Holders of Class E-1
     Interests on a Pro Rata basis, at the same time as shares
     are first issued into escrow.  Holders of Class E-1
     Interests, on a Pro Rata basis, shall be entitled to
     exercise all voting rights of, and receive dividends and
     other distributions on, the New Common Stock held in
     escrow.  The amount of such dividends and other
     distributions must be returned to Walter Industries if such
     shares are subsequently cancelled prior to release from
     escrow.

     The Consensual Plan limits the number of shares issuable
under (a) and (b) above to that number of Shares that, when
added to the shares to be issued to Class E-1 out of the initial
issuance of 50 million shares on the Effective Date, has an
aggregate New Common Stock Value Per Share of $250 million.  The
Consensual Plan also contains an arbitration provision for the
final determination of any dispute that may arise between KKR
and the Tax Oversight Committee with respect to any
determination made by the Tax Oversight Committee under Section
3.26 of the Consensual Plan.

     For purposes of calculating the distribution of these
additional shares of New Common Stock to Class E-1 under (a) and
(b) above, the New Common Stock Value Per Share will be
determined based on a Negotiated Enterprise Value of $2.6
billion.  In order to derive the New Common Stock Value Per
Share, two amounts are deducted from the Negotiated Enterprise
Value of $2.6 billion: (i) $902 million; and (ii) the principal
amount of the Qualified Securities to be distributed on the
Effective Date.  The net remaining amount is divided by 50
million to calculate the New Common Stock Value Per Share.  The
$902 million represents an estimate of administrative, priority,
secured and Other Unsecured Claims as of December 31, 1993. 
This amount is estimated to increase to approximately $987
million as of December 31, 1994 (exclusive of the amount of such
Claims to be satisfied in the form of shares of New Common
Stock), based primarily on the increase in postpetition interest
on Secured Claims and the increase in Administrative and
Priority Claims over this period.  As a result, in order for the
aggregate value per share of the New Common Stock to equal the
aggregate New Common Stock Value Per Share derived by using the
Negotiated Enterprise Value of $2.6 billion, the value of the
Debtors as of December 31, 1994, would in fact have to be
approximately $2.706 billion, which amount reflects and takes
into account the allocation of New Common Stock to Class U-7
that neutralizes the otherwise dilutive effect of the increase
in the Negotiated Enterprise Value and the distribution of
approximately $75 million of New Common Stock to Class E-1 from
such increase in the Negotiated Enterprise Value.  See
"Valuation of Debtors and of Equity Represented by New Common
Stock."

     The $902 million and $987 million amounts referred to above
assume $27 million in Federal Income Tax Claims.  The IRS has
asserted Federal Income Tax Claims of over $186 million.  Of the
Federal Income Tax Claims asserted by the IRS, the Court has
ruled in the Debtors' favor on claims aggregating approximately
$50 million, but has not yet ruled on the remainder.  While the
Debtors and the other Consensual Plan Proponents believe that
the Debtors have meritorious defenses against the Federal Income
Tax Claims, neither the Debtors nor the other Consensual Plan
Proponents can predict the amount of such Claims that will be
allowed, or the timing of any such allowance or allowances.  The
Consensual Plan provides that, for purposes of the Federal
Income Tax Claims Differential, the amount of Federal Income Tax
Claims shall not be reduced by any Veil Piercing Settlement Tax
Savings Amount.  The Consensual Plan also provides that the
Allowed Amount of, and any other terms of any settlement or
agreement regarding, Federal Income Tax Claims shall not be
agreed to by any Debtor without the prior consent of the Tax
Oversight Committee.  The Tax Oversight Committee is a committee
of the New Board of Walter Industries, consisting at all times
of the two Independent Directors and a director (or other
person) designated by Lehman Brothers Inc. (the initial
appointment of the Lehman Brothers Inc. designee is required to
be made on or prior to the Effective Date).  The Tax Oversight
Committee is given oversight authority under the Consensual Plan
with respect to the Federal Income Tax Claim Differential and
the Veil Piercing Settlement Tax Savings Amount.  The Tax
Oversight Committee has the right to select and retain legal and
financial professionals at the expense of Walter Industries.

     Walter Industries intends to take the position that
payments made under the Consensual Plan to the Celotex
Settlement Fund Recipient will be deductible in full in the year
of payment, subject to applicable limitations, by the Walter
Industries consolidated tax group.  The Consensual Plan
Proponents believe that such payments are properly deductible,
but there can be no assurance that the IRS will not challenge
the amount or timing of such deduction, and if it does so
whether such challenge will succeed.

     The Consensual Plan Proponents estimate that, assuming full
deductibility (without limitation) for federal and state income
tax purposes of the $375 million veil piercing settlement amount
in the year in which such amount is paid, the tax benefits to
Walter Industries would be approximately $114 million.

     4.   ISSUANCE OF ADDITIONAL NEW COMMON STOCK TO HOLDERS OF
          PRE-LBO DEBENTURE CLAIMS IN CONNECTION WITH DISMISSAL
          OF FRAUDULENT CONVEYANCE LAWSUIT, RELATED RELEASES AND
          PRE-LBO BONDHOLDERS SETTLEMENT AGREEMENT

     Also in addition to the 50 million shares of New Common
Stock to be issued on the Effective Date, if the "Pre-LBO
Condition" does not occur, then Holders of Pre-LBO Debenture
Claims (Class U-6) will receive additional shares of New Common
Stock having an aggregate New Common Stock Value Per Share equal
to $11.3 million, consisting of the following (the "Pre-LBO
Settlement Equity Amount"):

          (a)  $6.3 million, representing the estimated claim
     amount differential for the Series B & C Senior Note Claims
     (i.e., savings to the Debtors) that results from paying
     part of these claims in cash rather than by the issuance of
     New Senior Notes (the "Series B & C Senior Note Interest
     Differential").  The differential arises because that
     portion of the Allowed Amount of such claims that is
     satisfied by cash is calculated using a post-petition
     interest rate from the Filing Date through June 30, 1994
     that is one percent (1.0%) lower than that used to
     calculate the Allowed Amount of the portion of such claims
     that is satisfied by New Senior Notes; and

          (b)  $5 million, representing the savings which are
     estimated to result from the agreement of Apollo and Lehman
     Brothers Inc., as part of the Consensual Plan only, not to
     file administrative expense claims which had been estimated
     at $5 million in the aggregate (the "Bondholder Proponents
     Expense Differential").

     The Pre-LBO Settlement Equity Amount is fixed at $11.3
million, regardless of the actual amount of the foregoing
differentials.  Assuming $530 million of Qualified Securities
available for distribution under the Consensual Plan, this would
result in the issuance of an additional 483,733 shares of New
Common Stock to Class U-6.

     If the Pre-LBO Condition occurs: (i) the Pre-LBO Settlement
Equity Amount will not be distributed to Class U-6; (ii) the
Qualified Securities that Class U-6 would otherwise receive if
the Pre-LBO Condition does not occur will instead be reallocated
to Classes U-4 and U-5, with the result that Holders of Class
U-6 Claims would receive only shares of New Common Stock in
respect of such Claims (see "Allocation of Qualified
Securities"); and (iii) the waiver of subordination rights by
Classes U-4 and U-5 will not be applicable to any post-petition
interest that is claimed by, or distributed to, Holders of
Pre-LBO Debenture Claims.

     The "Pre-LBO Condition" will occur if either (i) Class U-6
rejects the Consensual Plan, or (ii) the Pre-LBO Bondholders
Settlement Agreement is not terminated prior to or as of
December 31, 1994 pursuant to Section 7C or Section 7D thereof. 
As more fully set forth in the Creditors' Disclosure Statement,
in March 1994, the Bondholder Proponents, the Ad Hoc Committee
of Pre-LBO Bondholders, The Acacia Group ("Acacia") and Gabriel
Capital, L.P. ("Gabriel") (Acacia and Gabriel being significant
Holders of Pre-LBO Debenture Claims) and other Holders of
Pre-LBO Debenture Claims entered into the Pre-LBO Bondholders
Settlement Agreement.  That Agreement includes, among other
provisions, the agreement of the signatories thereto to support
a creditor-proposed plan of reorganization that includes certain
distributive provisions and provides for a release of all
LBO-Related Issues and a dismissal of the Fraudulent Conveyance
Lawsuit.  Section 7C of the Pre-LBO Bondholders Settlement
Agreement permits the Bondholder Proponents or Acacia and
Gabriel to terminate that Agreement at any time after
December 31, 1994 if the Court has not entered the Confirmation
Order on or prior to December 31, 1994.  Section 7D of the
Pre-LBO Bondholders Settlement Agreement permits termination
thereof if all of the parties thereto mutually agree in writing
to terminate the Agreement.

     If the Pre-LBO Condition occurs, notwithstanding the fact
that Gabriel and Acacia did not change their prior vote in favor
of the Creditors' Plan, and that the Ad Hoc Committee of Pre-LBO
Bondholders was a co-proponent of the Consensual Plan, such
parties reserve all of their rights to object to Confirmation of
the Consensual Plan.

     Based on statements made in November 1994 by a significant
Holder of Pre-LBO Debenture Claims, the Consensual Plan
Proponents had reason to believe that certain Holders of Pre-LBO
Debenture Claims would have rejected a previous draft of the
Consensual Plan that did not provide for a distribution of New
Common Stock equal to the Pre-LBO Settlement Equity Amount, and
would have pursued the LBO-Related Issues and the Fraudulent
Conveyance Lawsuit.

     The Consensual Plan Proponents believe that the provision
in the Consensual Plan for the additional distribution to Class
U-6 of New Common Stock having an aggregate New Common Stock
Value Per Share equal to the Pre-LBO Settlement Equity Amount
will result in the release of all LBO-Related Issues contained
in Section 6.1 of the Consensual Plan being obtained without
objection by Class U-6, and that such release will be of
substantial value to creditors and interest holders.  In
addition, the release in Section 6.3 of the Consensual Plan
provides for the dismissal, with prejudice, of the Fraudulent
Conveyance Lawsuit that was commenced in January 1994 by the
Indenture Trustees for the Pre-LBO Debentures.  While the
Consensual Plan Proponents (other than the Ad Hoc Committee of
Pre-LBO Bondholders) believe that meritorious defenses could
have been asserted against the allegations made in the
Fraudulent Conveyance Lawsuit, the Consensual Plan Proponents
concluded that the possibility of an adverse outcome (which
could have a substantially adverse effect on distributions
contemplated under the Consensual Plan), the risk of potential
delay in consummation of the Consensual Plan and the uncertainty
as to whether a release of LBO-Related Issues would be found to
be fair and reasonable if Class U-6 did not accept the
Consensual Plan, justified the provision of additional New
Common Stock having an aggregate New Common Stock Value Per
Share equal to the Pre-LBO Settlement Equity Amount to Class U-6
if it accepts the Consensual Plan.  The Holders of a substantial
amount of Class U-6 Claims have indicated that they will support
the Consensual Plan and the Consensual Plan Proponents
anticipate that Class U-6 will accept the Consensual Plan.  It
should be noted that the Pre-LBO Settlement Equity Value is
based on the amount of savings realized by the Debtors from
foregone expense claims that could have been made by the
Bondholder Proponents, and from savings in the Class S-6
distribution realized by satisfying part of those Claims in Cash
rather than in New Senior Notes.

     As of November 22, 1994, the Bondholder Proponents, Acacia,
Gabriel and the Ad Hoc Committee of Pre-LBO Bondholders entered
into a letter agreement providing, among other things, that
(i) the parties would support the Consensual Plan; (ii) the Ad
Hoc Committee of Pre-LBO Bondholders would continue to be a
co-proponent of the Consensual Plan; (iii) the parties agreed to
terminate the Pre-LBO Bondholders Settlement Agreement pursuant
to its terms as of December 31, 1994; (iv) the parties agreed
that because of,
inter alia, such termination, the filing of the Consensual Plan
does not breach or contravene any of the terms of the Pre-LBO
Bondholders Settlement Agreement; and (v) each of the parties
agreed to release each of the other parties from and against any
claim or liability under the Pre-LBO Bondholders Settlement
Agreement.

     5.   VALUATION OF DEBTORS AND OF EQUITY REPRESENTED BY NEW
          COMMON STOCK

     At the hearing that began on October 17, 1994, the Debtors
presented evidence of an enterprise valuation for the Debtors of
$2.805 billion as of May 31, 1995.  This enterprise valuation
was arrived at by adding to the midpoint of the valuation range
of the Debtors' and non-Debtor subsidiaries' operating
businesses and other miscellaneous assets at May 31, 1993
exclusive of cash ($2.347 billion) (i) the projected cash
balance of the Debtors and non-Debtor subsidiaries as of May 31,
1995 ($149.8 million) and (ii) the projected increase in the
Economic Balance of the unencumbered mortgage notes to be
purchased by Mid-State Homes from Jim Walter Homes from June 1,
1993 to May 31, 1995 ($308.2 million).  The Debtors' valuation
range at May 31, 1993 (including cash balances) was $2.293
billion to $2.757 billion.  The Debtors' experts testified that,
at December 31, 1994, such $2.805 billion valuation would be
reduced by an estimated $60 million (to $2.745 billion),
representing the estimated increase in the Economic Balance of
unencumbered mortgage notes from December 31, 1994 to May 31,
1995.  These valuations did not include the value of any tax
benefits that are expected to result from distributions to be
made under the Consensual Plan.

     At the same hearing, Ernst & Young, the financial advisor
to the Bondholders Committee, presented evidence of an
enterprise valuation range, as of December 31, 1994, of between
$2.344 billion and $2.700 billion, prior to giving effect to tax
benefits that are expected to result from consummation of the
Consensual Plan.

     Given the uncertainty as to the enterprise valuation that
the Court would have adopted, and the potential effect of that
valuation on creditor recoveries, the Consensual Plan Proponents
agreed (for purposes of the Consensual Plan) on a Negotiated
Enterprise Value of $2.6 billion as of December 31, 1993.  At a
valuation at December 31, 1994 of $2.706 billion or more, all
Creditors will receive at least 100% of the Allowed Amount of
their Claims under the Consensual Plan.  A valuation amount of
$2.706 billion as of December 31, 1994 is within the Debtors'
valuation range.

B.   ALLOCATION OF QUALIFIED SECURITIES

     As noted in Section II.A.1, above, the proportion of
Qualified Securities to be received on account of Settlement
Claims has been changed from 450 divided by 1548 (that is, the
sum of 1,098 plus 450), to 375 divided by 1473 (that is, the sum
of 1,098 plus 375) (the 1,098 amount is derived from the
aggregate pre-Filing Date amount of Subordinated Note Claims,
which is approximately $1,098 million).  This change will result
in the distribution of a relatively greater amount of Qualified
Securities in respect of Subordinated Note Claims, and a
relatively smaller amount of Qualified Securities in respect of
Settlement Claims.  Except as provided below, the Consensual
Plan does not change the method for allocating the Qualified
Securities to be distributed among the three Classes of
Subordinated Note Claims.

     In the event that the Pre-LBO Condition occurs, then
(i) the $80 million aggregate principal amount of Qualified
Securities (subject to adjustment based upon the amount of
Qualified Securities available for distribution under the
Consensual Plan) that would otherwise have been distributed to
Holders of Class U-6 Claims under paragraph (b)(i) of the
definition of "Applicable Consideration" in Section 1.26 of the
Consensual Plan shall instead be distributed to Holders of Class
U-4 and Class U-5 Claims until all unsatisfied elections of,
first, Holders of Class U-4 and, second, Holders of Class U-5
Claims to receive Qualified Securities under the Subordinated
Note Claims Election are satisfied; and (ii) shares of New
Common Stock having an aggregate New Common Stock Value Per
Share equal to the principal amount of the Qualified Securities
which are reallocated from Class U-6 to Holders of Class U-4 and
Class U-5 Claims pursuant to this provision will be deducted
from the number of shares of New Common Stock that would
otherwise have been distributable to such Holders and
distributed to Class U-6 in lieu of the Qualified Securities
which are reallocated to Classes U-4 and U5 pursuant to this
provision.  The "preferred" allocation of the $80 million (which
amount is subject to adjustment) in Qualified Securities to
Class U-6 which is eliminated by this provision was originally
incorporated into the Creditors' Plan from the Pre-LBO
Bondholders Settlement Agreement.

     In addition, and after taking into account the foregoing,
the Consensual Plan provides that Holders of Senior Subordinated
Note Claims (Class U-4) that elected to receive all or part of
their Class U-4 Claims in Qualified Securities pursuant to the
Subordinated Note Claim Election (other than Lehman Brothers
Inc.) (the "Electing Class U-4 Holders") will be entitled to
"exchange" (the "Class U-4 Exchange Option") their pro rata
share of New Common Stock having an aggregate New Common Stock
Value Per Share of $39.4 million (assuming Qualified Securities
available for distribution under the Consensual Plan to Classes
U-4 through U-7 of $530 million), $0 (assuming Qualified
Securities available for distribution under the Consensual Plan
to Classes U-4 through U-7 of $700 million or more), or if
Qualified Securities available for distribution under the
Consensual Plan to Classes U-4 through U-7 are greater than $530
million but less than $700 million, then the proportionate ratio
of $39.4 million and $0, that they otherwise would have received
on account of their Class U-4 Claim (unless a lesser principal
amount of Qualified Securities is sufficient to satisfy all
Subordinated Note Claim Elections for Qualified Securities, in
which event such lesser amount shall apply), for an identical
aggregate principal amount of Qualified Securities that would
otherwise have been issued to Lehman Brothers Inc. on the
Effective Date in respect of the Class U-4 Claim held by Lehman
Brothers Inc., with any New Senior Notes that would otherwise
have been so issued to Lehman Brothers Inc. to be reallocated
before any Cash that would otherwise have been so distributed is
reallocated.

     The willingness of Lehman Brothers Inc. to reallocate up to
$39.4 million of Qualified Securities, that it would otherwise
be entitled to receive is based on its and the Debtors' desire
to strengthen the Debtors' balance sheet.  In this connection,
Lehman Brothers Inc. and the Debtors agreed that the Debtors
would emerge from Chapter 11 with a stronger balance sheet if
the total amount of Qualified Securities to be distributed on
the Effective Date were reduced to an anticipated $530 million. 
If, however, the amount of Qualified Securities available for
distribution under the Consensual Plan is greater than $530
million but less than $700 million, this $39.4 million number
decreases proportionately as the aggregate principal amount of
Qualified Securities increases, declining to zero at a $700
million level of Qualified Securities.  Exercise of the Class
U-4 Exchange Option will result in an increase in the principal
amount of Qualified Securities and an identical decrease in the
amount of New Common Stock (measured using the New Common Stock
Value Per Share) to be distributed to each Electing Class U-4
Holder, and an identical (but opposite) decrease in the
principal amount of Qualified Securities, and increase in the
amount of New Common Stock (based on the New Common Stock Value
Per Share) to be distributed to Lehman Brothers Inc. in respect
of its Class U-4 Claim.  The "exchange" will not, therefore,
require an actual transaction between the Holder and Lehman
Brothers Inc., but will be accounted for in the allocations
actually made under the Consensual Plan on the Effective Date. 
The Class U-4 Exchange Option can be exercised only by a Holder
of an Eligible Class U-4 Claim and only by completing and
returning (in accordance with the instructions contained
therein) the Class U-4 Exchange Option Form, which is being
transmitted to each Holder of an Eligible Class U-4 Claim
together with this Supplement, so that it is received by the
Balloting Agent no later than 5:00 P.M.  Eastern Time on
January 24, 1995 (if the record Holder is a bank, broker or
nominee on behalf of a beneficial holder, the beneficial holder
must complete and return its ballot to such bank, broker or
nominee so that it is received no later than 5:00 P.M. on
January 19, 1995).  The aggregate New Common Stock Value Per
Share of New Common Stock that an Electing Class U-4 Holder may
exchange for an identical principal amount of Qualified
Securities is equal to (a) the product of multiplying the
aggregate principal amount of the Qualified Securities to be
reallocated from Lehman Brothers Inc. to Holders that exercise
the Class U-4 Exchange Option by the quotient of (i) the amount
of such Holder's Class U-4 Claim that such Holder requested to
be satisfied by Qualified Securities, divided by (ii) the
aggregate amount of all Class U-4 Claims that were requested to
be satisfied by Qualified Securities (other than Class U-4
Claims held by Lehman Brothers Inc.), in each case pursuant to
the prior Subordinated Note Claim Election, or (b) if less, the
amount necessary to enable such Holder to receive the full
principal amount of the Qualified Securities for which such
Holder made the Subordinated Note Claim Election.

     In order to compensate Creditors that are to be issued
Qualified Securities under the Consensual Plan for any delay in
the Effective Date beyond March 31, 1995, during which time the
value of the Debtors (and thus the New Common Stock) is expected
to appreciate in value (while the amount of Qualified Securities
remains constant), in the event that the Effective Date occurs
after March 31, 1995 each Holder of a Subordinated Note Claim
who receives Qualified Securities in accordance with
subparagraphs (a)-(e) of Section 1.26 of the Consensual Plan,
and the Celotex Settlement Fund Recipient on behalf of Veil
Piercing Claimants under Section 3.22 of the Consensual Plan,
shall also receive an additional distribution consisting of New
Senior Notes of the same series and with all of the same terms
and provisions as the New Senior Notes issued as Qualified
Securities, in a principal amount equal to the product of
multiplying the principal amount of Qualified Securities to be
received by such Holder (in the case of Holders of Subordinated
Note Claims, after applying all of the provisions, calculations
and elections of subparagraphs (a)-(e) of Section 1.26 of the
Consensual Plan) by the Qualified Securities Adjuster; provided,
however, that if no New Senior Notes are issued as Qualified
Securities as a result of the issuance of Replacement
Indebtedness under Section 4.19 of the Consensual Plan, such
additional distribution shall be made solely in Cash.

     "Qualified Securities Adjuster" is defined under the
Consensual Plan to mean the product of multiplying the rate of
interest on the New Senior Notes to be issued as Qualified
Securities (or, if no New Senior Notes are issued as Qualified
Securities, a rate equal to the rate of interest per annum of
five year U.S.  Treasury Notes on the Effective Date plus 487.5
basis points) by a fraction, the numerator of which is the
number of days after March 31, 1995 on which the Effective Date
occurs, and the denominator of which is 360.

C.   TERMS OF QUALIFIED SECURITIES AND NEW SENIOR NOTES

     The Creditors' Plan provided that Qualified Securities were
to have consisted of (a) Cash, or (b) one or more types of debt
securities having the following terms: (i) if secured by real
property mortgages and the promissory notes secured thereby,
rated BB or higher by either Rating Service, and if not so
secured, rated B or higher by either Rating Service, in each
case as of the Effective Date (unless neither Rating Service
provides a rating after proper application was made therefor),
and (ii) valued at par as of the Effective Date (on a fully
distributed basis) by Lehman Brothers Inc. and a qualified
valuation expert selected by Apollo (provided that, if Lehman
Brothers Inc. and the qualified valuation expert selected by
Apollo did not agree, the Bondholders Committee would select a
third qualified valuation expert of national reputation, whose
determination would be binding).  The Qualified Securities were
expected to consist primarily of mortgage-backed debt
instruments.  However, because a substantial portion of the
Mid-State Homes mortgage portfolio is to be financed in
connection with the Consensual Plan, a relatively greater
portion of Qualified Securities will consist of Cash under the
Consensual Plan compared to what was anticipated under the
Creditors' Plan.

     Under the Consensual Plan, the debt securities constituting
Qualified Securities will consist of 5-year New Senior Notes
issued under the New Senior Note Indenture.  Rather than
requiring that the New Senior Notes issued as Qualified
Securities be valued at par on the Effective Date in the same
manner as Qualified Securities under the Creditors' Plan, the
Consensual Plan provides that the annual interest on the New
Senior Notes will be equal to the interest rate on 5-year U.S. 
Treasury Notes on the Effective Date plus 450 basis points if
the New Senior Notes are rated BB or higher, or plus 525 basis
points if the New Senior Notes are rated lower than BB or if
Walter Industries does not apply for a rating of the New Senior
Notes issued as Qualified Securities, and if neither Rating
Service provides a rating of the security proposed to be rated
after proper application is made therefor, such interest rate
shall be the average of the two foregoing rates.  The Consensual
Plan further provides that such rate will in no event be less
than the rate selected for the New Senior Notes issued in
respect of Series B & C Senior Note Claims.<F5>






- ------------------
<F5> The Consensual Plan provides that, in the event of a
     material adverse change in the financial or securities
     markets in the United States or in political, financial or
     economic conditions in the United States, or outbreak or
     material escalation of hostilities such that it is
     inadvisable to price the New Senior Notes in such manner,
     then Lehman Brothers Inc. and a qualified valuation expert
     selected by Apollo will fix the rate of the New Senior
     Notes so that such New Senior Notes are valued by Lehman
     Brothers Inc. and such qualified valuation expert selected
     by Apollo at par as of the Effective Date, and if they
     cannot agree on such a rate, the Bondholders Committee will
     select a third qualified valuation expert of national
     reputation, whose determination of such rate will be
     binding.
<PAGE>

     The Consensual Plan Proponents anticipate that Walter
Industries will apply for a rating for the New Senior Notes from
the Rating Services, although Walter Industries is not obligated
to do so and no minimum rating is required to be obtained for
the New Senior Notes issued as Qualified Securities.  Such New
Senior Notes will be redeemable in whole or in part by the
issuer at any time at 101% of principal amount plus accrued but
unpaid interest (in the case of partial redemptions, the
remaining unredeemed securities must have an aggregate principal
amount of not less than $150 million).  Such New Senior Notes
are anticipated to be secured by the common stock of certain
subsidiaries of Walter Industries or by equivalent collateral. 
The other anticipated terms of the New Senior Notes, which will
be customary and reasonable for securities of this type and
quality under then-existing market conditions, are set forth in
Exhibit 2 to the Consensual Plan.  The Consensual Plan provides
that the aggregate principal amount of New Senior Notes to be
issued as Qualified Securities on the Effective Date shall be
equal to the amount of Qualified Securities that do not consist
of Cash; provided, that the aggregate principal amount of New
Senior Notes to be issued as Qualified Securities, when added to
the aggregate principal amount of New Senior Notes to be issued
in respect of Class S-6 Claims ($94.9 million as at December 31,
1994) shall not exceed $490 million, unless a greater aggregate
principal amount is agreed to by Lehman Brothers Inc.; provided,
further, that the Debtors shall use their best efforts to
minimize, to the extent consistent with obtaining a BB rating
for the New Senior Notes issued as Qualified Securities, the
aggregate principal amount of New Senior Notes required to be
issued as Qualified Securities under the Consensual Plan. 
However, the Consensual Plan permits the Debtors to raise
additional indebtedness (the "Replacement Indebtedness") in
order to pay in Cash either or both of the following: (i) all,
but not less than all, of the Claims that would otherwise have
been satisfied by New Senior Notes issued as Qualified
Securities, and/or (ii) all, but not less than all, of the Class
S-6 Claims that would otherwise have been satisfied by New
Senior Notes.  See "Matters Relating to Financing." If New
Senior Notes are issued as Qualified Securities under the
Consensual Plan, then the amount of Cash that will be
distributed as Qualified Securities will be equal to the Cash of
the Debtors on hand as of the Effective Date (after giving
effect to the mortgage financing(s) that are part of the Exit
Financing), other than Reserved Cash, after giving effect to
Cash payments to be made (other than as part of Qualified
Securities) on or promptly after the Effective Date under the
Consensual Plan, and the remaining Qualified Securities will
consist of New Senior Notes.  The Consensual Plan defines
"Reserved Cash" to mean (i) restricted Cash that the Debtors
have paid, segregated or identified as a deposit, as security or
otherwise reasonably reserved for a particular purpose, and
(ii) at the Debtors' option, up to $45 million of Cash
(excluding bank overdrafts) that may be reserved by the Debtors
for general corporate purposes, in each case as of the Effective
Date; provided, however, that Reserved Cash does not include any
Cash that is to be paid (or is reserved for payment of Disputed
Claims) pursuant to the terms of the Consensual Plan.

     The Creditors' Plan provided that Holders of Senior B & C
Senior Note Claims (Class S-6 Claims) would receive, on account
of such Claims, Cash and New Senior Notes (as that term was
defined under the Creditors' Plan) in the proportion determined
by the Bondholders Committee, except that a Holder that made the
Series B & C Senior Note Claim Election would have had all of
such Holder's Class S-6 Claim (other than such Holder's Pro Rata
share of the Class S-6 Fund) satisfied by New Senior Notes.

     The Consensual Plan changes the terms of the New Senior
Notes that may be issued in respect of Class S-6 Claims by
providing that in the event that neither Rating Service provides
a rating of BB or higher for such New Senior Notes (or if Walter
Industries elects in its sole discretion to make payment in
Cash), then the Class S-6 Claims that would otherwise have been
satisfied by such New Senior Notes will instead be satisfied by
an amount of Cash equal to the principal amount of New Senior
Notes that would otherwise have been issued.  The Consensual
Plan also provides that all Class S-6 Claims will be paid in
Cash, other than those Class S-6 Claims as to which the Series B
& C Senior Note Claim Election was made, which, except as
partially satisfied by Cash from the Class S-6 Fund and by New
Common Stock, will be satisfied in full by New Senior Notes
(which differ from the New Senior Notes to be issued as
Qualified Securities with respect to the method of establishing
the interest rate, the rating, the optional redemption provision
and, possibly, other terms) unless satisfied by Cash as
described in the preceding sentence.

     Holders of Class S-6 Claims having an aggregate Allowed
Amount of approximately $94.9 million (as of December 31, 1994)
made the Series B & C Senior Note Claim Election.  The
Consensual Plan permits these Holders to exchange, within 90
days after the Effective Date, all of the New Senior Notes that
are issued to such Holder for an identical principal amount of
New Senior Notes issued as Qualified Securities.  This exchange
right allows such Holders to participate in a significantly
larger issuance that may result in more liquidity.  The exchange
will not be available, however, if no New Senior Notes are
issued as Qualified Securities.

D.   AMOUNT OF QUALIFIED SECURITIES

     Under the Consensual Plan, the minimum aggregate principal
amount of Qualified Securities that is required to be available
for distribution to Classes U-4, U-5, U-6 and U-7 in order to
satisfy a condition to the Effective Date of the Consensual Plan
is equal to the sum of: (i) $530 million; (ii) the net proceeds
of the Mid-State Trust IV mortgage financing(s) described below
in excess of $900 million, if any, up to but not in excess of
$25 million, and (iii) the amount, if any, by which the
Replacement Indebtedness exceeds the amount of Cash necessary to
pay all Claims that would otherwise have been satisfied by New
Senior Notes issued as Qualified Securities.  The Creditors'
Plan, which required $700 million of Qualified Securities,
permitted this condition to be waived by the Bondholder
Proponents.  The Consensual Plan does not permit this condition
to be waived.

THERE CAN BE NO ASSURANCE AS TO THE AMOUNT, IF ANY, OR TRADING
VALUE OF QUALIFIED SECURITIES THAT WILL BE AVAILABLE FOR
DISTRIBUTION UNDER THE CONSENSUAL PLAN, NOR CAN THERE BE ANY
ASSURANCE THAT THE SHARES OF NEW COMMON STOCK ISSUED ON THE
EFFECTIVE DATE WILL TRADE AT OR ABOVE THE VALUES INDICATED
HEREIN AT ANY TIME.  TRADING PRICES WILL DEPEND ON NUMEROUS
FACTORS, INCLUDING MARKET CONDITIONS, PREVAILING INTEREST RATES
AND THE FINANCIAL CONDITION AND PERFORMANCE OF WALTER INDUSTRIES
AND ITS SUBSIDIARIES.

E.   ILLUSTRATION OF EFFECT OF PLAN AMENDMENT ON RECOVERY TO
IMPAIRED CLASSES

     The example set forth on the following two pages
illustrates the application of the formula for allocating the
Qualified Securities and the 50 million shares of New Common
Stock to be initially issued on the Effective Date under the
Consensual Plan, based on an assumed amount of $530 million of
Qualified Securities available for distribution under the
Consensual Plan.  This illustration does not include the
additional shares of New Common Stock that will be issued to
Holders of Old Common Stock Interests beyond their distribution
out of the initial 50 million shares, that is described in
Section II.A.3.  above, or to Holders of Pre-LBO Debenture
Claims with respect to the Pre-LBO Settlement Equity Amount that
is described in Section II.A.4. above.


<TABLE>


                                                 ALLOCATION OF
QUALIFIED SECURITIES

ALLOCATION BETWEEN SUBORDINATED NOTE HOLDERS AND VEIL PIERCING
CLAIMANTS

<CAPTION>
                       PROPORTIONAL   PROPORTIONAL   AVAILABLE    
   ALLOCATION   VEIL PIERCING
                        SHARING        SHARING       QUALIFIED    
 OF QUALIFIED  RESIDUAL CLAIM
                       AMOUNTS(A)     PERCENTAGES    SECURITIES   
  SECURITIES     AMOUNT"(B)

<S>                      <C>             <C>         <C>          
  <C>            <C>
Subordinated Notes
(Classes U-4, U-5, U-6)  $1,098,000,000    74.5%   X $530,000,000 
= $395,071,283
Veil Piercing 
  Claimants (Class U-7)     375,000,000    25.5%   X  530,000,000 
=  134,928,717    $240,071,283
                        ---------------   ------                
- -------------
Total                    $1,473,000,000   100.0%                 
$530,000,000
                        ===============   ======                
=============
</TABLE>

<TABLE>

ALLOCATION AMONG SUBORDINATED NOTE HOLDERS
<CAPTION>
                                 PRIORITY    ALLOCATION OF
                              ALLOCATION OF    REMAINING      TOTAL
                                QUALIFIED      QUALIFIED    QUALIFIED     REMAINDER
CLASS                CLAIM    SECURITIES(C)  SECURITIES(D)  SECURITIES    OF CLAIM
                -----------  -------------- ------------- ------------ ------------
<S>            <C>            <C>            <C>         <C>           <C>         
U-4           $  479,260,923  $240,000,000   $34,642,156 $274,642,156  $204,618,767
U-5              379,254,167             0    54,911,524   54,911,524   324,342,643
U-6              239,471,887    65,517,603             0   65,517,603   173,954,285
              -------------- -------------   ----------- ------------  ------------
Total         $1,097,986,977   305,517,603   $89,553,680 $395,071,283  $702,915,694
              ============== =============   =========== ============  ============
Total Qualified 
  Securities Available         395,071,283
                            --------------
Remaining Qualified 
  Securities  $   89,553,680(d)
              ==============
</TABLE>

(a)  Proportional sharing amounts of $1,098 million for
     Subordinated Note Holders and $375 million for Class U-7
     per Section 2.a.ii. of the Second Amended and Restated Veil
     Piercing Settlement Agreement.

(b)  Represents Veil Piercing Allowed Claim less allocation of
     Qualified Securities.

(c)  Priority Allocations pursuant to Section 1.26(b) of the
     Consensual Plan.

(d)  Allocated pro rata between Class U-4 and U-5 based on claim
     remaining after priority allocations.

<TABLE>

                                                   ALLOCATION OF NEW COMMON STOCK
<CAPTION>

Total Shares to Be Issued                                       50,000,000
Shares to Be Issued to Veil Piercing Claimants(a)              (10,982,218)
New Common Stock Residual Amount                                39,017,782

                REMAINDER OF    % OF TOTAL
                CLAIM OR        NEW COMMON
                INTEREST TO BE   STOCK       NEW COMMON        NEW COMMON        % OF
                RECEIVED IN NEW  RESIDUAL    STOCK RESIDUAL    STOCK SHARES TO  EQUITY
CLASS           COMMON STOCK(B)  AMOUNT        AMOUNT            BE RECEIVED    OWNED 

<S>              <C>              <C>       <C>                 <C>             <C>     
S-1              $ 28,220,625     3.0% X    39,017,782  =       1,186,645       2.4%
S-2                 9,279,375     1.0% X    39,017,782  =         390,187       0.8%
S-6                37,500,000     4.0% X    39,017,782  =       1,576,832       3.2%
U-4               204,618,767    22.1% X    39,017,782  =       8,603,982      17.2%
U-5               324,342,643    35.0% X    39,017,782  =      13,638,233      27.3%
U-6               173,954,285    18.7% X    39,017,782  =       7,314,576      14.6%
E-1               150,000,000    16.2% X    39,017,782  =       6,307,327      12.6%
Total            $927,915,694   100.0%                         39,017,782      78.0%
Shares Issued to Veil Piercing Claimants (Class U-7)  10,982,218     22.0%
Total New Common Stock Issued at Confirmation         50,000,000    100.0%

</TABLE>

(a)  See Section II.A.1. of the Supplement for allocation of New
     Common Stock to Class U-7.

(b)  Represents claim or interest remaining after the allocation
     of Qualified Securities and other consideration to each
     class.


F.   SOURCES AND USES OF CONSIDERATION RELATING TO CONSUMMATION
     OF CONSENSUAL PLAN

     In light of the consensual nature of the Consensual Plan,
and the beneficial effect that this consensus is expected to
have on financing, the Consensual Plan Proponents anticipate
that the sources and uses of consideration relating to
consummation of the Consensual Plan will be as follows, assuming
a December 31, 1994 Effective Date:

                                            ESTIMATED AMOUNT
                                                   AS OF
                                                DECEMBER 31,
                                                  1994(1)
                                               (IN MILLIONS)
SOURCES OF FUNDS
Unrestricted Cash                                     $  125
Financing of unencumbered mortgages 
(Mid-State Trust IV)(2)                                  900
     Total                                            $1,025

USES OF FUNDS
Estimated Cash necessary to satisfy Claims
of Administrative, Priority, Secured and Other
 Unsecured (trade) Claims(3)                          $  837
Cash reserved for general corporate purposes              45
Cash available as part of Qualified Securities           143
     Total                                            $1,025

(1)  This chart is provided for illustrative purposes only, and
     there can be no assurance that financing will be available
     in the foregoing forms and amounts.

(2)  This financing is expected to be effected through an
     underwritten offering or private placement to be completed
     in connection with the Consensual Plan.  Lehman Brothers
     will be the lead manager in such underwriting or private
     placement.  It is expected that any underwriter retained in
     connection with these financings, including Lehman
     Brothers, would be required to seek the approval of the
     Court, under Section 1129(a)(4) of the Code, for their fees
     and reimbursement of expenses.

(3)  This amount is derived by subtracting, from the estimated
     Senior Claims of approximately $987 million as of
     December 31, 1994, $44 million for reinstated and assumed
     claims described in the immediately following chart, $5
     million of savings resulting from the Bondholder Proponents
     Expense Differential, and approximately $6.3 million of
     savings resulting from the Series B & C Senior Note
     Interest Differential; the remaining Senior Claims not
     satisfied by New Common Stock will be satisfied by New
     Senior Notes having an aggregate principal amount of
     approximately $94.9 million.

     As a result of the foregoing sources and uses, Cash and New
Senior Notes issued as Qualified Securities are estimated as
follows (in millions):

Cash                                                  $143.0
New Senior Notes                                       387.0
     Total                                            $530.0

     The amount of New Senior Notes issued as Qualified
Securities will be equal to the aggregate amount of Qualified
Securities, less that part of Qualified Securities consisting of
Cash, except that no such New Senior Notes will be issued if the
Cash component of Qualified Securities is increased so that all
Claims that would otherwise have been paid in New Senior Notes
issued as Qualified Securities are instead paid in Cash.  This
Cash may be financed by the "Replacement Indebtedness." See
"Matters Relating to Financing." The aggregate principal amount
of New Senior Notes to be issued under the Consensual Plan is
limited to $490 million, unless a greater principal amount is
agreed to by Lehman Brothers Inc.

     Using this estimate, the anticipated capitalization of the
Debtors on the Effective Date would be as follows (in millions):


Reinstated/Assumed Claims<F1>                         $ 44.0
New Senior Notes issued in respect of Class 
  S-6 Claims<F2>                                        94.9
New Senior Notes issued as Qualified Securities        387.0
     Total                                            $525.9
- ----------------
[FN] Assumed trade claims refers to the payment of 25% of the
     Allowed Amount of Class U-3 Claims (plus interest for such
     period at the Chemical Bank Prime Rate as from time to time
     in effect, but not to exceed 10% per annum) six months
     after the Effective Date, as provided in the Consensual
     Plan.

[FN] This amount will be increased by the amount of
     post-petition interest accrued after December 31, 1994 on
     Class S-6 Claims that are to be satisfied by New Senior
     Notes.
<PAGE>

     To the extent that (i) the net proceeds of the Mid-State
Trust IV mortgage financing are greater than $900 million (up to
a cap of $25 million) or (ii) the Replacement Indebtedness
exceeds the amount necessary to pay all Claims that would
otherwise have been satisfied by New Senior Notes issued as
Qualified Securities, any such Cash will be added to the amount
of Qualified Securities to be distributed under the Consensual
Plan.

     Given the foregoing, and the amount of Cash expected to be
available to the Debtors at and immediately after Confirmation,
the Consensual Plan Proponents do not anticipate paying, prior
to the Effective Date, that portion of the Allowed Amount of the
Revolving Credit Bank Claims and the Working Capital Bank Claims
described in clauses (a) and (b) of Sections 3.6 and 3.7 of the
Consensual Plan, respectively (these clauses describe
post-petition interest accruing on such claims from the Filing
Date through the date of payment of such post-petition
interest); the Consensual Plan provides that such amounts are to
be paid within 5 days following the Confirmation Date and on the
last Business Day of each subsequent calendar quarter until the
Effective Date, or such other date as the Court may order (but
in any event not later than the Effective Date).  The Consensual
Plan Proponents intend to request that the Court order that such
payments be made on the Effective Date.


G.   MATTERS RELATING TO FINANCING

     Recognizing that Holders of Subordinated Note Claims will
receive the majority of the Qualified Securities and New Common
Stock to be issued under the Consensual Plan, and that Lehman
Brothers Inc. will be entitled to designate only three of the
nine directors that will comprise the New Board (under the
Creditors' Plan, the Creditor Proponents were to have designated
eight of eleven directors), the Consensual Plan provides that
Walter Industries and the Bondholder Proponents shall consult
and cooperate for purposes of obtaining the Exit Financing and
entering into the New Working Capital Facility and the Mid-State
Homes Warehouse Credit Facility, in each case as of the
Effective Date.  The Consensual Plan defines "Exit Financing" as
(i) any third party financing to be obtained as of the Effective
Date in connection with funding distributions to be made under
the Consensual Plan, which shall be directly or indirectly
secured by the unencumbered notes and mortgages held by
Mid-State Homes and/or the residual interests held by Mid-
State Homes in Mid-State Trust II and Mid-State Trust III, and
(ii) any New Senior Notes.

     The Consensual Plan provides that the Bondholder Proponents
shall determine and fix the amount (subject to the limitation
contained in the definition of New Senior Notes contained in the
Consensual Plan), terms and conditions of, and shall select the
underwriters, placement and/or other financing sources with
respect to, the Exit Financing, all of which shall be on
commercially reasonable terms consistent with then-
existing market conditions and be reasonably satisfactory to
Walter Industries; provided, that Lehman Brothers Inc. shall act
as lead manager for, and Merrill Lynch, National Westminster
Bank, plc and Nomura Securities shall be given the opportunity
to act as co-manager of, any Exit Financing described in clause
(i) of the definition thereof, and in each case the terms of any
such manager or co-manager arrangement shall be on commercially
reasonable terms consistent with then-existing market
conditions.  Subject to the immediately following sentence,
Walter Industries shall determine and fix the amount, terms and
conditions of, and shall select the lenders and/or other
financing sources with respect to, the New Working Capital
Facility (subject to the limitation as to amount of $150 million
contained in the definition thereof in the Consensual Plan) and
the Mid-State Homes Warehouse Credit Facility (subject to the
limitation as to amount of $500 million contained in the
definition thereof in the Consensual Plan), all of which shall
be on commercially reasonable terms consistent with
then-existing market conditions and be reasonably satisfactory
to the Bondholder Proponents; provided, that Walter Industries
shall select Bank of Boston as lead agent or co-agent for the
New Working Capital Facility, and National Westminster Bank, plc
as lead agent or co-agent for the Mid-State Homes Warehouse
Credit Facility, in each case if such lenders are willing to
participate in such financings on terms no less favorable to
Walter Industries than the terms proposed by any other financial
institution previously agreed to by Walter Industries, and in
each case the terms of any such agency or co-agency shall be on
commercially reasonable terms consistent with then-existing
market conditions; provided, further, that the Debtors may incur
additional indebtedness (the "Replacement Indebtedness") in an
amount sufficient to permit them to pay (and which shall be used
to pay) either or both of the following: (i) all, but not less
than all, amounts in Cash that would otherwise be satisfied by
New Senior Notes issued as Qualified Securities on the Effective
Date, and/or (ii) all, but not less than all, amounts in Cash
that would otherwise be satisfied by New Senior Notes issued to
Holders of Series B & C Senior Note Claims on the Effective
Date, which may include additional indebtedness of up to $50
million in excess of such amount (unless the Debtors and Lehman
Brothers Inc. shall agree to an greater amount of indebtedness),
the terms and conditions of which indebtedness shall be
reasonably satisfactory to the Bondholder Proponents. 
Notwithstanding the preceding sentence, if either (i) on or
prior to January 15, 1995, the Debtors shall not have obtained
fully executed and binding written commitment letters from one
or more financial institutions for each of the Mid-State Homes
Warehouse Credit Facility and the New Working Capital Facility,
which commitment letters shall have, as conditions to funding,
no conditions other than conditions customary for financings of
this size and nature, which shall be consistent with the Exit
Financing and which may include a customary material adverse
change condition, but which may not include any condition(s) or
other provision(s) that require or would require, as a condition
to funding, directly or indirectly, the Confirmation Order (as
described in Section 10.1(a) of the Consensual Plan) having
become a Final Order, whether any such condition(s) or
provision(s) relates to issuance of opinions of counsel,
officers' certificates or other certificates, any
representation, warranty or covenant, or otherwise; or (ii) on
or prior to the second Business Day prior to the commencement of
the hearing on confirmation of the Consensual Plan, the Debtors
shall not have obtained fully executed and binding definitive
documents evidencing the New Working Capital Facility and the
Mid-State Homes Warehouse Credit Facility, which agreements
shall have, as conditions to funding, no conditions other than
conditions customary for financings of this size and nature,
which shall be consistent with the Exit Financing and which may
include a customary material adverse change condition, but which
may not include any condition(s) or other provision(s) that
require or would require, as a condition to funding, directly or
indirectly, the Confirmation Order (as described in Section
10.1(a) of the Consensual Plan) having become a Final Order,
whether any such condition(s) or provision(s) relates to
issuance of opinions of counsel, officers' certificates or other
certificates, any representation, warranty or covenant, or
otherwise (collectively, such documents are referred to herein
as the "Definitive Financing Documents"), then, in each case
from and after such date, the Bondholder Proponents shall be
entitled to negotiate on behalf of and deliver to the Debtors,
and the Bondholder Proponents shall exercise responsibility with
respect to determining the terms and conditions of, the
Mid-State Homes Warehouse Credit Facility and/or the New Working
Capital Facility, as the case may be, provided that such
facilities shall be reasonably satisfactory to Walter
Industries, but need not be on the terms previously accepted by
Walter Industries or the best available terms.

H.   MATTERS RELATING TO CORPORATE GOVERNANCE

     1.   ELIMINATION OF HIGH-VOTE CLASS OF NEW COMMON STOCK

     The Creditors' Plan provided for the issuance to Classes
U-4 and U-5 of a high-vote class of New Common Stock (Class A)
that would be entitled to five votes per share.  Other Classes
that were to receive New Common Stock under the Creditors' Plan
were to receive shares of Class B Common Stock having one vote
per share.

     The Consensual Plan eliminates the high-vote class of stock
and provides for a single class of New Common Stock, each
carrying one vote per share.

     2.   DESIGNATION OF NEW BOARD OF DIRECTORS OF WALTER
INDUSTRIES

     The Creditors' Plan provided for the appointment of a new
board of directors for each of the Debtors on the Confirmation
Date.  Each new board was to have eleven members, consisting of
eight directors appointed by the Creditor Proponents and three
current senior officers of Walter Industries (James W. Walter,
Chairman, G. Robert Durham, President, Chief Executive Officer
and Director, and Kenneth J. Matlock, Executive Vice President,
Chief Financial Officer and Director).

     The Consensual Plan provides for the appointment of a new
board of directors for Walter Industries on the Effective Date,
rather than on the Confirmation Date (the boards of directors
for the other Debtors will not be changed under the Consensual
Plan other than as determined by the applicable shareholders in
accordance with applicable nonbankruptcy law).  The New Board of
Walter Industries is to initially consist of the following nine
members:

          (i) Messrs. Walter, Durham and Matlock;

          (ii) One director designated by KKR;

          (iii) Three directors designated by Lehman Brothers
     Inc., a Creditor Proponent that is the largest holder of
     Subordinated Note Claims; and

          (iv)  two Independent Directors<F6> who shall be
     independent of any Debtor, KKR, any KKR Affiliate, any KKR
     Party, and any Bondholder Proponent, and who shall be
     selected by current management of Walter Industries from a
     list of qualified candidates provided by an independent
     search firm that shall be selected by Walter Industries and
     Lehman Brothers Inc. and retained by Walter Industries,
     copies of which list are to be provided to the Bondholders
     Committee contemporaneously with its submission to Walter
     Industries.  The Consensual Plan provides that the New
     Board may initially consist of seven directors until the
     Independent Directors are selected in accordance with the
     procedures set forth above.

     The initial term of office for each such director is three
years; thereafter, directors will serve one-year terms.  If any
initially designated director fails for any reason to complete
his initial three year term, then substitute director(s) shall
be designated for the remainder of such three year term by the
entity (or, in the case of independent directors, by the
procedure) that initially designated the director as set forth
above, except that in the case of the three director seats
initially held by Messrs.  Walter, Durham and Matlock,
substitutes shall be senior officers(s) of Walter Industries
designated by the remaining directors of Walter Industries then
in office.













- -----------------
[FN]   The Consensual Plan defines "Independent Director" as
     follows:

"Independent Director" means a director of Walter Industries who
is not (apart from such directorship) (i) an officer, Affiliate,
employee, Interested Stockholder, consultant or partner of any
Significant Stockholder or any Affiliate of any Significant
Stockholder or of any entity that was dependent upon any
Significant Stockholder or any Affiliate of any Significant
Stockholder for more than 5% of its revenues or earnings in its
most recent fiscal year, (ii) an officer, employee, consultant
or partner of Walter Industries or any of its Affiliates or an
officer, employee, Interested Stockholder, consultant or partner
or an entity that was dependent upon Walter Industries or any of
its Affiliates for more than 5% of its revenues or earnings in
its most recent fiscal year, or (iii) any relative or spouse of
any of the foregoing persons or a relative of a spouse of any of
the foregoing persons.


<PAGE>
     Notwithstanding the foregoing, after six months following
the Effective Date, Lehman Brothers Inc. intends to relinquish
to KKR the right to appoint one of the three Board positions
initially allotted to Lehman Brothers Inc.  Such decision will
be in Lehman Brothers Inc.'s sole discretion, although Lehman
Brothers Inc. intends to take into account the Debtors'
performance, adherence to their business plans, projections and
other operational and planning factors.  Upon notification of
such relinquishment by Lehman Brothers Inc., KKR shall have the
right to compel the director identified by Lehman Brothers Inc.
to resign as a member of the Board and to appoint the successor
to such directorship pursuant to Section 5.2 of the Consensual
Plan.  In addition, during the initial three-year term of the
New Board, (i) in the event that at any time after the Effective
Date, Lehman Brothers Inc. and its Affiliates fail to have
"beneficial" ownership, as that term is used in Rule 13d-3 under
the Securities Exchange Act of 1934, as amended ("Beneficial
Ownership" and its correlative meaning "Beneficially Owned") of
8% or more of the outstanding common stock of Walter Industries
(or its successor by merger, consolidation or otherwise)
(without including any shares held in escrow pursuant to Section
3.26 of the Consensual Plan) (the "Outstanding Common Stock"),
then if KKR and its Affiliates have, at such time, Beneficial
Ownership of 8% or more of the Outstanding Common Stock, KKR
shall have the right to (a) compel the director identified by
Lehman Brothers Inc. (from among those designated by Lehman
Brothers Inc.) to resign his or her position as a member of the
New Board and (b) appoint the successor to such directorship
pursuant to Section 5.2 of the Consensual Plan; (ii) in the
event that at any time after the Effective Date, if two members
of the New Board are KKR designees and if KKR and its Affiliates
fail to have Beneficial Ownership of 8% or more of the
Outstanding Common Stock, and Lehman Brothers Inc. and its
Affiliates have, at such time, Beneficial Ownership of 8% or
more of the Outstanding Common Stock, then Lehman Brothers Inc.
shall have the right to (a) compel the director identified by
KKR (from among those designated by KKR) to resign his or her
position as a member of the New Board and (b) appoint the
successor to such directorship pursuant to Section 5.2 of the
Consensual Plan; and (iii) in the event that at any time after
the Effective Date either Lehman Brothers Inc. and its
Affiliates, or KKR and its Affiliates, fail to have Beneficial
Ownership of 5% or more of the Outstanding Common Stock, then
the directors appointed under this Section 5.2 by Lehman
Brothers Inc. or by KKR, respectively, shall resign and the
remaining directors of Walter Industries shall appoint their
successor(s) for the reminder of the initial three-year term;
provided, however, that notwithstanding the preceding clauses
(i)-(iii), a KKR designee shall at all times be on the New Board
(until the third anniversary of the Effective Date) if, and so
long as, the shares of New Common Stock Beneficially Owned by
KKR and its Affiliates, together with shares held in escrow
under Section 3.26(c) of the Consensual Plan that would be
distributed to KKR or its Affiliates upon release from escrow,
shall together equal 5% or more of the then outstanding common
stock of Walter Industries (or its successor by merger,
consolidation or otherwise) (including as part of the then
outstanding common stock, for purposes of this calculation only,
any shares held in escrow pursuant to Section 3.26 of the
Consensual Plan).

     The person designated as a director by KKR is
Michael T. Tokarz, a current Vice President and Director of
Walter Industries and a general partner of KKR.  The persons
designated as directors by Lehman Brothers Inc. are as follows:

          Elliot M. Fried, 61, Managing Director of Lehman
     Brothers Inc. and Co-chairman of Investment Committee. 
     Director of American Marketing Industries Inc., Bridgeport
     Machines Inc., Energy Ventures Inc., Lear Seating
     Corporation and Vernitron.

          Howard L. Clark, Jr., 50, Vice Chairman of Lehman
     Brothers Inc. Director of Plasti-Line Inc., Maytag
     Corporation and Fund American Companies, Inc.

          Kenneth A. Buckfire, 36, Senior Vice President of
     Lehman Brothers Inc. Director of Great Bay Power
     Corporation and Pike Advertising Services, Inc.

I.   MUTUAL RELEASES BY AND AMONG APOLLO, LEHMAN BROTHERS INC.,
DEBTORS AND KKR

     Section 6.3 of the Consensual Plan now includes provision
for the dismissal with prejudice of the KKR-Apollo Action, and
the exchange of mutual releases among KKR and the Debtors, on
the one hand, and Apollo and Lehman Brothers Inc., on the other
hand, which releases cover the Debtors, the KKR Parties, the
Apollo Parties and the Lehman Parties.  The form of such
releases is attached as Exhibit 7 to the Consensual Plan.

J.   RELEASES GRANTED BY HOLDERS OF CLAIMS AND INTERESTS TO
     STOCKHOLDERS, DIRECTORS, OFFICERS, ETC. OF DEBTORS

     The releases contained in Section 6.1 of the Creditors'
Plan did not cover the officers, directors or shareholders of
the Debtors, The Celotex Corporation or Old Jim Walter except to
the extent that they held Allowed Indemnity Claims against the
Debtors or timely became a signatory to the Veil Piercing
Settlement Agreement, and thereby became a Settling Equityholder
(in the case of releases regarding the Debtors) or a Celotex/JWC
Released Party (in the case of releases regarding The Celotex
Corporation or Old Jim Walter).

     The Consensual Plan provides that, on the Effective Date,
Holders of Claims and Interests will be deemed to grant releases
to the Debtors, their respective present and former parents,
subsidiaries, Affiliates, officers, directors, shareholders,
partners, employees, agents, advisors, predecessors in interest
and representatives (except that no release is granted to The
Celotex Corporation and its subsidiaries, which is a former
Affiliate of the Debtors, although releases are granted to its
present and former shareholders, directors, officers, employees,
etc.).

     As in the Creditors' Plan, among the shareholders receiving
releases under Section 6.1 of the Consensual Plan are "Existing
Equityholders" (defined as "Settling Equityholders" under the
Creditors' Plan).  Existing Equityholders are defined in the
Second Amended and Restated Veil Piercing Settlement Agreement
(at definition "L.") to mean each record or beneficial holder of
an Old Common Stock Interest; provided, that, in the event that
the Court shall enter an order finding (i) that such Holder
acted in bad faith so as to materially breach the Second Amended
and Restated Veil Piercing Settlement Agreement or to obstruct
confirmation of the Consensual Plan by the date determined by
operation of Section 10.1(a) of the Consensual Plan or the
occurrence of the Plan Effective Date by March 31, 1995, or such
later date as may be determined by operation of Section
10.2(i) of the Consensual Plan and (ii) that denial of the
benefits afforded an Existing Equityholder under the Second
Amended and Restated Veil Piercing Settlement Agreement and the
Consensual Plan is an appropriate remedy for such misconduct,
then such Holder shall not be an Existing Equityholder.  If each
of the KKR Entities and the senior management stockholders
identified in Recital (h) of the Second Amended and Restated
Veil Piercing Settlement Agreement are signatories to the Second
Amended and Restated Veil Piercing Settlement Agreement, then
each other record or beneficial Holder of Old Common Stock
Interests will be deemed to be an Existing Equityholder under
the Consensual Plan.

K.   CONDITIONS PRECEDENT TO CONFIRMATION AND EFFECTIVENESS OF
     THE CONSENSUAL PLAN

     The Consensual Plan contains the following conditions to
Confirmation:

          a.   The Court shall have entered the Confirmation
     Order on or prior to March 3, 1995, which order shall,
     among other things, include (i) the approval of the Veil
     Piercing Settlement and the Second Amended and Restated
     Veil Piercing Settlement Agreement and (ii) a finding that
     the filing of the Consensual Plan did not constitute a
     breach of the Pre-LBO Bondholders Settlement Agreement (the
     March 3, 1995 date may be extended until March 31, 1995 by
     either the Debtors or the Bondholder Proponents, and such
     date may be further extended solely by the Bondholder
     Proponents, and the finding referred to in clause
     (ii) above may be waived solely by the Bondholder
     Proponents); and

          b.   the Reorganization Documents (other than the New
     Senior Note Indenture, the instrument(s) evidencing the
     Qualified Securities, the New Common Stock Registration
     Rights Agreement and the Qualified Securities Registration
     Rights Agreement) shall have been executed (this condition
     may be waived solely by the Bondholder Proponents).

     These conditions differ from the conditions to Confirmation
of the Creditors' Plan in the following respects: (i) the
condition relating to the entry of the Confirmation Order
contained in the Creditors' Plan required that the Confirmation
Order be entered by December 31, 1994, with such condition
waivable solely by the Bondholders Committee (the Confirmation
Order was not required to contain the approvals or finding set
forth in condition (a) above; such approvals were contemplated
to be obtained through entry of a separate order); (ii) the
Creditors' Plan contained conditions requiring (x) that the
Allowed Amount of Federal Income Tax Claims shall have been
estimated by the Court or settled in an amount not in excess of
$40,000,000; (y) that there shall not have occurred, in the sole
determination of the Bondholders Committee, a material adverse
change in the business, results of operations, condition
(financial or otherwise), properties, Assets or prospects of the
Debtors, taken together, from the date of the Creditors' Plan to
the Confirmation Date; and (z) that the Court shall have entered
an order settling and resolving all of the LBO-Related Issues as
to the Released Parties, as provided in the Creditors' Plan
(these conditions were waivable solely by the Bondholders
Committee).  In addition, the Creditors' Plan did not contain
condition (b) set forth above.

     The Consensual Plan contains the following conditions to
effectiveness:

          a.   The Confirmation Order shall have become a Final
     Order (this condition may be waived solely by the
     Bondholder Proponents);

          b.   All conditions precedent set forth in the Second
     Amended and Restated Veil Piercing Settlement Agreement and
     all procedures set forth in Section 4(d)(ii)(A)-(J) of the
     Second Amended and Restated Veil Piercing Settlement
     Agreement shall have been complied with or waived (as
     provided therein); it being understood that none of the
     procedures set forth in such Section 4(d)(ii)(A)-(J) may be
     waived or modified except with the written consent of the
     Debtors;

          c.   Qualified Securities having an aggregate
     principal amount of not less than the sum of: (i) $530
     million; (ii) the net proceeds of the financing(s)
     described in clause (i) of the definition of "Exit
     Financing" contained in the Consensual Plan in excess of
     $900 million, if any, up to but not in excess of $25
     million, and (iii) the amount, if any, by which the
     Replacement Indebtedness exceeds the amount of Cash
     necessary to pay all Claims that would otherwise have been
     satisfied by New Senior Notes issued as Qualified
     Securities, shall be available for distribution to Classes
     U-4, U-5, U-6 and U-7 under the Consensual Plan;

          d.   The Reorganization Documents shall have been
     executed and delivered by all of the parties thereto and
     the Court shall have entered a Final Order (which may be
     the Confirmation Order) approving the Reorganization
     Documents (this condition may be waived solely by the
     Bondholder Proponents);

          e.   Mid-State Homes shall have obtained the Mid-State
     Homes Warehouse Credit Facility and the Debtors shall have
     obtained the New Working Capital Facility;

          f.   The Charter shall have been filed with the
     Secretary of State of the State of Delaware;

          g.   The adversary proceeding described in
     subparagraph (ii) of Section 6.3 shall have been dismissed
     with prejudice, and the releases described in subparagraph
     (iii) of Section 6.3 shall have been delivered;

          h.   The New Senior Note Indenture shall be qualified
     under the Trust Indenture Act of 1939; and

          i.   The Effective Date shall occur not later than
     March 31, 1995 (this date may be extended solely by the
     Bondholder Proponents).

     These conditions differ from the conditions to
effectiveness of the Creditors' Plan in the following respects:
(i) the Creditors' Plan contained a condition, waivable solely
by the Bondholders Committee, that the order approving the
settlement and resolution of all LBO-Related Issues as to
Released Parties shall have become a Final Order (the Consensual
Plan does not contain a similar condition); (ii) the Creditors'
Plan required a different amount of Qualified Securities to be
available for distribution to Creditors than that required under
the Consensual Plan, as discussed above, and permitted that
condition to be waived; (iii) the Consensual Plan requires that
the Debtors shall have obtained the New Working Capital
Facility; (iv) the Creditors' Plan did not contain conditions
(f) through (i) set forth above; and (v) the Creditors' Plan
contained conditions, not contained in the Consensual Plan,
regarding the fulfillment of all conditions to effectiveness of
each of the Reorganization Documents (except for conditions
relating to payment of money or the issuance of debt securities
or New Common Stock on the Effective Date).  In addition,
certain conditions that were waivable solely by the Bondholders
Committee under the Creditors' Plan are waivable solely by the
Bondholder Proponents under the Consensual Plan.

L.   MATERIAL AMENDMENTS TO AMENDED AND RESTATED VEIL PIERCING
SETTLEMENT AGREEMENT

     The Amended and Restated Veil Piercing Settlement, which
became effective upon approval thereof by the Celotex Bankruptcy
Court on September 21, 1994, has been amended and is now
embodied in the Second Amended and Restated Veil Piercing
Settlement Agreement, dated as of November 22, 1994.  The Second
Amended and Restated Veil Piercing Settlement Agreement is
subject to approval by the Court at a hearing scheduled to begin
on March 1, 1995, and by the Celotex Bankruptcy Court at a
hearing not yet scheduled.

     The following amendments are incorporated in the Second
Amended and Restated Veil Piercing Settlement Agreement:

          (a)  The Allowed Claim of the Veil Piercing Claimants
     is reduced from $450 million to $375 million;

          (b)  The number of shares of New Common Stock to be
     received under the Veil Piercing Settlement Agreement will
     be calculated based upon the $2.525 billion Negotiated
     Enterprise Value;

          (c)  The Debtors and KKR agree to support the request
     by Caplin and Drysdale, one of the law firms representing
     the Veil Piercing Claimants, for an award from the Debtors
     of $15 million in attorneys' fees on behalf of Caplin &
     Drysdale and the Claimants' Attorneys.  To the extent that
     the Court awards less than $15 million, the settlement
     distribution will include a cash payment equal to this
     differential;

          (d)  The Debtors, their existing senior management
     shareholders and KKR will become signatories to the Second
     Amended and Restated Veil Piercing Settlement Agreement and
     cooperate in good faith to insure that such agreement
     results in finality with respect to all past, present and
     future asbestos litigation, but that the Bondholder
     Proponents (after consultation with the Debtors) will make
     and implement all strategic decisions that relate directly
     or indirectly to, among other things, finality.  Section
     4(d)(ii)(A)-(J) of the amended agreement describes the
     procedures required to be taken in order to achieve
     finality, the waiver or modification of which is not
     permitted without the Debtors' written consent.

     The Court has not appointed a representative of "future
asbestos claimants" in the Chapter 11 Cases, and it is not
contemplated that such a representative will be appointed in the
Chapter 11 Cases.  One creditor in the Celotex Chapter 11
Proceeding, Aetna Casualty and Surety Company, has on two
occasions contended that such a "futures representative" must be
appointed in that proceeding by the Celotex Bankruptcy Court
before the Celotex Bankruptcy Court could approve and authorize
The Celotex Corporation to render performance under any veil
piercing settlement agreement approved by the Court in the
Chapter 11 Cases.  In each instance, the Celotex Bankruptcy
Court denied Aetna's request, finding it to be premature in that
all creditors of The Celotex Corporation, present and future,
have identical interests in the Veil Piercing Settlement, which
provides a single fund for all Veil Piercing Claimants, present
and future; distribution of that fund among present and future
Veil Piercing Claimants will be determined at a later date by
the Celotex Bankruptcy Court.  Recently, The Celotex Corporation
and an Official Celotex Committee have each requested the
appointment of a future asbestos claimants representative in the
Celotex Chapter 11 Proceeding.  These motions are currently
scheduled to be heard by the Celotex Bankruptcy Court in early
1995.  The Consensual Plan Proponents believe that the
appointment of a future claimants representative in the Celotex
Chapter 11 Proceeding will not affect the approval of the Second
Amended and Restated Veil Piercing Settlement Agreement by
either the Court or the Celotex Bankruptcy Court.  HOWEVER, A
REPRESENTATIVE OF FUTURE ASBESTOS CLAIMANTS, IF APPOINTED IN THE
CELOTEX CHAPTER 11 PROCEEDING, MAY TAKE THE POSITION THAT FUTURE
CLAIMANTS ARE NOT BOUND BY THE SECOND AMENDED AND RESTATED VEIL
PIERCING SETTLEMENT AGREEMENT.  The Consensual Plan Proponents
take the position that such future Veil Piercing Claimants will
be bound by the Second Amended and Restated Veil Piercing
Settlement Agreement and the Consensual Plan.

III. UPDATED INFORMATION CONCERNING BUSINESSES, PROPERTIES AND
     OTHER INFORMATION WITH RESPECT TO THE DEBTORS

     Attached hereto as Exhibit 3 are consolidated financial
statements of Walter Industries and management's discussion and
analysis of financial condition and results of operations for
the year ended May 31, 1994 (audited) and for the three months
ended August 31, 1994 (unaudited).  This information was
prepared by the Debtors and supplements the financial disclosure
and analysis attached to the Creditors' Disclosure Statement,
which covered the year ended May 31, 1993 and the nine months
ended February 28, 1994.

     Included in Exhibit VII to the Creditors' Disclosure
Statement (pages VII-1 through VII-6) is certain information as
to consolidated projections of operations and cash flow of
Walter Industries that is based on projections prepared by the
Debtors.  As a supplement thereto, Exhibit 3.C. hereto is a
summary of Walter Industries' unaudited long range plan for the
five years ending May 31, 1995 through 1999.  These projections
were prepared by the Debtors in accordance with formalized
corporate planning program guidelines and procedures.

NO REPRESENTATIONS CAN BE MADE AS TO THE ACCURACY OF THE
PROJECTED FINANCIAL INFORMATION OR THE ABILITY OF THE DEBTORS TO
ACHIEVE THE PROJECTED RESULTS.  PROJECTIONS SET FORTH IN THIS
DISCLOSURE STATEMENT SUPPLEMENT REPRESENT A PREDICTION OF FUTURE
EVENTS BY THE DEBTORS BASED UPON CERTAIN ASSUMPTIONS.  THESE
FUTURE EVENTS MAY OR MAY NOT OCCUR AND THE PROJECTIONS SHOULD
NOT BE RELIED UPON AS A GUARANTEE OR OTHER ASSURANCE OF THE
ACTUAL RESULTS THAT WILL OCCUR.  BECAUSE OF THE NUMEROUS RISKS
AND INHERENT UNCERTAINTIES THAT AFFECT THE OPERATIONS OF THE
DEBTORS, THE ACTUAL RESULTS OF OPERATIONS UNDOUBTEDLY WILL BE
DIFFERENT FROM THOSE PROJECTED, AND SUCH DIFFERENCES MAY BE
MATERIAL AND MAY BE ADVERSE.

     For the five months ended October 31, 1994, consolidated
net sales and revenues of $588.1 million were $29.8 million, or
4.8%, lower than plan, and EBIT (earnings before interest and
taxes) of $100.5 million were $25.1 million, or 20.0%, lower
than plan.  The reduced EBIT was largely the result of lower
than anticipated earnings of Mid-State Homes and Jim Walter
Resources' Mining Division, coupled with higher Chapter 11
costs.  Mid-State Homes' lower EBIT performance was principally
due to a decrease in time charge income reflecting lower than
projected payoffs received in advance of maturity.  Jim Walter
Resources Mining Division's reduced EBIT performance resulted
from lower than anticipated shipments of coal to the Japanese
steel mills and other export customers and reduced coal mining
productivity which resulted in higher costs per ton of coal
produced, partially offset by higher coal selling prices. 
Reduced coal mining productivity was the result of limited
production at Blue Creek Mine No. 5 due to the recurrence of
spontaneous combustion heatings that shut down the mine from
early April 1994 until May 16, 1994, together with various
geological problems at Blue Creek Mines No. 3 and No. 4. 
Development mining for the two remaining longwall panels in the
northwest section of Mine No. 5 resumed on May 16, 1994 and the
first longwall panel will be ready for mining in January 1995. 
Chapter 11 costs exceeded plan due to the filing of three
amended plans of reorganization, printing, mailing and noticing
costs associated with the Debtors' Plan and the Creditors' Plan
and litigation expenses associated with the trial of certain
preliminary issues relating to the then-pending Debtors' Plan
and the Creditors' Plan.  It is Walter Industries' current
estimate that EBIT for the year ending May 31, 1995 will
probably be moderately below plan.

     Included in Exhibit VII to the Creditors' Disclosure
Statement (pages VII-7 through VII-9) is a Pro Forma
Consolidated Balance Sheet of Walter Industries at December 31,
1994 on a "Fresh Start" accounting basis.  At the present time
it has not been finally determined whether "Fresh Start"
accounting or a continuation of the present "Historical Cost"
accounting will be used.  However, except for changes relating
to modifications in the Consensual Plan from the Creditors'
Plan, as set forth herein, such as amounts of debt securities to
be issued and other minor plan revisions, the only significant
change to such "Fresh Start" Pro Forma Consolidated Balance
Sheet if "Historical Cost" accounting is used, would be a
reduction of approximately $750 million from "Reorganization
Value in Excess of Amounts Allocable to Unidentifiable Assets"
as shown in the Pro Forma Consolidated Balance Sheet and an
equal reduction in "Total Stockholders Equity".

IV.  UPDATED INFORMATION REGARDING CERTAIN
     FEDERAL INCOME TAX CONSEQUENCES

     The discussion of the tax treatment of the Equity Call
Option contained in Article IV of the Creditor's Disclosure
Statement is no longer relevant since the Consensual Plan does
not provide for the issuance of Equity Call Options.  Holders of
Class E-1 Interests that receive New Common Stock (either
directly or through issuance to the escrow account to be
established on behalf of the Holders of the Class E-1 Interests
(the "Escrow Account") pursuant to paragraph (c) of Section 3.26
of the Consensual Plan (the "Contingent Shares")) in exchange
for the surrender (or cancellation) of shares of Old Common
Stock held by such Holder should be regarded as participating in
a tax-free exchange or recapitalization, the tax consequences of
which are described in Section IV.B.2.(b) of the Creditors'
Disclosure Statement ("Tax Treatment of Exchanging Holders by
Class").  Thus, the Class E-1 Interest Holders should not
recognize gain or loss on the exchange of their Interests for
New Common Stock (including the Contingent Shares).  However, if
and to the extent that any Contingent Shares are issued to the
Holders of Class E-1 Interests or to the Escrow Account on a
date that is later than one year after the Effective Date, a
portion of the Contingent Shares received by such Holder or the
Escrow Account may be treated as ordinary interest income to the
Holder in an amount equal to the IRC-imputed interest on any
Contingent Shares issued to the Holder or the Escrow Account
more than six months after the Effective Date.

     Qualified Securities to be issued under the Consensual Plan
will consist solely of cash and New Senior Notes of Walter
Industries, Inc. and/or one or more other Debtors.  If such New
Senior Notes are issued by Walter Industries and if they qualify
as "tax securities," the tax consequences of the exchange to
Holders of Claims in Class U-6 will be as described in Section
IV.B.2(c) of the Creditor's Disclosure Statement ("Tax Treatment
of Exchanging Holders by Class").  Although the issue is not
free from doubt, the New Senior Notes issued as Qualified
Securities are not likely to be considered to be "tax
securities" because such Notes have features that are not
indicative of a tax security; for example, the New Senior Notes
issued as Qualified Securities will have a maturity date of five
years and may be redeemed at any time by the issuer.  Thus,
Holders of Claims in Class U-6 that receive a combination of
Qualified Securities (including Cash) and New Common Stock in
exchange for their Class U-6 Claims may recognize gain (but not
loss) on the exchange but not in excess of the fair market value
of the "boot" (i.e., the Qualified Securities) received in the
exchange.  Class U-6 Claim Holders that do not receive any New
Common Stock will recognize gain or loss in full on the exchange
in the manner described in Section IV.B.2(a) of the Creditor's
Disclosure Statement.  The tax treatment of Holders of Claims in
Classes U-4, U-5 and U-7 is not affected by the change in the
nature of Qualified Securities and thus Section IV.B.2.(a) of
the Creditor's Disclosure Statement continues to apply to such
Holders.

     If and to the extent that a Holder is deemed to receive any
shares of New Common Stock in exchange for other than such
Holder's Claim against or Interest in the Debtor, the fair
market value of such shares may represent taxable income to such
Holder.

     The Consensual Plan Proponents expect that the Celotex
Settlement Fund Recipient will be a trust structured to qualify
under Code Section 524(g) (the "Trust").  For Federal income tax
purposes, the Trust may be considered to be a "Qualified
Settlement Fund" within the meaning of IRC Section 468B and
Regulations Section 1.468B (a "QSF") or, if the Trust does not
qualify as a QSF, as a "grantor trust" that is transparent for
tax purposes.

     Irrespective of the classification of the Trust for tax
purposes, Walter Industries generally will not recognize gain or
loss upon the transfer of New Common Stock and Qualified
Securities to the Trust.  Walter Industries should be entitled
to a deduction in an amount equal to the value of the New Common
Stock and Qualified Securities, although the timing of such
deduction depends upon whether the Trust is treated as a QSF or
a grantor trust.

     In general, an accrual-basis taxpayer such as Walter
Industries may not deduct an expense until (i) all events have
occurred that determine the fact of the liability and (ii) the
amount of the liability can be estimated with reasonable
accuracy.  The "all-events" test will not be considered to be
met until "economic performance" with respect to the item
occurs.  If the Trust is a QSF, economic performance would be
deemed to occur as New Common Stock is transferred to the Trust
but, with respect to the Qualified Securities, would not occur
until Walter Industries (or any obligor-Debtor that is a related
party) makes principal payments on the Qualified Securities.  If
the Trust is not a QSF but qualifies as a grantor trust,
economic performance should be held to occur in the year that
Walter Industries transfers New Common Stock and Qualified
Securities of an issuer other than Walter Industries to the
Trust.

     If the Trust is a QSF, the Trust will be treated as a
separate taxpayer for income tax purposes.  The Trust will have
a fair market value basis in the shares of New Common Stock
received pursuant to the Consensual Plan and constituting its
corpus, and any dividends paid on the New Common Stock (and
interest paid on the Qualified Securities) before such corpus is
distributed will be taxable to the Trust.  The Trust will be
required to treat distributions of New Common Stock to the Veil
Piercing Claimants as a sale at fair market value on the date of
the distribution, thus recognizing taxable gain or loss on the
distribution if the New Common Stock value is greater or less
than the Trust's adjusted tax basis in such Stock on the
distribution date.  Although the issue is not free from doubt,
the Trust should neither have basis in, nor recognize gain or
loss upon the distribution of, Qualified Securities (other than
Cash) since the transfer of Qualified Securities will not be
treated as a transfer of property for purpose of IRC Section
468B.  The New Common Stock and Qualified Securities distributed
by the Trust, under IRC Section 104, may be excludible from the
gross income of the Veil Piercing Claimants and such New Common
Stock and Qualified Securities would have a fair market value
basis to the Claimants.

     Alternatively, if the Trust does not qualify as a QSF but
instead qualifies as a grantor trust, the Trust will be
transparent for tax purposes and the beneficiaries thereof will
be treated as the owners of the Trust property.  In such case,
payments by Walter Industries to the Trust would be treated as
being paid directly to the Claimants, and may be excludible from
the gross income of the Claimants pursuant to IRC Section 104. 
Dividends paid on the New Common Stock and interest paid on the
Qualified Securities during the period they are held by the
Trust would be treated as received by (and would be taxable to)
the beneficiaries thereof (even if not distributed during the
same taxable period to such beneficiaries).

Dated:    December 9, 1994
          New York, New York

                    OFFICIAL BONDHOLDERS COMMITTEE OF 
                    HILLSBOROUGH HOLDINGS CORPORATION, ET AL.
                    By:  /s/  Daniel H. Golden
                              Daniel H. Golden, Esq.


                    OFFICIAL COMMITTEE OF GENERAL UNSECURED
                    CREDITORS OF HILLSBOROUGH HOLDINGS
                    CORPORATION, ET AL.

                    By:  /s/  Marc S. Kirschner
                              Marc S. Kirschner, Esq.

                    PAUL, WEISS, RIFKIND, WHARTON & GARRISON

                    By:  /s/  Robert Drain
                              Robert Drain
                    1285 Avenue of the Americas
                    New York, New York 10019-6064
                    (212) 373-3236

                    For Lehman Brothers Inc.

                    AKIN, GUMP, STRAUSS, HAUER & FELD, L.L.P.

                    By:  /s/  Steven M. Pesner
                              Steven M. Pesner, P.C.
                              Ellen R. Werther
                    65 East 55th Street, 33rd Floor
                    New York, New York 10022
                    (212) 872-1010

                    For Apollo

                    MARCUS MONTGOMERY WOLFSON P.C.

                    By:  /s/  Peter Wolfson
                              Peter Wolfson
                              Sara Chenetz
                    53 Wall Street
                    New York, New York 10005
                    (212) 858-5200

                    For Ad Hoc Committee of Pre-LBO
                    Bondholders

                    KAYE, SCHOLER, FIERMAN, HAYS & HANDLER

                    By:  /s/  Andrew A. Kress
                              Andrew A. Kress, Esq.
                    425 Park Avenue
                    New York, New York 10022
                    (212) 836-8000

                    For: HILLSBOROUGH HOLDINGS CORPORATION,
                         BEST INSURORS, INC.,
                         BEST INSURORS OF MISSISSIPPI, INC.,
                         COAST TO COAST ADVERTISING, INC.,
                         COMPUTER HOLDINGS CORPORATION,
                         DIXIE BUILDING SUPPLIES, INC.,
                         HAMER HOLDINGS CORPORATION,
                         HAMER PROPERTIES, INC.,
                         HOMES HOLDINGS CORPORATION,
                         JIM WALTER COMPUTER SERVICES, INC.,
                         JIM WALTER HOMES, INC.,
                         JIM WALTER INSURANCE SERVICES, INC.,
                         JIM WALTER RESOURCES, INC.,
                         JIM WALTER WINDOW COMPONENTS, INC.,
                         JW ALUMINUM COMPANY,
                         JW RESOURCES, INC.,
                         JW RESOURCES HOLDINGS CORPORATION,
                         J.W.I. HOLDINGS CORPORATION,
                         J.W. WALTER, INC.,
                         JW WINDOW COMPONENTS, INC.,
                         LAND HOLDINGS CORPORATION,
                         MID-STATE HOMES, INC.,
                         MID-STATE HOLDINGS CORPORATION,
                         RAILROAD HOLDINGS CORPORATION,
                         SLOSS INDUSTRIES CORPORATION,
                         SOUTHERN PRECISION CORPORATION,
                         UNITED LAND CORPORATION,
                         UNITED STATES PIPE AND FOUNDRY COMPANY,
                         U.S. PIPE REALTY, INC.,
                         VESTAL MANUFACTURING COMPANY,
                         WALTER HOME IMPROVEMENT, INC.,
                         WALTER INDUSTRIES, INC., and
                         WALTER LAND COMPANY
                         JWC ASSOCIATES, L.P.
                         JWC ASSOCIATES II, L.P.
                         KKR PARTNERS II, L.P.

                         By:  KKR Associates

                         By:  /s/  Henry R. Kravis
                              Name:  Henry R. Kravis
                              Title: General Partner

<PAGE>
                           EXHIBIT 1:
              AMENDED JOINT PLAN OF REORGANIZATION



<PAGE>
                                          MARKED TO SHOW CHANGES
                                            FROM CREDITORS' PLAN
                                      DATED AS OF AUGUST 1, 1994

UNITED STATES BANKRUPTCY COURT
MIDDLE DISTRICT OF FLORIDA
TAMPA DIVISION

                                   Chapter 11
                                   Jointly Administered

In re

HILLSBOROUGH HOLDINGS CORPORATION,      Case No. 89-9715-8P1 
BEST INSURORS, INC.,                    Case No. 89-9740-8P1 
BEST INSURORS OF MISSISSIPPI, INC.,     Case No. 89-9737-8P1 
COAST TO COAST ADVERTISING, INC.,       Case No. 89-9727-8P1 
COMPUTER HOLDINGS CORPORATION,          Case No. 89-9724-8P1 
DIXIE BUILDING SUPPLIES, INC.,          Case No. 89-9741-8P1 
HAMER HOLDINGS CORPORATION,             Case No. 89-9735-8P1 
HAMER PROPERTIES, INC.,                 Case No. 89-9739-8P1 
HOMES HOLDINGS CORPORATION,             Case No. 89-9742-8P1 
JIM WALTER COMPUTER SERVICES, INC.,     Case No. 89-9723-8P1 
JIM WALTER HOMES, INC.,                 Case No. 89-9746-8P1 
JIM WALTER INSURANCE SERVICES, INC.,    Case No. 89-9731-8P1 
JIM WALTER RESOURCES, INC.,             Case No. 89-9738-8P1 
JIM WALTER WINDOW COMPONENTS, INC.,     Case No. 89-9716-8P1 
JW ALUMINUM COMPANY,                    Case No. 89-9718-8P1 
JW RESOURCES, INC.,                     Case No. 90-11997-8P1 
JW RESOURCES HOLDINGS CORPORATION,      Case No. 89-9719-8P1 
J.W.I. HOLDINGS CORPORATION,            Case No. 89-9721-8P1 
J.W. WALTER, INC.,                      Case No. 89-9717-8P1 
JW WINDOW COMPONENTS, INC.,             Case No. 89-9732-8P1 
LAND HOLDINGS CORPORATION,              Case No. 89-9720-8P1 
MID-STATE HOMES, INC.,                  Case No. 89-9725-8P1 
MID-STATE HOLDINGS CORPORATION,         Case No. 89-9726-8P1 
RAILROAD HOLDINGS CORPORATION,          Case No. 89-9733-8P1 
SLOSS INDUSTRIES CORPORATION,           Case No. 89-9743-8P1 
SOUTHERN PRECISION CORPORATION,         Case No. 89-9729-8P1 
UNITED LAND CORPORATION,                Case No. 89-9730-8P1 
UNITED STATES PIPE AND FOUNDRY COMPANY, Case No. 89-9744-8P1 
U.S. PIPE REALTY, INC.,                 Case No. 89-9734-8P1 
VESTAL MANUFACTURING COMPANY,           Case No. 89-9728-8P1 
WALTER HOME IMPROVEMENT, INC.,          Case No. 89-9722-8P1 
WALTER INDUSTRIES, INC. and             Case No. 89-9745-8P1 
WALTER LAND COMPANY,                    Case No. 89-9736-8P1 

               Debtors.

<PAGE>
              AMENDED JOINT PLAN OF REORGANIZATION
      DATED AS OF DECEMBER 9, 1994 (THE "CONSENSUAL PLAN")
            AKIN, GUMP, STRAUSS, HAUER & FELD, L.L.P.
                      Co-Counsel to Apollo
                       65 East 55th Street
                           33rd Floor
                       New York, NY 10022
                         (212) 872-1000

                 STUTMAN, TRIESTER & GLATT, P.C.
                      Co-Counsel to Apollo
                     3699 Wilshire Boulevard
                            Suite 900
                      Los Angeles, CA 90010
                         (213) 251-5100

                   JONES, DAY, REAVIS & POGUE
                       Counsel to Official
                      Committee of General
                       Unsecured Creditors
                      599 Lexington Avenue
                       New York, NY 10022
                         (212) 326-3939

             PAUL, WEISS, RIFKIND, WHARTON & GARRSON
                        Counsel to Lehman
                          Brothers Inc.
                   1285 Avenue of the Americas
                       New York, NY 10019
                         (212) 373-3000

                    STROOCK & STROOCK & LAVAN
                       Counsel to Official
                      Bondholders Committee
                        Seven Hanover Sq.
                     New York, NY 10004-2594
                         (212) 806-5400

                 MARCUS MONTGOMERY WOLFSON P.C.
                 Counsel to Ad Hoc Committee of
                       Pre-LBO Bondholders
                         53 Wall Street
                       New York, NY 10005
                         (212) 858-5200

             KAYE, SCHOLER, FIERMAN, HAYS & HANDLER
                    Co-Counsel to the Debtors
                         425 Park Avenue
                       New York, NY 10022
                         (212) 836-8000

             STICHTER, RIEDEL, BLAIN & PROSSER, P.A.
                    Co-Counsel to the Debtors
                 110 East Madison St.  Suite 200
                         Tampa, FL 33602
                         (813) 229-0144

      CARLTON, FIELDS, WARD, EMMANUEL, SMITH & CUTLER, P.A.
                         Counsel to KKR
                        One Harbour Place
                         Tampa, FL 33602
                         (813) 223-7000

<PAGE>
              (This page intentionally left blank)





<PAGE>
                        TABLE OF CONTENTS

                                                           PAGE

ARTICLE I      DEFINITIONS                                    3

ARTICLE II     CLASSIFICATION OF CLAIMS AND INTERESTS        28
  2.1   Administrative Claims                                28
  2.2   Federal Income Tax Claims                            28
  2.3   Federal Excise Tax and Reclamation Claims            28
  2.4   State and Local Tax Claims                           28
  2.5   Class S-1 Claims: Revolving Credit Bank Claims       28
  2.6   Class S-2 Claims: Working Capital Bank Claims        30
  2.7   Class S-3 Claims: Grace Street Note Claims           31
  2.8   Class S-4 Claims: Sloss IRB Claim                    31
  2.9   Class S-5 Claims: Secured Equipment Purchase Claims  31
  2.10  Class S-6 Claims: Series B & C Senior Note Claims    31
  2.11  Class S-7 Claims: Provident Life & Accident Insurance
        Company Claims                                       32
  2.12  Class S-8 Claims: Revolving Credit Agents Claims     32
  2.13  Class S-9 Claims: Working Capital Agents Claims      33
  2.14  Class S-10 Claims: Other Secured Claims              34
  2.15  Class U-1 Claims: Old Walter Industries IRB Claims   36
  2.16  Class U-2 Claims: Convenience Class Claims           36
  2.17  Class U-3 Claims: Other Unsecured Claims             38
  2.18  Class U-4 Claims: Senior Subordinated Note Claims    39
  2.19  Class U-5 Claims: 17% Subordinated Note Claims       40
  2.20  Class U-6 Claims: Pre-LBO Debenture Claims           40
  2.21  Class U-7 Claims: Settlement Claims                  40
  2.22  Class I-1 Claims: Intercompany IRB Claims            42
  2.23  Class I-2 Claims: Pre-Filing Date Intercompany
        Notes Payable Claims                                 42
  2.24  Class I-3 Claims: Post-Filing Date Intercompany
        Notes Payable Claims                                 44
  2.25  Class E-1 Interests: Old Common Stock Interests 
        in Hillsborough                                      46
  2.26  Class E-2 Interests: Stock Acquisition Rights in
        Hillsborough                                         46
  2.27  Class SE-1 Interests: Subsidiary Common Stock Interests
        in Debtors other than Hillsborough                   46
  2.28  Class SE-2 Interests: Subsidiary Stock Acquisition
        Rights in Debtors other than Hillsborough            48

ARTICLE III    TREATMENT OF  ALLOWED CLAIMS AND  INTERESTS UNDER
               THE CONSENSUAL PLAN                           50

  3.1   Satisfaction of Allowed Claims and Interests         50
  3.2   Administrative Claims                                50
  3.3   Federal Income Tax Claims                            51
  3.4   Federal Excise Tax and Reclamation Claims            51
  3.5   State and Local Tax Claims                           51
  3.6   Class S-1 Claims: Revolving Credit Bank Claims       51
  3.7   Class S-2 Claims: Working Capital Bank Claims        52
  3.8   Class S-3 Claims: Grace Street Note Claims           52
  3.9   Class S-4 Claims: Sloss IRB Claim                    52
  3.10  Class S-5 Claims: Secured Equipment Purchase Claims  52
  3.11  Class S-6 Claims: Series B & C Senior Note Claims    52
  3.12  Class  S-7 Claims:  Provident Life  & Accident Insurance
        Company Claims                                       53
  3.13  Class S-8 Claims: Revolving Credit Agents Claims     53
  3.14  Class S-9 Claims: Working Capital Agents Claims      53
  3.15  Class S-10 Claims: Other Secured Claims              54
  3.16  Class U-1 Claims: Old Walter Industries IRB Claims   54
  3.17  Class U-2 Claims: Convenience Class Claims           54
  3.18  Class U-3 Claims: Other Unsecured Claims             54
  3.19  Class U-4 Claims: Senior Subordinated Note Claims    55
  3.20  Class U-5 Claims: 17% Subordinated Note Claims       55
  3.21  Class U-6 Claims: Pre-LBO Debenture Claims           55
  3.22  Class U-7 Claims: Settlement Claims                  55
  3.23  Class I-1 Claims: Intercompany IRB Claims            56
  3.24  Class  I-2 Claims:  Pre-Filing  Date Intercompany  Notes
        Payable Claims                                       56
  3.25  Class I-3  Claims: Post-Filing  Date Intercompany  Notes
        Payable Claims                                       56
  3.26  Class  E-1  Interests: Old  Common  Stock  Interests  in
        Hillsborough                                         56
  3.27  Class  E-2   Interests:  Stock  Acquisition  Rights   in
        Hillsborough                                         59
  3.28  Class SE-1  Interests: Subsidiary Common Stock Interests
        in Debtors other than Hillsborough                   59
  3.29  Class  SE-2  Interests:  Stock  Acquisition  Rights   in
        Debtors other than Hillsborough                      59

ARTICLE IV     MEANS FOR IMPLEMENTATION OF THE CONSENSUAL PLAN   

                                                        59
  4.1   Charter; Common Stock                                59
  4.2   Amendments to Charter                                59
  4.3   Nonvoting Equity Securities                          59
  4.4   Surrender and Cancellation of Instruments            59
  4.5   Distributions to Holders of Allowed Claims 
        and Interests                                        61
  4.6   All Distributions to be Made by Walter Industries    62
  4.7   Fractional Shares; New Senior Notes Less Than $1,000 62
  4.8   Execution and Delivery of Reorganization Documents   63
  4.9   New Capital Stock of Debtors                         63
  4.10  Resolution of Disputed Claims                        63
  4.11  Reserves for Disputed Claims                         63
  4.12  Investment of Reserves                               63
  4.13  Excess Reserves                                      63
  4.14  Unclaimed Property                                   63
  4.15  Non-Negotiated Checks                                63
  4.16  Returned Distributions                               64
  4.17  Claims Against Two or More Debtors                   64
  4.18  Direction to Parties                                 64
  4.19  Financing Matters                                    64
  4.20  Federal Tax Claim Matters                            65
  4.21  "Promptly After the Effective Date."                 65

ARTICLE V      MANAGEMENT OF WALTER INDUSTRIES               65

  5.1   Corporate Governance; Directors and Officers         65
  5.2   Reconstitution  of   Board   of  Directors   of   Walter
        Industries                                           66
  5.3   Management Stock; New Incentive Plans                67
  5.4   Funding of Retiree Health Benefits                   67
  5.5   Effective Date Bonus Awards                          67

ARTICLE VI     RELEASES AND INDEMNIFICATION                  67

  6.1   Release by Holders of Claims or Interests            67
  6.2   Release By Debtors                                   68
  6.3   Dismissal of Lawsuits and Related Releases           68
  6.4   Indemnification                                      68

ARTICLE VII    ENTERPRISE VALUE                              69

  7.1   Enterprise Value                                     69

ARTICLE VIII   EXECUTORY CONTRACTS                           69

  8.1   Assumption of Executory Contracts                    69
  8.2   Cure of Defaults                                     69
  8.3   Claims for Damages                                   69
  8.4   Classification of Claims                             70

ARTICLE IX     RETENTION OF JURISDICTION                     70
  9.1   Jurisdiction of Court                                70

ARTICLE X      CONDITIONS   PRECEDENT    TO   CONFIRMATION   AND
               EFFECTIVENESS                                 71

  10.1  Conditions to Confirmation                           71
  10.2  Conditions to Effectiveness                          71

ARTICLE XI     CRAM DOWN                                     72

  11.1  Cram Down                                            72

ARTICLE XII    EFFECTS OF PLAN  CONFIRMATION; TITLE TO  PROPERTY
AND DISCHARGE  72

  12.1  Vesting of Property                                  72
  12.2  Discharge                                            72
  12.3  Injunction                                           72
  12.4  Effectiveness and Enforcement of Settlement 
        Agreements                                           73

ARTICLE XIII   MISCELLANEOUS PROVISIONS                      73

  13.1  Revocation                                           73
  13.2  Amendments                                           73
  13.3  No Consolidation                                     73
  13.4  Provisions as to Interest                            74
  13.5  Exhibits                                             74
  13.6  No Attorneys' Fees                                   74
  13.7  Post  Confirmation  Effect of  Evidences  of  Claims  or
        Interests                                            74
  13.8  Official Committees                                  74
  13.9  Construction                                         74
  13.10 Time                                                 74
  13.11 Tax Allocation of Consideration Paid to Holders      74
  13.12 Governing Law                                        74
  13.13 Headings                                             74
  13.14 Notice of Effectiveness                              74
  13.15 Notices                                              75
  13.16 Not Admissible                                       76
  13.17 Successors and Assigns                               76


<PAGE>
                            EXHIBITS


1.   Restated Certificate of Incorporation of Walter Industries
2.   Summary of Terms for the New Senior Notes
3A.  Second  Amended  and   Restated  Veil  Piercing  Settlement
     Agreement
3B.  Pre-LBO Bondholders Settlement Agreement
4.   Form of New Common Stock Registration Rights Agreement
5.   Form of Qualified Securities Registration Rights Agreement
6.   Rejected Executory Contracts
7.   Form of Mutual Releases
8.   List  of Record  Holders of  Subordinated Note  Claims That
     Made Subordinated Note Claim  Election and Aggregate Amount
     of Claim  of Each Such Holder Elected to be Received in the
     Form of Qualified Securities  Pursuant to Subordinated Note
     Claim Election




<           P           A           G           E           >
              AMENDED JOINT PLAN OF REORGANIZATION
                  DATED AS OF DECEMBER 9, 1994


     The  Bondholders Committee  (as  defined), Lehman  Brothers
Inc., Apollo (as defined), the Creditors Committee (as defined),
the Ad Hoc  Committee of Pre-LBO  Bondholders (as defined),  the
Debtors  (as  defined)  and  the  KKR  Proponents  (as  defined)
(collectively,  the "Proponents")  hereby propose  the following
joint plan of reorganization (as defined herein, the "Consensual
Plan") pursuant to  the provisions of chapter 11 of  title 11 of
the United States Code, 11 U.S.C. section 101 et seq.

     Capitalized  terms shall  have  the meanings  set forth  in
Article I hereof.

UNCONSOLIDATED PLAN

     The  Debtors'   Chapter   11  Cases   are   being   jointly
administered  pursuant   to  an  order  of  the  Court  and  the
Consensual  Plan  is   being  presented  as  a   joint  plan  of
reorganization of the Debtors  for administrative purposes only.
The  Consensual  Plan  is  not  predicated  upon  a  substantive
consolidation of the  Chapter 11 Cases and nothing  herein shall
be otherwise construed.  Pursuant to the Consensual Plan, Claims
and/or Interests with  respect to any Debtor  shall be satisfied
by  such Debtor or its successor, except  that, as an element of
the  settlements  provided  for  in the  Consensual  Plan,  with
respect  to the distribution of  New Senior Notes  to Holders of
Allowed Claims in Classes S-6, U-4, U-5, U-6 and U-7, the issuer
of such securities may be a Debtor other than the Debtor against
which  the Claim is asserted.   Accordingly, except  as noted in
the previous sentence, Claims and Interests have been classified
in  Article II hereof with  respect to each  Debtor, and Article
III hereof  provides for  the treatment  of such  Allowed Claims
and/or Interests  by  the Debtor  to  which such  Claims  and/or
Interests relate.

MIRROR LIQUIDATION PLAN

     Pursuant to  an order of  the Court dated  November 5, 1990
(the  "Mirror  Liquidation  Order"),  certain  of  the  Debtors,
including   Hillsborough,  Old  Walter  Industries,  Jim  Walter
Resources, JW  Resources, Resources Holdings,  United Land,  and
Pipe  Realty,  completed  plans  of liquidation  or  merger,  or
effected or received other distributions which had been approved
and adopted  by them  prior to  the Filing Date  as part  of the
Debtors'  mirror  liquidation  plans  (the  "Mirror  Liquidation
Plan").  As a result of the completion of the Mirror Liquidation
Plan, certain Debtors have  been completely liquidated or merged
with  other  Debtors  and  no  longer  exist as  separate  legal
entities.  Pursuant to the Mirror Liquidation Order, all  rights
of Creditors of Hillsborough,  Old Walter Industries, Jim Walter
Resources, Resources Holdings,  JW Resources, United Land,  Pipe
Realty and any other  Debtor affected by the  Mirror Liquidation
Plan have been classified, and, except as otherwise set forth in
this  paragraph, are  addressed in  the Consensual  Plan without
giving effect to corporate changes resulting from the completion
of  the Mirror  Liquidation  Plan.   Obligations, financial  and
nonfinancial,  of  a  Debtor  under the  Consensual  Plan  shall
automatically be assumed and performed by its successor, if any,
under  the Mirror  Liquidation  Plan.    Where  the  Assets  and
liabilities of a Debtor  have been transferred to more  than one
other  Debtor  pursuant  to  the Mirror  Liquidation  Plan,  the
obligations under the Consensual Plan of the transferring Debtor
shall  be assumed and  performed by the  successor Debtors, each
successor Debtor being responsible for satisfying Allowed Claims
of  a predecessor Debtor to  the extent that  the liabilities of
the predecessor Debtor were  expressly assumed by such successor
Debtor pursuant to the Mirror Liquidation Plan.

CROSS REFERENCES

     For  ease of reference in the  Consensual Plan, any Allowed
Claim against any  Debtor in any Class is  lettered consistently
throughout  all  Classes,  as  indicated below.    For  example,
Allowed  Claims  with respect  to  U.S. Pipe  in Class  S-1  are
included  in Class  S-1AA, those  in Class  U-3 are  included in
Class  U-3AA, and so on.   Allowed Claims  and/or Interests with
respect to each Debtor are set forth in the following Classes:

     A.   Hillsborough--Classes  S-1A, S-2A,  S-6A,  S-8A, S-9A,
S-10A, U-2A, U-3A, U-4A, U-5A, U-7A, I-2A, I-3A, E-1A and E-2A;

     B.   Best--Classes  S-1B,  S-8B, S-10B,  U-2B, U-3B,  I-2B,
U-7B, I-3B, SE-1B and SE-2B;

     C.   Best (Miss.)--Classes  S-1C, S-8C, S-10C,  U-2C, U-3C,
U-7C, I-2C, I-3C, SE-1C and SE-2C;

     D.  Coast  to Coast--Classes S-1D, S-8D, S-10D, U-2D, U-3D,
U-7D, I-2D, I-3D, SE-1D and SE-2D;

     E.   Computer  Holdings--Classes  S-1E,  S-2E, S-8E,  S-9E,
S-10E, U-2E, U-3E, U-7E, I-2E, I-3E, SE-1E and SE-2E;

     F.   Dixie--Classes  S-1F, S-8F,  S-10F, U-2F,  U-3F, U-7F,
I-2F, I-3F, SE-1F and SE-2F;

     G.  Hamer Holdings--Classes  S-1G, S-2G, S-8G, S-9G, S-10G,
U-2G, U-3G, U-7G, I-2G, I-3G, SE-1G and SE-2G;

     H.   Hamer  Properties--Classes  S-1H,  S-8H, S-10H,  U-2H,
U-3H, U-7H, I-2H, I-3H, SE-1H and SE-2H;

     I.   Homes Holdings--Classes S-1I, S-2I,  S-6I, S-8I, S-9I,
S-10I,  U-2I, U-3I,  U-4I,  U-5I, U-7I,  I-2I,  I-3I, SE-1I  and
SE-2I;

     J.   Computer  Services--Classes S-1J,  S-5J, S-8J,  S-10J,
U-2J, U-3J, U-7J, I-2J, I-3J, SE-1J and SE-2J;

     K.   Jim  Walter  Homes--Classes S-1K,  S-6K, S-8K,  S-10K,
U-2K, U-3K, U-4K, U-5K, U-7K, I-2K, I-3K, SE-1K and SE-2K;

     L. JW  Insurance--Classes S-1L,  S-8L,  S-10L, U-2L,  U-7L,
U-3L, I-3L, SE-1L and SE-2L;

     M.   Jim Walter Resources--Classes S-1M,  S-2M, S-6M, S-8M,
S-9M, S-10M, U-2M, U-3M, U-7M, I-2M, I-3M, SE-1M and SE-2M;

     N.   Window Components (Wisc.)--Classes S-1N,  S-8N, S-10N,
U-2N, U-3N, U-7N, I-2N, I-3N, SE-1N and SE-2N;

     O.   JW  Aluminum--Classes  S-1O, S-2O,  S-5O, S-8O,  S-9O,
S-10O, U-2O, U-3O, U-7O, I-2O, I-3O, SE-1O and SE-2O;

     P.   Resources  Holdings--Classes S-1P,  S-2P, S-6P,  S-8P,
S-9P, S-10P, U-2P, U-3P, U-7P, I-2P, I-3P, SE-1P and SE-2P;

     Q.   JWI Holdings--Classes  S-1Q, S-2Q, S-8Q,  S-9Q, S-10Q,
U-2Q, U-3Q, U-7Q, I-2Q, I-3Q, SE-1Q and SE-2Q;

     R.  JW  Walter --  Classes S-1R, S-8R,  S-10R, U-2R,  U-3R,
U-7R, I-2R, I-3R, SE-1R and SE-2R;

     S.   Window  Components--Classes  S-1S, S-2S,  S-5S,  S-8S,
S-9S, S-10S, U-2S, U-3S, U-7S, I-2S, I-3S, SE-1S and SE-2S;
     T.   Land Holdings--Classes S-1T, S-2T,  S-8T, S-9T, S-10T,
U-2T, U-3T, U-7T, I-2T, I-3T, SE-1T and SE-2T;

     U.  Mid-State Homes--Classes S-10U, U-2U, U-3U, U-7U, I-2U,
I-3U, SE-1U and SE-2U;

     V.   Mid-State  Holdings--Classes S-1V,  S-2V, S-8V,  S-9V,
S-10V, U-2V, U-3V, U-7V, I-2V, I-3V, SE-1V and SE-2V;

     W.  Railroad  Holdings -- Classes  S-1W, S-2W, S-8W,  S-9W,
S-10W, U-2W, U-3W, U-7W, I-2W, I-3W, SE-1W and SE-2W;

     X.   Sloss--Classes  S-1X,  S-2X, S-4X,  S-5X, S-8X,  S-9X,
S-10X, U-2X, U-3X, U-7X, I-1X, I-2X, I-3X, SE-1X and SE-2X;

     Y.   Southern  Precision--Classes S-1Y,  S-2Y, S-5Y,  S-8Y,
S-9Y, S-10Y, U-2Y, U-3Y, U-7Y, I-2Y, I-3Y, SE-1Y and SE-2Y;

     Z.   United  Land--Classes  S-1Z, S-2Z,  S-6Z, S-8Z,  S-9Z,
S-10Z,  U-2Z, U-3Z,  U-4Z,  U-5Z, U-7Z,  I-2Z,  I-3Z, SE-1Z  and
SE-2Z;

     AA. U.S. Pipe--Classes S-1AA, S-2AA,  S-5AA, S-6AA,  S-8AA,
S-9AA, S-10AA, U-2AA, U-3AA,  U-4AA, U-5AA, U-7AA, I-2AA, I-3AA,
SE-1AA and SE-2AA;

     BB.    Pipe  Realty--Classes  S-1BB,  S-2BB, S-8BB,  S-9BB,
S-10BB, U-2BB, U-3BB, U-7BB, I-2BB, I-3BB, SE-1BB and SE-2BB;

     CC.   Vestal--Classes S-1CC,  S-2CC, S-8CC,  S-9CC, S-10CC,
U-2CC, U-3CC, U-7CC, I-2CC, I-3CC, SE-1CC and SE-2CC;

     DD.  Home Improvement--Classes S-10DD, U-2DD, U-3DD, U-7DD,
I-2DD, I-3DD, SE-1DD and SE-2DD;

     EE.   Old Walter Industries--Classes  S-1EE, S-2EE,  S-3EE,
S-6EE, S-7EE, S-8EE, S-9EE,  S-10EE, U-1EE, U-2EE, U-3EE, U-4EE,
U-5EE, U-6EE, U-7EE, I-2EE, I-3EE, SE-1EE and SE-2EE;

     FF.   Walter  Land--Classes  S-1FF,  S-2FF,  S-8FF,  S-9FF,
S-10FF, U-2FF, U-3FF, U-7FF, I-2FF, I-3FF, SE-1FF and SE-2FF;

     GG.   JW  Resources--Classes  S-1GG, S-8GG,  S-10GG, U-2GG,
U-3GG, U-7GG, I-3GG, SE-1GG and SE-2GG.


<PAGE>
                            ARTICLE I

                           DEFINITIONS
     Unless otherwise provided in the Consensual Plan, all terms
used  herein shall have the  meanings assigned to  such terms in
the  Code.  For purposes  of the Consensual  Plan, the following
terms (which appear in the Consensual Plan as capitalized terms)
shall have the meanings set forth below, and such meanings shall
be  equally applicable to the  singular and plural  forms of the
terms defined, unless the context otherwise requires.

     1.1   "10 7/8%  Indenture Trustee"  shall mean  the trustee
under the 10% Subordinated Debenture Indenture.

     1.2  "10 7/8% Subordinated Debenture Claims" shall mean all
Claims arising under the 10% Subordinated Debentures and the 10%
Subordinated Debenture Indenture, other than Claims for fees and
expenses of the 10% Indenture Trustee.

     1.3  "10 7/8%  Subordinated Debenture Indenture" shall mean
the  Indenture dated  as  of May 1,  1983,  as amended,  between
Original  Jim  Walter  and Mellon  Bank,  N.A.,  as trustee,  as
assumed as of January 7, 1988 by Old Walter Industries.

     1.4   "10 7/8% Subordinated  Debentures" shall mean the 10%
Subordinated Debentures  due 2008  of Old Walter  Industries, as
successor  to Original Jim  Walter, issued  pursuant to  the 10%
Subordinated Debenture Indenture.

     1.5   "13 1/8%  Indenture Trustee"  shall mean  the trustee
under the 13% Subordinated Note Indenture.

     1.6   "13  1/8% Subordinated  Note  Claims" shall  mean all
Claims  arising under the 13 1/8%  Subordinated Notes and the 13
1/8% Subordinated Note Indenture, other than Claims for fees and
expenses of the 13 1/8% Indenture Trustee.

     1.7  "13 1/8%  Subordinated Note Indenture" shall mean  the
Indenture  dated as  of  February 1, 1983,  as amended,  between
Original  Jim  Walter and  The Bank  of  New York,  as successor
trustee to  Irving Trust Company,  as assumed  as of  January 7,
1988 by Old Walter Industries.

     1.8   "13 1/8% Subordinated  Notes" shall mean  the 13 1/8%
Subordinated  Notes  due  1993  of  Old  Walter  Industries,  as
successor to Original Jim Walter, issued pursuant to the 13 1/8%
Subordinated Note Indenture.

     1.9  "13  3/4% Indenture  Trustee" shall  mean the  trustee
under the 13 3/4% Subordinated Debenture Indenture.

     1.10   "13 3/4%  Subordinated Debenture Claims"  shall mean
all Claims arising under the 13 3/4% Subordinated Debentures and
the 13 3/4% Subordinated  Debenture Indenture, other than Claims
for fees and expenses of the 13 3/4% Indenture Trustee.

     1.11  "13 3/4% Subordinated Debenture Indenture" shall mean
the Indenture dated  as of February 1, 1983, as amended, between
Original  Jim  Walter and  The Bank  of  New York,  as successor
trustee  to Irving Trust  Company, as  assumed as  of January 7,
1988 by Old Walter Industries.

     1.12  "13  3/4% Subordinated Debentures" shall  mean the 13
3/4% Subordinated Debentures due  2003 of Old Walter Industries,
as successor to Original  Jim Walter, issued pursuant to  the 13
3/4% Subordinated Debenture Indenture.

     1.13  "17% Indenture Trustee"  shall mean the trustee under
the 17% Subordinated Note Indenture.

     1.14   "17% Subordinated Note Claims" shall mean all Claims
arising   under  the   17%  Subordinated   Notes  and   the  17%
Subordinated  Note Indenture,  other  than Claims  for fees  and
expenses of the 17% Indenture Trustee.

     1.15   "17%  Subordinated  Note Indenture"  shall mean  the
Indenture dated  as of  January 1, 1988,  as amended,  among Jim
Walter   Homes,   United  Land   and   U.S. Pipe,  as   issuers,
Hillsborough,  Old  Walter  Industries  and Homes  Holdings,  as
guarantors, and IBJ Schroder  Bank & Trust Company, as successor
trustee to Southeast Bank, N.A.

     1.16  "17% Subordinated  Notes" shall mean the Subordinated
Notes due 1996 of  Jim Walter Homes, United Land  and U.S. Pipe,
issued pursuant to the 17% Subordinated Note Indenture.

     1.17  "Ad Hoc Committee of Pre-LBO  Bondholders" shall mean
the  unofficial   committee  of  certain  holders   of  10  7/8%
Subordinated Debentures, 13 1/8%  Subordinated Notes and 13 3/4%
Subordinated Debentures, the members of  which consist of, as of
the date hereof,  Gabriel Capital,  L.P. and  The Acacia  Mutual
Life Insurance Company, each as voting members, and Mellon Bank,
N.A.,  as indenture  trustee  and  The  Bank  of  New  York,  as
indenture trustee, each as non-voting ex officio members.

     1.18    "Administrative  Claims"  shall  mean  and  be  the
collective reference  to, to the extent entitled  to and allowed
priority  in payment under Section  507(a)(1) of the  Code or as
may  be  allowed by  a  Final Order:  (a) all  of the  costs and
expenses of  administration of the Chapter  11 Cases, including,
without limitation, the costs and expenses allowed under Section
503(b)  of the Code, the actual and necessary costs and expenses
of  preserving the estate of  each of the  Debtors and operating
the  business  of  each of  the  Debtors,  all  Fee Claims,  any
indebtedness  or obligations incurred  or assumed by  any of the
Debtors,  and any fees or charges assessed against the estate of
any of the Debtors under 28 U.S.C. section 1930; (b) Executory
Contract
Claims; (c) Indenture  Trustees Claims  (of which the  Claims of
the Series B  & C Senior  Note Trustee  shall be Allowed  Claims
under  Section  506(b) of  the  Code);  and (d) if  the  Pre-LBO
Condition does not occur, all of the Proponents Expenses.

     1.19   "Affiliate"  of  a  Person  means  any  Person  that
controls, is under direct or indirect common control with, or is
controlled  by,  such  other  Person.    For  purposes  of  this
definition, "control" means the ability of one Person  to direct
the  management  and policies  of  another  Person, directly  or
indirectly,  whether through ownership  of voting securities, by
contract  or   otherwise;  and   the  terms   "controlling"  and
"controlled" shall have meanings correlative to the foregoing.

     1.20  "Allowed Amount" shall mean:

        (a)    with  respect  to  any  Administrative  Claim  or
     Priority  Claim, the amount of  such Claim as  agreed to by
     Walter  Industries   (subject  to   Section  4.20   of  the
     Consensual Plan with respect  to Federal Income Tax Claims)
     and the Holder of such Claim and approved by a  Final Order
     of the Court to the extent required by the Code or, failing
     agreement,  the amount thereof as fixed by a Final Order of
     the Court, including with  respect to an Executory Contract
     Claim, the amount of such Claim as determined in accordance
     with  the  procedures  set  forth  in  Section 8.2  of  the
     Consensual Plan;

        (b)  with  respect to any Revolving  Credit Bank  Claim,
     an amount equal to a Pro Rata portion of the sum of (i) the
     Adjusted Revolving Loan Claim (as defined below)  as of the
     Effective  Date,  (ii) interest on  the  Adjusted Revolving
     Loan Claim  for the  period from December 27,  1989 through
     October 31, 1992 at the Chemical  Bank Prime Rate plus 1.5%
     per annum  (the "Stub  Period Interest," and  together with
     the  Adjusted Revolving  Loan Claim, the  "Revolving Credit
     Bank  Claim  Stub Period  Amount"),  (iii) interest  on the
     Revolving  Credit Bank  Claim  Stub Period  Amount for  the
     period  November 1, 1992  through the  earlier to  occur of
     (A) the  date of  the Initial  Revolving Credit  Bank Claim
     Payment and  (B) June 30, 1994  at the Chemical  Bank Prime
     Rate  plus 1.5%  per annum,  compounded on  each January 1,
     April 1,  July 1  and  October 1  (the   "Post-Stub  Period
     Interest"), (iv) in the  event that all  or any portion  of
     the  Initial Revolving Bank Claim Payment is not made on or
     prior  to June 30, 1994, the sum of (A) interest on the sum
     of  the  Stub  Period  Interest and  the  Post-Stub  Period
     Interest (or the unpaid portion  of either thereof) for the
     period from  July 1,  1994 through  the date  on which  the
     Initial  Revolving Credit  Claim Payment  is made  (or such
     portion is paid), at 13% per annum, and (B) interest on the
     Adjusted Revolving  Loan Claim for the  period from July 1,
     1994 through the date on which the Initial Revolving Credit
     Claim Payment is made, at the Chemical Bank Prime Rate plus
     1.5%  per annum,  in  the case  of  each  of (A)  and  (B),
     compounded   on   each  January 1,   April 1,   July 1  and
     October 1,  (v) interest  on  the Adjusted  Revolving  Loan
     Claim from  the date of  the Initial Revolving  Credit Bank
     Claim Payment  through the  Effective Date at  the Chemical
     Bank Prime  Rate plus 1.5%  per annum,  compounded on  each
     January 1,  April 1,  July 1  and  October 1  if  not  paid
     currently   in   accordance   with   Section   3.6(b)   and
     (vi) additional  interest  consisting  of  that  number  of
     shares  of  New  Common  Stock  which  is  the  product  of
     multiplying  the  New Common  Stock  Residual  Amount by  a
     fraction, the  numerator of  which is $28,220,625,  and the
     denominator  of  which is  the  New  Common Stock  Residual
     Allocation Denominator (the  term "Adjusted Revolving  Loan
     Claim"   shall  mean,   as  of   any  date   commencing  on
     December 27,  1989, $243,666,041  as reduced  from time  to
     time  by  repayments  of  principal  thereof  and  interest
     thereon,  including   payments  of  $5,794,016   of  Beijer
     Proceeds and  Bank Setoff  Proceeds as of  October 19, 1990
     and  $8,248,821  of Apache  Note  Proceeds  as of  June 18,
     1991);

        (c)  with  respect to any Working Capital Bank Claim, an
     amount equal to a  Pro Rata portion  of the sum of  (i) the
     Adjusted Working Capital Claim (as defined below) as of the
     Effective  Date,  (ii) interest  on  the  Adjusted  Working
     Capital Claim for the period from December 27, 1989 through
     October 31, 1992 at the Chemical Bank Prime  Rate plus 1.5%
     per annum  (the "Stub  Period Interest," and  together with
     the Adjusted  Working Capital  Claim, the  "Working Capital
     Bank  Claim Stub  Period  Amount"), (iii) interest  on  the
     Working  Capital  Bank Claim  Stub  Period  Amount for  the
     period  November 1, 1992  through the  earlier to  occur of
     (A) the  date of  the  Initial Working  Capital Bank  Claim
     Payment and  (B) June 30, 1994  at the Chemical  Bank Prime
     Rate  plus 1.5%  per annum,  compounded on  each January 1,
     April 1,  July 1  and  October 1  (the   "Post-Stub  Period
     Interest"), (iv) in the  event that all  or any portion  of
     the Initial  Working Capital Bank Claim Payment is not made
     on  or prior to June 30,  1994, the sum  of (A) interest on
     the  sum  of the  Stub  Period Interest  and  the Post-Stub
     Period Interest  (or the unpaid portion  of either thereof)
     for  the period from July 1, 1994 through the date on which
     the Initial Working  Capital Bank Claim Payment is made (or
     such portion is  paid), at 13% per  annum, and (B) interest
     on the Adjusted Working Capital  Claim for the period  from
     July 1, 1994 through the date on  which the Initial Working
     Capital Bank  Claim Payment is  made, at the  Chemical Bank
     Prime Rate  plus 1.5% per annum, in the case of each of (A)
     and (B), compounded on  each January 1, April 1, July 1 and
     October 1,  (v) interest on  the  Adjusted Working  Capital
     Claim  from the date  of the  Initial Working  Capital Bank
     Claim Payment  through the  Effective Date at  the Chemical
     Bank  Prime Rate  plus 1.5%  per annum, compounded  on each
     January 1,  April 1,  July 1  and  October 1  if  not  paid
     currently   in   accordance   with   Section   3.7(b)   and
     (vi) additional  interest  consisting  of  that  number  of
     shares  of  New  Common  Stock  which  is  the  product  of
     multiplying  the  New Common  Stock  Residual  Amount by  a
     fraction,  the numerator  of which  is $9,279,375,  and the
     denominator  of  which is  the  New  Common Stock  Residual
     Allocation  Denominator (the term "Adjusted Working Capital
     Claim"   shall  mean,   as  of   any  date   commencing  on
     December 27,  1989, $80,245,869 as  (x) increased from time
     to  time  by letter  of  credit draws,  including  draws of
     $2,000,000  as  of  January 3,  1990  and  $900,000  as  of
     June 11,  1990  and  (y) reduced   from  time  to  time  by
     repayments  of  principal  thereof  and  interest  thereon,
     including  payments of  $1,561,751 of  Beijer Proceeds  and
     Bank Setoff Proceeds as  of October 19, 1990 and $2,805,305
     of Apache Note Proceeds as of June 18, 1991);

        (d)  with  respect to any Revolving Credit  Agents Claim
     and  Working  Capital  Agents  Claim,  the  amount  thereof
     determined   in  accordance   with  the   Revolving  Credit
     Agreement and Working Capital Agreement, respectively;

        (e)   with  respect to  any  Series B  &  C Senior  Note
     Claim, an  amount  equal to  the sum  of (i) the  principal
     amount  thereof  due  and  owing  as  of  the  Filing Date,
     (ii) interest on  such principal amount accrued  and unpaid
     as  of  the  Filing  Date  calculated  at  the  non-default
     contract rate,  (iii) (a) with  respect to amounts  paid in
     Cash under Section 3.11 of the Consensual Plan, interest on
     such principal amount and interest, accrued from the Filing
     Date to June 30,  1994 calculated  at a rate  of 13.0%  per
     annum, and accrued from July 1,  1994 to the Effective Date
     calculated at a  rate of  14 5/8% per  annum; and  (b) with
     respect to amounts elected  to be paid in New  Senior Notes
     under Section 3.11 of  the Consensual Plan (whether or  not
     such  Claims are satisfied by New Senior Notes or by Cash),
     interest  on  such principal  amount and  interest, accrued
     from  the Filing Date to June 30, 1994 calculated at a rate
     of  14.0% per annum, and  accrued from July 1,  1994 to the
     Effective  Date at  a  rate  of  14  5/8%  per  annum,  and
     (iv) additional  interest consisting  of such  Holder's Pro
     Rata portion of that  number of shares of New  Common Stock
     which is the  product of multiplying  the New Common  Stock
     Residual Amount  by a fraction,  the numerator of  which is
     $37,500,000, and the denominator of which is the New Common
     Stock Residual Allocation Denominator;

        (f)  with  respect to any  Grace Street  Note Claim,  an
     amount  equal  to  (i) as  to  a  Claim  for  principal and
     interest, the  sum of (x) the principal  amount thereof due
     and  owing as  of  the Filing  Date,  (y) interest on  such
     principal amount accrued and unpaid as  of the Filing Date,
     calculated   at   the   non-default   contract   rate   and
     (z) interest on  such principal  amount accrued and  unpaid
     from the Filing  Date to the  Effective Date calculated  at
     the non-default contract rate, plus  (ii) as to a Claim for
     reasonable  fees and  expenses  of payees  under the  Grace
     Street Notes, (x) the amount agreed to by Walter Industries
     and such payees and approved by a Final Order  of the Court
     or  (y) the amount  fixed by  a Final  Order of  the Court,
     minus in  either case  (iii) any amounts applied  by Walter
     Industries to repay any such Claim subsequent to the Filing
     Date and prior to the Effective Date;

        (g)   with  respect to  any  Secured Equipment  Purchase
     Claim, an amount equal  to (i) as to a Claim  for principal
     and interest,  the sum of (x) the  principal amount thereof
     due and owing as  of the Filing Date, (y) interest  on such
     principal amount accrued and unpaid  as of the Filing Date,
     calculated   at   the   non-default   contract   rate   and
     (z) interest on  such principal amount  accrued and  unpaid
     from  the Filing Date  to the Effective  Date calculated at
     the  non-default  contract  rate,  minus  (ii) any  amounts
     applied by  the applicable Debtor  to repay any  such Claim
     subsequent  to the Filing  Date and prior  to the Effective
     Date;

        (h)  with respect to  any IRB Claim other than the Sloss
     IRB  Claim, an  amount equal  to the  sum of  the principal
     payments thereunder due and owing as of the  Effective Date
     together  with  interest  payments  thereunder  accrued and
     unpaid  as  of  the   Effective  Date,  calculated  at  the
     non-default  contract  rate,  which principal  payments  or
     interest payments became due  either prior to or subsequent
     to  the  Filing Date  and prior  to  the Effective  Date in
     accordance  with the  applicable indenture  (without giving
     effect  to the  acceleration,  if any,  of the  obligations
     underlying the applicable IRBs);

        (i)   with respect  to the  Sloss IRB  Claim, an  amount
     equal  to (i) as to a Claim for principal and interest, the
     sum of (x) the principal amount thereof due and owing as of
     the  Filing Date,  (y) interest  on  such principal  amount
     accrued and unpaid as of the Filing Date, calculated at the
     non-default   contract  rate   and  (z) interest   on  such
     principal amount accrued and unpaid from the Filing Date to
     the Effective Date  calculated at the non-default  contract
     rate, minus (ii) any amounts applied  by Sloss to repay any
     such Claim subsequent to  the Filing Date and prior  to the
     Effective Date;

        (j)   with  respect  to any  Provident Life  &  Accident
     Insurance Company  Claim, an  amount necessary to  cure all
     defaults and  pay all damages  in respect of  the agreement
     underlying such Provident Life & Accident Insurance Company
     Claim (without  giving effect to the  acceleration, if any,
     of the obligations underlying such agreement) such that any
     remaining  amount   of  such  Provident   Life  &  Accident
     Insurance  Company Claim  may be  reinstated in  accordance
     with Section 1124(2) of the Code;

        (k)   with  respect to  any Subordinated  Note Claim, an
     amount  equal  to  the  unpaid  principal  amount  of  such
     Subordinated Note  due  and owing  as  of the  Filing  Date
     (less, in  the case  of any 10 7/8%  Subordinated Debenture
     Claims,  the  unamortized  discount  associated  with  such
     10 7/8% Subordinated  Debenture  as  of  the  Filing  Date)
     together with interest thereon accrued and unpaid as of the
     Filing  Date,  calculated  at  the contract  rate  then  in
     effect;

        (l)  with  respect to  any Deficiency Claim,  the amount
     thereof as agreed to by Walter Industries and the Holder of
     such Claim and approved  by a Final Order  of the Court  or
     the amount thereof as fixed by a Final Order of the Court;

        (m)   with respect  to  any Convenience  Class Claim  or
     Other Unsecured Claim, the sum of

          (i)   (A) if the Holder of  such Claim did  not File a
        proof of claim  with respect  thereto on  or before  the
        Bar  Date the  amount  of such  Claim  as listed  in the
        Debtors'  Schedules   as  not  disputed,  contingent  or
        unliquidated; or (B) if  the Holder of such  Claim Filed
        a proof of claim with  respect thereto on or  before the
        Bar  Date, the  amount  of such  Claim  as agreed  to by
        Walter  Industries and  the  Holder  of such  Claim  and
        approved  by a  Final  Order of  the  Court, or,  in the
        absence of such  an agreement, (x) the amount  stated in
        such proof of  claim if no  objection to  such proof  of
        claim was  interposed  within the  applicable period  of
        time  fixed by  the Code,  the Bankruptcy  Rules  or the
        Court, or  (y) the amount  thereof as  fixed by a  Final
        Order of  the Court  if an  objection to  such proof  of
        claim  was interposed  within  the applicable  period of
        time  fixed by  the  Code, the  Bankruptcy Rules  or the
        Court  ("Pre-Filing  Date  Unsecured  Allowed  Amount"),
        plus

          (ii)    interest  on  the  Pre-Filing  Date  Unsecured
        Allowed Amount  from the  Filing Date  to the  Effective
        Date,  calculated at the General Unsecured Interest Rate
        as from time to time in effect;

        (n)  with respect to  any Other Secured Claim,  (i) if a
     Holder of such  Claim did not  File a proof  of claim  with
     respect thereto with the  Court on or before the  Bar Date,
     the  amount  of  such  Claim  as  listed  in  the  Debtors'
     Schedules as  not disputed, contingent  or unliquidated; or
     (ii) if the Holder of such Claim did  File a proof of claim
     with  respect thereto with the  Court on or  before the Bar
     Date,  the  amount of  such Claim  as  agreed to  by Walter
     Industries and the Holder  of such Claim and approved  by a
     Final Order, or, in the absence of such  agreement, (A) the
     amount stated in  such proof  of claim if  no objection  to
     such proof  of claim  was interposed within  the applicable
     period of time fixed  by the Code, the Bankruptcy  Rules or
     the Court or  (B) the amount  thereof as fixed  by a  Final
     Order,  if  an  objection  to  such  proof  of  claim   was
     interposed within  the applicable  period of time  fixed by
     the Code, the Bankruptcy Rules or the Court;

        (o)  with  respect to all  of the  Settlement Claims  in
     the  aggregate, the  sum  of (A) the  Veil Piercing  Claims
     Amount,  and (B) such additional  amount (but not to exceed
     $15 million) provided for  in Section 2(a)(i) of the Second
     Amended and Restated Veil Piercing Settlement Agreement, in
     each case in the form of consideration set forth in Section
     3.22 hereof; and

        (p)   with  respect to  any Allowed  Claim not otherwise
     specified  in (a)  through  (o) above,  the amount  of such
     Claim as agreed to  by Walter Industries and the  Holder of
     such  Claim and  approved  by a  Final  Order, or,  in  the
     absence of such  an agreement, the amount  thereof as fixed
     by a Final Order of the Court.

     1.21  "Allowed  Claim" shall  mean any Claim  for which  an
Allowed Amount has been determined.

     1.22   "Allowed Old Common  Stock Interest" shall  mean any
interest in the  Old Common  Stock, exclusive of  any shares  of
such  stock  held in  treasury, which  is  registered as  of the
Effective Date in such stock register as may be maintained by or
on behalf of Walter Industries.

     1.23   "Apache Note  Proceeds" shall mean  Cash collections
received  by Jim Walter Resources subsequent  to the Filing Date
from  Jasper Corp. in the amount of $10,704,000 from payments on
the non-recourse  promissory note dated May 26,  1988 payable to
Jim  Walter  Resources  in  the  original  principal  amount  of
$25,000,000,  together with $350,126  of interest earned thereon
prior to application  thereof to amounts  owed to the  Revolving
Credit  Banks and  the  Working Capital  Banks,  or a  total  of
$11,054,126.

     1.24  "Apollo" shall mean AIF II, L.P.,  certain Affiliates
of  AIF II, L.P. and  certain accounts managed  or controlled by
such Affiliates.

     1.25    "Apollo  Parties"   shall  mean  Leon  Black,  Marc
J. Rowan, AIF  II, L.P.,  Lion Advisors, L.P.,  Apollo Advisors,
L.P.,  Apollo Capital Management, Inc., Lion Capital Management,
Inc., Altus  Finance, and  their respective Affiliates,  and any
person  that is or has  ever been a  director, officer, partner,
stockholder, employee, agent, or  representative of any of them,
and any  accounts managed or controlled by any of them or any of
their Affiliates.

     1.26  "Applicable Consideration" shall  mean consideration,
limited  exclusively  to  Qualified  Securities and  New  Common
Stock,  available for  distribution on  account  of Subordinated
Note  Claims, which shall be  allocated to Holders  of Class U-4
Allowed Claims, Class U-5  Allowed Claims and Class  U-6 Allowed
Claims, as follows:

        (a)   To  the  extent elected  by  Holders of  Class U-4
     Claims pursuant to  the Subordinated  Note Claim  Election,
     the first $240,000,000 principal  amount of such  Qualified
     Securities  (to  the extent  available)  shall  be used  to
     satisfy the Allowed Claims of Class U-4;

        (b)   To  the  extent elected  by  Holders of  Class U-4
     Claims (other  than as to  Class U-4 Claims  satisfied with
     Qualified  Securities  pursuant  to  paragraph  (a) of this
     Section), Class U-5 Claims and Class U-6 Claims pursuant to
     the  Subordinated   Note  Claim  Election,   the  remaining
     principal  amount  of  such Qualified  Securities  (to  the
     extent available),  plus the  principal amount, if  any, of
     Qualified Securities  provided for in clause  (a) above but
     not elected by Holders  of Class U-4 Claims, shall  be used
     to satisfy the Allowed Claims of Class U-4, U-5 and U-6, as
     follows:

          (i) The  next $80,000,000  (plus, whether  positive or
        negative, 80/700 of  the difference  between the  amount
        of   Qualified   Securities   actually   available   for
        distribution under this  paragraph (b),  and the  amount
        of Qualified  Securities that  would be available  under
        this paragraph  (b) if there were $700,000,000 principal
        amount  of  Qualified  Securities   available,  in   the
        aggregate, for distribution  to Classes U-4 through U-7)
        principal amount  of such  Qualified Securities  (to the
        extent available) shall  be used to satisfy  the Allowed
        Claims of Class U-6;

          (ii) the  remaining principal amount of such Qualified
        Securities (to  the extent available)  shall be used  to
        satisfy the  remaining Class U-4  and Class U-5  Allowed
        Claims, pro  rata (after  deducting from  Class U-4  the
        amount  of Claims  satisfied by  paragraph  (a) of  this
        Section) among Classes U-4 and U-5; and

          (iii) the remaining principal amount of such Qualified
        Securities (to  the extent available)  shall be used  to
        satisfy the remaining Class U-6 Claims;

        (c)   any of such  Qualified Securities remaining  after
     giving  effect to  (a) and  (b) above  shall be  applied to
     satisfy the Allowed Claims  of Classes U-4, U-5 and  U-6 to
     the  extent not  already satisfied by  Qualified Securities
     after giving effect to  (a) and (b) above, pro  rata, based
     on the  amount of Allowed Claims not satisfied by Qualified
     Securities pursuant  to (a) and  (b) above, among  all such
     remaining Subordinated Note Claims;

provided, however,  that notwithstanding  the foregoing,  in the
event  that the  Pre-LBO  Condition occurs,  then the  Qualified
Securities that would otherwise have been distributed to Holders
of Class U-6 Claims under paragraph (b)(i) of this Section shall
instead  be distributed to Holders of Class U-4 Claims until all
unsatisfied elections  of Holders of Class U-4 Claims to receive
Qualified  Securities pursuant  to  the Subordinated  Note Claim
Election  are satisfied, and then to Holders of Class U-5 Claims
until  all unsatisfied elections of Holders  of Class U-5 Claims
to  receive  Qualified Securities  pursuant to  the Subordinated
Note Claim Election are satisfied.

        (d)   The total  number of  shares of  New Common  Stock
     available for distribution on account of Subordinated  Note
     Claims  shall be  the Subordinated  Note Claims  New Common
     Stock Amount.   Each  Holder of  a Subordinated  Note Claim
     shall receive that  number of  shares of  New Common  Stock
     which is  the product of multiplying  the Subordinated Note
     Claims New Common Stock Amount by a fraction, the numerator
     of  which   is  such   Holder's  Subordinated   Note  Claim
     Deficiency  Amount, and  the  denominator of  which is  the
     Subordinated Note Claims Residual Amount.

        (e)   After  giving effect to  the allocations set forth
     above  in this Section 1.26,  if any Holder  of a Class U-4
     Claim that had affirmatively elected to receive all or part
     of  its Class U-4 Claim in the form of Qualified Securities
     pursuant  to the  Subordinated Note  Claim  Election (other
     than Lehman Brothers Inc.) (the  names of such Holders  and
     the amount of  the part  of such Holder's  Class U-4  Claim
     elected to be received  in Qualified Securities pursuant to
     the Subordinated  Note Claim Election  are as set  forth in
     Exhibit 8 attached hereto (each such  Claim in such amount,
     an  "Eligible Class  U-4 Claim"))  exercises its  Class U-4
     Exchange Election  (an "Electing  Class U-4 Holder"),  then
     the foregoing method of allocating Qualified Securities and
     New Common Stock  to Electing Class U-4  Holders in respect
     of their Class U-4  Claims, and to Lehman Brothers  Inc. in
     respect  of its  Class  U-4  Claim,  shall be  modified  as
     follows:  (i) the aggregate  principal amount  of Qualified
     Securities to be  issued to such Electing  Class U-4 Holder
     shall be increased (provided,  that such additional  amount
     of  Qualified Securities shall be solely in the form of New
     Senior  Notes, unless  no New  Senior  Notes are  issued as
     Qualified Securities  under the Consensual  Plan, in  which
     case such  additional amount of Qualified  Securities shall
     be  in the form  of Cash), and  the New Common  Stock to be
     issued to such Electing Class U-4 Holder shall be decreased
     by  a number of shares having an aggregate New Common Stock
     Value Per Share,  in each case  in an  amount equal to  the
     lesser of  (a) the Qualified Securities  Deficiency of such
     Electing Class U-4 Holder and (b) the product (rounded down
     to  the nearest  thousand) of  (I) $39.4  million (assuming
     Qualified Securities available  for distribution under  the
     Consensual  Plan  to  Classes   U-4  through  U-7  of  $530
     million),  $0 (assuming Qualified  Securities available for
     distribution  under  the  Consensual  Plan  to Classes  U-4
     through  U-7 of  $700  million or  more),  or if  Qualified
     Securities available for distribution under  the Consensual
     Plan  to  Classes U-4  through  U-7 are  greater  than $530
     million but less than  $700 million, then the proportionate
     midpoint  of $39.4 million and $0; and (II) a fraction, the
     numerator of which is the amount of such Holder's Class U-4
     Claim  that  such  Holder  requested  to  be  satisfied  by
     Qualified  Securities  pursuant  to  the  Subordinated Note
     Claim  Election,  and  the  denominator  of  which  is  the
     aggregate amount  of all Class U-4  Claims (excluding Class
     U-4  Claims  held  by   Lehman  Brothers  Inc.)  that  were
     requested to be satisfied by  Qualified Securities pursuant
     to  the Subordinated  Note  Claim  Election;  and  (ii) the
     aggregate  Qualified  Securities  to  be  issued to  Lehman
     Brothers  Inc.  shall  be decreased  (provided,  that  such
     decrease  in the  amount of  Qualified Securities  shall be
     solely  in  the form  of New  Senior  Notes, unless  no New
     Senior Notes  are issued as Qualified  Securities under the
     Consensual Plan, in which case such decrease in  the amount
     of  Qualified Securities shall be in the form of Cash), and
     the New Common Stock  to be issued to Lehman  Brothers Inc.
     shall  be  increased  by  a  number  of  shares  having  an
     aggregate New Common Stock Value Per Share, in each case in
     the amount required to  make the additional distribution of
     Qualified Securities to Electing Class U-4 Holders required
     under the preceding clause (i).

        (f)  In the event  that the Effective Date  occurs after
     March 31, 1995,  each Holder  of a Subordinated  Note Claim
     who   receives  Qualified  Securities  in  accordance  with
     subparagraphs  (a)  -  (e)  above  shall  also  receive  an
     additional distribution  consisting of New  Senior Notes of
     the  same series  and  with  all  of  the  same  terms  and
     provisions  as the  New  Senior Notes  issued as  Qualified
     Securities, in a  principal amount equal to  the product of
     multiplying the principal amount of Qualified Securities to
     be received  by  such  Holder  after applying  all  of  the
     provisions, calculations and elections of subparagraphs (a)
     - (e) above by the Qualified Securities Adjuster; provided,
     however that if no New Senior Notes are issued as Qualified
     Securities  as  a result  of  the  issuance of  Replacement
     Indebtedness  under  Section 4.19  of the  Consensual Plan,
     such additional distribution shall be made solely in Cash.

     1.27    "Assets"  shall  mean,  collectively,  all  of  the
property of a  Debtor's estate  under Section 541  of the  Code,
including  the  assets,  property,  interests  (including equity
interests)  and  effects,   real  and  personal,   tangible  and
intangible, wherever situated of the applicable Debtor as of the
Confirmation Date,  including, but  not limited to,  all rights,
claims  and causes  of action  arising under  the Code  or other
applicable law,  if any, including,  but not limited  to, claims
and causes of  action under  Sections 510, 544,  545, 547,  548,
549, 550 and 553 of the Code; which rights, claims and causes of
action   may  be   pursued  by   the  reorganized   Debtors,  as
appropriate, in accordance  with what is in the  best interests,
and for the benefit, of the reorganized Debtors.

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

     1.29  "Ballot Date" shall mean September 23, 1994.

     1.30   "Bank Agents" shall mean,  collectively, the Working
Capital Agents and the Revolving Credit Agents.

     1.31  "Bank  Setoff Proceeds" shall mean  the Cash balances
as at the  Filing Date in the aggregate  amount of $1,481,772 in
accounts maintained by certain of the Debtors with the Revolving
Credit  Banks and the Working Capital Banks, as the case may be,
against which Cash  balances the Revolving Credit Banks  and the
Working  Capital Banks, as the  case may be,  were authorized to
exercise their respective rights of  setoff pursuant to an order
of the Court.

     1.32   "Bankruptcy Rules" shall  mean the Federal  Rules of
Bankruptcy  Procedure, as  amended from  time to  time, and  the
local rules of the Court, as applicable to the Chapter 11 Cases.

     1.33  "Bar Date" shall mean the last day to file a proof of
claim with  the Court as fixed  with respect to such  claim by a
Final  Order of  the Court  issued pursuant  to Bankruptcy  Rule
3003(c)(3).

     1.34   "Beijer Proceeds" shall  mean the net  Cash proceeds
received by Old Walter  Industries from the sale, pursuant  to a
tender offer, of  all shares  of stock of  Beijer Industries  AB
owned  by Old  Walter  Industries in  the amount  of $5,605,000,
together  with  $268,995 of  interest  earned  thereon prior  to
application  thereof to  amounts  owed to  the Revolving  Credit
Banks and the Working Capital Banks, or a total of $5,873,995.

     1.35   "Best" shall mean  Best Insurors, Inc.,  a Debtor in
Possession in the jointly  administered Chapter 11 Cases pending
in the Court under Case No. 89-9740-8P1.

     1.36     "Best  (Miss.)"   shall  mean  Best   Insurors  of
Mississippi,  Inc.,  a  Debtor  in  Possession  in  the  jointly
administered Chapter 11  Cases pending  in the Court  under Case
No. 89-9737-8P1.

     1.37    "Bondholder  Proponents"  shall  mean  and  be  the
collective reference to Lehman  Brothers Inc. and Apollo, solely
in their individual capacity.

     1.38   "Bondholder  Proponents Expense  Differential" shall
mean  $5 million.  The  Bondholder Proponents will  not file any
claim  for reimbursement of expenses  with the Court (other than
with respect to  expenses incurred in their  capacity as members
of  the  Bondholders  Committee,  which shall  not  include  any
professional  fees,  and other  than  in  connection with  their
participation in any Exit Financing).

     1.39    "Bondholders  Committee"  shall mean  the  Official
Bondholders  Committee of  the Debtors  appointed by  the United
States  Trustee in the Chapter 11 Cases pursuant to Section 1102
of the Code, as  such committee may be constituted from  time to
time.
     1.40   "Business  Day"  shall  mean  a  day  other  than  a
Saturday, Sunday or other  day on which commercial banks  in the
State of Florida are authorized or required by law to close.

     1.41   "Cash"  shall  mean lawful  currency  of the  United
States of America, or any equivalent thereof.

     1.42  "Celotex" shall  mean The Celotex Corporation, and/or
any predecessor  thereof or successor  thereto and all  of their
respective   present  and   former   parents,   Affiliates   and
subsidiaries.

     1.43  "Celotex Bankruptcy  Court" shall mean (a) the United
States  Bankruptcy Court  for  the Middle  District of  Florida,
Tampa Division with jurisdiction over the reorganization case of
The  Celotex  Corporation  (or  such  other  court  as  may   be
administering such  cases), (b) to the extent  of any withdrawal
of  reference made pursuant to 28 U.S.C. section 157, the United
States
District Court for the Middle District  of Florida, and (c) with
respect  to any particular proceeding within  any such case, any
other  court  which may  be  exercising  jurisdiction over  such
proceeding.

     1.44   "Celotex Settlement  Fund Recipient" shall  mean The
Celotex  Corporation  for  the  exclusive benefit  of  the  Veil
Piercing  Claimants, or  such  other Person(s)  designated by  a
Final  Order entered by the  Celotex Bankruptcy Court  to act in
the  place and stead and  on behalf of  The Celotex Corporation,
including without limitation, any entity established pursuant to
a confirmed  plan of reorganization for  The Celotex Corporation
to hold,  manage,  liquidate,  distribute  or  otherwise  assume
responsibility  for  the  consideration  to  be  distributed  in
respect  of  Settlement  Claims  under the  Second  Amended  and
Restated   Veil   Piercing  Settlement   Agreement   and/or  the
Consensual  Plan and  any  liabilities arising  therefrom or  in
connection therewith.

     1.45     "Chapter  11  Cases"   shall  mean  each   of  the
reorganization cases of the Debtors listed in the caption on the
cover  page of  the  Consensual Plan,  all  of which  are  being
jointly administered under Case No. 89-9715-8P1.

     1.46   "Charter"  shall  mean the  Restated Certificate  of
Incorporation of Walter Industries, which shall be substantially
in the form of Exhibit 1 attached hereto.

     1.47  "Chemical  Bank Prime  Rate" shall mean  the rate  of
interest  publicly announced by  Chemical Bank in  New York, New
York from time  to time as  its reference  rate.  The  reference
rate  is not intended to be  the lowest rate of interest charged
by Chemical Bank in connection with extensions of credit.

     1.48  "Claim" shall mean a claim against one or more of the
Debtors  within  the  meaning  of  Section  101(5)  of the  Code
excluding current commercial  payables incurred in  the ordinary
course of business after the Filing Date.

     1.49   "Class" shall mean any group of Claims or Interests,
as classified pursuant to Article II of the Consensual Plan.

     1.50  "Class S-6  Fund" shall have the meaning set forth in
Section 3.11 of the Consensual Plan.

     1.51    "Class  U-4   Exchange  Election"  shall  mean  the
election, by a Holder of an Eligible Class U-4 Claim (other than
Lehman Brothers Inc.),  made on the Class  U-4 Exchange Election
Form   in   accordance   with   the   instructions   thereon  to
affirmatively   elect  to   receive  its   Qualified  Securities
Deficiency  in the  form of  additional Qualified  Securities in
lieu  of New Common Stock  having an aggregate  New Common Stock
Value Per Share equal to the principal amount of such additional
Qualified  Securities  in  accordance  with  the  definition  of
"Applicable Consideration"  contained in Section 1.26(e)  of the
Consensual Plan.

     1.52   "Class U-4  Exchange Election  Form" shall  mean the
election  form, sent  to each  Holder of  an Eligible  Class U-4
Claim (other  than Lehman Brothers Inc.),  concurrently with the
supplement to the Disclosure  Statement dated as of November 22,
1994, upon which such Holder of an Eligible Class  U-4 Claim may
exercise its Class U-4 Exchange Election.

     1.53     "Coast  to  Coast"   shall  mean  Coast  to  Coast
Advertising,  Inc.,  a  Debtor  in  Possession  in  the  jointly
administered  Chapter 11 Cases  pending in the  Court under Case
No. 89-9727-8P1.

     1.54  "Code" shall mean title 11 of the United States Code,
11  U.S.C. sections 101 et  seq., as  in effect  on the  Filing
Date,
together  with all amendments, modifications and replacements as
the same exist on any relevant date to the  extent applicable to
the Chapter 11 Cases.

     1.55   "Computer  Holdings"  shall  mean Computer  Holdings
Corporation, a Debtor in  Possession in the jointly administered
Chapter   11   Cases   pending   in   the   Court   under   Case
No. 89-9724-8P1.

     1.56   "Computer Services"  shall mean Jim  Walter Computer
Services,  Inc.,   a  Debtor   in  Possession  in   the  jointly
administered Chapter 11  Cases pending in  the Court under  Case
No. 89-9723-8P1.

     1.57  "Confirmation" shall  mean the entry by the  Court of
the Confirmation Order.

     1.58   "Confirmation Date" shall mean the date on which the
Court enters the Confirmation Order.

     1.59   "Confirmation Order"  shall  mean the  order of  the
Court  confirming   the  Consensual  Plan   and  approving   the
transactions and settlements contemplated therein.

     1.60   "Consensual Plan" shall mean  the Amended Joint Plan
of Reorganization dated  as of  December 9, 1994, as  it may  be
further amended or modified from time to time, together with all
exhibits thereto, which are incorporated  herein and made a part
hereof  in  their  entirety,  including  without  limitation the
Second Amended and Restated Veil Piercing Settlement Agreement.

     1.61    "Convenience  Class  Claims"   shall  mean  (a) any
Unsecured Claim (other than an Old  Walter Industries IRB Claim)
having  a Pre-Filing Date Unsecured Amount equal to or less than
$1,000  and (b) any Other Unsecured Claim as to which the Holder
thereof agrees  to reduce the Pre-Filing  Date Unsecured Allowed
Amount to $1,000.

     1.62   "Court" shall mean (a) the  United States Bankruptcy
Court for  the Middle District  of Florida, Tampa  Division with
jurisdiction over the Chapter 11 Cases (or  such court as may be
administering  the Chapter 11 Cases),  (b) to the  extent of any
withdrawal of  reference made pursuant  to 28  U.S.C. section
157,  the
United States District Court for the Middle District of Florida,
and (c) with respect  to any particular proceeding arising in or
related  to  a Chapter 11  Case, any  other  court which  may be
exercising jurisdiction over such proceeding.

     1.63   "Creditor" shall mean  a creditor of  one or more of
the Debtors within the meaning of Section 101(10) of the Code.

     1.64     "Creditors  Committee"  shall  mean  the  Official
Committee  of  General   Unsecured  Creditors  of  the   Debtors
appointed by the United  States Trustee in the Chapter  11 Cases
pursuant to Section 1102 of  the Code, as such committee  may be
constituted from time to time.

     1.65   "Creditors'  Plan" shall  mean the  Creditors' Joint
Plan of Reorganization dated as of August 1, 1994 and filed with
the Court on August 2, 1994.  This Consensual Plan constitutes a
modification of the  Creditors' Plan.   To the  extent that  any
votes were cast or elections made with respect to the Creditors'
Plan,  such  votes or  elections  shall be  deemed  binding with
respect to this  Consensual Plan,  except to the  extent that  a
previous acceptance  or rejection is changed  in accordance with
Section  1127(d) of  the Code  and Rule  3019 of  the Bankruptcy
Rules.

     1.66  "Debtor in Possession" shall mean any of the Debtors,
as debtor in possession in the applicable Chapter 11 Case.

     1.67    "Debtors"  shall   mean  Hillsborough,  Best,  Best
(Miss.),  Coast  to  Coast,  Computer  Holdings,  Dixie,   Hamer
Holdings,  Hamer Properties, Homes  Holdings, Computer Services,
Jim  Walter Homes,  JW Insurance,  Jim Walter  Resources, Window
Components  (Wisc.),   JW  Aluminum,  JW   Resources,  Resources
Holdings,  JWI Holdings,  JW  Walter,  Window  Components,  Land
Holdings,   Mid-State   Homes,   Mid-State  Holdings,   Railroad
Holdings,  Sloss, Southern  Precision,  United Land,  U.S. Pipe,
Pipe Realty, Vestal, Home Improvement, Old Walter Industries and
Walter Land.

     1.68   "Deficiency Claim" shall mean  the unsecured portion
of any Claim determined in accordance with Section 506(a) of the
Code which  is  unsecured,  in  whole  or in  part,  as  of  the
Confirmation Date.

     1.69   "Definitive Financing Documentation" shall  have the
meaning set forth in Section 4.19 of the Consensual Plan.

     1.70  "Demand" shall mean a demand for or right to payment,
present or future, that  was not a Claim during  the proceedings
leading to the Confirmation of the  Consensual Plan, arising out
of the same  or similar conduct or events that  gave rise to the
Settlement Claims.

     1.71    "Director  and Officer  Indemnification  Agreement"
shall mean the indemnification agreement  to be entered into  as
of  the Effective Date by  Walter Industries and  its direct and
indirect  subsidiaries and  the directors  and certain  officers
thereof.

     1.72   "Disbursing Agent" shall mean  the disbursing agent,
selected  by  Walter Industries  and the  Bondholder Proponents,
whose  duties   shall  include  the  disbursement  of  Qualified
Securities and New Common Stock  to Holders of Subordinated Note
Claims pursuant to the Consensual Plan.

     1.73   "Disclosure  Statement"  shall  mean the  disclosure
statement  (and all  exhibits and  schedules annexed  thereto or
referenced therein)  that relate to the  Creditors' Plan (which,
as modified,  has  become  the  Consensual Plan)  and  that  was
approved  pursuant  to Section  1125 of  the  Code and  an Order
entered  by  the Court  on  August 2, 1994,  as  such disclosure
statement may be amended, modified or supplemented.

     1.74   "Disputed Claim" shall mean any Claim or any portion
thereof which  is not an Allowed  Claim.  In the  event that any
part of a Claim is disputed, such Claim in its entirety shall be
deemed  a Disputed Claim for  purposes of distribution under the
Consensual Plan unless Walter  Industries and the Holder thereof
otherwise agree or the Court otherwise orders.

     1.75  "Dixie" shall  mean Dixie Building Supplies, Inc.,  a
Debtor  in Possession  in  the  jointly administered  Chapter 11
Cases pending in the Court under Case No. 89-9741-8P1.

     1.76   "Effective Date"  shall mean the  first Business Day
after all conditions set forth in Section 10.2 of the Consensual
Plan have been  satisfied or waived, but which shall be not less
than eleven days after the Confirmation Order is entered.

     1.77   "Electing Class U-4  Holder" shall have  the meaning
set forth in Section 1.26(e) of the Consensual Plan.

     1.78   "Election  Procedure"  shall mean,  for each  of the
Series B &  C Senior  Note Claim Election  and the  Subordinated
Note  Claim  Election, the  following  procedure: (i) applicable
election  forms shall have been mailed together with, and at the
same  time as,  the  mailing  of  ballots  for  the  purpose  of
accepting or rejecting the  Creditors' Plan (which, as modified,
has  become   the  Consensual  Plan);  and  (ii) the  applicable
election form shall have  been returned so as to be  received on
or before the Ballot Date.

     1.79   "Eligible Class  U-4 Claim" shall  have the  meaning
assigned to that term in Section 1.26(e) of the Consensual Plan.

     1.80     "Executory  Contract"  shall  mean  any  unexpired
contract  or  lease  entered  into  prior  to  the  Filing Date,
including,  but  not limited  to,  any  employment or  severance
contract or  agreement, as  contemplated by  Section 365  of the
Code, in effect  on the  Confirmation Date, between  any of  the
Debtors and any other Person or Persons.

     1.81    "Executory Contract  Claim"  shall  mean any  Claim
arising  under Section  365(b)(1)(A) and  (B) of  the Code  with
respect to an Executory Contract heretofore or hereafter assumed
by the Debtors pursuant to Section 365(a) or Section  1123(b)(2)
of  the Code.   An Executory  Contract Claim  shall not  mean or
include  any Claim arising as a result of any Debtor's rejection
of an Executory Contract  pursuant to Section 365(a)  or Section
1123(b)(2) of the Code.

     1.82   "Existing Equityholder"  shall have the  meaning set
forth  in   the  Second  Amended  and   Restated  Veil  Piercing
Settlement Agreement.

     1.83    "Exit Financing"  shall  mean  (i) any third  party
financing  to be obtained as of the Effective Date in connection
with funding distributions to be made under the Consensual Plan,
which   shall  be   directly  or   indirectly  secured   by  the
unencumbered notes and mortgages  held by Mid-State Homes and/or
the residual interest held by Mid-State Homes in Mid-State Trust
II and Mid-State Trust III, and (ii) any New Senior Notes.

     1.84   "Federal  Excise Tax  and Reclamation  Claims" shall
mean,  collectively, Claims  of the  Federal Government  for the
Black Lung Excise Tax under the Black Lung  Benefits Act of 1977
and of the United  States Department of the Interior,  Office of
Surface  Mining,  for reclamation  fees  under Title  IV  of the
Surface Mining  Control and  Reclamation Act  of 1977,  that are
entitled to priority in payment  under Section 507(a)(7) of  the
Code.

     1.85   "Federal Income Tax Claims" shall mean all Claims of
the Internal Revenue  Service that are  entitled to priority  in
payment under Section 507(a)(7) of the Code.

     1.86   "Federal Income Tax Claims  Differential" shall mean
the amount, if  any, by  which (a) $27,000,000  exceeds (b)  the
aggregate   Allowed  Amount   of  Federal  Income   Tax  Claims,
determined after all Federal Income Tax Claims have been allowed
or disallowed by Final Order; provided, however, that any amount
by  which the  Allowed Amount  of Federal  Income Tax  Claims is
increased or decreased  as a  result of any  direct or  indirect
understanding  or agreement  prohibited by  Section 4.20  of the
Consensual  Plan shall not be included in the Federal Income Tax
Claims Differential; provided, further, that no part of the Veil
Piercing Settlement Tax Savings Amount  shall be used to effect,
or  be  counted toward,  a reduction  in  the amount  of Federal
Income Tax Claims for purposes of this definition.

     1.87    "Fee  Applications"  shall  mean  applications   of
Professional  Persons   under  Section   330,  331,   503(b)  or
1129(a)(4)  of  the  Code  for  allowance  of  compensation  and
reimbursement of expenses in the Chapter 11 Cases.

     1.88  "Fee  Claim" shall  mean a Claim  under Section  330,
503(b)  or  1129(a)(4)  of  the  Code  for  allowance  of  final
compensation  and reimbursement  of expenses  in the  Chapter 11
Cases.

     1.89    "Filed" shall  mean delivered  to, received  by and
entered upon the legal docket of any of the Debtors by the Clerk
of the Court.

     1.90  "Filing Date" shall mean with respect to  each of the
Debtors, other  than JW  Resources, December 27, 1989,  and with
respect to JW Resources, December 3, 1990.

     1.91  "Final  Order" shall mean an order,  judgment, ruling
or decree issued  and entered by  the Court or  by any state  or
other  federal court  or other  tribunal located  in one  of the
states, territories or possessions of  the United States or  the
District  of  Columbia  that  has  not  been  reversed,  stayed,
modified or  amended and  as  to which  the  time to  appeal  or
petition for  reargument, rehearing  or certiorari  has expired,
and as to which no appeal,  reargument, petition for certiorari,
or  rehearing is pending  or as  to which  any right  to appeal,
reargue,  petition for  certiorari  or seek  rehearing has  been
waived in  writing or,  if an  appeal, reargument, petition  for
certiorari, or  rehearing thereof has  been denied, the  time to
take  any  further  appeal  or  to  seek certiorari  or  further
reargument or rehearing has expired.

     1.92    "General   Unsecured  Interest  Rate"  shall   mean
(i) 6 1/2% per annum from the Filing Date until the Confirmation
Date, and  (ii) thereafter, either (x) a variable  rate equal to
the Chemical Bank Prime Rate as from time to time in effect, not
to exceed 10% per annum, or (y) a fixed rate equal to 6 1/2% per
annum.  The option specified in clause (ii) shall be selected in
accordance with the Other Unsecured Claim Election.

     1.93  "Governmental Unit" shall mean a governmental unit as
such term is defined in Section 101(27) of the Code.

     1.94   "Grace  Street  Note Claims"  shall mean  all Claims
arising  under   the  Grace   Street  Notes,   including  Claims
thereunder for fees and expenses of the payees thereof.

     1.95   "Grace Street  Notes" shall mean,  collectively, the
two promissory notes, each dated March 19, 1971 and made by Paul
G. Goodman in the original  principal amount of $50,000, one  in
favor  of D. Crawford  Freeman and  the other  in favor  of Fred
Halling, as assumed by Old Walter Industries.

     1.96      "Hamer  Holdings"   shall  mean   Hamer  Holdings
Corporation, a Debtor in  Possession in the jointly administered
Chapter   11   Cases   pending   in   the   Court   under   Case
No. 89-9735-8P1.

     1.97  "Hamer Properties" shall mean Hamer Properties, Inc.,
a Debtor  in Possession in  the jointly administered  Chapter 11
Cases pending in the Court under Case No. 89-9739-8P1.

     1.98    "Hillsborough"  shall  mean  Hillsborough  Holdings
Corporation, a Debtor in  Possession in the jointly administered
Chapter   11   Cases   pending   in   the   Court   under   Case
No. 89-9715-8P1, prior to its  merger with Old Walter Industries
pursuant to the Mirror Liquidation Plan.

     1.99    "Holder"  shall mean  the  owner  of  any Claim  or
Interest,  including  the Celotex  Settlement Fund  Recipient on
behalf of the Veil Piercing Claimants.

     1.100     "Home   Improvement"  shall   mean  Walter   Home
Improvement,  Inc.,  a  Debtor  in  Possession  in  the  jointly
administered Chapter  11 Cases pending  in the Court  under Case
No. 89-9722-8P1.

     1.101     "Homes  Holdings"   shall  mean  Homes   Holdings
Corporation, a Debtor in  Possession in the jointly administered
Chapter   11   Cases   pending   in   the   Court   under   Case
No. 89-9742-8P1.

     1.102    "IDB  of  Birmingham" shall  mean  the  Industrial
Development Board of the City of Birmingham, Alabama.

     1.103   "Indenture Trustees"  shall mean, collectively, the
10 7/8% Indenture Trustee, the 13 1/8% Indenture Trustee, the 13
3/4% Indenture  Trustee, the  17% Indenture Trustee,  the Senior
Subordinated Indenture  Trustee, the  Series B  & C  Senior Note
Trustee, the Intercompany IRB Trustee, the Sloss IRB Trustee and
the Old Walter Industries IRB Trustees.

     1.104   "Indenture Trustees  Claims" shall mean  all Claims
for reasonable fees and expenses of the Indenture Trustees under
the relevant indenture(s) as to which they are the trustee.

     1.105   "Independent Director"  means a director  of Walter
Industries  who is  not  (apart from  such directorship)  (i) an
officer, Affiliate, employee, Interested Stockholder, consultant
or partner of  any Significant Stockholder  or any Affiliate  of
any Significant  Stockholder or of any entity that was dependent
upon  any  Significant  Stockholder  or  any  Affiliate  of  any
Significant  Stockholder  for more  than 5%  of its  revenues or
earnings  in  its  most  recent fiscal  year,  (ii) an  officer,
employee, consultant or  partner of Walter Industries or  any of
its Affiliates, or an officer, employee, Interested Stockholder,
consultant  or partner  of  an entity  that  was dependent  upon
Walter  Industries or any of its Affiliates  for more than 5% of
its  revenues  or earnings  in its  most  recent fiscal  year or
(iii) any  relative or spouse of any of the foregoing persons or
a relative of a spouse of any of the foregoing persons.

     1.106  "Initial Revolving  Credit Bank Claim Payment" shall
have the meaning set  forth in Section 3.6(a) of  the Consensual
Plan.

     1.107   "Initial Working Capital Bank  Claim Payment" shall
have the meaning set  forth in Section 3.7(a) of  the Consensual
Plan.

     1.108     "Intercompany  IRB"  shall  mean   the  Series  A
Industrial  Revenue Bonds  issued  under  the  Intercompany  IRB
Indenture   in  the  original   aggregate  principal  amount  of
$5,000,000.

     1.109   "Intercompany  IRB  Claims" shall  mean all  Claims
arising  under the  Intercompany  IRB and  the Intercompany  IRB
Indenture, other than Claims thereunder for fees and expenses of
the Intercompany IRB Trustee.

     1.110     "Intercompany  IRB  Indenture"  shall   mean  the
indenture  dated as  of  May 1, 1983  among  Sloss, the  IDB  of
Birmingham and AmSouth Bank N.A., as trustee.

     1.111   "Intercompany IRB  Trustee" shall mean  the trustee
under the Intercompany IRB Indenture.

     1.112   "Interest" shall mean the rights arising out of any
equity securities of  any of the  Debtors, including Old  Common
Stock and Subsidiary Common Stock.

     1.113  "Interested Stockholder"  means, with respect to any
Person, any other Person  that together with its Affiliates  and
Associates beneficially owns (as defined in Rule 13d-3 under the
Securities  Exchange Act, as amended) 5.0% or more of the equity
securities of such Person.

     1.114  "IRB Claims" shall mean, collectively, the Sloss IRB
Claim, the Old Walter Industries IRB Claims and the Intercompany
IRB Claims.

     1.115   "IRBs" shall mean, collectively, the Sloss IRB, the
Old Walter Industries IRBs and the Intercompany IRB.

     1.116   "JW  Aluminum"  shall mean  JW Aluminum  Company, a
Debtor  in Possession  in  the jointly  administered Chapter  11
Cases pending in the Court under Case No. 89-9718-8P1.


     1.117    "JW Insurance"  shall  mean  Jim Walter  Insurance
Services,  Inc.,   a  Debtor   in  Possession  in   the  jointly
administered Chapter  11 Cases pending  in the Court  under Case
No. 89-9731-8P1.

     1.118   "JW  Resources" shall  mean  JW Resources,  Inc., a
Debtor  in Possession  in  the jointly  administered Chapter  11
Cases pending in the Court under Case No. 90-11997-8P1.

     1.119  "JW Walter"  shall mean J.W. Walter, Inc.,  a Debtor
in  Possession  in the  jointly  administered  Chapter 11  Cases
pending in the Court under Case No. 89-9717-8P1.

     1.120     "JWI  Holdings"  shall  mean   J.W.I.    Holdings
Corporation, a Debtor in  Possession in the jointly administered
Chapter   11   Cases   pending   in   the   Court   under   Case
No. 89-9721-8P1.

     1.121    "Jim Walter  Homes" shall  mean Jim  Walter Homes,
Inc., a Debtor in Possession in the jointly administered Chapter
11 Cases pending in the Court under Case No. 89-9746-8P1.

     1.122    "Jim  Walter  Resources"  shall  mean  Jim  Walter
Resources,  Inc.,   a  Debtor  in  Possession   in  the  jointly
administered Chapter 11  Cases pending in  the Court under  Case
No. 89-9738-8P1.

     1.123  "KKR" shall mean Kohlberg Kravis Roberts & Co.

     1.124   "KKR Affiliates"  shall mean and  be the collective
reference to KKR, KKR Associates  and any Person that is or  has
ever  been  a director,  officer,  partner,  employee, agent  or
representative of either of them.

     1.125   "KKR Parties" shall  mean KKR, KKR  Associates, JWC
Associates,  L.P., JWC  Associates  II, L.P.,  KKR Partners  II,
L.P., all  other KKR Affiliates,  and any Person that  is or has
ever  been a  director,  officer, partner,  employee, agent,  or
representative of any of them.

     1.126   "KKR Proponents" shall  mean and be  the collective
reference to KKR Partners II, L.P., JWC Associates, L.P. and JWC
Associates II, L.P., and  any other KKR Affiliate that  holds or
may in the future hold shares of Old Common Stock or Allowed Old
Common Stock Interests.

     1.127      "Land  Holdings"   shall   mean  Land   Holdings
Corporation, a Debtor in  Possession in the jointly administered
Chapter  11  Cases   pending  in  the   Court  under  the   Case
No. 89-9720-8P1.

     1.128     "LBO-Related  Issues"  shall  mean   and  be  the
collective  reference  to  all  theories or  bases  of  recovery
recognizable at law, in admiralty or in equity under the laws of
any jurisdiction  that are held  or asserted by  or that may  be
held  or asserted  by any  Debtor or  any Holder  of a  Claim or
Interest , in  respect of  such Claim or  Interest, directly  or
indirectly  based upon, arising out of or in connection with the
leveraged  acquisition in 1987 of Original Jim Walter by a group
of  investors led by KKR  and all transactions  consummated as a
part  thereof  or  in  connection  therewith,  including without
limitation the acquisition of the capital stock of  the Debtors,
the   consummation  of  the  transactions  contemplated  by  the
Agreement  and Plan of Merger  dated as of  August 12, 1987, and
the  financing,  reorganization,  asset  disposition  and  other
transactions  consummated as  a  part thereof  or in  connection
therewith, whether based upon theories of piercing the corporate
veil  of  any  Debtor, or  its  predecessor  and/or  any of  its
respective   present   or   former   parents,   subsidiaries  or
Affiliates,    alter    ego,    alternate     entity,    agency,
instrumentality, the transfer  (fraudulent or otherwise) of  any
assets or property by  any Debtor (or other non-Debtor  that had
at any time been an Affiliate of any Debtor), preference, fraud,
conspiracy, substantive consolidation,  successor liability,  or
any other legal or equitable theory whatsoever, or any theory or
basis  of recovery asserted in Mellon Bank, N.A. and Bank of New
York  v.  Kohlberg  Kravis Roberts  &  Co.,  et  al., Adv.  Pro.
No. 94-17.

     1.129   "Lehman Parties"  shall mean Lehman  Brothers Inc.,
any  subsidiaries or Affiliates  thereof, any Person  that is or
has  ever  been  a  director,  officer,  partner,   stockholder,
employee,  agent, or  representative  of any  of  them, and  any
accounts managed or controlled by any of them.

     1.130  "Lien" shall mean, with respect to the Assets of the
Debtors, a "lien" or  "judicial lien" as said terms  are defined
in Sections 101(36) and 101(37) of the Code.

     1.131  "Management Incentive  Compensation Plan" shall mean
the management incentive compensation  plan to be established by
Walter Industries pursuant to Section 5.3 of the Consensual Plan
to be effective as of the Effective Date.

     1.132   "Mid-State Holdings" shall mean  Mid-State Holdings
Corporation, a Debtor in  Possession in the jointly administered
Chapter   11   Cases   pending   in   the   Court   under   Case
No. 89-9726-8P1.

     1.133  "Mid-State Homes"  shall mean Mid-State Homes, Inc.,
a Debtor  in Possession in  the jointly administered  Chapter 11
Cases pending in the Court under Case No. 89-9725-8P1.

     1.134   "Mid-State Homes  Warehouse Credit  Facility" shall
mean a warehouse credit facility,  or the equivalent thereof, in
an  aggregate amount not to  exceed $500 million,  to be entered
into as of the Effective Date by Mid-State Homes and one or more
financial institutions.

     1.135   "Mirror Liquidation  Order" shall have  the meaning
specified in the forepart of the Consensual Plan.

     1.136   "Mirror  Liquidation Plan"  shall have  the meaning
specified in the forepart of the Consensual Plan.

     1.137      "Negotiated   Enterprise   Value"   shall   mean
$2,600,000,000, representing a good faith negotiated estimate of
the  going  concern  enterprise  value  of  the   Debtors  on  a
consolidated  basis, arrived  at  after  extensive analysis  and
negotiations among the Proponents and Holders of Claims in other
Classes.

     1.138   "New  Board" shall  have the  meaning set  forth in
Section 5.2 of the Consensual Plan.

     1.139   "New Common Stock" shall mean the Common Stock, par
value $.01 per share, of Walter  Industries, to be issued on the
Effective Date.

     1.140    "New Common  Stock Registration  Rights Agreement"
shall mean the registration rights agreement relating to the New
Common  Stock issued  pursuant  to the  Consensual  Plan, to  be
entered  into as of the Effective Date by Walter Industries, for
the benefit of all Persons  to which New Common Stock is  issued
on the Effective Date,  containing provisions not less favorable
to the  Holders of New  Common Stock as  those contained in  the
form of agreement attached as Exhibit 4 hereto.

     1.141   "New Common  Stock Residual Allocation Denominator"
shall   mean  the   sum  of   (a) $225  million;   plus  (b) the
Subordinated Note Claims Residual Amount.

     1.142  "New  Common Stock Residual  Amount" shall mean  the
number  of  shares  of  New Common  Stock  which  remains  after
deducting the  Veil  Piercing New  Common Stock  Amount from  50
million.

     1.143  "New  Common Stock Value" shall  mean the Negotiated
Enterprise Value less  the sum of  (a) $902 million and  (b) the
aggregate   principal  amount  of  Qualified  Securities  to  be
distributed  under  the terms  of  the  Consensual  Plan on  the
Effective Date.

     1.144   "New Common Stock  Value Per Share"  shall mean the
New Common  Stock Value divided by 50  million, representing the
number   of  shares  of  New  Common  Stock  to  be  issued  and
outstanding   on  the  Effective  Date  before  considering  any
additional   distribution  under   Section   3.21   or   Section
3.26(b)-(c).

     1.145  "New Senior Note Indenture" shall mean the Indenture
to be dated as  of the Effective Date between  Walter Industries
and the trustee thereunder, governing the New Senior Notes.

     1.146  "New Senior  Notes" shall mean, with respect  to any
Debtor,  secured   senior  debt  securities  issued   under  one
indenture  in two series or under two separate indentures (i) to
satisfy a part  of the  Class S-6 Claims  and (ii) as  Qualified
Securities to satisfy a part of the Subordinated Note Claims and
the  Settlement Claims.   The  New Senior  Notes referred  to in
clause  (i) above  shall be  (x) rated  BB or  higher  by either
Rating Service,  as of the Effective Date; provided, that Walter
Industries shall not be  obligated to apply for any  such rating
(and, as  set forth below, if  such rating is not  obtained then
the Class S-6 Claims  that would otherwise be satisfied  by such
New Senior Notes will be paid in Cash); and (y) valued at par as
of the Effective Date  (on a fully distributed basis)  by Lehman
Brothers Inc. and  a qualified valuation expert  selected by the
Series  B  & C  Senior Note  Trustee;  provided, that  if Lehman
Brothers Inc. and the qualified valuation expert selected by the
Series B & C Senior Note Trustee do not agree as to whether such
securities  are  valued at  par as  of  the Effective  Date, the
Bondholders Committee and the Senior Note Trustee shall select a
third  qualified valuation expert  of national reputation, whose
determination  under the Consensual  Plan will be  binding.  The
New Senior  Notes referred  to in  clause (ii) above shall  bear
interest at a fixed rate per annum equal to the rate of interest
per annum of five year U.S. Treasury Notes on the Effective Date
plus 450 basis points if rated BB or higher, or 525 basis points
if rated lower than BB or if no application for a rating is made
by Walter Industries,  but such rate shall  in no event be  less
than  the rate  selected  for the  New  Senior Notes  issued  in
respect of Series B  & C Senior Note Claims;  provided, however,
that if neither Rating Service provides a rating of the security
proposed to be  rated after proper application is made therefor,
such interest rate  shall be  the average of  the two  foregoing
rates;  provided,  further,  that  in the  event  of  a material
adverse  change in  the financial or  securities markets  in the
United States or in  political, financial or economic conditions
in  the United  States, or  outbreak or  material escalation  of
hostilities  such that it is inadvisable to price the New Senior
Notes issued as Qualified Securities in such manner, then Lehman
Brothers  Inc.  and a  qualified  valuation  expert selected  by
Apollo shall fix the rate of such New Senior Notes  so that such
New Senior Notes  are valued  by Lehman Brothers  Inc. and  such
qualified valuation expert selected  by Apollo at par as  of the
Effective Date,  and if they  cannot agree  on such a  rate, the
Bondholders Committee  shall select a third  qualified valuation
expert of national reputation,  whose determination of such rate
shall  be binding.  The aggregate principal amount of New Senior
Notes to be issued on the Effective Date under clause (i) of the
first sentence of  this Section  shall be equal  to the  Allowed
Amount (less amounts to be paid in Cash from the  Class S-6 Fund
and  to be satisfied by New  Common Stock) on the Effective Date
of the Class S-6 Claims as to which the Series B & C Senior Note
Claim Election  was timely  made (estimated to  be approximately
$94.9  million  in  the  aggregate  as  of  December 31,  1994);
provided, that in the event that neither Rating Service provides
a rating  of BB  or higher  for such  New Senior  Notes, whether
because Walter Industries  does not make application  for such a
rating  or otherwise (or if  Walter Industries so  elects in its
sole discretion), then the Class S-6 Claims that would otherwise
have  been satisfied by such  New Senior Notes  shall instead be
satisfied by an amount  of Cash equal to the principal amount of
such New Senior  Notes that  would otherwise  have been  issued.
The  aggregate principal amount of New Senior Notes to be issued
as  Qualified Securities on the Effective Date shall be equal to
the  amount of Qualified Securities that do not consist of Cash;
provided,  that the  aggregate  principal amount  of New  Senior
Notes  to be issued as  Qualified Securities, when  added to the
aggregate principal  amount of  New  Senior Notes  to be  issued
under  the next  preceding sentence  of this Section,  shall not
exceed $490 million, unless a greater aggregate principal amount
is agreed to  by Lehman Brothers  Inc.; provided, further,  that
the Debtors shall  use their  best efforts to  minimize, to  the
extent  consistent with obtaining a BB rating for the New Senior
Notes issued  as Qualified Securities,  the aggregate  principal
amount  of New Senior Notes  required to be  issued as Qualified
Securities  under   the  Consensual  Plan.     It  is  currently
contemplated  that the New Senior Notes will be issued under one
indenture in two Series,  with each series having the  currently
anticipated (although not required) terms summarized  on Exhibit
2 attached hereto, which terms will  be customary and reasonable
for securities of this type and quality under  the then-existing
market   conditions;  provided,  however,   that  the  Maturity,
Amortization, Optional  Redemption and  Rate terms set  forth in
Exhibit 2 shall not be altered or modified.

     1.147    "New  Working  Capital Facility"  shall  mean  the
working capital facility, or equivalent thereof, in an aggregate
amount not  to exceed $150 million, to be entered into as of the
Effective Date by certain  subsidiaries of Walter Industries and
one or more financial institutions.

     1.148   "Official Committees" shall mean, collectively, the
Bondholders Committee and the Creditors Committee.

     1.149  "Old Common Stock" shall mean the common stock, $.01
par value  per share,  of Walter  Industries,  as the  surviving
corporation of  the merger  between Hillsborough and  Old Walter
Industries.

     1.150     "Old   Walter  Industries"   shall  mean   Walter
Industries,  Inc.,  a  Debtor   in  Possession  in  the  jointly
administered Chapter  11 Cases pending  in the Court  under Case
No. 89-9745-8P1, prior to its  merger with and into Hillsborough
pursuant to the Mirror Liquidation Plan.

     1.151   "Old Walter  Industries IRB Claims"  shall mean the
Claims  arising under the Old Walter Industries IRBs and the Old
Walter Industries IRB Indentures,  other than Claims  thereunder
for fees and expenses of the Old Walter Industries IRB Trustees.

     1.152   "Old Walter Industries IRB  Indentures" shall mean,
collectively, (a) the  two indentures dated as  of March 1, 1977
between  the  Industrial  Development   Board  of  the  City  of
Chattanooga,  Tennessee and  Sun Bank,  as successor  trustee to
American National Bank and Trust Company of Chattanooga; (b) the
indenture  dated as  of December 1,  1977 between  Adams County,
Colorado and  Norwest Bank  Denver f/k/a  United Bank  of Denver
National Association, as trustee;  (c) the indenture dated as of
August l, 1979  between Adams County, Colorado  and Norwest Bank
Denver,  f/k/a United  Bank of  Denver National  Association, as
trustee; (d) the Indenture dated as  of June 1, 1977 between the
New  Jersey Economic  Development Authority  and  Fidelity Union
Trust Company,  as trustee; and  (e) the indenture  dated as  of
December l,  1977 between  the City  of Texarkana,  Arkansas and
Commercial National  Bank of  Little Rock,  as trustee, each  as
amended and all as assumed by Old Walter Industries.

     1.153   "Old  Walter Industries  IRB Trustees"  shall mean,
collectively, the  trustees under the Old  Walter Industries IRB
Indentures.

     1.154     "Old   Walter   Industries  IRBs"   shall   mean,
collectively, (a) the 6.4% Industrial Revenue Bonds and the 6.5%
Pollution   Control  Revenue  Bonds  issued  by  the  Industrial
Development Board of the City of Chattanooga, Tennessee, (b) the
6.4% and 6.95% Industrial Revenue Bonds issued  by Adams County,
Colorado, (c) the  6.4% Industrial  Revenue Bonds issued  by the
New  Jersey  Economic  Development Authority  and  (d) the  6.4%
Industrial Development  Bonds issued  by the City  of Texarkana,
Arkansas.

     1.155    "Original  Jim   Walter"  shall  mean  Jim  Walter
Corporation, a Florida corporation,  prior to its acquisition by
Hillsborough.

     1.156   "Other  Secured  Claims" shall  mean, collectively,
only Secured  Claims not otherwise separately  classified in the
Consensual Plan, including but not  limited to Secured Claims of
Governmental Units with  authority to tax  the Debtors or  their
property.

     1.157  "Other Unsecured Claim Ballot" shall mean the ballot
sent  to all Holders of  Other Unsecured Claims  for purposes of
voting  to  accept  or  reject the  Creditors'  Plan  (which, as
modified,  has  become the  Consensual  Plan) and  upon  which a
Holder of an Other Unsecured Claim shall have  already exercised
its Other Unsecured Claim Election.

     1.158   "Other  Unsecured  Claim Election"  shall mean  the
election by  a Holder of  an Other Unsecured  Claim made  on the
Other Unsecured Claim Ballot in accordance with the instructions
provided thereon, to select the rate of interest to accrue under
the  Creditors'  Plan  (which,   as  modified,  has  become  the
Consensual Plan) on the Pre-Filing Date Unsecured Allowed Amount
of Other Unsecured Claims and Convenience Class Claims  from and
after the Confirmation Date, which was to have been either (i) a
variable  rate of interest equal to the Chemical Bank Prime Rate
as from time to time in effect, not to exceed 10% per annum,  or
(ii) a fixed  rate of interest equal  to 6 1/2% per annum.   The
interest  rate option  selected, which is  the variable  rate of
interest described in clause  (i) of the preceding sentence, was
based upon the option  selected by a  majority in number of  the
Holders  of Other Unsecured Claims (voting for this purpose as a
single Class for all of the Debtors) who actually made the Other
Unsecured  Claim Election  and is  binding  for purposes  of the
Consensual Plan.

     1.159  "Other  Unsecured Claims" shall  mean, collectively,
the Unsecured  Claims of  trade  and service  Creditors due  and
owing by the Debtors for goods provided and services rendered to
the  Debtors in  the ordinary  course of  business prior  to the
Filing  Date  and  all  other  Unsecured  Claims  not  otherwise
separately classified  in the Consensual  Plan, including Claims
arising  as a result of  any rejection of  an Executory Contract
pursuant to Section 365(a) or 1123(b)(2) of the Code.

     1.160   "Person" shall mean a  natural person, corporation,
partnership,    joint-stock    company,   trust,    association,
unincorporated association, governmental agency, instrumentality
or subdivision, or any other entity.

     1.161   "Pipe Realty" shall mean  U.S. Pipe Realty, Inc., a
Debtor  in  Possession in  the  jointly  administered Chapter 11
Cases pending in the Court under Case No. 89-9734-8P1.

     1.162  "Post-Filing Date Intercompany Notes Payable Claims"
shall mean all Claims arising after  the Filing Date held by any
Debtor against any other Debtor.

     1.163  "Pre-Filing Date Intercompany  Notes Payable Claims"
shall mean all  Claims arising on or before the Filing Date held
by   any  Debtor  against  any  other  Debtor,  other  than  the
Intercompany IRB Claims.

     1.164   "Pre-Filing  Date Unsecured  Allowed Amount"  shall
have the meaning set forth in Section 1.20(m)(i) hereof.

     1.165   "Pre-LBO  Bondholders Settlement  Agreement"  shall
mean  and be the collective reference to the agreement, dated as
of  March 23, 1994, attached as  Exhibit 3B hereto,  as the same
may be amended from time to time.

     1.166   "Pre-LBO  Condition" shall  mean the  occurrence of
either  of  the  following  events:  (i) the  rejection  of  the
Consensual Plan by Class  U-6; or (ii) the failure  to terminate
the  Pre-LBO Bondholders Settlement Agreement prior  to or as of
December 31, 1994 pursuant to Section 7C or 7D therein.

     1.167   "Pre-LBO Debenture  Claims" shall mean  the 10 7/8%
Subordinated Debenture  Claims,  the 13 1/8%  Subordinated  Note
Claims and the 13 3/4% Subordinated Debenture Claims.

     1.168   "Pre-LBO Settlement  Equity Amount" shall  mean the
sum of (i) $5  million in respect  of the Bondholder  Proponents
Expense  Differential, and  (ii) $6.3 million,  representing the
estimated  amount  of  the  Series B & C  Senior  Note  Interest
Differential;  the total  Pre-LBO  Settlement Equity  Amount  is
$11.3 million.

     1.169  "Priority Claims" shall  mean, collectively, Federal
Income Tax Claims, Federal Excise Tax and Reclamation Claims and
State and Local Tax Claims.

     1.170  "Pro Rata" shall mean:

        (a)   with  respect  to any  Series  B &  C  Senior Note
     Claim, a  fraction, the numerator  of which is  the Allowed
     Amount of  such  Series B  & C  Senior Note  Claim and  the
     denominator of which is the aggregate Allowed Amount of all
     Series B & C Senior Note Claims;

        (b)  with  respect to any Revolving Credit Bank Claim, a
     fraction,  the numerator  of which  is the  pre-Filing Date
     principal and interest  component of such Revolving  Credit
     Bank Claim and  the denominator of  which is the  aggregate
     amount of pre-Filing Date  principal and interest due under
     the Revolving Credit Agreement, in each case without giving
     effect  to  the  receipt  and  application  of  the  Beijer
     Proceeds,  the Apache  Note  Proceeds and  the Bank  Setoff
     Proceeds by the Revolving Credit Banks;

        (c)  with respect to  any Working Capital Bank  Claim, a
     fraction,  the numerator  of which  is the  pre-Filing Date
     principal and  interest component  of such  Working Capital
     Bank Claim  and the denominator  of which is  the aggregate
     amount of pre-Filing Date  principal and interest due under
     the Working Capital Agreement,  in each case without giving
     effect  to  (i) receipt  and   application  of  the  Beijer
     Proceeds,  the Apache  Note  Proceeds and  the Bank  Setoff
     Proceeds by  the Working  Capital Banks, (ii) the  Claim of
     the Working Capital Agents for  fees and expenses under the
     Working Capital Agreement arising  prior to the Filing Date
     and (iii) that  portion of the Working  Capital Bank Claims
     resulting from  the post-Filing Date  draw-downs on letters
     of credit issued under  the Working Capital Agreement prior
     to the Filing Date;

        (d)   with  respect to  any  Subordinated Note  Claim, a
     fraction,  the numerator of which  is the Allowed Amount of
     such Subordinated  Note Claim and the  denominator of which
     is the  aggregate Allowed  Amount of all  Subordinated Note
     Claims; and

        (e)    with  respect  to  any  other  Allowed  Claim  or
     Interest,  the   proportion  that  such  Allowed  Claim  or
     Interest  in  a particular  Class  bears  to the  aggregate
     amount of Allowed Claims or Interests in such Class.

     1.171  "Professional Person" shall mean any Person retained
by  the Debtors or any of the Official Committees pursuant to an
order of the Court  or any Person seeking compensation  from the
Debtors pursuant  to Section 503(b)  or 1129(a)(4) of  the Code,
for professional services.

     1.172  "Proponents" shall have the meaning set forth in the
first paragraph hereof.

     1.173   "Proponents Expenses" shall  mean all of  the costs
and  expenses  incurred  by   the  Proponents,  other  than  the
Bondholder Proponents  (and the  Affiliates of either  of them),
the  KKR Proponents  and the  KKR Affiliates, arising  after the
Filing  Date,  not  previously  reimbursed  by  any  Debtor,  in
connection with (a) the formulation, drafting and negotiation of
the   Consensual   Plan    (including   settlement    agreements
contemplated thereby or  provided for  therein), the  Disclosure
Statement    and    the   Reorganization    Documents,   (b) the
consideration  by   the  Court  of  the   Consensual  Plan,  the
Disclosure  Statement and the  Reorganization Documents, (c) the
effectuation  of   the  Consensual  Plan   and  the   Disclosure
Statement; and (d) any and all other actions taken in connection
with  the  Consensual Plan,  the  Disclosure  Statement and  the
Reorganization    Documents,   including    without   limitation
litigation,  contested  matters,  declaratory judgment  actions,
appellate  litigation  and  the  like; in  each  case  including
without limitation, attorneys' and other professionals' fees and
expenses (references  in this definition to  the Consensual Plan
and  the Disclosure Statement  shall include  all prior  and any
future versions, amendments and/or supplements thereto).

     1.174  "Provident Life & Accident Insurance Company Claims"
shall mean Claims of Provident Life & Accident Insurance Company
arising  under loans  secured  by the  Cash  surrender value  of
various life insurance policies on certain present and prior key
officers of the  Debtors or corporations  formerly owned by  the
Debtors.

     1.175   "Qualified  Securities" means  with respect  to any
Debtor, (a) Cash,  or (b) New  Senior Notes described  in clause
(ii) of  the  definition  thereof.    The  amount  of  Qualified
Securities  that shall consist of Cash shall be no less than the
amount of Cash  of the Debtors on hand as  of the Effective Date
(after  giving effect  to the  consummation of  the financing(s)
described  in clause  (i) of  the definition  of Exit  Financing
contained  in the  Consensual  Plan) other  than Reserved  Cash,
after giving effect  to Cash payments to be  made (other than as
part of Qualified Securities) on or promptly after the Effective
Date  under the  Consensual  Plan, and  the remaining  Qualified
Securities  shall consist of New Senior Notes; provided, that at
the Debtors' option,  all (but  not less than  all) Claims  that
would  otherwise be  satisfied  by New  Senior  Notes issued  as
Qualified Securities may be  paid in Cash on the  Effective Date
from the  proceeds of the Replacement Indebtedness.   Each Class
receiving Qualified Securities under  the Consensual Plan  shall
receive the same proportion of New Senior  Notes and of Cash, as
each  other  Class  receiving  Qualified  Securities  under  the
Consensual Plan,  except as modified  by the Class  U-4 Exchange
Election.   Notwithstanding the  foregoing, the  term "Qualified
Securities"  shall  not include  any  Cash or  New  Senior Notes
distributed  or  to be  distributed as  additional consideration
under Section 1.26(f) or 3.22(b) of the Consensual Plan, and any
calculation under the Consensual Plan which includes a reference
to  a principal  amount  of Qualified  Securities  or a  similar
reference shall not include as part of such calculation any Cash
or  New  Senior Notes  distributed  or to  be  distributed under
Section 1.26(f) or 3.22(b) of the Consensual Plan.

     1.176   "Qualified  Securities  Adjuster"  shall  mean  the
product  of multiplying the rate  of interest on  the New Senior
Notes to be issued as Qualified Securities (or, if no New Senior
Notes  are issued as Qualified  Securities, a rate  equal to the
rate of interest per  annum of five year U.S. Treasury  Notes on
the Effective Date plus  487.5 basis points) by a  fraction, the
numerator of which is the number of days after March 31, 1995 on
which the Effective Date occurs, and the denominator of which is
360.

     1.177   "Qualified Securities Deficiency"  shall mean, with
respect to each Electing  Class U-4 Holder, the amount  by which
such  Holder's Eligible  Class U-4  Claim exceeds  the principal
amount  of the Qualified Securities that  such Holder would have
received under Section 1.26(a)-(c) of the Consensual Plan absent
the reallocation of  Qualified Securities  from Lehman  Brothers
Inc.  to Electing Class U-4 Holders under Section 1.26(e) of the
Consensual Plan.

     1.178  "Qualified Securities Registration Rights Agreement"
shall  mean the  registration rights  agreement relating  to the
Qualified  Securities distributed  pursuant  to  the  Consensual
Plan,  to be entered  into as  of the  Effective Date  by Walter
Industries,  for the benefit  of all Persons  to which Qualified
Securities are  distributed  on the  Effective Date,  containing
provisions  not  less  favorable  to the  Holders  of  Qualified
Securities as those contained in the form  of agreement attached
as Exhibit 5 hereto.

     1.179    "Railroad Holdings"  shall mean  Railroad Holdings
Corporation, a Debtor in  Possession in the jointly administered
Chapter   11   Cases   pending   in   the   Court   under   Case
No. 89-9733-8P1.

     1.180   "Rating  Service"  shall mean  Standard and  Poor's
Corporation or Moody's Investor Service, Inc.

     1.181  "Record Date" shall mean July 13, 1994.

     1.182  "Released Parties" shall have  the meaning set forth
in Section 6.1 of the Consensual Plan.

     1.183  "Reorganization Documents" shall mean, collectively,
the  New  Senior   Note  Indenture,  the  Definitive   Financing
Documentation,  the  Qualified  Securities  Registration  Rights
Agreement,  the New Common  Stock Registration Rights Agreement,
the  instrument(s)  evidencing  the  Qualified  Securities,  the
Management Incentive Compensation Plan, the Director and Officer
Indemnification Agreement and the Charter.

     1.184  "Replacement  Indebtedness" shall  have the  meaning
assigned to such term in Section 4.19 of the Consensual Plan.

     1.185  "Reserved Cash"  shall mean (i) restricted Cash that
the Debtors have paid, segregated or identified as a deposit, as
security  or  otherwise  reasonably reserved  for  a  particular
purpose, and (ii) at the  Debtors' option, up to $45  million of
Cash (excluding bank  overdrafts) that  may be  reserved by  the
Debtors for general corporate  purposes, in each case as  of the
Effective Date; provided, however,  that Reserved Cash shall not
include any Cash that is to be paid (or that is reserved for the
payment  of  Disputed  Claims)  pursuant to  the  terms  of  the
Consensual Plan.

     1.186    "Resources  Holdings"  shall  mean  JW   Resources
Holdings  Corporation, a  Debtor  in Possession  in the  jointly
administered  Chapter 11 Cases  pending in the  Court under Case
No. 89-9719-8P1.

     1.187   "Revolving Credit Agents" shall  mean the co-agents
for  the  Revolving  Credit  Banks under  the  Revolving  Credit
Agreement.

     1.188   "Revolving  Credit  Agents Claims"  shall mean  all
Claims  for fees  and  expenses of  the Revolving  Credit Agents
under  the   Revolving   Credit  Agreement   including   without
limitation the  fees and expenses of  attorneys, accountants and
financial advisors  retained by  or on  behalf of  the Revolving
Credit Agents  in  connection with  the  Chapter 11  Cases,  and
including amounts payable  to White  & Case (to  the extent  not
included in  Working Capital  Agents Claims) for  legal services
rendered  prior to  the Filing  Date, in  the amount  previously
disclosed  by  the  Working  Capital Agents  to  the  Bondholder
Proponents.

     1.189   "Revolving  Credit Agreement"  shall mean  the Bank
Credit  Agreement dated  as of  September 10, 1987,  as amended,
among Hillsborough, Old Walter Industries, the Debtors which are
signatory  parties thereto  and the  Revolving Credit  Banks, as
amended from time to time.

     1.190  "Revolving Credit Bank Claims" shall mean the Claims
arising  under  the  Revolving  Credit  Agreement,  other   than
Revolving Credit Agents Claims.

     1.191   "Revolving  Credit Bank  Claim Stub  Period Amount"
shall  have  the meaning  set forth  in  Section 1.20(b)  of the
Consensual Plan.

     1.192  "Revolving Credit Banks" shall mean, as of any date,
the parties to  the Revolving Credit  Agreement, other than  the
Debtors,  excluding such parties which were  not parties to such
agreement as of such date.

     1.193   "Revolving  Loan" shall  mean the  amount of  loans
outstanding under  the Revolving  Credit Agreement from  time to
time.

     1.194    "Schedules" shall  mean  the schedules  heretofore
filed  by the Debtors with the Court pursuant to Bankruptcy Rule
1007 as they have been and  may be amended or supplemented  from
time to time in accordance with Bankruptcy Rule 1009.

     1.195     "Second  Amended  and   Restated  Veil   Piercing
Settlement Agreement"  shall mean an agreement  in substantially
the  form  attached as  Exhibit 3A  hereto (with  such drafting,
technical and  conforming changes  as the parties  thereto shall
negotiate  and agree  to in  good  faith), as  the  same may  be
amended from time to time.

     1.196  "Secured Claim" shall mean the portion of any Claim,
determined  in accordance with Section 506(a) of the Code, as of
the Confirmation  Date, secured by  a valid and  perfected Lien,
express or  implied, arising by  contract, operation of  law, or
otherwise, including but not  limited to the secured  portion of
any Revolving Credit Bank Claim, Working Capital Bank  Claim and
Series B & C Senior Note Claim.

     1.197   "Secured Equipment Purchase Claims"  shall mean any
Secured Claim held  by a vendor of equipment sold  to any Debtor
with respect to  the purchase of  such equipment, which  Secured
Claim is secured by such equipment.

     1.198  "Securities  Act" shall mean  the Securities Act  of
1933, as amended.

     1.199   "Senior Subordinated Indenture  Trustee" shall mean
the trustee under the Senior Subordinated Note Indenture.

     1.200   "Senior  Subordinated Note  Claims" shall  mean all
Claims  arising  under the  Senior  Subordinated  Notes and  the
Senior Subordinated  Note Indenture, other than  Claims for fees
and expenses of the Senior Subordinated Indenture Trustee.

     1.201  "Senior Subordinated  Note Indenture" shall mean the
indenture dated as  of January 1, 1988  among Jim Walter  Homes,
U.S. Pipe  and United  Land, as  issuers, and  Hillsborough, Old
Walter Industries and Homes Holdings, as guarantors, and Barnett
Banks Trust Company, N.A., as trustee.

     1.202   "Senior Subordinated  Notes" shall mean  the Senior
Subordinated Extended Reset Notes of Jim Walter Homes, U.S. Pipe
and United Land issued pursuant to the Senior  Subordinated Note
Indenture.

     1.203   "Series  B & C  Senior Note Claims"  shall mean all
Claims  arising under  the Series  B &  C Senior  Notes  and the
Series B & C Senior Note Indenture, other than Claims thereunder
for fees and expenses of the Series B & C Senior Note Trustee.

     1.204  "Series B & C Senior Note Claim Election" shall mean
the  election by a  Holder of a  Series B & C  Senior Note Claim
made  on the Series B  & C Senior Note Claim  Election Form by a
Holder of  a Series B &  C Senior Note Claim  in accordance with
the  instructions  thereon  to  elect to  receive  all  of  such
Holder's  Series B  & C  Senior Note  Claim in  the form  of New
Senior Notes, such election to have been made in accordance with
the  Election Procedure,  which  election shall  be binding  for
purposes of the Consensual Plan.

     1.205  "Series B & C Senior Note Claim Election Form" shall
mean  the election form,  sent in  accordance with  the Election
Procedure, to all Holders  of Series B  & C Senior Note  Claims,
upon which a Holder of  a Series B &  C Senior Note Claim  shall
have exercised its Series  B & C Senior Note Claim Election, the
form of which election form has been approved by the Court.

     1.206  "Series B & C Senior Note Indenture" shall  mean the
Indenture dated as  of January  l, 1988, as  amended, among  Jim
Walter Resources,  Jim Walter Homes, U.S. Pipe  and United Land,
as  issuers,  and  Hillsborough,  Old  Walter  Industries, Homes
Holdings  and Resources  Holdings,  as  guarantors, and  LaSalle
National  Bank,  as successor  trustee  to Continental  Illinois
National Bank and Trust Company of Chicago.

     1.207   "Series B &  C Senior  Note Interest  Differential"
shall mean the amount, if any, by which (a) the amount which the
aggregate Allowed Amount of the Series B &  C Senior Note Claims
would be as of December 31, 1994 if  all Holders of a Series B &
C Senior Note Claim exercised the Series B & C Senior Note Claim
Election, exceeds (b) the actual aggregate Allowed Amount of the
Series B & C  Senior Note Claims, calculated as  of December 31,
1994.  For purposes of the Consensual Plan, this amount shall be
fixed at $6.3 million.

     1.208   "Series B & C  Senior Note Trustee"  shall mean the
trustee under the Series B & C Senior Note Indenture.

     1.209     "Series  B   &  C   Senior  Notes"   shall  mean,
collectively,  the Series B Senior Notes and the Series C Senior
Notes which were issued pursuant to the Series B & C Senior Note
Indenture.

     1.210  "Settlement Claims" shall have the meaning set forth
in  the Second  Amended  and Restated  Veil Piercing  Settlement
Agreement.

     1.211   "Significant Stockholder" means any  stockholder of
Walter  Industries   that  together  with   its  Affiliates  and
Associates beneficially owns (as defined in Rule 13d-3 under the
Securities Exchange Act of 1934, as amended) 5.0% or more of the
outstanding common equity interests of Walter Industries.

     1.212   "Sloss" shall mean Sloss  Industries Corporation, a
Debtor  in Possession  in  the jointly  administered Chapter  11
Cases pending in the Court under Case No. 89-9743-8P1.

     1.213  "Sloss  IRB" shall mean  the Series 1983  Industrial
Revenue Bonds  issued  under  the  Sloss IRB  Indenture  in  the
original aggregate principal amount of $1,000,000.

     1.214  "Sloss IRB Claim" shall mean the Claim arising under
the  Sloss IRBs and the  Sloss IRB Indenture,  other than Claims
thereunder for fees and expenses of the Sloss IRB Trustee.

     1.215    "Sloss  IRB  Indenture" shall  mean  the  Mortgage
Indenture  dated as  of  May 1, 1983  among  Sloss, the  IDB  of
Birmingham  and  NationsBank,  as  successor   trustee  to  NCNB
National Bank of Florida.

     1.216  "Sloss IRB Trustee" shall mean the trustee under the
Sloss IRB Indenture.

     1.217  "Southern  Precision" shall mean  Southern Precision
Corporation, a Debtor in  Possession in the jointly administered
Chapter   11   Cases   pending   in   the   Court   under   Case
No. 89-9729-8P1.

     1.218  "State  and Local Tax  Claims" shall mean  Unsecured
Claims of Governmental Units,  other than the Federal Government
and the  Internal  Revenue Service,  with authority  to tax  the
Debtors or their property.

     1.219   "Stock Acquisition Rights"  shall mean any  and all
rights to acquire Old Common Stock or Subsidiary Common Stock or
any other  equity or similar  ownership interest in  any Debtor,
whether in  the  form of  an  option, warrant,  purchase  right,
subscription agreement  or otherwise, but shall  not include any
right to receive New Common Stock under the Consensual Plan.

     1.220   "Subordinated Note  Claim Deficiency  Amount" shall
mean,  with respect to each Holder of a Subordinated Note Claim,
the  amount  which  remains  after  subtracting  the   aggregate
principal amount  of the Qualified Securities  to be distributed
to such  Holder on account  of such  Holder's Subordinated  Note
Claim,  from the  Allowed Amount  of such  Holder's Subordinated
Note Claim.

     1.221   "Subordinated Note  Claim Election" shall  mean the
election by  a Holder of a  Subordinated Note Claim made  on the
Subordinated  Note   Claim  Election  Form  by  a  Holder  of  a
Subordinated  Note  Claim in  accordance  with the  instructions
thereon to affirmatively select that part of such Holder's Claim
that such Holder desires to be satisfied by Qualified Securities
pursuant  to the Creditors' Plan (which, as modified, has become
the  Consensual  Plan),  which  election shall  be  binding  for
purposes of  the Consensual Plan.   The Holders  of Subordinated
Note Claims identified in Exhibit 8 attached hereto have elected
to receive Qualified Securities in the amounts set forth therein
in   accordance  with   the  requirements   applicable  to   the
Subordinated Note Claims Election.

     1.222   "Subordinated Note Claim Election  Form" shall mean
the  election  form,  sent   in  accordance  with  the  Election
Procedure,  to all  Holders  of Subordinated  Note Claims,  upon
which a Holder of  a Subordinated Note Claim may  have exercised
its Subordinated Note Claim Election, the form of which election
form has been approved by the Court.

     1.223   "Subordinated Note Claims New  Common Stock Amount"
shall  mean that number of  shares of New  Common Stock which is
the product of multiplying the  New Common Stock Residual Amount
by a fraction, the  numerator of which is the  Subordinated Note
Claims  Residual Amount, and the denominator of which is the New
Common Stock Residual Allocation Denominator.

     1.224   "Subordinated  Note Claims  Residual  Amount" shall
mean the  amount which  remains after subtracting  the aggregate
principal amount  of the Qualified Securities  to be distributed
to the Holders  of Subordinated Note  Claims from the  aggregate
Allowed Amount of the Subordinated Note Claims.

     1.225  "Subordinated Note Claims" shall mean, collectively,
the Senior  Subordinated Note Claims, the  17% Subordinated Note
Claims, the 10  7/8% Subordinated Debenture Claims,  the 13 1/8%
Subordinated Note Claims and  the 13 3/4% Subordinated Debenture
Claims.

     1.226      "Subordinated   Note   Trustees"   shall   mean,
collectively, the Senior Subordinated Indenture Trustee, the 17%
Indenture  Trustee, the 10  7/8% Indenture Trustee,  the 13 1/8%
Indenture Trustee and the 13 3/4% Indenture Trustee.

     1.227   "Subordinated Notes" shall  mean, collectively, the
Senior Subordinated  Notes, the  17% Subordinated Notes,  the 10
7/8% Subordinated Debentures, the 13 1/8% Subordinated Notes and
the 13 3/4% Subordinated Debentures.

     1.228   "Subsidiary  Common  Stock" shall  mean the  common
stock  of each of the  Debtors, other than  Walter Industries as
the surviving corporation of the merger between Hillsborough and
Old Walter Industries, issued  and outstanding as of the  Filing
Date.

     1.229  "Tax Oversight Committee" shall mean a  committee of
the New Board  consisting at  all times of  the two  Independent
Directors and a  director (or other person) designated by Lehman
Brothers  Inc.   (such  director  or   other  person   initially
designated  by Lehman Brothers  Inc. shall  be identified  on or
before the Effective Date), which committee shall have the right
to select and retain legal and financial advisors at the expense
of  Walter Industries  to assist  it in  the fulfillment  of its
duties,  which duties  shall consist  solely of  the  duties set
forth in Sections 3.26 and 4.20 of the Consensual Plan.

     1.230   "The  Celotex Corporation"  shall mean  The Celotex
Corporation, as debtor and debtor-in-possession.

     1.231  "United Land" shall mean  United Land Corporation, a
Debtor  in Possession  in  the jointly  administered Chapter  11
Cases pending in the Court under Case No. 89-9730-8P1.

     1.232   "Unsecured Claim" shall mean a Claim other than (a)
a  Secured  Claim,  (b)  a   Subordinated  Note  Claim,  (c)   a
Post-Filing  Date Intercompany  Notes Payable  Claim, Pre-Filing
Date Intercompany Notes Payable Claim or Intercompany IRB Claim,
(d) a Priority Claim, or (e) an Administrative Claim.

     1.233    "U.S. Pipe"  shall  mean United  States  Pipe  and
Foundry  Company,   a  Debtor  in  Possession   in  the  jointly
administered Chapter 11  Cases pending in  the Court under  Case
No. 89-9744-8P1.

     1.234  "Veil Piercing Claimant" shall mean Celotex and  any
other  Person that  may  have  or may  assert  in  the future  a
Settlement Claim.

     1.235    "Veil  Piercing  Claims"  shall  mean  and be  the
collective reference to  all Claims and Demands, and  all claims
and Demands that may be asserted in the future, whether known or
unknown, based upon, arising out of or in connection with any of
the Veil Piercing-Related Issues but shall not include any claim
based upon a valid, binding and enforceable obligation by any or
all of the Debtors to indemnify any Person.

     1.236  "Veil Piercing Claims Amount" shall have the meaning
set  forth in  the  Second Amended  and  Restated Veil  Piercing
Settlement Agreement.

     1.237  "Veil  Piercing New Common Stock  Amount" shall mean
that  number of shares of  New Common Stock  having an aggregate
Veil Piercing New Common Stock Value Per Share equal to the Veil
Piercing Residual Claims Amount.

     1.238  "Veil  Piercing New Common  Stock Value" shall  mean
$2,525,000,000, less the  sum of  (a) $902 million  and (b)  the
aggregate  principal  amount  of  Qualified  Securities   to  be
distributed under  the  terms  of the  Consensual  Plan  on  the
Effective Date.

     1.239  "Veil  Piercing New  Common Stock  Value Per  Share"
shall mean the Veil  Piercing New Common Stock Value  divided by
50  million, representing  the number  of  shares of  New Common
Stock  to be issued and outstanding on the Effective Date before
considering any  additional distribution  under Section 3.21  or
Section 3.26(b)-(c).

     1.240   "Veil Piercing Proceedings"  shall mean and  be the
collective reference to all lawsuits, actions and other judicial
and administrative proceedings  that have  been, or  may in  the
future  be,  instituted  against  any Person  that  directly  or
indirectly seek  or could seek any remedy from any or all of the
Released Parties  based upon,  arising out  of or in  connection
with any  of the Veil Piercing-Related  Issues and/or Settlement
Claims.

     1.241   "Veil Piercing  Residual Claims Amount"  shall mean
the excess  of $375,000,000 over the  aggregate principal amount
of  the Qualified Securities to be distributed on account of the
Settlement Claims under the Consensual Plan.

     1.242  "Veil Piercing-Related Issues" shall mean and be the
collective  reference  to  all  theories or  bases  of  recovery
recognizable at law, in equity or in admiralty under the laws of
any jurisdiction that are held or asserted by, or may be held or
asserted by,  Celotex or any Holder  of a Claim in  Class U-7 or
any  creditor  or  interest   holder  of  Celotex,  directly  or
indirectly  based  upon, arising  out of  or in  connection with
asbestos,  any  product  manufactured,  sold  or  distributed by
Celotex,  any other  liability or  obligation  of any  nature of
Celotex, or any act or failure to act by Celotex or any officer,
director, employee, agent  or other  representative of  Celotex,
whether  based  upon  alter   ego,  agency,  alternate   entity,
instrumentality,      successor      liability,      conspiracy,
indemnification,  contribution,  any  theories of  piercing  the
corporate  veil of any Debtor  or its predecessor  and/or any of
its  respective  present  or former  parents,  subsidiaries,  or
Affiliates,  or the  transfer (fraudulent  or otherwise)  of any
assets or property to or by any Debtor (or other non-Debtor that
had at any time  been a parent,  subsidiary or Affiliate of  any
Debtor or  its predecessor), whether  in connection with  any of
the transactions  constituting or  relating to the  financing or
the acquisition of any of the Debtors or any of their respective
predecessors, parents, subsidiaries or Affiliates by the current
Holders of Old Common  Stock, the divestiture by Celotex  of any
of its assets or property at any time, or in connection with any
other  transactions,  events  or  circumstances,  or  otherwise;
provided,  however, that the  Veil Piercing-Related Issues shall
not include any of  the LBO-Related Issues raised by  Holders of
Claims other than Settlement Claims.

     1.243  "Veil Piercing  Settlement" shall mean the  full and
complete settlement, satisfaction, release  and discharge of all
Settlement  Claims  and  Veil  Piercing  Proceedings;  provided,
however, that any order or orders approving the settlement must,
either  singularly or  taken  together,  contain  findings  that
(i) the terms of  the settlement  are final and  binding on  all
Veil Piercing  Claimants, (ii) provide  for the  dismissal, with
prejudice,  of  all  pending  Veil  Piercing  Proceedings,   and
(iii) provide for the full release  of all Released Parties with
respect to the Veil Piercing-Related Issues.

     1.244  "Veil Piercing  Settlement Tax Savings Amount" shall
mean,  for any taxable year  that ends after  the Effective Date
(or for any  taxable year ending on or before the Effective Date
for  which a carryback  claim is filed),  the difference between
(a) the aggregate amount of federal, state, and local income tax
payable by  members of the Walter  Industries consolidated group
as reported on the  federal, state and local income  tax returns
filed by such members for  the taxable year (the "WI  Tax Return
Liability")  and (b) the aggregate amount  of federal, state and
local income tax that  would have been reported on  such returns
if  the distribution under the  Second Amended and Restated Veil
Piercing  Settlement  Agreement  had not  been  made;  provided,
however,  that any amount by  which the income  tax reduction or
refund  used  to  calculate  the Veil  Piercing  Settlement  Tax
Savings Amount would otherwise  have been increased or decreased
as part  of any  direct or  indirect understanding  or agreement
prohibited by Section 4.20  of the Consensual Plan shall  not be
taken  into  consideration  in  determining  any  Veil  Piercing
Settlement Tax Savings Amount.

     1.245   "Veil Piercing Settlement Tax  Savings Event" shall
mean, (i) for  any  tax return  filed by  the Walter  Industries
consolidated group  or any  member  thereof for  a taxable  year
ending on  or after  May 31, 1995,  the  date on  which the  tax
return  is  filed  with  the  applicable  taxing  authority,  or
(ii) for any tax years ending prior to May 31, 1995, the date on
which  a claim for refund  or deduction is  filed; provided that
the  tax due on such  return (without regard  to prior payments)
was  reduced,  or such  refund claim  was  increased, by  a Veil
Piercing Settlement Tax Savings Amount.  Walter Industries shall
claim  deductions,  for  federal  income tax  purposes  and  for
purposes of  all other relevant tax calculations,  in respect of
the  distribution under  the  Second Amended  and Restated  Veil
Piercing Settlement Agreement in a manner that will maximize the
Veil Piercing Settlement Tax Savings  Amount, including, without
limitation, the  claim of a  carryback, where available,  of any
net operating losses resulting from such deductions.

     1.246  "Vestal" shall  mean Vestal Manufacturing Company, a
Debtor  in Possession  in  the jointly  administered Chapter  11
Cases pending in the Court under Case No. 89-9728-8P1.

     1.247   "Walter  Industries" shall mean  Walter Industries,
Inc.,   the   surviving  corporation   of  the   merger  between
Hillsborough and Old Walter Industries.

     1.248   "Walter Land"  shall  mean Walter  Land Company,  a
Debtor  in Possession  in  the jointly  administered Chapter  11
Cases pending in the Court under Case No. 89-9736-8P1.

     1.249  "Window Components" shall mean JW Window Components,
Inc., a Debtor in Possession in the jointly administered Chapter
11 Cases pending in the Court under Case No. 89-9732-8P1.

     1.250   "Window Components  (Wisc.)" shall mean  Jim Walter
Window Components,  Inc., a Debtor in Possession  in the jointly
administered Chapter  11 Cases pending  in the Court  under Case
No. 89-9716-8P1.

     1.251  "WI Tax Return Liability" shall have the meaning set
forth in Section 1.244 of the Consensual Plan.

     1.252   "Working Capital  Agents" shall mean  the co-agents
for  the  Working  Capital   Banks  under  the  Working  Capital
Agreement.

     1.253    "Working Capital  Agents  Claims"  shall mean  all
Claims for fees and expenses of the Working Capital Agents under
the Working Capital Agreement, including without limitation  the
fees  and  expenses  of  attorneys,  accountants  and  financial
advisors  retained by or on behalf of the Working Capital Agents
in connection with  the Chapter 11 Cases,  and including amounts
payable to White & Case (to the extent not included in Revolving
Credit Agents  Claims) for legal services rendered  prior to the
Filing Date, in the  amount previously disclosed by the  Working
Capital Agents to the Bondholder Proponents.

     1.254   "Working Capital Agreement" shall  mean the Working
Capital  Credit  Agreement dated  as  of  December 29, 1987,  as
amended, among  Hillsborough, Old  Walter Industries, the  other
Debtors which  are signatories  thereto and the  Working Capital
Banks, as amended from time to time.

     1.255   "Working  Capital  Bank Claim  Stub Period  Amount"
shall have the meaning set forth in Section
1.20(c).

     1.256   "Working Capital Bank Claims" shall mean all Claims
arising under the Working  Capital Agreement, other than Working
Capital Agents Claims.

     1.257   "Working Capital Banks" shall mean, as of any date,
the parties  to the Working  Capital Agreement,  other than  the
Debtors, excluding such  parties which were not parties  to such
agreement as of such date.

     1.258   "Working Capital  Loans" shall  mean the  amount of
loans outstanding under the  Working Capital Agreement from time
to time.


                           ARTICLE II
             CLASSIFICATION OF CLAIMS AND INTERESTS


UNCLASSIFIED CLAIMS

     In  accordance   with  Section  1123(a)(1)  of   the  Code,
Administrative Claims, Federal Income Tax Claims, Federal Excise
Tax  and Reclamation Claims and  State and Local  Tax Claims are
not classified.

ADMINISTRATIVE CLAIMS

     2.1   Administrative Claims.   Administrative  Claims apply
separately to each Debtor.

PRIORITY CLAIMS

     Priority Claims  include Federal Income Tax Claims, Federal
Excise Tax  and  Reclamation  Claims  and State  and  Local  Tax
Claims.

     2.2   Federal Income Tax Claims.  Federal Income Tax Claims
apply separately to each Debtor.

     2.3   Federal Excise Tax  and Reclamation Claims.   Federal
Excise  Tax and  Reclamation  Claims apply  only  to Jim  Walter
Resources.

     2.4   State  and Local  Tax Claims.    State and  Local Tax
Claims apply separately  to each Debtor,  except Best, Coast  to
Coast, JW Insurance, Home Improvement and JW Resources.

CLASSIFIED CLAIMS

     Claims  against,   and  Interests  in,   the  Debtors   are
classified in the Classes listed below.

SECURED CLAIMS

     Secured Claims  consist  of Revolving  Credit Bank  Claims,
Working Capital Bank Claims, the  Grace Street Note Claims,  the
Sloss IRB Claim, Secured Equipment Purchase Claims, Series B & C
Senior Note Claims, Provident  Life & Accident Insurance Company
Claims, Revolving Credit  Agents Claims, Working  Capital Agents
Claims and Other Secured Claims.

     2.5  Class S-1 Claims: Revolving Credit Bank Claims.  Class
S-1 Claims shall consist of all Revolving Credit Bank Claims.

          Class S-1A Claims: Hillsborough Revolving  Credit Bank
     Claims.  Class S-1A  Claims shall consist of  all Revolving
     Credit Bank Claims against Hillsborough.

          Class S-1B Claims: Best Revolving  Credit Bank Claims.
     Class  S-1B Claims  shall consist  of all  Revolving Credit
     Bank Claims against Best.

          Class S-1C Claims: Best (Miss.) Revolving Credit  Bank
     Claims.  Class  S-1C Claims shall consist  of all Revolving
     Credit Bank Claims against Best (Miss.).

          Class  S-1D Claims:  Coast to  Coast  Revolving Credit
     Bank Claims.    Class  S-1D Claims  shall  consist  of  all
     Revolving Credit Bank Claims against Coast to Coast.

          Class  S-1E Claims: Computer Holdings Revolving Credit
     Bank  Claims.    Class S-1E  Claims  shall  consist  of all
     Revolving Credit Bank Claims against Computer Holdings.

          Class S-1F Claims: Dixie Revolving Credit Bank Claims.
     Class  S-1F Claims  shall consist  of all  Revolving Credit
     Bank Claims against Dixie.

          Class S-1G  Claims:  Hamer Holdings  Revolving  Credit
     Bank  Claims.   Class  S-1G  Claims  shall consist  of  all
     Revolving Credit Bank Claims against Hamer Holdings.

          Class S-1H Claims:  Hamer Properties Revolving  Credit
     Bank Claims.    Class  S-1H  Claims shall  consist  of  all
     Revolving Credit Bank Claims against Hamer Properties.


          Class S-1I  Claims:  Homes Holdings  Revolving  Credit
     Bank  Claims.   Class  S-1I  Claims  shall consist  of  all
     Revolving Credit Bank Claims against Homes Holdings.

          Class  S-1J Claims: Computer Services Revolving Credit
     Bank Claims.    Class  S-1J  Claims shall  consist  of  all
     Revolving Credit Bank Claims against Computer Services.

          Class  S-1K Claims: Jim  Walter Homes Revolving Credit
     Bank  Claims.    Class  S-1K Claims  shall  consist  of all
     Revolving Credit Bank Claims against Jim Walter Homes.

          Class  S-1L Claims: JW Insurance Revolving Credit Bank
     Claims.  Class S-1L  Claims shall consist of  all Revolving
     Credit Bank Claims against JW Insurance.

          Class  S-1M Claims:  Jim  Walter  Resources  Revolving
     Credit Bank Claims.  Class S-1M Claims shall consist of all
     Revolving Credit Bank Claims against Jim Walter Resources.

          Class S-1N Claims: Window Components (Wisc.) Revolving
     Credit Bank Claims.  Class S-1N Claims shall consist of all
     Revolving  Credit  Bank  Claims  against  Window Components
     (Wisc.).

          Class  S-1O Claims: JW  Aluminum Revolving Credit Bank
     Claims.   Class S-1O Claims shall consist  of all Revolving
     Credit Bank Claims against JW Aluminum.

          Class S-1P Claims: Resources Holdings Revolving Credit
     Bank Claims.    Class  S-1P  Claims shall  consist  of  all
     Revolving Credit Bank Claims against Resources Holdings.

          Class S-1Q Claims: JWI  Holdings Revolving Credit Bank
     Claims.  Class S-1Q Claims  shall consist of all  Revolving
     Credit Bank Claims against JWI Holdings.

          Class  S-1R  Claims: JW  Walter Revolving  Credit Bank
     Claims.  Class S-1R  Claims shall consist of  all Revolving
     Credit Bank Claims against JW Walter.

          Class  S-1S Claims: Window Components Revolving Credit
     Bank  Claims.   Class  S-1S  Claims  shall consist  of  all
     Revolving Credit Bank Claims against Window Components.

          Class S-1T Claims: Land Holdings Revolving Credit Bank
     Claims.  Class  S-1T Claims shall consist  of all Revolving
     Credit Bank Claims against Land Holdings.

          Class S-1V Claims: Mid-State Holdings Revolving Credit
     Bank Claims.    Class  S-1V Claims  shall  consist  of  all
     Revolving Credit Bank Claims against Mid-State Holdings.

          Class  S-1W Claims: Railroad Holdings Revolving Credit
     Bank  Claims.    Class S-1W  Claims  shall  consist  of all
     Revolving Credit Bank Claims against Railroad Holdings.

          Class S-1X Claims: Sloss Revolving Credit Bank Claims.
     Class  S-1X Claims  shall consist  of all  Revolving Credit
     Bank Claims against Sloss.

          Class S-1Y Claims: Southern Precision Revolving Credit
     Bank  Claims.   Class  S-1Y  Claims  shall consist  of  all
     Revolving Credit Bank Claims against Southern Precision.

          Class S-1Z Claims:  United Land Revolving Credit  Bank
     Claims.   Class S-1Z Claims shall  consist of all Revolving
     Credit Bank Claims against United Land.

          Class  S-1AA Claims:  U.S. Pipe Revolving  Credit Bank
     Claims.  Class S-1AA Claims shall consist  of all Revolving
     Credit Bank Claims against U.S. Pipe.

          Class  S-1BB Claims: Pipe Realty Revolving Credit Bank
     Claims.  Class  S-1BB Claims shall consist of all Revolving
     Credit Bank Claims against Pipe Realty.

          Class  S-1CC  Claims:  Vestal  Revolving  Credit  Bank
     Claims.   Class S-1CC Claims shall consist of all Revolving
     Credit Bank Claims against Vestal.


          Class  S-1EE Claims:  Old Walter  Industries Revolving
     Credit Bank Claims.   Class S-1EE  Claims shall consist  of
     all  Revolving  Credit  Bank   Claims  against  Old  Walter
     Industries.

          Class  S-1FF Claims: Walter Land Revolving Credit Bank
     Claims.  Class S-1FF Claims  shall consist of all Revolving
     Credit Bank Claims against Walter Land.

          Class S-1GG Claims: JW Resources Revolving Credit Bank
     Claims.  Class  S-1GG Claims shall consist of all Revolving
     Credit Bank Claims against JW Resources.

     2.6   Class S-2 Claims: Working Capital Bank Claims.  Class
S-2 Claims shall consist of all Working Capital Bank Claims.

          Class S-2A Claims:  Hillsborough Working Capital  Bank
     Claims.   Class S-2A Claims  shall consist  of all  Working
     Capital Bank Claims against Hillsborough.

          Class S-2E  Claims: Computer Holdings  Working Capital
     Bank  Claims.    Class  S-2E Claims  shall  consist  of all
     Working Capital Bank Claims against Computer Holdings.

          Class S-2G Claims: Hamer Holdings Working Capital Bank
     Claims.  Class  S-2G Claims  shall consist  of all  Working
     Capital Bank Claims against Hamer Holdings.

          Class S-2I Claims: Homes Holdings Working Capital Bank
     Claims.   Class S-2I  Claims shall  consist of  all Working
     Capital Bank Claims against Homes Holdings.

          Class  S-2M  Claims:   Jim  Walter  Resources  Working
     Capital Bank  Claims.  Class  S-2M Claims shall  consist of
     all  Working  Capital   Bank  Claims  against  Jim   Walter
     Resources.

          Class S-2O  Claims: JW  Aluminum Working  Capital Bank
     Claims.   Class S-2O  Claims shall  consist of  all Working
     Capital Bank Claims against JW Aluminum.

          Class  S-2P Claims: Resources Holdings Working Capital
     Bank Claims.    Class  S-2P  Claims shall  consist  of  all
     Working Capital Bank Claims against Resources Holdings.

          Class S-2Q Claims: JWI  Holdings Working Capital  Bank
     Claims.   Class S-2Q  Claims shall  consist of  all Working
     Capital Bank Claims against JWI Holdings.

          Class  S-2S Claims: Window  Components Working Capital
     Bank  Claims.    Class S-2S  Claims  shall  consist of  all
     Working Capital Bank Claims against Window Components.

          Class S-2T Claims: Land Holdings Working  Capital Bank
     Claims.   Class S-2T  Claims shall  consist of  all Working
     Capital Bank Claims against Land Holdings.

          Class S-2V Claims:  Mid-State Holdings Working Capital
     Bank  Claims.   Class  S-2V  Claims  shall consist  of  all
     Working Capital Bank Claims against Mid-State Holdings.

          Class  S-2W Claims: Railroad  Holdings Working Capital
     Bank Claims.    Class  S-2W Claims  shall  consist  of  all
     Working Capital Bank Claims against Railroad Holdings.

          Class S-2X Claims: Sloss Working  Capital Bank Claims.
     Class S-2X Claims shall consist of all Working Capital Bank
     Claims against Sloss.

          Class S-2Y Claims:  Southern Precision Working Capital
     Bank  Claims.   Class  S-2Y  Claims  shall  consist of  all
     Working Capital Bank Claims against Southern Precision.

          Class S-2Z  Claims: United  Land Working Capital  Bank
     Claims.   Class  S-2Z Claims shall  consist of  all Working
     Capital Bank Claims against United Land.

          Class  S-2AA  Claims: U.S. Pipe  Working  Capital Bank
     Claims.   Class S-2AA Claims  shall consist of  all Working
     Capital Bank Claims against U.S. Pipe.

          Class  S-2BB Claims: Pipe  Realty Working Capital Bank
     Claims.   Class S-2BB  Claims shall consist  of all Working
     Capital Bank Claims against Pipe Realty.

          Class  S-2CC  Claims:  Vestal  Working   Capital  Bank
     Claims.  Class  S-2CC Claims shall  consist of all  Working
     Capital Bank Claims against Vestal.

          Class  S-2EE Claims:  Old  Walter  Industries  Working
     Capital Bank Claims.   Class S-2EE Claims  shall consist of
     all  Working   Capital  Bank  Claims  against   Old  Walter
     Industries.

          Class S-2FF Claims:  Walter Land Working  Capital Bank
     Claims.  Class  S-2FF Claims shall  consist of all  Working
     Capital Bank Claims against Walter Land.

     2.7  Class S-3 Claims: Grace Street Note Claims.  Class S-3
Claims shall consist of the Grace Street Note Claims.

          Class S-3EE Claims: Old Walter Industries Grace Street
     Note Claims.  Class S-3EE Claims shall consist of the Grace
     Street Note Claims against Old Walter Industries.

     2.8  Class S-4 Claims: Sloss  IRB Claim.  Class S-4  Claims
shall consist of the Sloss IRB Claim.

          Class S-4X Claims: Sloss IRB Claim.  Class S-4X Claims
     shall consist of the Sloss IRB Claim against Sloss.

     2.9   Class S-5 Claims: Secured  Equipment Purchase Claims.
Class S-5 Claims shall consist of all Secured Equipment Purchase
Claims.

          Class S-5J Claims: Computer Services Secured Equipment
     Purchase Claims.   Class S-5J Claims  shall consist of  all
     Secured   Equipment   Purchase   Claims  against   Computer
     Services.

          Class  S-5O  Claims:  JW  Aluminum  Secured  Equipment
     Purchase  Claims.  Class  S-5O Claims shall  consist of all
     Secured Equipment Purchase Claims against JW Aluminum.

          Class S-5S Claims: Window Components Secured Equipment
     Purchase Claims.   Class S-5S Claims  shall consist of  all
     Secured   Equipment   Purchase   Claims    against   Window
     Components.

          Class  S-5X Claims:  Sloss Secured  Equipment Purchase
     Claims.   Class S-5X  Claims shall consist  of all  Secured
     Equipment Purchase Claims against Sloss.

          Class   S-5Y   Claims:   Southern  Precision   Secured
     Equipment Purchase Claims.  Class S-5Y Claims shall consist
     of all  Secured Equipment Purchase Claims  against Southern
     Precision.

          Class  S-5AA  Claims:   U.S. Pipe  Secured   Equipment
     Purchase Claims.   Class S-5AA Claims shall consist  of all
     Secured Equipment Purchase Claims against U.S. Pipe.

     2.10  Class S-6  Claims: Series B  & C Senior Note  Claims.
Class  S-6 Claims shall consist of all  Series B & C Senior Note
Claims.

          Class S-6A  Claims: Hillsborough  Series B &  C Senior
     Note Claims.  Class S-6A Claims shall consist of all Series
     B & C Senior Note Claims against Hillsborough.

          Class S-6I  Claims: Homes Holdings Series B & C Senior
     Note Claims.  Class S-6I Claims shall consist of all Series
     B & C Senior Note Claims against Homes Holdings.

          Class S-6K  Claims:  Jim Walter  Homes  Series B  &  C
     Senior Note Claims.  Class S-6K Claims shall consist of all
     Series B & C Senior Note Claims against Jim Walter Homes.

          Class S-6M  Claims: Jim Walter Resources Series  B & C
     Senior Note Claims.  Class S-6M Claims shall consist of all
     Series  B  &  C  Senior  Note  Claims  against  Jim  Walter
     Resources.


          Class  S-6P Claims:  Resources Holdings  Series B  & C
     Senior Note Claims.  Class S-6P Claims shall consist of all
     Series B & C Senior Note Claims against Resources Holdings.

          Class  S-6Z Claims:  United Land  Series B &  C Senior
     Note Claims.  Class S-6Z Claims shall consist of all Series
     B & C Senior Note Claims against United Land.

          Class S-6AA Claims: U.S. Pipe Series B & C Senior Note
     Claims.  Class S-6AA Claims shall consist of all Series B &
     C Senior Note Claims against U.S. Pipe.

          Class S-6EE Claims: Old Walter Industries Series B & C
     Senior Note  Claims.  Class  S-6EE Claims shall  consist of
     all  Series B  & C  Senior Note  Claims against  Old Walter
     Industries.

     2.11  Class S-7 Claims: Provident Life & Accident Insurance
Company Claims.  Class S-7 Claims shall consist of all Provident
Life & Accident Insurance Company Claims.

          Class  S-7EE Claims:  Old Walter  Industries Provident
     Life  & Accident  Insurance  Company Claims.   Class  S-7EE
     Claims  shall  consist of  all  Provident  Life &  Accident
     Insurance Company Claims against Old Walter Industries.

     2.12   Class  S-8 Claims:  Revolving Credit  Agents Claims.
Class S-8 Claims  shall consist of  all Revolving Credit  Agents
Claims.

          Class  S-8A  Claims:  Hillsborough   Revolving  Credit
     Agents  Claims.   Class  S-8A Claims  shall consist  of all
     Revolving Credit Agents Claims against Hillsborough.

          Class  S-8B  Claims:   Best  Revolving  Credit  Agents
     Claims.  Class S-8B Claims  shall consist of all  Revolving
     Credit Agents Claims against Best.

          Class  S-8C  Claims:  Best  (Miss.)  Revolving  Credit
     Agents  Claims.   Class  S-8C Claims  shall consist  of all
     Revolving Credit Agents Claims against Best (Miss.).

          Class S-8D  Claims:  Coast to  Coast Revolving  Credit
     Agents  Claims.   Class S-8D  Claims shall  consist of  all
     Revolving Credit Agents Claims against Coast to Coast.

          Class S-8E Claims:  Computer Holdings Revolving Credit
     Agents  Claims.   Class S-8E  Claims shall  consist of  all
     Revolving Credit Agents Claims against Computer Holdings.

          Class  S-8F  Claims:  Dixie  Revolving  Credit  Agents
     Claims.   Class S-8F Claims  shall consist of all Revolving
     Credit Agents Claims against Dixie.

          Class  S-8G  Claims: Hamer  Holdings  Revolving Credit
     Agents Claims.   Class  S-8G Claims  shall  consist of  all
     Revolving Credit Agents Claims against Hamer Holdings.

          Class S-8H  Claims: Hamer Properties  Revolving Credit
     Agents  Claims.   Class S-8H  Claims  shall consist  of all
     Revolving Credit Agents Claims against Hamer Properties.

          Class S-8I  Claims:  Homes Holdings  Revolving  Credit
     Agents Claims.   Class  S-8I  Claims shall  consist of  all
     Revolving Credit Agents Claims against Homes Holdings.

          Class  S-8J Claims: Computer Services Revolving Credit
     Agents  Claims.   Class  S-8J Claims  shall consist  of all
     Revolving Credit Agents Claims against Computer Services.

          Class  S-8K Claims: Jim  Walter Homes Revolving Credit
     Agents Claims.    Class S-8K  Claims shall  consist of  all
     Revolving Credit Agents Claims against Jim Walter Homes.

          Class  S-8L  Claims:  JW  Insurance  Revolving  Credit
     Agents  Claims.   Class  S-8L Claims  shall consist  of all
     Revolving Credit Agents Claims against JW Insurance.

          Class  S-8M Claims:  Jim  Walter  Resources  Revolving
     Credit Agents Claims.   Class S-8M Claims  shall consist of
     all  Revolving  Credit  Agents Claims  against  Jim  Walter
     Resources.

          Class S-8N Claims: Window Components (Wisc.) Revolving
     Credit  Agents Claims.  Class  S-8N Claims shall consist of
     all   Revolving  Credit   Agents   Claims  against   Window
     Components (Wisc.).

          Class S-8O Claims: JW Aluminum Revolving Credit Agents
     Claims.  Class  S-8O Claims shall consist  of all Revolving
     Credit Agents Claims against JW Aluminum.

          Class S-8P Claims: Resources Holdings Revolving Credit
     Agents  Claims.   Class S-8P  Claims shall  consist  of all
     Revolving Credit Agents Claims against Resources Holdings.

          Class  S-8Q  Claims:  JWI  Holdings  Revolving  Credit
     Agents Claims.   Class  S-8Q Claims  shall  consist of  all
     Revolving Credit Agents Claims against JWI Holdings.

          Class  S-8R Claims: JW  Walter Revolving Credit Agents
     Claims.  Class  S-8R Claims shall consist of  all Revolving
     Credit Agents Claims against JW Walter.

          Class S-8S Claims: Window Components  Revolving Credit
     Agents Claims.   Class  S-8S  Claims shall  consist of  all
     Revolving Credit Agents Claims against Window Components.

          Class  S-8T Claims:  Land  Holdings  Revolving  Credit
     Agents  Claims.Class  S-8T  Claims  shall  consist  of  all
     Revolving Credit Agents Claims against Land Holdings.

          Class S-8V Claims: Mid-State Holdings Revolving Credit
     Agents Claims.    Class S-8V  Claims shall  consist of  all
     Revolving Credit Agents Claims against Mid-State Holdings.

          Class S-8W Claims: Railroad Holdings  Revolving Credit
     Agents  Claims.   Class  S-8W Claims  shall consist  of all
     Revolving Credit Agents Claims against Railroad Holdings.

          Class  S-8X  Claims:  Sloss  Revolving  Credit  Agents
     Claims.  Class  S-8X Claims shall consist  of all Revolving
     Credit Agents Claims against Sloss.

          Class S-8Y Claims: Southern Precision Revolving Credit
     Agents  Claims.   Class S-8Y  Claims shall  consist of  all
     Revolving Credit Agents Claims against Southern Precision.

          Class S-8Z Claims: United Land Revolving  Credit Agent
     Claims.   Class S-8Z Claims  shall consist of all Revolving
     Credit Agents Claims against United Land.

          Class  S-8AA Claims: U.S. Pipe Revolving Credit Agents
     Claims.  Class S-8AA Claims shall consist of  all Revolving
     Credit Agents Claims against U.S. Pipe.

          Class  S-8BB  Claims:  Pipe  Realty  Revolving  Credit
     Agents  Claims.  Class  S-8BB Claims  shall consist  of all
     Revolving Credit Agents Claims against Pipe Realty.

          Class S-8CC  Claims:  Vestal Revolving  Credit  Agents
     Claims.  Class S-8CC Claims shall  consist of all Revolving
     Credit Agents Claims against Vestal.

          Class  S-8EE Claims:  Old Walter  Industries Revolving
     Credit Agents Claims.  Class  S-8EE Claims shall consist of
     all  Revolving  Credit  Agents  Claims  against  Old Walter
     Industries.

          Class  S-8FF  Claims:  Walter  Land  Revolving  Credit
     Agents Claims.   Class S-8FF  Claims shall  consist of  all
     Revolving Credit Agents Claims against Walter Land.

          Class  S-8GG Claims:  JW  Resources  Revolving  Credit
     Agents Claims.   Class  S-8GG Claims  shall consist  of all
     Revolving Credit Agents Claims against JW Resources.

     2.13   Class  S-9 Claims:  Working Capital Agents  Claims. 
Class S-9  Claims shall  consist of  all Working  Capital Agents
Claims.

          Class S-9A Claims: Hillsborough Working Capital Agents
     Claims.   Class S-9A  Claims shall  consist of all  Working
     Capital Agents Claims against Hillsborough.

          Class S-9E Claims:  Computer Holdings Working  Capital
     Agents Claims.   Class  S-9E Claims  shall  consist of  all
     Working Capital Agents Claims against Computer Holdings.

          Class  S-9G  Claims:  Hamer Holdings  Working  Capital
     Agents  Claims.   Class S-9G  Claims  shall consist  of all
     Working Capital Agents Claims against Hamer Holdings.

          Class  S-9I  Claims:  Homes  Holdings  Working Capital
     Agents Claims.   Class  S-9I  Claims shall  consist of  all
     Working Capital Agents Claims against Homes Holdings.

          Class   S-9M  Claims:  Jim  Walter  Resources  Working
     Capital Agents Claims.  Class S-9M Claims shall  consist of
     all  Working  Capital  Agents  Claims  against  Jim  Walter
     Resources.

          Class S-9O Claims: JW  Aluminum Working Capital Agents
     Claims.  Class  S-9O Claims  shall consist  of all  Working
     Capital Agents Claims against JW Aluminum.

          Class  S-9P Claims: Resources Holdings Working Capital
     Agents  Claims.   Class S-9P  Claims shall  consist of  all
     Working Capital Agents Claims against Resources Holdings.

          Class S-9Q Claims: JWI Holdings Working Capital Agents
     Claims.   Class S-9Q  Claims shall  consist of  all Working
     Capital Agents Claims against JWI Holdings.

          Class  S-9S Claims: Window  Components Working Capital
     Agents  Claims.   Class S-9S  Claims shall  consist  of all
     Working Capital Agents Claims against Window Components.

          Class  S-9T  Claims:  Land  Holdings  Working  Capital
     Agents Claims.   Class  S-9T Claims  shall  consist of  all
     Working Capital Agents Claims against Land Holdings.

          Class S-9V Claims:  Mid-State Holdings Working Capital
     Agents  Claims.   Class S-9V  Claims  shall consist  of all
     Working Capital Agents Claims against Mid-State Holdings.

          Class  S-9W Claims: Railroad  Holdings Working Capital
     Agents Claims.   Class  S-9W  Claims shall  consist of  all
     Working Capital Agents Claims against Railroad Holdings.

          Class   S-9X  Claims:  Sloss  Working  Capital  Agents
     Claims.   Class S-9X Claims  shall consist  of all  Working
     Capital Agents Claims against Sloss.

          Class S-9Y Claims:  Southern Precision Working Capital
     Agents Claims.    Class S-9Y  Claims shall  consist of  all
     Working Capital Agents Claims against Southern Precision.

          Class S-9Z  Claims: United Land  Working Capital  Bank
     Claims.  Class  S-9Z Claims  shall consist  of all  Working
     Capital Agents Claims against United Land.

          Class S-9AA Claims:  U.S. Pipe Working Capital  Agents
     Claims.   Class S-9AA Claims  shall consist of  all Working
     Capital Agents Claims against U.S. Pipe.

          Class S-9BB Claims: Pipe Realty Working Capital Agents
     Claims.   Class S-9BB Claims  shall consist of  all Working
     Capital Agents Claims against Pipe Realty.

          Class  S-9CC  Claims:  Vestal  Working  Capital Agents
     Claims.  Class  S-9CC Claims shall  consist of all  Working
     Capital Agents Claims against Vestal.

          Class  S-9EE Claims:  Old  Walter  Industries  Working
     Capital Agents Claims.  Class S-9EE Claims shall consist of
     all  Working  Capital  Agents  Claims  against  Old  Walter
     Industries.

          Class S-9FF Claims: Walter Land Working Capital Agents
     Claims.  Class  S-9FF Claims shall  consist of all  Working
     Capital Agents Claims against Walter Land.

     2.14   Class S-10 Claims: Other Secured Claims.  Class S-10
Claims shall consist of all Other Secured Claims.

          Class S-10A Claims: Hillsborough Other Secured Claims.
     Class  S-10A  Claims shall  consist  of  all Other  Secured
     Claims against Hillsborough.

          Class S-10B Claims: Best  Other Secured Claims.  Class
     S-10B  Claims shall  consist  of all  Other Secured  Claims
     against Best.

          Class S-10C Claims: Best (Miss.) Other Secured Claims.
     Class  S-10C  Claims shall  consist  of  all Other  Secured
     Claims against Best (Miss.).

          Class  S-10D  Claims:  Coast  to Coast  Other  Secured
     Claims.   Class S-10D  Claims shall  consist  of all  Other
     Secured Claims against Coast to Coast.

          Class  S-10E Claims:  Computer Holdings  Other Secured
     Claims.   Class  S-10E Claims  shall  consist of  all Other
     Secured Claims against Computer Holdings.

          Class S-10F Claims: Dixie Other Secured Claims.  Class
     S-10F  Claims shall  consist  of all  Other Secured  Claims
     against Dixie.

          Class  S-10G  Claims:  Hamer  Holdings  Other  Secured
     Claims.   Class  S-10G  Claims shall  consist of  all Other
     Secured Claims against Hamer Holdings.

          Class  S-10H Claims:  Hamer  Properties Other  Secured
     Claims.   Class  S-10H Claims  shall consist  of all  Other
     Secured Claims against Hamer Properties.

          Class  S-10I  Claims:  Homes  Holdings  Other  Secured
     Claims.    Class S-10I  Claims shall  consist of  all Other
     Secured Claims against Homes Holdings.

          Class  S-10J Claims:  Computer Services  Other Secured
     Claims.   Class  S-10J Claims  shall consist  of all  Other
     Secured Claims against Computer Services.

          Class  S-10K Claims:  Jim  Walter Homes  Other Secured
     Claims.   Class  S-10K  Claims shall  consist of  all Other
     Secured Claims against Jim Walter Homes.

          Class S-10L Claims: JW Insurance Other Secured Claims.
     Class  S-10L  Claims shall  consist  of  all Other  Secured
     Claims against JW Insurance.

          Class S-10M Claims: Jim Walter Resources Other Secured
     Claims.    Class S-10M  Claims shall  consist of  all Other
     Secured Claims against Jim Walter Resources.

          Class  S-10N Claims:  Window Components  (Wisc.) Other
     Secured Claims.   Class S-10N  Claims shall consist  of all
     Other Secured Claims against Window Components (Wisc.).

          Class  S-10O Claims: JW Aluminum Other Secured Claims.
     Class  S-10O  Claims shall  consist  of  all Other  Secured
     Claims against JW Aluminum.

          Class  S-10P Claims: Resources  Holdings Other Secured
     Claims.   Class  S-10P Claims  shall consist  of  all Other
     Secured Claims against Resources Holdings.

          Class S-10Q Claims: JWI Holdings Other Secured Claims.
     Class  S-10Q  Claims shall  consist  of  all Other  Secured
     Claims against JWI Holdings.

          Class S-10R  Claims: JW Walter  Other Secured  Claims.
     Class  S-10R  Claims shall  consist  of  all Other  Secured
     Claims against JW Walter.

          Class  S-10S Claims:  Window Components  Other Secured
     Claims.   Class S-10S  Claims  shall consist  of all  Other
     Secured Claims against Window Components.

          Class   S-10T  Claims:  Land  Holdings  Other  Secured
     Claims.   Class  S-10T  Claims shall  consist of  all Other
     Secured Claims against Land Holdings.

          Class  S-10U  Claims:  Mid-State Homes  Other  Secured
     Claims.   Class  S-10U Claims  shall consist  of all  Other
     Secured Claims against Mid-State Homes.

          Class  S-10V Claims: Mid-State  Holdings Other Secured
     Claims.    Class S-10V  Claims shall  consist of  all Other
     Secured Claims against Mid-State Holdings.

          Class  S-10W Claims:  Railroad Holdings  Other Secured
     Claims.   Class  S-10W Claims  shall consist  of all  Other
     Secured Claims against Railroad Holdings.

          Class S-10X Claims: Sloss Other Secured Claims.  Class
     S-10X  Claims shall  consist  of all  Other Secured  Claims
     against Sloss.

          Class S-10Y Claims:  Southern Precision Other  Secured
     Claims.   Class S-10Y  Claims shall  consist  of all  Other
     Secured Claims against Southern Precision.

          Class S-10Z Claims: United Land  Other Secured Claims.
     Class  S-10Z  Claims shall  consist  of  all Other  Secured
     Claims against United Land.

          Class  S-10AA Claims: U.S. Pipe  Other Secured Claims.
     Class  S-10AA Claims  shall  consist of  all Other  Secured
     Claims against U.S. Pipe.

          Class S-10BB Claims: Pipe Realty Other Secured Claims.
     Class  S-10BB Claims  shall  consist of  all Other  Secured
     Claims against Pipe Realty.

          Class  S-10CC  Claims:  Vestal Other  Secured  Claims.
     Class  S-10CC Claims  shall  consist of  all Other  Secured
     Claims against Vestal.

          Class  S-10DD Claims:  Home Improvement  Other Secured
     Claims.  Class  S-10DD Claims  shall consist  of all  Other
     Secured Claims against Home Improvement.

          Class  S-10EE  Claims:  Old  Walter  Industries  Other
     Secured Claims.   Class S-10EE Claims shall  consist of all
     Other Secured Claims against Old Walter Industries.

          Class S-10FF Claims: Walter Land Other Secured Claims.
     Class  S-10FF Claims  shall  consist of  all Other  Secured
     Claims against Walter Land.

          Class  S-10GG  Claims:  JW  Resources   Other  Secured
     Claims.   Class S-10GG  Claims shall  consist of all  Other
     Secured Claims against JW Resources.

UNSECURED CLAIMS

     Unsecured Claims  consist  of  Old  Walter  Industries  IRB
Claims, Convenience Class Claims, Other Unsecured Claims, Senior
Subordinated Note  Claims, 17% Subordinated Note Claims, Pre-LBO
Debenture Claims and Settlement Claims.

     2.15  Class  U-1 Claims: Old Walter  Industries IRB Claims.
Class  U-1 Claims shall consist of the Old Walter Industries IRB
Claims.

          Class U-1EE: Old Walter  Industries IRB Claims.  Class
     U-1EE Claims shall consist of the Old Walter Industries IRB
     Claims against Old Walter Industries.

     2.16  Class  U-2 Claims: Convenience  Class Claims.   Class
U-2 Claims shall consist of all Convenience Class Claims.

          Class  U-2A  Claims:  Hillsborough  Convenience  Class
     Claims.  Class U-2A Claims shall consist of all Convenience
     Class Claims against Hillsborough.

          Class  U-2B  Claims:  Best Convenience  Class  Claims.
     Class U-2B  Claims shall  consist of all  Convenience Class
     Claims against Best.

          Class  U-2C  Claims:  Best  (Miss.)  Convenience Class
     Claims.  Class U-2C Claims shall consist of all Convenience
     Class Claims against Best (Miss.).

          Class U-2D  Claims: Coast to  Coast Convenience  Class
     Claims.  Class U-2D Claims shall consist of all Convenience
     Class Claims against Coast to Coast.

          Class U-2E Claims: Computer Holdings Convenience Class
     Claims.  Class U-2E Claims shall consist of all Convenience
     Class Claims against Computer Holdings.

          Class U-2F  Claims:  Dixie Convenience  Class  Claims.
     Class U-2F  Claims shall  consist of all  Convenience Class
     Claims against Dixie.

          Class  U-2G Claims:  Hamer Holdings  Convenience Class
     Claims.  Class U-2G Claims shall consist of all Convenience
     Class Claims against Hamer Holdings.

          Class U-2H Claims:  Hamer Properties Convenience Class
     Claims.  Class U-2H Claims shall consist of all Convenience
     Class Claims against Hamer Properties.

          Class  U-2I Claims:  Homes Holdings  Convenience Class
     Claims.  Class U-2I Claims shall consist of all Convenience
     Class Claims against Homes Holdings.

          Class U-2J Claims: Computer Services Convenience Class
     Claims.  Class U-2J Claims shall consist of all Convenience
     Class Claims against Computer Services.

          Class U-2K Claims: Jim Walter Homes Convenience  Class
     Claims.  Class U-2K Claims shall consist of all Convenience
     Class Claims against Jim Walter Homes.

          Class   U-2L   Claims:   JW    Insurance   Corporation
     Convenience Class Claims.   Class U-2L Claims shall consist
     of all Convenience Class Claims against JW Insurance.

          Class  U-2M Claims:  Jim Walter  Resources Convenience
     Class  Claims.   Class  U-2M Claims  shall  consist of  all
     Convenience Class Claims against Jim Walter Resources.

          Class   U-2N   Claims:   Window   Components   (Wisc.)
     Convenience Class Claims.   Class U-2N Claims shall consist
     of  all Convenience Class  Claims against Window Components
     (Wisc.).

          Class  U-2O  Claims:  JW  Aluminum  Convenience  Class
     Claims.  Class U-2O Claims shall consist of all Convenience
     Class Claims against JW Aluminum.

          Class  U-2P  Claims:  Resources  Holdings  Convenience
     Class Claims.    Class U-2P  Claims  shall consist  of  all
     Convenience Class Claims against Resources Holdings.

          Class  U-2Q  Claims:  JWI  Holdings  Convenience Class
     Claims.  Class U-2Q Claims shall consist of all Convenience
     Class Claims against JWI Holdings.

          Class U-2R Claims: JW Walter Convenience Class Claims.
     Class U-2R  Claims shall  consist of all  Convenience Class
     Claims against JW Walter.

          Class U-2S Claims: Window Components Convenience Class
     Claims.  Class U-2S Claims shall consist of all Convenience
     Class Claims against Window Components.

          Class U-2T  Claims:  Land Holdings  Convenience  Class
     Claims.  Class U-2T Claims shall consist of all Convenience
     Class Claims against Land Holdings.

          Class U-2U Claims:  Mid-State Homes Convenience  Class
     Claims.  Class U-2U Claims shall consist of all Convenience
     Class Claims against Mid-State Homes.

          Class  U-2V  Claims:  Mid-State  Holdings  Convenience
     Class  Claims.   Class  U-2V Claims  shall  consist of  all
     Convenience Class Claims against Mid-State Holdings.

          Class U-2W Claims: Railroad Holdings Convenience Class
     Claims.  Class U-2W Claims shall consist of all Convenience
     Class Claims against Railroad Holdings.

          Class  U-2X  Claims: Sloss  Convenience  Class Claims.
     Class U-2X  Claims shall  consist of all  Convenience Class
     Claims against Sloss.

          Class  U-2Y  Claims:  Southern  Precision  Convenience
     Class Claims.    Class U-2Y  Claims  shall consist  of  all
     Convenience Class Claims against Southern Precision.

          Class  U-2Z  Claims:  United  Land  Convenience  Class
     Claims.  Class U-2Z Claims shall consist of all Convenience
     Class Claims against United Land.

          Class  U-2AA  Claims:   U.S. Pipe  Convenience   Class
     Claims.     Class  U-2AA   Claims  shall  consist   of  all
     Convenience Class Claims against U.S. Pipe.

          Class  U-2BB  Claims:  Pipe Realty  Convenience  Class
     Claims.     Class  U-2BB   Claims  shall  consist   of  all
     Convenience Class Claims against Pipe Realty.

          Class  U-2CC Claims: Vestal  Convenience Class Claims.
     Class U-2CC  Claims shall consist of  all Convenience Class
     Claims against Vestal.

          Class U-2DD Claims: Home Improvement Convenience Class
     Claims.     Class  U-2DD   Claims  shall  consist   of  all
     Convenience Class Claims against Home Improvement.

          Class U-2EE Claims:  Old Walter Industries Convenience
     Class  Claims.   Class U-2EE  Claims  shall consist  of all
     Convenience Class Claims against Old Walter Industries.

          Class  U-2FF  Claims:  Walter  Land  Convenience Class
     Claims.     Class  U-2FF   Claims  shall  consist   of  all
     Convenience Class Claims against Walter Land.

          Class  U-2GG  Claims: JW  Resources  Convenience Class
     Claims.     Class  U-2GG   Claims  shall  consist   of  all
     Convenience Class Claims against JW Resources.

     2.17   Class U-3 Claims: Other Unsecured Claims.  Class U-3
Claims shall consist of all Other Unsecured Claims.

          Class  U-3A  Claims:   Hillsborough  Other   Unsecured
     Claims.   Class  U-3A  Claims shall  consist  of all  Other
     Unsecured Claims against Hillsborough.

          Class U-3B Claims: Best Other Unsecured Claims.  Class
     U-3B  Claims shall  consist of  all Other  Unsecured Claims
     against Best.

          Class   U-3C  Claims:  Best  (Miss.)  Other  Unsecured
     Claims.   Class  U-3C  Claims shall  consist  of all  Other
     Unsecured Claims against Best (Miss.).

          Class  U-3D  Claims:  Coast to  Coast  Other Unsecured
     Claims.   Class  U-3D Claims  shall  consist of  all  Other
     Unsecured Claims against Coast to Coast.

          Class  U-3E Claims: Computer  Holdings Other Unsecured
     Claims.    Class U-3E  Claims  shall consist  of  all Other
     Unsecured Claims against Computer Holdings.

          Class  U-3F  Claims:  Dixie  Other  Unsecured  Claims.
     Class  U-3F Claims  shall  consist of  all Other  Unsecured
     Claims against Dixie.

          Class  U-3G  Claims:  Hamer Holdings  Other  Unsecured
     Claims.   Class  U-3G  Claims shall  consist  of all  Other
     Unsecured Claims against Hamer Holdings.

          Class  U-3H Claims:  Hamer Properties  Other Unsecured
     Claims.    Class U-3H  Claims  shall consist  of  all Other
     Unsecured Claims against Hamer Properties.

          Class  U-3I Claims:  Homes  Holdings  Other  Unsecured
     Claims.   Class  U-3I  Claims shall  consist  of all  Other
     Unsecured Claims against Homes Holdings.

          Class U-3J  Claims: Computer Services  Other Unsecured
     Claims.   Class  U-3J Claims  shall  consist of  all  Other
     Unsecured Claims against Computer Services.

          Class U-3K  Claims: Jim  Walter Homes Other  Unsecured
     Claims.    Class U-3K  Claims  shall consist  of  all Other
     Unsecured Claims against Jim Walter Homes.

          Class   U-3L  Claims:  JW  Insurance  Other  Unsecured
     Claims.   Class  U-3L  Claims shall  consist  of all  Other
     Unsecured Claims against JW Insurance.

          Class   U-3M  Claims:   Jim  Walter   Resources  Other
     Unsecured Claims.  Class U-3M  Claims shall consist of  all
     Other Unsecured Claims against Jim Walter Resources.

          Class U-3N  Claims:  Window Components  (Wisc.)  Other
     Unsecured Claims.  Class  U-3N Claims shall consist  of all
     Other Unsecured Claims against Window Components (Wisc.).

          Class U-3O Claims: JW Aluminum Other Unsecured Claims.
     Class  U-3O Claims  shall  consist of  all Other  Unsecured
     Claims against JW Aluminum.

          Class  U-3P Claims: Resources Holdings Other Unsecured
     Claims.   Class  U-3P  Claims shall  consist  of all  Other
     Unsecured Claims against Resources Holdings.

          Class  U-3Q  Claims:   JWI  Holdings  Other  Unsecured
     Claims.   Class  U-3Q Claims  shall  consist of  all  Other
     Unsecured Claims against JWI Holdings.

          Class U-3R  Claims: JW Walter Other  Unsecured Claims.
     Class  U-3R Claims  shall  consist of  all Other  Unsecured
     Claims against JW Walter.

          Class U-3S Claims:  Window Components Other  Unsecured
     Claims.   Class  U-3S  Claims shall  consist  of all  Other
     Unsecured Claims against Window Components.
Class U-3T  Claims: Land  Holdings Other  Unsecured Claims.Class
U-3T Claims  shall consist of all Other Unsecured Claims against
Land Holdings.

          Class  U-3U Claims:  Mid-State  Homes Other  Unsecured
     Claims.   Class  U-3U Claims  shall  consist of  all  Other
     Unsecured Claims against Mid-State Homes.

          Class U-3V Claims: Mid-State Holdings  Other Unsecured
     Claims.    Class U-3V  Claims  shall consist  of  all Other
     Unsecured Claims against Mid-State Holdings.

          Class U-3W Claims:  Railroad Holdings Other  Unsecured
     Claims.   Class  U-3W  Claims shall  consist  of all  Other
     Unsecured Claims against Railroad Holdings.

          Class  U-3X  Claims:  Sloss  Other  Unsecured  Claims.
     Class  U-3X Claims  shall  consist of  all Other  Unsecured
     Claims against Sloss.

          Class U-3Y Claims: Southern Precision  Other Unsecured
     Claims.    Class U-3Y  Claims  shall consist  of  all Other
     Unsecured Claims against Southern Precision.

          Class U-3Z Claims: United Land Other Unsecured Claims.
     Class  U-3Z Claims  shall  consist of  all Other  Unsecured
     Claims against United Land.

          Class U-3AA Claims:  U.S. Pipe Other Unsecured Claims.
     Class  U-3AA Claims  shall consist  of all  Other Unsecured
     Claims against U.S. Pipe.

          Class  U-3BB  Claims:  Pipe  Realty   Other  Unsecured
     Claims.   Class  U-3BB Claims  shall consist  of  all Other
     Unsecured Claims against Pipe Realty.

          Class  U-3CC  Claims: Vestal  Other  Unsecured Claims.
     Class  U-3CC Claims  shall consist  of all  Other Unsecured
     Claims against Vestal.

          Class U-3DD  Claims: Home Improvement  Other Unsecured
     Claims.   Class  U-3DD Claims  shall consist  of all  Other
     Unsecured Claims against Home Improvement.

          Class  U-3EE  Claims:  Old  Walter   Industries  Other
     Unsecured Claims.  Class U-3EE Claims  shall consist of all
     Other Unsecured Claims against Old Walter Industries.

          Class   U-3FF  Claims:  Walter  Land  Other  Unsecured
     Claims.   Class  U-3FF Claims  shall consist  of all  Other
     Unsecured Claims against Walter Land.

          Class  U-3GG  Claims:  JW  Resources  Other  Unsecured
     Claims.   Class  U-3GG Claims  shall consist  of all  Other
     Unsecured Claims against JW Resources.

     2.18   Class U-4  Claims: Senior Subordinated  Note Claims.
Class  U-4 Claims shall consist  of all Senior Subordinated Note
Claims.

          Class  U-4A  Claims: Hillsborough  Senior Subordinated
     Note Claims.  Class U-4A Claims shall consist of all Senior
     Subordinated Note Claims against Hillsborough.

          Class U-4I Claims:  Homes Holdings Senior Subordinated
     Note Claims.  Class U-4I Claims shall consist of all Senior
     Subordinated Note Claims against Homes Holdings.

          Class   U-4K   Claims:   Jim   Walter   Homes   Senior
     Subordinated Note Claims.   Class U-4K Claims shall consist
     of all  Senior Subordinated Note Claims  against Jim Walter
     Homes.

          Class  U-4Z Claims:  United  Land Senior  Subordinated
     Note Claims.  Class U-4Z Claims shall consist of all Senior
     Subordinated Note Claims against United Land.

          Class U-4AA Claims: U.S. Pipe Senior Subordinated Note
     Claims.   Class  U-4AA Claims shall  consist of  all Senior
     Subordinated Note Claims against U.S. Pipe.

          Class  U-4EE  Claims:  Old  Walter  Industries  Senior
     Subordinated Note Claims.  Class U-4EE Claims shall consist
     of all  Senior Subordinated Note Claims  against Old Walter
     Industries.

     2.19    Class U-5  Claims:  17%  Subordinated Note  Claims.
Class  U-5  Claims shall  consist of  all 17%  Subordinated Note
Claims.

          Class  U-5A Claims: Hillsborough 17% Subordinated Note
     Claims.    Class  U-5A  Claims shall  consist  of  all  17%
     Subordinated Note Claims against Hillsborough.

          Class  U-5I Claims:  Homes  Holdings 17%  Subordinated
     Note  Claims.  Class U-5I  Claims shall consist  of all 17%
     Subordinated Note Claims against Homes Holdings.

          Class U-5K Claims: Jim  Walter Homes 17%  Subordinated
     Note  Claims.  Class U-5K  Claims shall consist  of all 17%
     Subordinated Note Claims against Jim Walter Homes.

          Class U-5Z  Claims: United Land 17%  Subordinated Note
     Claims.   Class  U-5Z  Claims  shall  consist  of  all  17%
     Subordinated Note Claims against United Land.

          Class  U-5AA Claims:  U.S. Pipe 17%  Subordinated Note
     Claims.Class  U-5AA   Claims  shall  consist  of   all  17%
     Subordinated Note Claims against U.S. Pipe.

          Class   U-5EE  Claims:   Old  Walter   Industries  17%
     Subordinated Note Claims.  Class U-5EE Claims shall consist
     of  all 17%  Subordinated  Note Claims  against Old  Walter
     Industries.

     2.20   Class U-6 Claims:  Pre-LBO Debenture Claims.   Class
U-6 Claims shall consist of all Pre-LBO Debenture Claims.

          Class  U-6EE  Claims:  Old Walter  Industries  Pre-LBO
     Debenture Claims.  Class U-6EE Claims shall  consist of all
     Pre-LBO Debenture Claims against Old Walter Industries.

     2.21   Class  U-7  Claims: Settlement  Claims.   Class  U-7
Claims shall consist of Settlement Claims.

          Class  U-7A  Claims:  Hillsborough Settlement  Claims.
     Class U-7A  Claims shall  consist of all  Settlement Claims
     against Hillsborough.

          Class U-7B Claims: Best Settlement Claims.  Class U-7B
     Claims shall consist of all Settlement Claims against Best.

          Class  U-7C  Claims: Best  (Miss.)  Settlement Claims.
     Class U-7C  Claims shall  consist of all  Settlement Claims
     against Best (Miss.).

          Class U-7D  Claims: Coast to  Coast Settlement Claims.
     Class U-7D  Claims shall  consist of all  Settlement Claims
     against Coast to Coast.

          Class  U-7E  Claims:   Computer  Holdings   Settlement
     Claims.  Class  U-7E Claims shall consist of all Settlement
     Claims against Computer Holdings.

          Class  U-7F Claims:  Dixie Settlement  Claims.   Class
     U-7F Claims shall consist  of all Settlement Claims against
     Dixie.

          Class U-7G  Claims: Hamer Holdings  Settlement Claims.
     Class U-7G  Claims shall  consist of all  Settlement Claims
     against Hamer Holdings.

          Class U-7H Claims: Hamer Properties Settlement Claims.
     Class U-7H  Claims shall  consist of all  Settlement Claims
     against Hamer Properties.

          Class U-7I Claims:  Homes Holdings Settlement  Claims.
     Class U-7I  Claims shall  consist of all  Settlement Claims
     against Homes Holdings.

          Class  U-7J  Claims:   Computer  Services   Settlement
     Claims.  Class U-7J Claims shall consist  of all Settlement
     Claims against Computer Services.


          Class U-7K Claims: Jim Walter Homes Settlement Claims.
     Class U-7K  Claims shall  consist of all  Settlement Claims
     against Jim Walter Homes.

          Class  U-7L Claims:  JW  Insurance Settlement  Claims.
     Class U-7L  Claims shall  consist of all  Settlement Claims
     against JW Insurance.

          Class U-7M  Claims:  Jim Walter  Resources  Settlement
     Claims.  Class U-7M Claims shall  consist of all Settlement
     Claims against Jim Walter Resources.

          Class   U-7N   Claims:   Window   Components   (Wisc.)
     Settlement Claims.  Class U-7N  Claims shall consist of all
     Settlement Claims against Window Components (Wisc.).

          Class  U-7O  Claims:  JW Aluminum  Settlement  Claims.
     Class U-7O  Claims shall  consist of all  Settlement Claims
     against JW Aluminum.

          Class  U-7P  Claims:  Resources   Holdings  Settlement
     Claims.  Class  U-7P Claims shall consist of all Settlement
     Claims against Resources Holdings.

          Class  U-7Q  Claims: JWI  Holdings  Settlement Claims.
     Class U-7Q  Claims shall  consist of all  Settlement Claims
     against JWI Holdings.

          Class U-7R Claims: JW Walter Settlement Claims.  Class
     U-7R Claims shall consist  of all Settlement Claims against
     JW Walter.

          Class  U-7S  Claims:   Window  Components   Settlement
     Claims.  Class U-7S Claims shall  consist of all Settlement
     Claims against Window Components.

          Class  U-7T Claims:  Land Holdings  Settlement Claims.
     Class U-7T  Claims shall  consist of all  Settlement Claims
     against Land Holdings.

          Class U-7U Claims:  Mid-State Homes Settlement Claims.
     Class U-7U  Claims shall  consist of all  Settlement Claims
     against Mid-State Homes.

          Class  U-7V  Claims:  Mid-State   Holdings  Settlement
     Claims.  Class  U-7V Claims shall consist of all Settlement
     Claims against Mid-State Holdings.

          Class  U-7W  Claims:   Railroad  Holdings   Settlement
     Claims.   Class U-7W Claims shall consist of all Settlement
     Claims against Railroad Holdings.

          Class  U-7X Claims:  Sloss  Settlement Claims.   Class
     U-7X Claims shall consist  of all Settlement Claims against
     Sloss.

          Class  U-7Y  Claims:  Southern   Precision  Settlement
     Claims.  Class U-7Y Claims shall consist of all  Settlement
     Claims against Southern Precision.

          Class  U-7Z Claims:  United  Land  Settlement  Claims.
     Class U-7Z  Claims shall  consist of all  Settlement Claims
     against United Land.

          Class  U-7AA  Claims:  U.S. Pipe   Settlement  Claims.
     Class U-7AA  Claims shall consist of  all Settlement Claims
     against U.S. Pipe.

          Class U-7BB  Claims:  Pipe Realty  Settlement  Claims.
     Class U-7BB  Claims shall consist of  all Settlement Claims
     against Pipe Realty.

          Class U-7CC  Claims: Vestal Settlement Claims.   Class
     U-7CC Claims shall consist of all Settlement Claims against
     Vestal.

          Class  U-7DD  Claims:   Home  Improvement   Settlement
     Claims.  Class U-7DD Claims shall consist of all Settlement
     Claims against Home Improvement.

          Class U-7EE  Claims: Old Walter  Industries Settlement
     Claims.  Class U-7EE Claims shall consist of all Settlement
     Claims against Old Walter Industries.

          Class U-7FF  Claims:  Walter Land  Settlement  Claims.
     Class U-7FF  Claims shall consist of  all Settlement Claims
     against Walter Land.

          Class  U-7GG Claims:  JW Resources  Settlement Claims.
     Class U-7GG  Claims shall consist of  all Settlement Claims
     against JW Resources.


INTERCOMPANY CLAIMS

     Intercompany  Claims consist  of  Intercompany IRB  Claims,
Pre-Filing   Date   Intercompany   Notes   Payable   Claims  and
Post-Filing Date Intercompany Notes Payable Claims.

     2.22  Class I-1 Claims: Intercompany IRB Claims.  Class I-1
Claims shall consist of all Intercompany IRB Claims.

          Class  I-1X  Claims:  Sloss  Intercompany  IRB Claims.
     Class  I-1X Claims  shall consist  of all  Intercompany IRB
     Claims against Sloss.

     2.23  Class I-2  Claims: Pre-Filing Date Intercompany Notes
Payable  Claims.    Class  I-2   Claims  shall  consist  of  all
Pre-Filing Date Intercompany Notes Payable Claims.

          Class  I-2A  Claims:   Hillsborough  Pre-Filing   Date
     Intercompany Notes Payable Claims.  Class I-2A Claims shall
     consist of  all Pre-Filing Date Intercompany  Notes Payable
     Claims against Hillsborough.

          Class I-2B Claims:  Best Pre-Filing Date  Intercompany
     Notes Payable Claims.   Class I-2B Claims  shall consist of
     all  Pre-Filing  Date  Intercompany  Notes  Payable  Claims
     against Best.

          Class  I-2C  Claims:  Best  (Miss.)   Pre-Filing  Date
     Intercompany Notes Payable Claims.  Class I-2C Claims shall
     consist of all Pre-Filing  Date Intercompany Notes  Payable
     Claims against Best (Miss.).

          Class  I-2D Claims:  Coast  to Coast  Pre-Filing  Date
     Intercompany Notes Payable Claims.  Class I-2D Claims shall
     consist of  all Pre-Filing Date  Intercompany Notes Payable
     Claims against Coast to Coast.

          Class I-2E Claims:  Computer Holdings Pre-Filing  Date
     Intercompany Notes Payable Claims.  Class I-2E Claims shall
     consist  of all Pre-Filing  Date Intercompany Notes Payable
     Claims against Computer Holdings.

          Class I-2F Claims: Dixie Pre-Filing  Date Intercompany
     Notes Payable Claims.   Class I-2F Claims shall  consist of
     all  Pre-Filing  Date  Intercompany  Notes  Payable  Claims
     against Dixie.

          Class  I-2G  Claims:  Hamer Holdings  Pre-Filing  Date
     Intercompany Notes Payable Claims.  Class I-2G Claims shall
     consist of  all Pre-Filing Date Intercompany  Notes Payable
     Claims against Hamer Holdings.

          Class  I-2H Claims:  Hamer Properties  Pre-Filing Date
     Intercompany Notes Payable Claims.  Class I-2H Claims shall
     consist of  all Pre-Filing Date Intercompany  Notes Payable
     Claims against Hamer Properties.

          Class  I-2I  Claims:  Homes  Holdings  Pre-Filing Date
     Intercompany Notes Payable Claims.  Class I-2I Claims shall
     consist of all Pre-Filing  Date Intercompany Notes  Payable
     Claims against Homes Holdings.

          Class I-2J  Claims: Computer Services  Pre-Filing Date
     Intercompany Notes Payable Claims.  Class I-2J Claims shall
     consist of all  Pre-Filing Date Intercompany  Notes Payable
     Claims against Computer Services.

          Class  I-2K Claims: Jim  Walter Homes  Pre-Filing Date
     Intercompany Notes Payable Claims.  Class I-2K Claims shall
     consist of  all Pre-Filing Date  Intercompany Notes Payable
     Claims against Jim Walter Homes.

          Class I-2M  Claims:  Jim Walter  Resources  Pre-Filing
     Date Intercompany Notes Payable  Claims.  Class I-2M Claims
     shall consist  of  all Pre-Filing  Date Intercompany  Notes
     Payable Claims against Jim Walter Resources.

          Class   I-2N   Claims:   Window   Components   (Wisc.)
     Pre-Filing Date Intercompany  Notes Payable Claims.   Class
     I-2N   Claims   shall  consist   of  all   Pre-Filing  Date
     Intercompany Notes Payable Claims against Window Components
     (Wisc.).

          Class  I-2O   Claims:  JW  Aluminum   Pre-Filing  Date
     Intercompany Notes Payable Claims.  Class I-2O Claims shall
     consist of  all Pre-Filing Date  Intercompany Notes Payable
     Claims against JW Aluminum.

          Class  I-2P Claims: Resources Holdings Pre-Filing Date
     Intercompany Notes Payable Claims.  Class I-2P Claims shall
     consist  of all Pre-Filing  Date Intercompany Notes Payable
     Claims against Resources Holdings.

          Class  I-2Q  Claims:  JWI  Holdings   Pre-Filing  Date
     Intercompany Notes Payable Claims.  Class I-2Q Claims shall
     consist of all  Pre-Filing Date Intercompany Notes  Payable
     Claims against JWI Holdings.

          Class   I-2R  Claims:   JW   Walter  Pre-Filing   Date
     Intercompany Notes Payable Claims.  Class I-2R Claims shall
     consist of  all Pre-Filing Date Intercompany  Notes Payable
     Claims against JW Walter.

          Class I-2S Claims:  Window Components Pre-Filing  Date
     Intercompany Notes Payable Claims.  Class 1-2S Claims shall
     consist of  all Pre-Filing Date Intercompany  Notes Payable
     Claims against Window Components.

          Class  I-2T  Claims:  Land  Holdings  Pre-Filing  Date
     Intercompany Notes Payable Claims.  Class I-2T Claims shall
     consist of all Pre-Filing  Date Intercompany Notes  Payable
     Claims against Land Holdings.

          Class  I-2U Claims:  Mid-State  Homes Pre-Filing  Date
     Intercompany Notes Payable Claims.  Class I-2U Claims shall
     consist of all  Pre-Filing Date Intercompany  Notes Payable
     Claims against Mid-State Homes.

          Class  I-2V Claims: Mid-State Holdings Pre-Filing Date
     Intercompany Notes Payable Claims.  Class I-2V Claims shall
     consist of  all Pre-Filing Date  Intercompany Notes Payable
     Claims against Mid-State Holdings.

          Class  I-2W Claims: Railroad  Holdings Pre-Filing Date
     Intercompany Notes Payable Claims.  Class I-2W Claims shall
     consist  of all Pre-Filing  Date Intercompany Notes Payable
     Claims against Railroad Holdings.

          Class I-2X Claims:  Sloss Pre-Filing Date Intercompany
     Notes Payable Claims.   Class I-2X Claims  shall consist of
     all  Pre-Filing  Date  Intercompany  Notes  Payable  Claims
     against Sloss.

          Class  I-2Y Claims: Southern Precision Pre-Filing Date
     Intercompany Notes Payable Claims.  Class I-2Y Claims shall
     consist of  all Pre-Filing Date Intercompany  Notes Payable
     Claims against Southern Precision.

          Class   I-2Z  Claims:  United   Land  Pre-Filing  Date
     Intercompany Notes Payable Claims.  Class I-2Z Claims shall
     consist of all Pre-Filing  Date Intercompany Notes  Payable
     Claims against United Land.

          Class   I-2AA   Claims:   U.S. Pipe  Pre-Filing   Date
     Intercompany  Notes Payable  Claims.    Class I-2AA  Claims
     shall consist  of all  Pre-Filing  Date Intercompany  Notes
     Payable Claims against U.S. Pipe.

          Class   I-2BB  Claims:  Pipe  Realty  Pre-Filing  Date
     Intercompany  Notes Payable  Claims.    Class I-2BB  Claims
     shall  consist of  all  Pre-Filing Date  Intercompany Notes
     Payable Claims against Pipe Realty.

          Class   I-2CC   Claims:    Vestal   Pre-Filing    Date
     Intercompany  Notes  Payable  Claims.   Class  I-2CC Claims
     shall consist  of  all Pre-Filing  Date Intercompany  Notes
     Payable Claims against Vestal.

          Class I-2DD  Claims: Home Improvement  Pre-Filing Date
     Intercompany  Notes  Payable Claims.    Class I-2DD  Claims
     shall  consist  of all  Pre-Filing Date  Intercompany Notes
     Payable Claims against Home Improvement.

          Class I-2EE Claims:  Old Walter Industries  Pre-Filing
     Date Intercompany Notes Payable Claims.  Class I-2EE Claims
     shall  consist of  all Pre-Filing  Date Intercompany  Notes
     Payable Claims against Old Walter Industries.

          Class  I-2FF  Claims:  Walter  Land   Pre-Filing  Date
     Intercompany Notes  Payable  Claims.   Class  I-2FF  Claims
     shall  consist of  all Pre-Filing  Date Intercompany  Notes
     Payable Claims against Walter Land.

     2.24  Class I-3 Claims: Post-Filing Date Intercompany Notes
Payable   Claims.    Class  I-3  Claims  shall  consist  of  all
Post-Filing Date Intercompany Notes Payable Claims.

          Class  I-3A  Claims:  Hillsborough   Post-Filing  Date
     Intercompany Notes Payable Claims.  Class 1-3A Claims shall
     consist of all Post-Filing  Date Intercompany Notes Payable
     Claims against Hillsborough.

          Class I-3B Claims:  Best Post-Filing Date Intercompany
     Notes Payable Claims.   Class I-3B Claims shall  consist of
     all  Post-Filing Date  Intercompany  Notes  Payable  Claims
     against Best.

          Class  I-3C  Claims:  Best  (Miss.)  Post-Filing  Date
     Intercompany Notes Payable Claims.  Class I-3C Claims shall
     consist  of all Post-Filing Date Intercompany Notes Payable
     Claims against Best (Miss.).

          Class I-3E Claims: Computer Holdings  Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3E Claims shall
     consist of all Post-Filing Date Intercompany Notes  Payable
     Claims against Computer Holdings.

          Class I-3F Claims: Dixie Post-Filing Date Intercompany
     Notes Payable Claims.   Class I-3F Claims shall  consist of
     all  Post-Filing Date  Intercompany  Notes  Payable  Claims
     against Dixie.

          Class  I-3G  Claims: Hamer  Holdings  Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3G Claims shall
     consist of all Post-Filing Date  Intercompany Notes Payable
     Claims against Hamer Holdings.

          Class  I-3H Claims: Hamer  Properties Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3H Claims shall
     consist of all Post-Filing  Date Intercompany Notes Payable
     Claims against Hamer Properties.

          Class  I-3I Claims:  Homes  Holdings Post-Filing  Date
     Intercompany Notes Payable Claims.  Class I-3I Claims shall
     consist of all Post-Filing  Date Intercompany Notes Payable
     Claims against Homes Holdings.

          Class  I-3J Claims: Computer Services Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3J Claims shall
     consist of  all Post-Filing Date Intercompany Notes Payable
     Claims against Computer Services.

          Class I-3K  Claims: Jim Walter  Homes Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3K Claims shall
     consist  of all Post-Filing Date Intercompany Notes Payable
     Claims against Jim Walter Homes.

          Class  I-3L  Claims:  JW  Insurance  Post-Filing  Date
     Intercompany Notes Payable Claims.  Class I-3L Claims shall
     consist of all Post-Filing Date Intercompany Notes  Payable
     Claims against JW Insurance.

          Class  I-3M Claims:  Jim Walter  Resources Post-Filing
     Date Intercompany Notes Payable  Claims.  Class I-3M Claims
     shall  consist of all  Post-Filing Date  Intercompany Notes
     Payable Claims against Jim Walter Resources.

          Class   I-3N   Claims:   Window   Components   (Wisc.)
     Post-Filing Date Intercompany Notes Payable Claims.   Class
     I-3N  Claims   shall  consist   of  all   Post-Filing  Date
     Intercompany Notes Payable Claims against Window Components
     (Wisc.).

          Class  I-3O  Claims:  JW  Aluminum   Post-Filing  Date
     Intercompany Notes Payable Claims.  Class I-3O Claims shall
     consist of all Post-Filing Date Intercompany Notes  Payable
     Claims against JW Aluminum.

          Class I-3P Claims: Resources Holdings Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3P Claims shall
     consist of all Post-Filing Date Intercompany  Notes Payable
     Claims against Resources Holdings.

          Class  I-3Q  Claims:  JWI  Holdings  Post-Filing  Date
     Intercompany Notes Payable Claims.  Class I-3Q Claims shall
     consist of all Post-Filing Date  Intercompany Notes Payable
     Claims against JWI Holdings.

          Class   I-3R  Claims:   JW  Walter   Post-Filing  Date
     Intercompany Notes Payable Claims.  Class I-3R Claims shall
     consist of all Post-Filing  Date Intercompany Notes Payable
     Claims against JW Walter.

          Class I-3S Claims:  Window Components Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3S Claims shall
     consist of all Post-Filing  Date Intercompany Notes Payable
     Claims against Window Components.

          Class  I-3T Claims:  Land  Holdings  Post-Filing  Date
     Intercompany Notes Payable Claims.  Class I-3T Claims shall
     consist of  all Post-Filing Date Intercompany Notes Payable
     Claims against Land Holdings.

          Class  I-3U Claims:  Mid-State Homes  Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3U Claims shall
     consist  of all Post-Filing Date Intercompany Notes Payable
     Claims against Mid-State Homes.

          Class I-3V Claims: Mid-State Holdings Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3V Claims shall
     consist of all Post-Filing Date Intercompany Notes  Payable
     Claims against Mid-State Holdings.

          Class  I-3W Claims: Railroad Holdings Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3W Claims shall
     consist of all Post-Filing Date Intercompany  Notes Payable
     Claims against Railroad Holdings.

          Class I-3X Claims: Sloss Post-Filing Date Intercompany
     Notes Payable Claims.   Class I-3X Claims shall  consist of
     all  Post-Filing  Date  Intercompany Notes  Payable  Claims
     against Sloss.

          Class I-3Y Claims: Southern Precision Post-Filing Date
     Intercompany Notes Payable Claims.  Class I-3Y Claims shall
     consist of all Post-Filing  Date Intercompany Notes Payable
     Claims against Southern Precision.

          Class   I-3Z  Claims:  United  Land  Post-Filing  Date
     Intercompany Notes Payable Claims.  Class I-3Z Claims shall
     consist of  all Post-Filing Date Intercompany Notes Payable
     Claims against United Land.

          Class   I-3AA   Claims:  U.S. Pipe   Post-Filing  Date
     Intercompany  Notes Payable  Claims.    Class I-3AA  Claims
     shall  consist of  all Post-Filing Date  Intercompany Notes
     Payable Claims against U.S. Pipe.

          Class  I-3BB  Claims:  Pipe  Realty  Post-Filing  Date
     Intercompany  Notes Payable  Claims.    Class I-3BB  Claims
     shall consist  of all Post-Filing  Date Intercompany  Notes
     Payable Claims against Pipe Realty.

          Class   I-3CC   Claims:   Vestal    Post-Filing   Date
     Intercompany  Notes  Payable  Claims.   Class  I-3CC Claims
     shall  consist of all  Post-Filing Date  Intercompany Notes
     Payable Claims against Vestal.

          Class I-3DD Claims: Home Improvement  Post-Filing Date
     Intercompany  Notes  Payable Claims.    Class I-3DD  Claims
     shall consist of  all Post-Filing  Date Intercompany  Notes
     Payable Claims against Home Improvement.

          Class I-3EE Claims:  Old Walter Industries Post-Filing
     Date Intercompany Notes Payable Claims.  Class I-3EE Claims
     shall consist  of all  Post-Filing Date  Intercompany Notes
     Payable Claims against Old Walter Industries.

          Class  I-3FF  Claims:  Walter  Land  Post-Filing  Date
     Intercompany  Notes  Payable  Claims.   Class I-3FF  Claims
     shall consist  of all  Post-Filing Date  Intercompany Notes
     Payable Claims against Walter Land.

          Class  I-3GG  Claims:  JW  Resources  Post-Filing Date
     Intercompany  Notes  Payable Claims.    Class  I-3GG Claims
     shall consist  of all  Post-Filing Date Intercompany  Notes
     Payable Claims against JW Resources.

INTERESTS IN HILLSBOROUGH

     Interests in  Hillsborough  consist  of  all  Interests  of
Holders of  Old Common  Stock and  Holders of Stock  Acquisition
Rights in Hillsborough.

     2.25  Class  E-1 Interests: Old  Common Stock Interests  in
Hillsborough.    Class  E-l   Interests  shall  consist  of  all
Interests of Holders of Old Common Stock.

          Class E-1A Interests:  Old Common  Stock Interests  in
     Hillsborough.   Class E-1A  Interests shall consist  of all
     Interests of Holders of Old Common Stock.

     2.26   Class  E-2  Interests: Stock  Acquisition Rights  in
Hillsborough.    Class  E-2   Interests  shall  consist  of  all
Interests  of   Holders   of   Stock   Acquisition   Rights   in
Hillsborough.

          Class  E-2A  Interests:  Stock Acquisition  Rights  in
     Hillsborough.   Class E-2A  Interests shall consist  of all
     Interests  of  Holders  of  Stock  Acquisition  Rights   in
     Hillsborough.

INTERESTS IN DEBTORS OTHER THAN HILLSBOROUGH

     Interests in the Debtors other than Hillsborough consist of
all Interests of Holders of Subsidiary  Common Stock and Holders
of  Stock   Acquisition  Rights   in  each  Debtor   other  than
Hillsborough.

     2.27    Class  SE-1  Interests:   Subsidiary  Common  Stock
Interests  in  Debtors  other  than Hillsborough.    Class  SE-1
Interests  shall   consist  of  all  Interests   of  Holders  of
Subsidiary Common Stock.

          Class   SE-1B   Interests:  Subsidiary   Common  Stock
     Interests in Best.  Class SE-1B Interests shall  consist of
     all Interests of Holders of Subsidiary Common Stock of Best
     issued and outstanding as of the Filing Date.

          Class   SE-1C   Interests:  Subsidiary   Common  Stock
     Interests  in Best  (Miss.).   Class SE-1C  Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock  of Best  (Miss.) issued  and outstanding  as of  the
     Filing Date.

          Class   SE-1D   Interests:  Subsidiary   Common  Stock
     Interests  in Coast to Coast.   Class SE-1D Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock  of Coast to Coast  issued and outstanding  as of the
     Filing Date.

          Class   SE-1E   Interests:  Subsidiary   Common  Stock
     Interests  in  Computer Holdings.    Class  SE-1E Interests
     shall  consist of  all Interests  of Holders  of Subsidiary
     Common Stock of Computer Holdings issued and outstanding as
     of the Filing Date.

          Class   SE-1F   Interests:  Subsidiary   Common  Stock
     Interests in Dixie.  Class SE-1F Interests shall consist of
     all  Interests of  Holders  of Subsidiary  Common Stock  of
     Dixie issued and outstanding as of the Filing Date.

          Class   SE-1G   Interests:  Subsidiary   Common  Stock
     Interests in  Hamer Holdings.  Class  SE-1G Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock of  Hamer Holdings issued  and outstanding as  of the
     Filing Date.

          Class   SE-1H   Interests:  Subsidiary   Common  Stock
     Interests in Hamer Properties.  Class SE-1H Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock of Hamer Properties issued  and outstanding as of the
     Filing Date.

          Class   SE-1I   Interests:  Subsidiary   Common  Stock
     Interests in  Homes Holdings.  Class  SE-1I Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock of  Homes Holdings issued  and outstanding as  of the
     Filing Date.

          Class   SE-1J   Interests:  Subsidiary   Common  Stock
     Interests  in  Computer  Services.   Class  SE-1J Interests
     shall  consist of  all Interests  of Holders  of Subsidiary
     Common Stock of Computer Services issued and outstanding as
     of the Filing Date.

          Class   SE-1K   Interests:  Subsidiary   Common  Stock
     Interests in Jim Walter Homes.  Class SE-1K Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock  of Jim Walter Homes issued and outstanding as of the
     Filing Date.

          Class   SE-1L   Interests:  Subsidiary   Common  Stock
     Interests  in JW  Insurance.   Class SE-1L  Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock  of JW  Insurance  issued and  outstanding as  of the
     Filing Date.

          Class   SE-1M   Interests:  Subsidiary   Common  Stock
     Interests in  Jim Walter Resources.   Class SE-1M Interests
     shall  consist of  all Interests  of Holders  of Subsidiary
     Common Stock of Jim Walter Resources issued and outstanding
     as of the Filing Date.

          Class   SE-1N   Interests:  Subsidiary   Common  Stock
     Interests  in  Window  Components  (Wisc.)     Class  SE-1N
     Interests  shall consist  of  all Interests  of Holders  of
     Subsidiary Common Stock of Window Components (Wisc.) issued
     and outstanding as of the Filing Date.

          Class   SE-1O   Interests:  Subsidiary   Common  Stock
     Interests  in JW  Aluminum.   Class  SE-1O Interests  shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock  of JW  Aluminum  issued and  outstanding  as of  the
     Filing Date.

          Class   SE-1P   Interests:  Subsidiary   Common  Stock
     Interests  in  Resources Holdings.   Class  SE-1P Interests
     shall  consist of  all Interests  of Holders  of Subsidiary
     Common  Stock of Resources  Holdings issued and outstanding
     as of the Filing Date.

          Class   SE-1Q   Interests:  Subsidiary   Common  Stock
     Interests  in JWI  Holdings.   Class SE-1Q  Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock of  JWI Holdings  issued and  outstanding  as of  the
     Filing Date.

          Class   SE-1R   Interests:  Subsidiary   Common  Stock
     Interests  in  JW  Walter.   Class  SE-1R  Interests  shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock  of JW Walter issued and outstanding as of the Filing
     Date.

          Class   SE-1S   Interests:  Subsidiary   Common  Stock
     Interests  in Window  Components.   Class  SE-1S  Interests
     shall  consist of  all Interests  of Holders  of Subsidiary
     Common Stock of Window Components issued and outstanding as
     of the Filing Date.

          Class   SE-1T   Interests:  Subsidiary   Common  Stock
     Interests in  Land Holdings.   Class SE-1T  Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock  of Land  Holdings issued  and outstanding as  of the
     Filing Date.

          Class   SE-1U   Interests:  Subsidiary   Common  Stock
     Interests in Mid-State Homes.   Class SE-1U Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock of Mid-State  Homes issued and outstanding  as of the
     Filing Date.

          Class   SE-1V   Interests:  Subsidiary   Common  Stock
     Interests  in Mid-State  Holdings.   Class SE-1V  Interests
     shall  consist of  all Interests  of Holders  of Subsidiary
     Common Stock of  Mid-State Holdings issued and  outstanding
     as of the Filing Date.

          Class   SE-1W   Interests:  Subsidiary   Common  Stock
     Interests  in Railroad  Holdings.   Class  SE-1W  Interests
     shall  consist of  all Interests  of Holders  of Subsidiary
     Common Stock of Railroad Holdings issued and outstanding as
     of the Filing Date.

          Class   SE-1X   Interests:  Subsidiary   Common  Stock
     Interests in Sloss.  Class SE-1X Interests shall consist of
     all  Interests of  Holders  of Subsidiary  Common Stock  of
     Sloss issued and outstanding as of the Filing Date.

          Class   SE-1Y   Interests:  Subsidiary   Common  Stock
     Interests  in Southern  Precision.   Class  SE-1Y Interests
     shall  consist of  all Interests  of Holders  of Subsidiary
     Common Stock  of Southern Precision issued  and outstanding
     as of the Filing Date.

          Class   SE-1Z   Interests:  Subsidiary   Common  Stock
     Interests  in United  Land.   Class  SE-1Z Interests  shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock  of United  Land  issued and  outstanding  as of  the
     Filing Date.

          Class  SE-1AA  Interests:   Subsidiary  Common   Stock
     Interests in  U.S. Pipe.    Class  SE-1AA  Interests  shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock of U.S. Pipe issued and outstanding as  of the Filing
     Date.

          Class  SE-1BB  Interests:   Subsidiary  Common   Stock
     Interests  in Pipe  Realty.   Class SE-1BB  Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock of  Pipe  Realty issued  and  outstanding as  of  the
     Filing Date.

          Class  SE-1CC  Interests:   Subsidiary  Common   Stock
     Interests in Vestal.   Class SE-1CC Interests shall consist
     of all Interests of  Holders of Subsidiary Common Stock  of
     Vestal issued and outstanding as of the Filing Date.

          Class  SE-1DD  Interests:   Subsidiary  Common   Stock
     Interests in  Home  Improvement.   Class  SE-1DD  Interests
     shall  consist of  all Interests  of Holders  of Subsidiary
     Common Stock of Home  Improvement issued and outstanding as
     of the Filing Date.

          Class  SE-1EE  Interests:   Subsidiary  Common   Stock
     Interests in Old Walter Industries.  Class SE-1EE Interests
     shall  consist of  all Interests  of Holders  of Subsidiary
     Common   Stock   of  Old   Walter  Industries   issued  and
     outstanding as of the Filing Date.

          Class  SE-1FF  Interests:   Subsidiary  Common   Stock
     Interests  in Walter  Land.   Class SE-1FF  Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock  of  Walter Land  issued  and outstanding  as  of the
     Filing Date.

          Class  SE-1GG  Interests:   Subsidiary  Common   Stock
     Interests in  JW Resources.   Class SE-1GG  Interests shall
     consist of  all Interests  of Holders of  Subsidiary Common
     Stock of  JW Resources  issued  and outstanding  as of  the
     Filing Date.

       2.28   Class SE-2 Interests: Subsidiary Stock Acquisition
Rights in Debtors other than Hillsborough.  Class SE-2 Interests
shall consist of  all Interests of Holders of  Stock Acquisition
Rights in each Debtor other than Hillsborough.

          Class  SE-2B  Interests: Subsidiary  Stock Acquisition
     Rights in Best.  Class SE-2B Interests shall consist of all
     Interests of Holders of Stock Acquisition Rights in Best.

          Class  SE-2C  Interests: Subsidiary  Stock Acquisition
     Rights  in  Best  (Miss.).   Class  SE-2C  Interests  shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Best (Miss.).

          Class  SE-2D  Interests: Subsidiary  Stock Acquisition
     Rights in  Coast to  Coast.   Class  SE-2D Interests  shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Coast to Coast.

          Class  SE-2E  Interests: Subsidiary  Stock Acquisition
     Rights in  Computer Holdings.  Class  SE-2E Interests shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Computer Holdings.

          Class  SE-2F  Interests: Subsidiary  Stock Acquisition
     Rights in  Dixie.  Class  SE-2F Interests shall  consist of
     all  Interests of  Holders of  Stock Acquisition  Rights in
     Dixie.

          Class  SE-2G  Interests: Subsidiary  Stock Acquisition
     Rights  in Hamer  Holdings.   Class  SE-2G Interests  shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Hamer Holdings.

          Class  SE-2H  Interests: Subsidiary  Stock Acquisition
     Rights in  Hamer Properties.   Class SE-2H  Interests shall
     consist   of  all   Other  Secured  Claims   against  Hamer
     Properties.

          Class  SE-2I  Interests: Subsidiary  Stock Acquisition
     Rights  in Homes  Holdings.   Class  SE-2I Interests  shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Homes Holdings.


          Class  SE-2J  Interests: Subsidiary  Stock Acquisition
     Rights in  Computer Services.  Class  SE-2J Interests shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Computer Services.

          Class  SE-2K  Interests: Subsidiary  Stock Acquisition
     Rights in  Jim Walter Homes.   Class SE-2K  Interests shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Jim Walter Homes.

          Class  SE-2L  Interests: Subsidiary  Stock Acquisition
     Rights  in  JW  Insurance.   Class  SE-2L  Interests  shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in JW Insurance.

          Class  SE-2M  Interests: Subsidiary  Stock Acquisition
     Rights  in Jim  Walter  Resources.   Class SE-2M  Interests
     shall  consist  of  all   Interests  of  Holders  of  Stock
     Acquisition Rights in Jim Walter Resources.

          Class  SE-2N  Interests: Subsidiary  Stock Acquisition
     Rights in Window Components (Wisc.).  Class SE-2N Interests
     shall  consist  of  all   Interests  of  Holders  of  Stock
     Acquisition Rights in Window Components (Wisc.).

          Class  SE-2O  Interests: Subsidiary  Stock Acquisition
     Rights in JW Aluminum.  Class SE-2O Interests shall consist
     of  all Interests of Holders of Stock Acquisition Rights in
     JW Aluminum.

          Class  SE-2P  Interests: Subsidiary  Stock Acquisition
     Rights in Resources Holdings.   Class SE-2P Interests shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Resources Holdings.

          Class  SE-2Q  Interests: Subsidiary  Stock Acquisition
     Rights  in  JWI  Holdings.   Class  SE-2Q  Interests  shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in JWI Holdings.

          Class  SE-2R  Interests: Subsidiary  Stock Acquisition
     Rights  in JW Walter.  Class  SE-2R Interests shall consist
     of  all Interests of Holders of Stock Acquisition Rights in
     JW Walter.

          Class  SE-2S  Interests: Subsidiary  Stock Acquisition
     Rights in  Window Components.  Class  SE-2S Interests shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Window Components.

          Class  SE-2T  Interests: Subsidiary  Stock Acquisition
     Rights  in  Land Holdings.    Class  SE-2T Interests  shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Land Holdings.

          Class  SE-2U  Interests: Subsidiary  Stock Acquisition
     Rights  in Mid-State  Homes.   Class SE-2U  Interests shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Mid-State Homes.

          Class  SE-2V  Interests: Subsidiary  Stock Acquisition
     Rights in Mid-State Holdings.   Class SE-2V Interests shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Mid-State Holdings.

          Class  SE-2W  Interests: Subsidiary  Stock Acquisition
     Rights in  Railroad Holdings.  Class  SE-2W Interests shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Railroad Holdings.

          Class  SE-2X  Interests: Subsidiary  Stock Acquisition
     Rights in  Sloss.  Class  SE-2X Interests shall  consist of
     all  Interests of  Holders of  Stock Acquisition  Rights in
     Sloss.

          Class  SE-2Y  Interests: Subsidiary  Stock Acquisition
     Rights in Southern Precision.   Class SE-2Y Interests shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Southern Precision.

          Class  SE-2Z  Interests: Subsidiary  Stock Acquisition
     Rights in United Land.  Class SE-2Z Interests shall consist
     of all Interests of Holders of Stock Acquisition Rights  in
     United Land.

          Class SE-2AA Interests:  Subsidiary Stock  Acquisition
     Rights in U.S. Pipe.   Class SE-2AA Interests shall consist
     of  all Interests of Holders of Stock Acquisition Rights in
     U.S. Pipe.

          Class SE-2BB Interests:  Subsidiary Stock  Acquisition
     Rights  in  Pipe  Realty.   Class  SE-2BB  Interests  shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Pipe Realty.

          Class SE-2CC Interests:  Subsidiary Stock  Acquisition
     Rights in Vestal.  Class SE-2CC Interests  shall consist of
     all  Interests of  Holders of  Stock Acquisition  Rights in
     Vestal.

          Class SE-2DD Interests:  Subsidiary Stock  Acquisition
     Rights in  Home Improvement.  Class  SE-2DD Interests shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Home Improvement.

          Class SE-2EE Interests:  Subsidiary Stock  Acquisition
     Rights in  Old Walter  Industries.  Class  SE-2EE Interests
     shall  consist  of  all   Interests  of  Holders  of  Stock
     Acquisition Rights in Old Walter Industries.

          Class SE-2FF Interests:  Subsidiary Stock  Acquisition
     Rights  in  Walter  Land.   Class  SE-2FF  Interests  shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in Walter Land.

          Class SE-2GG Interests:  Subsidiary Stock  Acquisition
     Rights  in  JW Resources.    Class  SE-2GG Interests  shall
     consist of  all Interests  of Holders of  Stock Acquisition
     Rights in JW Resources.


                           ARTICLE III

TREATMENT OF  ALLOWED CLAIMS AND INTERESTS  UNDER THE CONSENSUAL
PLAN

     3.1   Satisfaction of  Allowed Claims  and Interests.   The
treatment  of  and  the  consideration received  by  Holders  of
Allowed  Claims or Interests pursuant to  this Article III shall
be  in  full satisfaction,  release  and  discharge of  (i) such
Holder's respective Allowed Claims  against or Interests in each
and  all of  the Debtors,  and (ii) any  other claims,  Demands,
obligations, rights, causes of action and liabilities which such
Holder  may be  entitled to assert  against any  Debtor, whether
known  or  unknown, foreseen  or  unforeseen,  then existing  or
thereafter  arising, based  in whole  or in  part upon  any act,
omission or other  occurrence taking  place on or  prior to  the
Effective Date (including without  limitation, any such  claims,
obligations, rights, causes of action and liabilities based upon
any  of  the Veil  Piercing-Related  Issues  or the  LBO-Related
Issues),  except as  provided  in the  Consensual  Plan and  the
Confirmation Order.

UNCLASSIFIED CLAIMS

ADMINISTRATIVE CLAIMS

     3.2   Administrative  Claims.   Each Holder  of an  Allowed
Administrative   Claim  shall  receive,   in  full  satisfaction
thereof,  (1) Cash in an amount  equal to the  Allowed Amount of
such Claim, without interest, on or promptly after the Effective
Date, or (2) such amount, at such other date and upon such other
terms as shall have been agreed  upon between the Holder of such
Allowed  Claim and the applicable Debtor and approved by a Final
Order   of  the   Court;   provided,   however,   that   Allowed
Administrative Claims representing  obligations incurred in  the
ordinary course of business of a Debtor or assumed by any Debtor
subsequent to the Filing Date shall be paid or performed by such
Debtor  in  accordance with  the  terms and  conditions  of each
agreement  relating  thereto  in  the ordinary  course  of  such
Debtor's business.

PRIORITY CLAIMS

     3.3  Federal Income Tax Claims.  The  Holder of the Allowed
Federal Income  Tax Claims  shall receive, in  full satisfaction
thereof, Cash  payments  in an  aggregate  amount equal  to  the
Allowed  Amount of such Allowed  Federal Income Tax  Claim.  The
Allowed Amount shall be  payable in equal quarterly installments
over a six-year period from the earlier to occur of (i) the date
of the assessment by the Internal Revenue Service of such Claim,
and (ii) the date on which such Claim becomes an Allowed  Claim,
with  interest on unpaid amounts from the later of the Effective
Date,   the date of assessment  and the date on  which the Claim
becomes  an  Allowed  Claim, at  an  annual  rate  equal to  the
Chemical Bank Prime Rate  in effect on such date,  in accordance
with  the  provisions of  Section 1129(a)  of the  Code  and, if
applicable, a Final  Order of  the Court; provided  that if  the
date  of  any  assessment  shall  have  occurred  prior  to  the
Effective Date, then the Holder of the Federal Income Tax Claims
shall receive Cash in an amount equal to the aggregate amount of
all deferred  Cash  payments  which  were  due  and  payable  in
accordance with the foregoing on or prior to the Effective Date,
on  or promptly after the Effective Date, unless such Holder and
the  Debtors (subject to  Section 4.20  of the  Consensual Plan)
shall have agreed to a less favorable treatment of such Claim.

     3.4   Federal  Excise  Tax and  Reclamation  Claims.   Each
Holder of an  Allowed Federal Excise  Tax and Reclamation  Claim
shall  receive, in full satisfaction thereof,  Cash in an amount
equal  to the Allowed Amount of such Claim, without interest, on
or promptly  after the  Effective Date,  unless such Holder  and
Jim  Walter Resources  shall  have agreed  to  a less  favorable
treatment of such Claim.

     3.5  State and Local Tax Claims.  Each Holder of an Allowed
State and  Local Tax Claim  shall receive, in  full satisfaction
thereof, Cash in an amount equal  to the Allowed Amount of  such
Claim,  without interest,  on  or promptly  after the  Effective
Date, unless  such Holder and  the applicable Debtor  shall have
agreed to a less favorable treatment of such Claim.

CLASSIFIED CLAIMS

SECURED CLAIMS

     3.6  Class S-1 Claims: Revolving Credit Bank Claims.  Class
S-1 Claims  are impaired.   Each Holder of  a Class S-1  Allowed
Claim shall receive, in full  satisfaction thereof, Cash and New
Common Stock as follows:

          (a)  Within 5 days following the Confirmation Date, or
     such other date as  the Court may  order (but in any  event
     not later than the  Effective Date), Cash in the  amount of
     the  portion of  such Holder's  Allowed Claim  described in
     clauses  (ii) and  (iii) of  Section 1.20(b)  (the "Initial
     Revolving Credit Bank  Claim Payment"); provided,  however,
     that if the Initial Revolving  Credit Bank Claim Payment is
     not made  on or prior  to June 30,  1994, then the  Initial
     Revolving Credit Bank Claim  Payment shall also include the
     portion of such Holder's  Allowed Claim described in clause
     (iv) of Section 1.20(b);

          (b)  On the last Business Day of each calendar quarter
     occurring between the date  of the Initial Revolving Credit
     Bank  Claim Payment  and the  Effective Date,  Cash  in the
     amount of the unpaid portion of such Holder's Allowed Claim
     described in  clause (v)  of Section 1.20(b)  which accrued
     during such  calendar quarter and was not  paid pursuant to
     Section 3.6(a); and

          (c)   On the Effective  Date, Cash and,  to the extent
     set  forth in Section 1.20(b)(vi), New  Common Stock in the
     amount of the Allowed Amount of such Holder's Allowed Claim
     to  the extent  not  theretofore paid  pursuant to  Section
     3.6(a) and  (b), unless such  Holder and the  Debtors shall
     have agreed to a less favorable treatment of such Claim.

     Upon receipt of the  distribution specified in this Section
3.6, all Holders  of Class S-1  Claims shall be  deemed to  have
waived any and all subordination rights which they may otherwise
have  with respect to the  distributions to be  made pursuant to
the Consensual Plan  to Holders of Subordinated Note  Claims and
shall be  permanently enjoined from enforcing,  or attempting to
enforce,   any   such   subordination  rights.      Accordingly,
distributions to  be  made pursuant  to the  Consensual Plan  on
account  of  Subordinated Note  Claims shall  not be  subject to
levy,  garnishment, attachment  or  other legal  process by  any
Holder  of  a Class  S-1 Claim  by  reason of  any subordination
rights.

     3.7   Class S-2 Claims: Working Capital Bank Claims.  Class
S-2  Claims are impaired.   Each Holder  of a Class  S-2 Allowed
Claim shall  receive, in full satisfaction thereof, Cash and New
Common Stock as follows:

          (a)  Within 5 days following the Confirmation Date, or
     such other date  as the Court  may order (but in  any event
     not later than the  Effective Date), Cash in the  amount of
     the  portion of  such Holder's  Allowed Claim  described in
     clauses  (ii) and  (iii) of  Section 1.20(c)  (the "Initial
     Working  Capital Bank  Claim Payment");  provided, however,
     that if the Initial  Working Capital Bank Claim Payment  is
     not made on  or prior  to June 30, 1994,  then the  Initial
     Working Capital  Bank Claim Payment shall  also include the
     portion of such Holder's  Allowed Claim described in clause
     (iv) of Section 1.20(c);

          (b)  On the last Business Day of each calendar quarter
     occurring between  the date of the  Initial Working Capital
     Bank Claim  Payment and  the  Effective Date,  Cash in  the
     amount of the unpaid portion of such Holder's Allowed Claim
     described in  clause (v)  of Section 1.20(c)  which accrued
     during such calendar quarter  and was not paid  pursuant to
     Section 3.7(a); and

          (c)   On the Effective  Date, Cash and,  to the extent
     set forth in  Section 1.20(c)(vi), New Common  Stock in the
     amount of the Allowed Amount of such Holder's Allowed Claim
     to  the extent  not  theretofore paid  pursuant to  Section
     3.7(a) and  (b), unless such  Holder and the  Debtors shall
     have agreed to a less favorable treatment of such Claim.

     Upon receipt of the  distribution specified in this Section
3.7, all  Holders of Class  S-2 Claims shall  be deemed  to have
waived any and all subordination rights which they may otherwise
have  with respect to the  distributions to be  made pursuant to
the Consensual Plan to Holders  of Subordinated Note Claims  and
shall be  permanently enjoined from enforcing,  or attempting to
enforce,   any   such   subordination  rights.      Accordingly,
distributions  to be  made pursuant  to the  Consensual Plan  on
account  of  Subordinated Note  Claims shall  not be  subject to
levy,  garnishment, attachment  or  other legal  process by  any
Holder  of  a Class  S-2 Claim  by  reason of  any subordination
rights.

     3.8  Class S-3 Claims: Grace Street Note Claims.  The Class
S-3 Claims are not impaired.  Each Holder of a Class S-3 Allowed
Claim shall  receive, in full  satisfaction thereof, Cash  in an
amount equal to  the Allowed Amount of such Claim on or promptly
after  the Effective  Date, unless  the Holder  thereof  and the
Debtors  shall have agreed to a less favorable treatment of such
Claim.

     3.9  Class S-4 Claims:  Sloss IRB Claim.  Class  S-4 Claims
are not impaired.  The Holder of a Class S-4 Allowed Claim shall
receive, in full satisfaction  thereof, Cash in an  amount equal
to  the Allowed Amount  of such Claim, on  or promptly after the
Effective  Date, unless the Holder thereof and the Debtors shall
have agreed to a less favorable treatment of such Claim.

     3.10  Class S-5  Claims: Secured Equipment Purchase Claims.
Class  S-5 Claims are not impaired.   Each Holder of a Class S-5
Allowed Claim shall receive,  in full satisfaction thereof, Cash
in an  amount equal to the  Allowed Amount of such  Claim, on or
promptly after the  Effective Date, unless  such Holder and  the
Debtors  shall have agreed to a less favorable treatment of such
Claim.

     3.11  Class  S-6 Claims: Series  B & C Senior  Note Claims.
Class S-6  Claims are  impaired.   Each  Holder of  a Class  S-6
Allowed  Claim  shall  receive,  in full  satisfaction  thereof,
(a) Cash in an  amount equal to such Holder's Pro  Rata share of
the Class  S-6 Fund, (b) such Holder's Pro Rata share of the New
Common  Stock  set forth  in Section  1.20(e)(iv), and  (c) with
respect to  the difference between  the Allowed  Amount of  such
Holder's Class S-6 Claim and  the amount of Cash and  New Common
Stock  received pursuant  to clauses  (a) and  (b), (i)  if such
Holder elected to receive all of the remainder of its Series B &
C Senior Note Claim in New Senior Notes pursuant to the Series B
& C Senior Note Claim Election, an aggregate principal amount of
New Senior Notes equal  to such difference (or, if  Cash is used
to satisfy the  Claims that would otherwise  have been satisfied
by New  Senior Notes, an amount  of Cash equal to  the principal
amount of New Senior Notes that would otherwise have been issued
in respect of such Claim),  or (ii) if such Holder did  not make
such  election,  an aggregate  amount  of  Cash  equal  to  such
difference, on or promptly after the Effective Date, unless such
Holder  and  Walter  Industries  shall  have  agreed to  a  less
favorable treatment of such Claim.

     As used herein, the  "Class S-6 Fund" means the  funds held
by Chemical  Bank, as  successor to Manufacturers  Hanover Trust
Company,  in a restricted Cash  account, for the  benefit of the
holders  of Series B & C  Senior Notes, which  funds represent a
portion  of  (a) the  cash  collections received  by  Jim Walter
Resources  prior  to  the  Filing  Date  from  Jasper  Corp.  in
connection with  the non-recourse promissory note  dated May 26,
1988 payable to Jim  Walter Resources and (b) the  proceeds from
the  sale of Oil Holdings Corporation  by Hillsborough and other
proceeds  deposited with Manufacturers Hanover Trust Company, as
predecessor to Chemical Bank, prior to the Filing Date, together
with all earnings thereon to the date of distribution.

     Upon receipt of the  distribution specified in this Section
3.11, all  Holders of Class S-6  Claims shall be  deemed to have
waived any and all subordination rights which they may otherwise
have  with respect to the  distributions to be  made pursuant to
the  Consensual Plan to Holders of  Subordinated Note Claims and
shall be  permanently enjoined from enforcing,  or attempting to
enforce,   any  such   subordination   rights.      Accordingly,
distributions  to be  made pursuant  to the  Consensual Plan  on
account of  Subordinated  Note Claims  shall not  be subject  to
levy,  garnishment, attachment  or  other legal  process by  any
Holder  of  a Class  S-6 Claim  by  reason of  any subordination
rights.

     3.12  Class S-7 Claims: Provident Life & Accident Insurance
Company Claims.  Class S-7 Claims  are not impaired.  The Holder
of  the  Class   S-7  Allowed  Claims  shall  receive,  in  full
satisfaction thereof,  Cash in  an amount  equal to  the Allowed
Amount of such Claims  on or promptly after the  Effective Date,
unless such Holder and the Debtors  shall have agreed to a  less
favorable treatment of such Claim.

     Upon payment in Cash of the Allowed Amount of the Provident
Life  & Accident  Insurance  Company Claims,  Walter  Industries
shall  assume all  unsatisfied obligations  with respect  to the
loans  underlying  such  Provident  Life  &  Accident  Insurance
Company  Claims  in accordance  with their  original contractual
terms.  Upon the making of such payment and such assumption, any
acceleration of  any obligation and/or instrument  or default in
connection  with  the loans  underlying  such  Provident Life  &
Accident  Insurance  Company  Claims   shall  be  deemed  to  be
rescinded, waived  or cured and of  no force or effect,  and the
terms of  such obligation and/or instrument  shall be reinstated
as if no such acceleration or default had occurred.

     3.13   Class  S-8 Claims:  Revolving Credit  Agents Claims.
Class S-8 Allowed  Claims are  not impaired.   Each Holder of  a
Class  S-8 Allowed Claim shall receive on the Effective Date, in
full satisfaction of such Claim, Cash in an  amount equal to the
Allowed  Amount of such Claim.   This Consensual  Plan shall not
affect  the obligation of any such Holder to remit any such Cash
so received  to  other  Persons  who have  previously  paid,  or
reimbursed  such  Holder  in   respect  of,  fees  and  expenses
comprising a portion of such Claim.

     Upon receipt of the  distribution specified in this Section
3.13, all Holders  of Class S-8  Claims shall be deemed  to have
waived any and all subordination rights which they may otherwise
have  with respect to the  distributions to be  made pursuant to
the  Consensual Plan to Holders  of Subordinated Note Claims and
shall be  permanently enjoined from enforcing,  or attempting to
enforce,   any   such   subordination   rights.     Accordingly,
distributions to  be made  pursuant  to the  Consensual Plan  on
account of  Subordinated Note  Claims shall  not  be subject  to
levy,  garnishment, attachment  or  other legal  process by  any
Holder  of  a Class  S-8 Claim  by  reason of  any subordination
rights.

     3.14   Class  S-9  Claims: Working  Capital Agents  Claims.
Class S-9 Claims  are not impaired.  Each Holder  of a Class S-9
Claim shall receive on the Effective Date,  in full satisfaction
of such Claim, Cash in an amount equal to the  Allowed Amount of
such  Claim.     This  Consensual  Plan  shall  not  affect  the
obligation of any such Holder to remit any such Cash so received
to other Persons  who have previously  paid, or reimbursed  such
Holder  in respect of, fees and expenses comprising a portion of
such Claim.

     Upon receipt of the  distribution specified in this Section
3.14,  all Holders of Class  S-9 Claims shall  be deemed to have
waived any and all subordination rights which they may otherwise
have  with respect to the  distributions to be  made pursuant to
the Consensual Plan  to Holders of Subordinated  Note Claims and
shall be  permanently enjoined from enforcing,  or attempting to
enforce,   any   such   subordination  rights.      Accordingly,
distributions  to be  made pursuant  to  the Consensual  Plan on
account  of Subordinated  Note Claims  shall not  be  subject to
levy,  garnishment, attachment  or  other legal  process by  any
Holder  of  a Class  S-9 Claim  by  reason of  any subordination
rights.

     3.15   Class S-10 Claims: Other Secured Claims.  Class S-10
Claims  are not impaired.  Each Holder,  if any, of a Class S-10
Allowed Claim  shall, in full satisfaction  thereof, receive one
of  the  following  treatments:  (i) the  legal,  equitable  and
contractual rights to which such Claim entitles the Holder shall
be   left   unaltered;   (ii) notwithstanding  any   contractual
provision  or applicable law  that entitles  the Holder  of such
Claim  to demand  or receive accelerated  payment of  such Claim
after  the occurrence  of a  default: (A) any such  default that
occurred before or after  the Filing Date (other than  a default
of the kind specified in Section 365(b)(2) of the Code) shall be
cured; (B) the  maturity of such  Claim shall be  reinstated (as
such maturity  existed before  such default); (C) the  Holder of
such  Claim shall be compensated  for any damages  incurred as a
result  of  any  reasonable  reliance by  such  Holder  on  such
contractual provision or such applicable law; and (D) the legal,
equitable or contractual rights to which such Claim entitles the
Holder of such Claim shall not otherwise be altered; or (iii) on
the Effective Date, the  Holder of such Claim shall  receive, on
account of such Claim, Cash equal  to the Allowed Amount of such
Claim; in each case unless such Holder and the applicable Debtor
shall have agreed to a less favorable treatment of such Claim.

UNSECURED CLAIMS

     3.16  Class U-1  Claims: Old Walter Industries  IRB Claims.
Class U-1 Claims  are not impaired.  Each Holder  of a Class U-1
Allowed  Claim  shall receive  Cash in  an  amount equal  to the
Allowed Amount of such Claim, on or promptly after the Effective
Date, unless the Holder thereof and Walter Industries shall have
agreed to a less favorable treatment of such Claim.

     Upon  payment  in Cash  of the  Allowed  Amount of  the Old
Walter Industries IRB Claims, Walter Industries shall assume all
unsatisfied obligations under the  Old Walter Industries IRBs in
accordance  with their  original  contractual terms.   Upon  the
making  of such payment and such assumption, any acceleration of
any obligation  and/or instrument or default  in connection with
the  Old Walter Industries IRBs shall be deemed to be rescinded,
waived  or cured and of no force or  effect and the terms of the
Old Walter Industries  IRBs shall  be reinstated as  if no  such
acceleration or default had occurred.

     3.17  Class  U-2 Claims: Convenience  Class Claims.   Class
U-2 Claims are not impaired.  Each Holder of a Class U-2 Allowed
Claim  shall receive, in  full satisfaction thereof,  Cash in an
amount  equal to the Allowed Amount of  such Claim (of which the
Pre-Filing Date Unsecured Allowed Amount  shall not be in excess
of $1,000), on or promptly after the Effective Date, unless such
Holder and the  applicable Debtor  shall have agreed  to a  less
favorable treatment of such Claim.

     3.18  Class U-3 Claims: Other Unsecured Claims.  

     Class U-3 Claims are impaired.  Each Holder of  a Class U-3
Allowed Claim shall receive,  in full satisfaction thereof, cash
in an amount equal to  the Allowed Amount of such  Claim payable
as follows:

          (1)   75% of  the Allowed Amount of  such Claim, on or
     promptly after  the Effective Date, unless  such Holder and
     the applicable Debtor shall have agreed to a less favorable
     treatment of such Claim; and

          (2)  the balance of such Allowed Amount, together with
     interest  accrued at  the  General Unsecured  Interest Rate
     from  the Effective Date to  the date of  actual payment of
     the 25%  portion of  the Pre-Filing Date  Unsecured Allowed
     Amount not  paid pursuant  to clause (1) above,  within six
     (6) months  following the  payment  pursuant to  clause (1)
     above unless  such Holder  and the applicable  Debtor shall
     have agreed to a less favorable treatment of such Claim.

     3.19   Class U-4  Claims: Senior Subordinated  Note Claims.
Class  U-4 Claims  are impaired.   Each  Holder  of a  Class U-4
Allowed Claim  shall receive, in full  satisfaction thereof, the
Applicable Consideration allocated on  account of such Claim, on
or promptly after the Effective Date, unless such Holder and the
applicable  Debtors  shall  have  agreed  to  a  less  favorable
treatment of such Claim.

     Upon receipt of the  distribution specified in this Section
3.19, all Holders  of Class U-4 Claims  shall be deemed to  have
waived any and all subordination rights which they may otherwise
have with respect to the distributions to be made to Holders  of
17%  Subordinated Note  Claims  and  Pre-LBO  Debenture  Claims,
pursuant  to  the  Consensual  Plan  and  shall  be  permanently
enjoined  from enforcing,  or  attempting to  enforce, any  such
subordination  rights.   Accordingly,  distributions to  be made
pursuant to the  Consensual Plan on account  of 17% Subordinated
Note Claims and Pre-LBO Debenture  Claims, shall not be  subject
to levy,  garnishment, attachment or other legal  process by any
Holder  of  a Class  U-4 Claim  by  reason of  any subordination
rights. Notwithstanding the foregoing two sentences, if and only
if  the  Pre-LBO  Condition  occurs, the  foregoing  waiver  and
injunction shall not  apply to any claim or  right of Holders of
Class  U-4 Claims  to fully  enforce  any and  all subordination
rights  as  to any  post-Filing  Date  interest  claimed  by  or
distributed   to  Holders   of  Class   U-6  Claims,   and  such
subordination rights shall be fully preserved.

     3.20    Class U-5  Claims:  17%  Subordinated Note  Claims.
Class U-5  Claims are  impaired.   Each Holder  of  a Class  U-5
Allowed Claim  shall receive, in full  satisfaction thereof, the
Applicable Consideration allocated on  account of such Claim, on
or promptly after the Effective Date, unless such Holder and the
applicable  Debtors  shall  have  agreed  to  a  less  favorable
treatment of such Claim.

     Upon  the receipt  of  the distribution  specified in  this
Section 3.20, all Holders of Class U-5 Claims shall be deemed to
have  waived any  and all  subordination rights  which they  may
otherwise  have  with respect  to the  distributions to  be made
pursuant to the Consensual Plan to Holders of  Pre-LBO Debenture
Claims  and shall  be  permanently enjoined  from enforcing,  or
attempting   to  enforce,   any   such   subordination   rights.
Accordingly, distributions to be made pursuant to the Consensual
Plan on account of Pre-LBO Debenture Claims shall not be subject
to levy, garnishment, attachment  or other legal process  by any
Holder  of  a Class  U-5 Claim  by  reason of  any subordination
rights. Notwithstanding the foregoing two sentences, if and only
if  the  Pre-LBO  Condition  occurs, the  foregoing  waiver  and
injunction shall not apply  to any claim or right of  Holders of
Class U-5  Claims to  fully  enforce any  and all  subordination
rights  as  to  any  post-Filing  Date  interest  claimed  by or
distributed   to  Holders   of  Class   U-6  Claims,   and  such
subordination rights shall be fully preserved.

     3.21   Class U-6 Claims:  Pre-LBO Debenture Claims.   Class
U-6 Claims are  impaired.  Each  Holder of a  Class U-6  Allowed
Claim  shall  receive,  in  full  satisfaction thereof,  (i) the
Applicable Consideration allocated on account of such Claim, and
(ii) if and only  if the  Pre-LBO Condition does  not occur,  in
consideration  of  the  full   settlement  and  release  of  all
LBO-Related  Issues  that  have  or could  be  asserted  against
Released  Parties  as  provided  in the  Consensual  Plan,  such
Holder's Pro  Rata share of shares of New Common Stock having an
aggregate  New Common Stock Value Per Share equal to the Pre-LBO
Settlement  Equity Amount,  on or  promptly after  the Effective
Date, unless such Holder and Walter Industries shall have agreed
to a less favorable treatment of such Claim.

     3.22    Class U-7  Claims:  Settlement Claims.    Class U-7
Claims are not impaired and shall be treated as follows:

          (a)    On or  promptly after  the Effective  Date, the
     Celotex Settlement  Fund Recipient shall  receive, in  full
     satisfaction   of  all  Class   U-7  Claims,  consideration
     described herein  equal to the aggregate  Allowed Amount of
     the Class  U-7 Claims, of  which (i) $375 million  shall be
     satisfied by a combination  of Qualified Securities and New
     Common Stock, in the  proportion described in the following
     sentence, together having an aggregate principal amount (in
     the  case of  Qualified Securities)  and Veil  Piercing New
     Common Stock Value  Per Share  (in the case  of New  Common
     Stock)  equal to  $375  million, on  or promptly  after the
     Effective Date, and (ii) such additional amount (but not to
     exceed $15 million)  provided for in Section 2(a)(i) of the
     Second  Amended  and   Restated  Veil  Piercing  Settlement
     Agreement  shall  be  satisfied  by Cash.    The  aggregate
     principal amount of Qualified  Securities used to satisfy a
     portion of the Veil  Piercing Claims Amount shall be  equal
     to   375/1473  times  the  aggregate  principal  amount  of
     Qualified  Securities  to  be  distributed  to  Holders  of
     Subordinated Note  Claims and  Settlement Claims under  the
     Consensual  Plan; and the  excess of $375  million over the
     portion  thereof satisfied  by Qualified  Securities (which
     portion  shall be  equal to  the principal  amount of  such
     Qualified Securities) shall be  satisfied by that number of
     shares  of  New Common  Stock which  is  equal to  the Veil
     Piercing New Common Stock Amount.

          (b)  In the event that the Effective Date occurs after
     March 31, 1995, the Celotex Settlement Fund Recipient shall
     also  receive an additional  distribution consisting of New
     Senior Notes of the  same series and  with all of the  same
     terms and  provisions as  the New  Senior  Notes issued  as
     Qualified Securities,  in a  principal amount equal  to the
     product  of multiplying  the principal amount  of Qualified
     Securities  to be  received by  the Celotex  Fund Recipient
     pursuant  to   subparagraph  (a)  above  by  the  Qualified
     Securities Adjuster;  provided,  however, that  if  no  New
     Senior Notes are issued as Qualified Securities as a result
     of the  issuance of Replacement  Indebtedness under Section
     4.19 of  the Consensual Plan, such  additional distribution
     shall be made solely in Cash.

          (c)   The  Second Amended  and Restated  Veil Piercing
     Settlement  Agreement  and  the  Charter  provide that  all
     shares of New Common Stock issued to the Celotex Settlement
     Fund Recipient  under the Consensual Plan  will be required
     to be voted by the Celotex Settlement Fund Recipient (or by
     the beneficiaries of the Celotex Settlement Fund Recipient)
     in the same proportion as the  votes are cast by all  other
     shares  of  New Common  Stock on  all  matters and  for all
     purposes.

INTERCOMPANY CLAIMS

     3.23  Class I-1 Claims: Intercompany IRB Claims.  Class I-1
Allowed Claims  are not impaired.   The Holder of the  Class I-1
Allowed  Claims shall  receive Cash  in an  amount equal  to the
Allowed Amount of such Claim, on or promptly after the Effective
Date, unless the Holder thereof and Sloss shall have agreed to a
less favorable treatment of such Claim.

     Upon  payment  in  Cash  of  the   Allowed  Amount  of  the
Intercompany  IRB  Claim,  Sloss  shall assume  all  unsatisfied
obligations with respect to  such Intercompany IRB in accordance
with  its original contractual terms.   Upon the  making of such
payment and such assumption,  any acceleration of any obligation
and/or   instrument  or   default   in  connection   with   such
Intercompany IRB shall be  rescinded, waived or cured and  of no
force  or effect  and  the  terms  of  such  obligations  and/or
instrument shall  be reinstated  as if  no such  acceleration or
default had occurred.

     3.24  Class I-2  Claims: Pre-Filing Date Intercompany Notes
Payable  Claims.  Class I-2 Claims are not impaired.  Pre-Filing
Date Intercompany Notes Payable Claims will be reinstated on the
books and records of  the respective Debtors.  There  will be no
distributions under  the Consensual Plan made in  respect of any
Pre-Filing  Date  Intercompany  Notes Payable  Claims,  but such
Claims  may be  paid after  the Effective  Date in  the ordinary
course of business.

     3.25  Class I-3 Claims: Post-Filing Date Intercompany Notes
Payable Claims.  Class I-3 Claims are not impaired.  Post-Filing
Date Intercompany Notes Payable Claims will be reinstated on the
books and records of the  respective Debtors.  There will be  no
distributions under  the Consensual Plan made in  respect of any
Post-Filing  Date Intercompany  Notes Payable  Claims, but  such
Claims  may be  paid after  the Effective  Date in  the ordinary
course of business.

INTERESTS

     3.26   Class E-1 Interests:  Old Common Stock  Interests in
Hillsborough.   Class E-1 Interests are impaired.  All shares of
Old Common Stock held by Holders of Class E-1 Interests shall be
cancelled, annulled  and extinguished as of  the Effective Date.
If  Class  E-1 accepts  the Consensual  Plan,  each Holder  of a
Class E-1 Allowed Interest  shall receive, in full  satisfaction
thereof, on  or promptly after  the Effective Date  (except with
respect to paragraphs (b) and (c) below), unless such Holder and
Walter  Industries  shall  have   agreed  to  a  less  favorable
treatment of such Interest:

          a.  Such  Holder's Pro  Rata share of  that number  of
     shares  of  New  Common  Stock  which  is  the  product  of
     multiplying  the  New Common  Stock  Residual  Amount by  a
     fraction,  the numerator of which  is $150 million, and the
     denominator  of  which is  the  New  Common Stock  Residual
     Allocation Denominator;

          b.   As soon as  practicable after all  Federal Income
     Tax Claims have been allowed  or disallowed by Final Order,
     such  Holder's Pro Rata share of shares of New Common Stock
     having an aggregate New Common Stock Value Per  Share equal
     to the  Federal Income  Tax Claims Differential;  provided,
     however, that if shares of New Common Stock become issuable
     under this paragraph (b)  and at such time shares  are held
     in escrow pursuant to  paragraph (c) below, shares issuable
     under this  paragraph (b) shall, first,  be issued directly
     to Holders of Class E-1 Interests up to a  number of shares
     having an aggregate New Common  Stock Value Per Share equal
     to the  excess, if any, of  (A) $88.7 million  over (B) the
     aggregate New  Common Stock Value  Per Share of  all shares
     theretofore issued  into escrow under paragraph  (c) below,
     and, second, be satisfied by the release from escrow of any
     remaining  shares issuable  under this  paragraph (b);  and
     provided,  further,  that the  aggregate  New Common  Stock
     Value Per Share of the shares of New Common Stock issued to
     Holders of  Class E-1 Interests pursuant  to this paragraph
     (b)  shall  not  exceed  the  amount  which  remains  after
     subtracting (i)  the aggregate  New Common Stock  Value Per
     Share of the shares  of New Common Stock issued  to Holders
     of  Class E-1 Interests (excluding any shares issued to the
     Escrow  Agent  but not  released  to Holders  of  Class E-1
     Interests)  pursuant  to paragraphs  (a)  and  (c) of  this
     Section 3.26, from (ii) $250,000,000; and

          c.   As  soon as  practicable after the  Tax Oversight
     Committee  shall  have  determined  that  a  Veil  Piercing
     Settlement   Tax   Savings  Event   has   occurred,  Walter
     Industries shall issue and deliver into escrow to an escrow
     agent  selected  by Walter  Industries  and  the Bondholder
     Proponents (the "Escrow  Agent") certificates  representing
     shares of New  Common Stock having an  aggregate New Common
     Stock Value Per Share equal to the Veil Piercing Settlement
     Tax  Savings Amount  which results  from the  Veil Piercing
     Settlement Tax Savings Event  (as such amount is determined
     by the Tax Oversight Committee); provided, however, that in
     the  event that, on or prior to the 160th day following the
     Effective Date,  (i) one  or more Veil  Piercing Settlement
     Tax  Savings Events shall  not have occurred  in respect of
     (and the Tax Oversight Committee shall not have determined)
     the  maximum Veil  Piercing  Settlement Tax  Savings Amount
     that could result  from a  good faith claim  by the  Walter
     Industries consolidated  group, of  both (a) a  refund with
     respect to  tax years prior  to the tax  year in which  the
     Effective  Date occurs, and (b) a deduction with respect to
     the   tax  year   in  which   the  Effective   Date  occurs
     (collectively,  the   "Initial  Claim"),  or   (ii)  Walter
     Industries shall not have  issued and delivered into escrow
     certificates representing shares of New Common Stock having
     an  aggregate New Common Stock Value Per Share equal to the
     full amount  of such  maximum Veil Piercing  Settlement Tax
     Savings Amount, then not later than the 180th day after the
     Effective Date, Walter  Industries shall issue and  deliver
     into  escrow  certificates  representing  New  Common Stock
     having an aggregate  New Common Stock Value Per Share equal
     to the sum of (i) that part of the Veil Piercing Settlement
     Tax  Savings  Amount  arising  from the  Initial  Claim  in
     respect  of  which  shares  of  New  Common  Stock  had not
     theretofore been issued into  escrow, as such Veil Piercing
     Settlement  Tax  Savings  Amount  (whether or  not  a  Veil
     Piercing Settlement Tax Savings Event shall previously have
     occurred) shall  be estimated in  good faith  by the  Chief
     Financial Officer of  Walter Industries and set forth  in a
     certificate delivered  to the Tax  Oversight Committee (and
     such  amount  shall be  the  Veil  Piercing Settlement  Tax
     Savings Amount for purposes of  this sentence) and (ii)  an
     additional amount equal  to the lesser  of (A) $13  million
     and (B) an amount that would  cause the limit in clause (i)
     of the last sentence  of this paragraph to be reached.   In
     determining  whether and  in  what amount  deposits to  the
     Escrow  Agent shall be made hereunder,  it shall be assumed
     that  (1) the fair market value of the New Common Stock and
     Qualified  Securities transferred to the Celotex Settlement
     Fund Recipient shall be equal to their aggregate New Common
     Stock   Value  Per   Share  and   aggregate   face  amount,
     respectively;   and   (2) the  transfer   to   the  Celotex
     Settlement Fund Recipient constitutes  economic performance
     under all relevant provisions of the Internal Revenue Code.
     Notwithstanding  and in  addition to  the foregoing,  $11.3
     million of  New Common Stock  (using the  New Common  Stock
     Value Per  Share) shall  be issued directly  to Holders  of
     Class E-1 Interests  on a Pro Rata basis,  at the same time
     as shares are first issued into escrow.  Any such shares of
     New Common Stock held  in escrow shall be voted Pro Rata by
     the  Holders  of  Class  E-1  Interests,  and  any  and all
     dividends  and  other   distributions  made  thereon  shall
     promptly be  distributed Pro Rata  to Holders of  Class E-1
     Interests,  provided,  that each  such  direct  or indirect
     recipient  of any  such dividend  or distribution  shall be
     obligated to  promptly return  the amount of  any dividends
     and  other  distributions  received by  such  recipient  in
     respect of shares  of New  Common Stock that  were held  in
     escrow  and subsequently  cancelled prior  to release  from
     escrow as provided below.  As soon as practicable after the
     Tax  Oversight Committee  determines that  a Veil  Piercing
     Settlement Tax Savings Amount that had resulted from a Veil
     Piercing Settlement Tax Savings  Event is no longer subject
     to adjustment because (i) the statutory period during which
     assessments  (or denial of a refund claim) can be made with
     respect to such Veil Piercing Settlement Tax Savings Amount
     has passed, (ii) Walter Industries and the Internal Revenue
     Service  or other  relevant taxing  authority have  entered
     into a closing or similar agreement  governing the years or
     issues  in  question with  respect  to  such Veil  Piercing
     Settlement Tax  Savings Amount,  or (iii) a court  decision
     determining the income  tax liability (or the right to such
     refund) with  respect to such Veil  Piercing Settlement Tax
     Savings  Amount has been  rendered and the  time period for
     the  filing  of an  appeal  has passed,  the  Tax Oversight
     Committee  shall give written notice instructing the Escrow
     Agent  to release from escrow, and to deliver to Holders of
     Class  E-1 Interests, their Pro Rata share of shares of New
     Common Stock having an aggregate New Common Stock Value Per
     Share  equal to  the Veil  Piercing Settlement  Tax Savings
     Amount  that had  satisfied  the applicable  condition  set
     forth in (i), (ii) or (iii) of this sentence.  On each date
     on which the Tax Oversight Committee ascertains whether any
     of the three conditions enumerated in the previous sentence
     has  been met, or such  other date(s) as  the Tax Oversight
     Committee  shall  determine  to  be  appropriate,  the  Tax
     Oversight  Committee shall  also determine  whether (i) any
     maximum Veil Piercing Settlement Tax Savings Amount, taking
     into account  all deductions  then claimed with  respect to
     the distribution under the Second Amended and Restated Veil
     Piercing Settlement Agreement,  the then current status  of
     any audits  or challenges  to such claimed  deductions, and
     the maximum  number of shares permitted to  be issued under
     this paragraph  (c) (taking into account  shares previously
     issued or  released from escrow pursuant  to the provisions
     of  paragraphs  (a) and  (b)  above)  and (ii) any  maximum
     amount (not in excess  of $13 million) that may  be payable
     pursuant to paragraph (b) above, and reducing the aggregate
     of (i) and (ii) by the aggregate New Common Stock Value Per
     Share of all shares of New Common Stock previously released
     from escrow (the "Maximum") can  be calculated, and if  so,
     shall calculate such  Maximum.   At each such  time as  the
     Maximum is less than  the aggregate New Common Stock  Value
     Per  Share of  shares  of New  Common  Stock then  held  in
     escrow, then the Tax Oversight Committee shall give written
     notice  to  the  Escrow   Agent  (i) to  return  to  Walter
     Industries  for cancellation,  and Walter  Industries shall
     cause to be cancelled, shares of New Common Stock having an
     aggregate New  Common Stock  Value Per  Share equal  to the
     excess of the Maximum over  the aggregate New Common  Stock
     Value  Per Share  of  the New  Common  Stock then  held  in
     escrow, and (ii) to return to Walter Industries any and all
     dividends  or other  distributions on such  shares returned
     for  cancellation.  Notwithstanding anything else contained
     in this paragraph (c), the aggregate New Common Stock Value
     Per Share of  the shares  of New Common  Stock (i) held  in
     escrow  by the Escrow Agent  shall at no  time exceed $88.7
     million,  and (ii) issued  (directly or  out of  escrow) to
     Holders of  Class E-1 Interests (together  with shares then
     held in escrow on their behalf)  pursuant to this paragraph
     (c)  shall  not  exceed  the  amount  which  remains  after
     subtracting (x)  the aggregate  New Common Stock  Value Per
     Share  of the shares of  New Common Stock previously issued
     to Holders  of Class  E-1 Interests pursuant  to paragraphs
     (a) and (b) of this Section 3.26, from (y) $250,000,000.

     The  Company will  give KKR  prompt written notice  of each
determination made by the Tax Oversight Committee as required or
permitted  under  Section 3.26  of  the  Consensual Plan  (which
notice shall set forth in reasonable detail the basis therefor).
If KKR reasonably believes that any such determination is not in
compliance  with the  terms  of the  Consensual Plan,  including
without  limitation the  provisions of  Section 4.20,  it shall,
within forty-five days of its  receipt of the applicable  notice
referred  to  in the  preceding  sentence,  give prompt  written
notice  to the  Tax  Oversight Committee  thereof (which  notice
shall set forth in reasonable detail the basis for such belief).
To  the extent that the  Tax Oversight Committee  and KKR cannot
resolve  any disputed matters within fifteen  days after the Tax
Oversight  Committee's receipt  of KKR's  notice, the  remaining
previously  described  disputed   matters  shall  be   submitted
promptly to a nationally  recognized accounting firm which shall
be  jointly selected by the  Tax Oversight Committee  and KKR as
soon  as  practicable  (the  "Arbitrator").    Each  of  the Tax
Oversight Committee and KKR shall be afforded the opportunity by
the Arbitrator to  present its case to the Arbitrator at its own
expense  (in the  case of  the Tax  Oversight Committee,  at the
expense of  Walter Industries) as  soon as practicable,  and the
determination  of  the   Arbitrator  on  whether  the   disputed
determinations were  made in  compliance with  the terms of  the
Consensual Plan  shall be final and binding on all parties.  The
Arbitrator shall render its decision as soon as practicable, but
in no event later than sixty days after its selection.  The fees
and  expenses of the Arbitrator shall be borne equally by Walter
Industries, on the one hand, and the holders of Old Common Stock
Interests (on a Pro Rata basis), on the other hand.

     If  Class E-1 rejects the Consensual Plan, Holders of Class
E-1  Interests shall  receive no  distribution or  consideration
under the Consensual Plan.
     3.27   Class  E-2  Interests: Stock  Acquisition Rights  in
Hillsborough.   Class  E-2  Interests are  impaired.   All Stock
Acquisition  Rights in Hillsborough shall be cancelled, annulled
and extinguished as of the Effective Date.  Holders of Class E-2
Interests  shall  receive  or   retain  no  property  under  the
Consensual Plan on account of their Class E-2 Interests.

     3.28    Class  SE-1  Interests:  Subsidiary  Common   Stock
Interests  in  Debtors  other  than Hillsborough.    Class  SE-1
Interests  are  not  impaired.   Each  Holder  of  a Class  SE-1
Interest shall retain its Subsidiary Common Stock and  shall not
receive any distribution under the Consensual Plan in respect of
its Class SE-1 interest.

     3.29   Class  SE-2 Interests:  Stock Acquisition  Rights in
Debtors  other  than  Hillsborough.   Class SE-2  Interests  are
impaired.   All Stock Acquisition  Rights in Debtors  other than
Hillsborough shall be cancelled, annulled and extinguished as of
the  Effective  Date.   Holders  of Class  SE-2  Interests shall
receive  or retain  no  property under  the  Consensual Plan  on
account of their Class SE-2 Interests.
                           ARTICLE IV

         MEANS FOR IMPLEMENTATION OF THE CONSENSUAL PLAN

     4.1  Charter; Common Stock.  

          (a)    On  or  prior  to  the  Effective  Date, Walter
     Industries  shall  adopt  and  file the  Charter  with  the
     Secretary of State of the State of Delaware.

          (b)  All stock  distributed pursuant to the Consensual
     Plan will  be  New  Common  Stock.    Except  as  otherwise
     expressly provided in the  Charter and the Consensual Plan,
     all shares of New Common Stock shall enjoy the same rights,
     benefits and privileges and  shall not bear any restrictive
     legends  on  the  stock certificates  (except  for  legends
     prohibiting  transfer  other than  in  accordance with  the
     Securities Act).

     4.2  Amendments to  Charter.  From and after  the Effective
Date, amendments to the Charter shall be made in accordance with
Delaware  law, the terms  of the Charter and  the Bylaws and the
Reorganization Documents.

     4.3   Nonvoting  Equity  Securities.   The certificates  of
incorporation of Walter Industries and each of the Debtors shall
be amended, on or  prior to the Effective Date, to  prohibit the
issuance by each Debtor of nonvoting capital stock to the extent
required by the provisions of Section 1123(a)(6) of the Code.

     4.4  Surrender and Cancellation of Instruments.  

          (a)   As  of the  close of  business on  the Effective
     Date,  the  transfer ledgers  or  registers  and any  other
     records determining record ownership maintained by the Bank
     Agents, the  Indenture Trustees, Walter  Industries or  any
     Debtor  (or   any  other   trustees,  transfer   agents  or
     registrars which  may  have  been  employed  in  connection
     therewith)  for  the Revolving  Loans, the  Working Capital
     Loans,  the Series  B &  C Senior  Notes, the  Grace Street
     Notes,  the  Sloss  IRB,  the Subordinated  Notes  and  all
     Interests shall be deemed to be closed, and for purposes of
     the Consensual  Plan, there shall be no  further changes in
     the record Holders of  any Revolving Loans, Working Capital
     Loans, Series B & C Senior Notes, Grace Street Notes, Sloss
     IRB, Subordinated Notes  or Interests on  the books of  the
     Bank Agents, the Indenture  Trustees, Walter Industries  or
     any  Debtor  (or any  other  trustees,  transfer agents  or
     registrars  which  may  have been  employed  in  connection
     therewith).  Neither Walter Industries nor any other Debtor
     shall  have any  obligation  to recognize  any transfer  of
     Revolving Credit Loans, Working Capital Loans, Series B & C
     Senior Notes,  Grace Street Notes, Sloss  IRB, Subordinated
     Notes or  Interests  occurring  thereafter,  but  shall  be
     entitled  instead  to  recognize  and deal  with,  for  all
     purposes  under the  Consensual Plan,  except  as otherwise
     provided  herein, only  those Persons  who were  Holders of
     such  loans, notes or Interests as of the close of business
     on the Effective  Date, as  reflected on the  books of  the
     Bank Agents,  the Indenture Trustees, Walter  Industries or
     any  Debtor (or  such  other trustees,  transfer agents  or
     registrars), as the case may be.

          (b)  No Holder of any Revolving Loans, Working Capital
     Loans,  Series B  & C  Senior Notes,  the Sloss  IRB, Grace
     Street  Notes, Subordinated  Notes  or Interests  shall  be
     entitled to any rights or distribution under the Consensual
     Plan  unless  and  until   such  Holder  shall  have  first
     surrendered  or  caused  to  be  surrendered  the  relevant
     instrument,  if  any,  held   by  such  Holder  to  (i) the
     applicable Bank Agent, (ii) in the case of the Series B & C
     Senior Notes,  the  Series  B  &  C  Senior  Note  Trustee,
     (iii) in the case of the Subordinated Notes, the Disbursing
     Agent,  (iv) in  the case  of  the  Grace Street  Notes  or
     Interests in  the Old  Common Stock, Walter  Industries, or
     (v) in the case of the Sloss IRB, Sloss.  To the extent any
     such  Holder is not the  holder of record  of such relevant
     instrument,   such  Holder  must   deliver  to  the  Person
     specified  in the  preceding  sentence,  together with  the
     relevant instrument, documents  reasonably satisfactory  to
     Walter Industries  evidencing succession of title  from the
     record  holder  thereof.    In  the  event  that  any  such
     instrument has been  lost, destroyed, stolen or  mutilated,
     the  Holder  thereof may  instead  execute  and deliver  an
     affidavit of  loss and indemnity with respect  thereto in a
     form  customarily  utilized  for   such  purposes  that  is
     reasonably satisfactory to Walter Industries together with,
     if  Walter  Industries  so requests,  a  bond  in form  and
     substance    (including,   without    limitation,   amount)
     reasonably satisfactory to Walter Industries.

          (c)     Promptly  upon   surrender  of   the  relevant
     instruments referred  to in Section 4.4(b),  the applicable
     Bank Agent,  Indenture Trustee or  Walter Industries  shall
     cancel such  instruments, and the applicable  Bank Agent or
     Indenture Trustee shall deliver such  cancelled instruments
     to  Walter  Industries   or  otherwise   dispose  of   such
     instruments  in   such  manner  as  Walter  Industries  may
     request.   At  the times  specified in  Article III  of the
     Consensual  Plan, (i) the  applicable Bank  Agent, (ii) the
     applicable Indenture Trustee,  (iii) the Disbursing  Agent,
     (iv) Walter Industries  or (v) Sloss,  as the case  may be,
     shall make  the distributions provided for  in Sections 4.5
     and  4.6 of the Consensual Plan  in accordance with Article
     III of the Consensual Plan.

          (d)  Until a Holder of record on the Effective Date or
     its successor  by operation of law  surrenders the relevant
     instruments,   if  any,  evidencing  its  Revolving  Loans,
     Working  Capital Loans,  Series B  & C Senior  Notes, Grace
     Street Notes,  Sloss IRB, Subordinated Notes  or Interests,
     as  the case may be, pursuant to Section 4.4(b) hereof, and
     the  debt   and/or  equity  securities  to   be  issued  in
     satisfaction  thereof are  issued  and delivered  by or  on
     behalf  of the applicable Debtors  to such Holder, the Bank
     Agent, the  Indenture Trustee  or the Disbursing  Agent for
     the  account of such Holder  as required by  Section 4.5 of
     the Consensual Plan, such Holder shall have no rights under
     the debt  and/or equity securities  to be received  by such
     Holder under the Consensual Plan.

          (e)    Notwithstanding  any  other  provision  of  the
     Consensual Plan, no  Holder of  a Secured Claim  who is  to
     receive a distribution under the Consensual Plan in respect
     of such Secured Claim shall receive such distribution until
     such Holder executes and delivers or causes  to be executed
     and  delivered  any   documents  (in  recordable  form   if
     appropriate) and/or  surrenders or causes to be surrendered
     any personal property or other collateral (including shares
     of capital stock)  in its possession  or the possession  of
     its agent  or  trustee  or  the applicable  Bank  Agent  or
     Indenture  Trustee, necessary  to release  any Lien(s)  and
     retransfer  all collateral  held by  it in  connection with
     such Secured Claim.

          (f)  As  of the Effective  Date, the Revolving  Credit
     Agreement,  the Working  Capital Agreement,  the Sloss  IRB
     Indenture,  the Series B & C Senior Note Indenture and each
     Indenture with respect to  the Subordinated Notes, shall be
     terminated, deemed  null and void  and of no  further force
     and effect as to the Debtors.  Each Bank Agent or Indenture
     Trustee, on the  one hand,  and the Debtors,  on the  other
     hand, shall have no further obligations to each other under
     such Agreements and Indentures,  except that the applicable
     nBank  Agent  or Indenture  Trustee  shall  be entitled  to
     assert any charging liens to which it may be entitled under
     such Agreements or Indentures.

     4.5    Distributions  to  Holders  of  Allowed  Claims  and
Interests.   Walter  Industries shall  deliver  or cause  to  be
delivered,  on   behalf  of  the  applicable   Debtors,  at  the
applicable times specified in  Article III subject to compliance
with the provisions of Section 4.4 hereof:
          (a)    to each  Holder of  an Administrative  Claim, a
     Priority Claim  and an Allowed  Claim in Classes  S-1, S-2,
     S-3, S-4, S-5, S-7, S-8, S-9, S-10, U-1, U-2, U-3, and I-1,
     Cash  in accordance with Sections  3.2, 3.3, 3.4, 3.5, 3.6,
     3.7, 3.8,  3.9, 3.10, 3.12,  3.13, 3.14, 3.15,  3.16, 3.17,
     3.18, and 3.23 respectively, hereof;

          (b)    to  the  trustee  under  the  New  Senior  Note
     Indenture on  behalf of  the Holders  of Allowed  Claims in
     Class  S-6 as to which Claims the  Series B & C Senior Note
     Claim Election was made, a  global certificate representing
     the New  Senior Notes  to be delivered  in accordance  with
     Section 3.11 hereof  (unless no New Senior Notes are issued
     on account of Series  B & C Senior Note  Claims); provided,
     however, that the Series B & C Senior Note Trustee shall be
     entitled to  require, as  a  condition to  issuance of  New
     Senior Notes (or Cash in an amount based on having made the
     Series B & C  Senior Note Claim  Election if no New  Senior
     Notes  are issued  on account of  Series B &  C Senior Note
     Claims) to any  Holder of a Series B &  C Senior Note Claim
     that claims  entitlement thereto  based upon the  making of
     the Series B & C Senior Note Claim Election with respect to
     such Holders' Series  B &  C Senior Note  Claim, that  such
     Holder  make   such   representations  and   provide   such
     documentary proof as the  Series B & C Senior  Note Trustee
     may  reasonably request  demonstrating whether  such Holder
     (or a predecessor Holder,  as the case may be)  timely made
     the Series B & C Senior Note Claim Election with respect to
     such  Series B  & C  Senior Note  Claim; and  in connection
     therewith, the Series B  & C Senior Note Trustee  shall use
     commercially  reasonable efforts,  which  may  include  the
     sending of  notices and the  review and updating  of record
     holder  lists  and  Depository  Trust  Company participants
     security  position  listings, to  keep  a  current list  of
     record holders  of Series B  & C Senior  Note Claims as  to
     which  the  Series B  & C  Senior  Note Claim  Election was
     timely made, in order to identify such record holders as of
     the Effective Date;

          (c)   to the Disbursing Agent on behalf of the Holders
     of Subordinated Note Claims, instruments (which may include
     Cash)  representing  Qualified Securities  and certificates
     representing  New   Common  Stock,  to   be  delivered   in
     accordance  with  Sections  3.19,  3.20  and  3.21  hereof;
     provided, however,  that  the  Disbursing  Agent  shall  be
     entitled  to  require,  as   a  condition  to  issuance  of
     Qualified Securities and/or New  Common Stock to any Holder
     of  a  Subordinated  Note  Claim  that  claims  entitlement
     thereto based upon the making of or the failure to make the
     Subordinated  Note  Claim  Election  (and  the  Class   U-4
     Exchange  Election, if  applicable)  with  respect to  such
     Holders'  Subordinated Note  Claim,  that such  Holder make
     such representations and provide  such documentary proof as
     the  Disbursing Agent may  reasonably request demonstrating
     whether  such Holder (or a  predecessor Holder, as the case
     may be) timely made (or did not make) the Subordinated Note
     Claim  Election (and  the Class  U-4 Exchange  Election, if
     applicable) with  respect to such Subordinated  Note Claim;
     and in connection therewith, the Disbursing Agent shall use
     commercially  reasonable  efforts,  which  may  include the
     sending of notices  and the review  and updating of  record
     holder  lists  and  Depository Trust  Company  participants
     security  position  listings, to  keep  a  current list  of
     record holders of  Subordinated Note Claims as to which the
     Subordinated  Note  Claim  Election   (and  the  Class  U-4
     Exchange Election, if applicable) was timely made, in order
     to identify  such record holders as of  the Effective Date;
     provided, further,  that in  the event that  the Disbursing
     Agent  is not provided with evidence that would allow it to
     determine in a commercially  reasonable manner whether  the
     Subordinated Note Claim Election had been made with respect
     to   one  or   more  Subordinated   Note  Claims   (each  a
     "Non-Conforming  Claim"), then  the Disbursing  Agent shall
     treat  each  such Subordinated  Note  Claim  as though  the
     Subordinated   Note  Claim  Election  (and  the  Class  U-4
     Exchange Election)  had not been made with  respect to such
     Subordinated Note Claim; provided, further, that the amount
     of  Qualified  Securities  and   New  Common  Stock  to  be
     distributed  to each  Holder of  a Subordinated  Note Claim
     (other  than  Non-Conforming  Claims)  and  to  the Celotex
     Settlement Fund  Recipient under the Consensual  Plan shall
     be  determined  on  the  assumption  that  the  immediately
     preceding proviso  will not apply to  any Subordinated Note
     Claim,  with the result  that the  amount of  the Qualified
     Securities and New  Common Stock to  be distributed to  any
     Holder  of   a  Subordinated  Note  Claim   (other  than  a
     Non-Conforming  Claim)  and  the  Celotex  Settlement  Fund
     Recipient will not be altered as  a result of the fact that
     one or  more Subordinated  Note  Claims are  Non-Conforming
     Claims.

          (d)  to the Series B & C Senior Note Trustee on behalf
     of the Holders  of Allowed  Claims in Class  S-6, Cash  and
     certificates  representing New  Common Stock  in accordance
     with Section 3.11 hereof  (it being understood that nothing
     in the Consensual Plan shall in any way modify or prejudice
     the right of the Series B & C Senior Note Trustee to assert
     its  rights under the Series  B & C  Senior Note Indenture,
     including but not limited  to Section 6.07 thereof, against
     the Holders of Class S-6 Claims);

          (e)    to  the   Celotex  Settlement  Fund  Recipient,
     instruments    representing   Qualified    Securities   and
     certificates representing New Common  Stock and, if payable
     pursuant  to  Section 2(a)(i)  of  the  Second Amended  and
     Restated  Veil  Piercing  Settlement  Agreement,  Cash,  in
     accordance with Section 3.22 hereof;

          (f)     to  the   Holders  of  Class   E-1  Interests,
     certificates representing  New Common Stock,  in accordance
     with Section 3.26 hereof; and

          (g)   to the Holders  of Revolving Credit  Bank Claims
     and Working Capital Bank Claims,  certificates representing
     New Common Stock  in accordance with  Sections 3.6 and  3.7
     hereof.

     4.6  All Distributions to be Made by Walter Industries.  

          (a)    Walter  Industries  shall   make  all  payments
     required to be made by any Debtor under the Consensual Plan
     on  behalf  of such  Debtor.   All  Allowed Claims  paid by
     Walter Industries  hereunder shall  be allocated  by Walter
     Industries to the Debtor for whose benefit such Claims were
     satisfied  in  the  same  manner in  which  Allowed  Claims
     incurred  by the Debtors  and paid by  Walter Industries in
     the  ordinary  course  of  business are  allocated  to  the
     Debtors.   Intercompany accounts  shall be established  for
     any amounts paid by a Debtor on  behalf of any other Debtor
     hereunder on the books and records of such Debtors.

          (b)   At the  option of Walter  Industries, except  as
     otherwise required or provided in the Consensual Plan or by
     any applicable agreement, any Cash payment to be made by or
     on behalf of any Debtor pursuant to the Consensual Plan may
     be made by a check drawn on a United States  bank mailed by
     first class mail or by wire transfer.

          (c)  Payments in respect of  all Revolving Credit Bank
     Claims and  Revolving Credit  Agents Claims (other  than to
     White & Case) shall be made by wire transfer of immediately
     available  funds   to  the  Revolving  Credit  Agents,  and
     payments in respect of all  Working Capital Bank Claims and
     Working Capital Agents Claims (other than to  White & Case)
     shall  be made  by wire  transfer of  immediately available
     funds  to the  Working  Capital Agents,  in  each case  for
     distribution  to Holders  of Allowed Revolving  Credit Bank
     Claims   and   Allowed   Working   Capital   Bank   Claims,
     respectively, in accordance with  the Consensual Plan.  All
     consideration  paid or distributed  by Walter Industries on
     behalf  of the  Debtors to  the Bank  Agents on  account of
     Allowed Claims shall be  for the account of each  Holder of
     such  Allowed Claims,  and any  Claims filed  by individual
     Holders  shall   be  disallowed  as   duplicative.     Such
     consideration  shall  be  subject  to  any  rights  of  the
     applicable Bank Agent for compensation and reimbursement of
     its fees  and expenses  (including the reasonable  fees and
     expenses of its counsel) asserted by such Bank Agent to the
     extent  that such Bank  Agent does  not receive  payment of
     such fees and expenses from the Debtors.

     4.7  Fractional Shares; New  Senior Notes Less Than $1,000.
Fractional  shares of  New Common  Stock will  not be  issued or
distributed; instead, fractional amounts will be rounded down to
the  nearest whole  share, and  the New  Common Stock  Value Per
Share  of fractional  shares shall  be satisfied  by Cash.   New
Senior  Notes will not be  issued in denominations  of less than
$1,000,  and amounts less  than $1,000  that would  otherwise be
satisfied by New Senior Notes under the Consensual Plan shall be
satisfied by an equal amount of Cash.

     4.8   Execution and  Delivery of Reorganization  Documents.
On  or before  the  Effective Date,  each of  the Reorganization
Documents shall be executed and delivered by each of the parties
thereto. 

     4.9   New Capital Stock of Debtors.  Except with respect to
the issuance of New Common Stock and the cancellation, annulment
and extinguishment of the  Old Common Stock, in accordance  with
the terms of the Consensual Plan, no  change in the ownership of
the capital  stock of any  of the Debtors  shall be  required in
connection with the implementation of the Consensual Plan. 

     4.10   Resolution of  Disputed Claims.   All objections  to
Disputed  Claims  shall  be  filed by  the  Debtors  and/or  the
Bondholders Committee on or before  the date established in  the
Confirmation  Order as  the last date  for filing  objections to
Disputed Claims.  The objecting party shall serve a copy of each
such objection upon the Holder of the Disputed Claim to which it
pertains.

     4.11  Reserves for  Disputed Claims.  On or  promptly after
the Effective Date, the applicable Debtor shall reserve or cause
to  be reserved,  in an  account, segregated  in trust,  for the
account of each Holder of a Disputed Claim (a) (i) that property
other than  Cash which would otherwise be  distributable to such
Holder on the Effective Date were such Disputed Claim an Allowed
Claim on  the Effective  Date (i.e., Qualified  Securities other
than  Cash, New Common Stock  and/or New Senior  Notes), or such
other property as the  Holder of such Disputed Claim  and Walter
Industries may  agree upon, or  (ii) in  the case of  Cash, such
amount  as the Court shall order, or (b) that property specified
by a  Final Order.  The  property so reserved for  the Holder of
such  Disputed Claim shall be distributed to such Holder, to the
extent such Disputed Claim is allowed,  only after such Disputed
Claim  becomes  an Allowed  Claim.   To  the extent  interest is
earned on reserved  Cash, such interest shall  be held by  or on
behalf of the  applicable Debtor as additional reserved Cash for
the account of the  Holder for whom such reserved Cash  is held;
reserved Cash, net of  federal and state income taxes  and costs
and expenses incurred with respect thereto, shall be distributed
to the Holder of a Disputed Claim which becomes an Allowed Claim
in accordance with Sections 4.5 and 4.13 of the Consensual Plan.

     4.12  Investment of Reserves.  The Debtors shall deposit or
invest all Cash  held from  time to time  in reserve  consistent
with their  customary investment  policies giving due  regard to
the Debtors'  likely need  for such  monies to  satisfy Disputed
Claims.

     4.13  Excess Reserves.   As each Disputed Claim  becomes an
Allowed  Claim,  the Debtor  from  which  the reserved  property
derived shall become vested  with all right, title  and interest
in  that property, if any, reserved for, but not distributed to,
the  Holder of such  Disputed Claim (including  interest, if any
earned thereon) as a  consequence of the Allowed Amount  of such
Disputed  Claim having been fixed at less than the amount stated
in such Disputed Claim. 

     4.14   Unclaimed Property.  Subject to Section 4.16 hereof,
in accordance with Sections 347 and 1143 of the Code, any Holder
that fails to surrender  the instrument, if any,  evidencing its
Claim or Interest, as provided herein, within two (2) years from
and after the Effective  Date shall be deemed to  have forfeited
all rights and Claims and Interests and shall not participate in
any distribution on account  of the Consensual Plan.   Any Cash,
including interest earned thereon, that is unclaimed for two (2)
years after being held by the applicable Bank Agent or Indenture
Trustee or  Walter Industries for  absence of a  mailing address
shall be returned to and revested in Walter Industries.

     4.15  Non-Negotiated  Checks.   If a Holder  of an  Allowed
Claim  fails to negotiate a check issued to such Holder pursuant
to the provisions of  Article III of the Consensual  Plan within
one (1) year of the date  such check was issued, then the amount
of  Cash  attributable  to such  check  shall  be  deemed to  be
unclaimed property in respect of such Holder's Claims and  shall
be revested in Walter Industries.

     4.16  Returned  Distributions.   If a  distribution to  any
Holder  of an  Allowed Claim  or Interest  made pursuant  to the
Consensual  Plan is  returned to  the  applicable Bank  Agent or
Indenture Trustee or to Walter Industries or the Debtors, due to
an  incorrect  or incomplete  address  for  the Holder  of  such
Allowed Claim, then such Bank  Agent or Indenture Trustee  shall
promptly so  notify Walter Industries and  Walter Industries, on
behalf of the Debtors,  shall publish a notice once  in The Wall
Street  Journal  (National  Edition)  and  The  New  York  Times
(National Edition) not later  than two (2) years after  the date
on which such  distribution was  made listing the  name of  such
Holder  and the distribution  due such  Holder and  stating that
unless such Holder contacts  Walter Industries or the applicable
Debtor  within sixty  (60) days  following the date  such notice
appears in such newspapers and provides Walter Industries or the
applicable  Debtor with  an accurate address,  such distribution
shall  be deemed  to be  unclaimed property  in respect  of such
Holder's  Allowed Claim  or Interest  and  such Holder  shall be
deemed  to  have no  further  entitlement  in  respect  of  such
distribution   and  shall   not  participate   in  any   further
distributions under the Consensual Plan.

     4.17   Claims Against Two or  More Debtors.  Solely for the
purpose of determining the allowed status of such Claims, to the
extent any Creditor  holds Claims  against two  or more  Debtors
arising out of a  single debt or liability, whether by virtue of
joint-and-several   liability,  or  status   as  co-obligors  or
cross-guarantors, such Claims may be Allowed Claims against each
such Debtor, subject  to all  defenses and rights  of each  such
Debtor, but such Creditor  shall not be entitled to  recover, in
the  aggregate,  more than  the amount  of  such single  debt or
liability.    This  section  shall  not  affect  any  rights  of
contribution  or  reimbursement  among  Debtors  or  affect  any
determination of the solvency of any Debtors under the Code.

     4.18  Direction to  Parties.  From and after  the Effective
Date,  any Holder and any of the  Debtors may apply to the Court
for  an  order directing  any of  the  Debtors or  any necessary
party,  as the case may be, to  execute or deliver or to join in
the execution or delivery of any instrument required to effect a
transfer of property in accordance with the Consensual Plan, and
to  perform any  other act,  including the  satisfaction of  any
Lien, that is necessary  for the Confirmation of  the Consensual
Plan, pursuant to Section 1142(b) of the Code.

     4.19    Financing  Matters.    Walter  Industries  and  the
Bondholder  Proponents shall consult  and cooperate for purposes
of  obtaining  the  Exit  Financing and  entering  into  the New
Working  Capital  Facility  and  the  Mid-State  Homes Warehouse
Credit  Facility, in each  case as of  the Effective  Date.  The
Bondholder   Proponents  shall  determine  and  fix  the  amount
(subject to the  limitation contained in  the definition of  New
Senior  Notes contained  herein), terms  and conditions  of, and
shall select the underwriters, placement and/or  other financing
sources  with respect to, the Exit Financing, all of which shall
be   on   commercially    reasonable   terms   consistent   with
then-existent  market conditions and  be reasonably satisfactory
to Walter Industries; provided,  that Lehman Brothers Inc. shall
act as lead manager for, and Merrill Lynch, National Westminster
Bank, plc and  Nomura Securities shall be given  the opportunity
to  act as co-manager of, any Exit Financing described in clause
(i) of the definition thereof and  in each case the terms of any
such manager or co-manager  arrangement shall be on commercially
reasonable   terms   consistent   with    then-existing   market
conditions.   Subject  to  the immediately  following  sentence,
Walter Industries shall determine and  fix the amount, terms and
conditions  of,  and  shall  select  the  lenders  and/or  other
financing  sources  with respect  to,  the  New Working  Capital
Facility  (subject to the  limitation as to  amount contained in
the definition thereof contained herein) and the Mid-State Homes
Warehouse  Credit  Facility (subject  to  the  limitation as  to
amount contained  in the definition  thereof contained  herein),
all  of   which  shall  be  on   commercially  reasonable  terms
consistent   with  then-existing   market   conditions  and   be
reasonably satisfactory to the Bondholder  Proponents; provided,
that Walter Industries shall select Bank of Boston as lead agent
or  co-agent for the New Working  Capital Facility, and National
Westminster  Bank,  plc  as  lead  agent  or  co-agent  for  the
Mid-State Homes Warehouse  Credit Facility, in each case if such
lenders are willing  to participate in such  financings on terms
no less favorable to Walter  Industries than the terms  proposed
by any  other financial institution and previously  agreed to by
Walter Industries, and in each case the terms of any such agency
or   co-agency  shall  be   on  commercially   reasonable  terms
consistent  with  then-existing  market   conditions;  provided,
further, that the Debtors may incur additional indebtedness (the
"Replacement Indebtedness")  in an  amount sufficient  to permit
them to pay (and  which shall be used to pay)  either or both of
the following: (i) all (but  not less than all) amounts  in Cash
that  would otherwise be satisfied by New Senior Notes issued as
Qualified Securities on the Effective Date, and/or (ii) all (but
not  less  than all)  amounts in  Cash  that would  otherwise be
satisfied by  New Senior Notes issued to Holders of Series B & C
Senior  Note  Claims on  the Effective  Date, which  may include
additional indebtedness of up  to $50 million in excess  of such
amount  (unless the Debtors and Lehman Brothers Inc. shall agree
to  a greater amount of  indebtedness), the terms and conditions
of which  indebtedness shall  be reasonably satisfactory  to the
Bondholder Proponents. Notwithstanding  the preceding  sentence,
if either (i) on or prior to January 15, 1995, the Debtors shall
not have obtained fully  executed and binding written commitment
letters  from one or more financial institutions for each of the
Mid-State Homes  Warehouse Credit  Facility and the  New Working
Capital  Facility,  which  commitment  letters  shall  have,  as
conditions  to  funding,  no  conditions  other than  conditions
customary for financings of this size and nature, which shall be
consistent  with the  Exit  Financing and  which  may include  a
customary material  adverse change condition, but  which may not
include any  condition(s) or other provision(s)  that require or
would  require,   as  a   condition  to  funding,   directly  or
indirectly,  the  Confirmation Order  (as  described in  Section
10.1(a) of  the Consensual  Plan) having  become a Final  Order,
whether  any   such  condition(s)  or  provision(s)  relates  to
issuance of opinions of counsel, officers' certificates or other
certificates,  any  representation,  warranty  or  covenant,  or
otherwise;  or (ii) on or prior to the second Business Day prior
to  the  commencement of  the  hearing  on confirmation  of  the
Consensual  Plan,  the Debtors  shall  not  have obtained  fully
executed  and  binding definitive  documents evidencing  the New
Working  Capital Facility  and  the  Mid-State  Homes  Warehouse
Credit Facility,  which agreements shall have,  as conditions to
funding,  no  conditions  other than  conditions  customary  for
financings  of this size  and nature, which  shall be consistent
with  the Exit  Financing  and  which  may include  a  customary
material adverse change condition, but which may not include any
condition(s)  or  other  provision(s)  that   require  or  would
require, as a condition to funding,  directly or indirectly, the
Confirmation  Order  (as described  in  Section  10.1(a) of  the
Consensual Plan) having  become a Final Order, whether  any such
condition(s) or provision(s) relates  to issuance of opinions of
counsel,  officers'  certificates  or  other  certificates,  any
representation,    warranty    or   covenant,    or   otherwise;
(collectively,  such documents  are  referred to  herein as  the
"Definitive Financing  Documents"), then, in each  case from and
after such date, the Bondholder  Proponents shall be entitled to
negotiate  on  behalf of  and deliver  to  the Debtors,  and the
Bondholder Proponents shall exercise responsibility with respect
to  determining the terms and conditions of, the Mid-State Homes
Warehouse   Credit  Facility  and/or  the  New  Working  Capital
Facility,  as the  case may  be, provided  that such  facilities
shall be  reasonably satisfactory to Walter  Industries but need
not  be on the terms previously accepted by Walter Industries or
the best available terms. Any provisions of this Section 4.19 to
the contrary notwithstanding, it  is understood that the amount,
terms  and conditions of any New Senior Notes comprising part of
the Exit Financing shall be consistent with the requirements set
forth  in the definition of "New Senior Notes" in the Consensual
Plan  and that such New Senior Notes  may be secured by a pledge
of  all  of  the common  stock  of  the  subsidiaries of  Walter
Industries.

     4.20   Federal Tax Claim  Matters.  The  Allowed Amount of,
and any  other terms of  any settlement or  agreement regarding,
Federal Income Tax Claims  shall not be agreed to  by any Debtor
without the prior consent  of the Tax Oversight Committee.   Any
settlement  or agreement in respect of Federal Income Tax Claims
shall be wholly  independent of and separate from any settlement
or understanding  or agreement  in respect  of any  deduction or
other tax benefit that may be realized by any Debtor on  account
of distributions made under the Second Amended and Restated Veil
Piercing Settlement Agreement.

     4.21   "Promptly  After  the Effective  Date.    "The  term
"promptly after  the Effective Date"  as used in  the Consensual
Plan shall mean as soon as practicable after the Effective Date,
but in no event later than thirty (30) days after the  Effective
Date  or, if  later, thirty (30)  days after a  Claim shall have
become an  Allowed Claim  or thirty  (30) days  after compliance
with Section 4.4 of the Consensual Plan, if applicable.


                            ARTICLE V
                 MANAGEMENT OF WALTER INDUSTRIES

     5.1  Corporate Governance;  Directors and Officers.  Except
where otherwise  expressly provided in the  Consensual Plan, the
corporate  governance  of  the  Debtors  and  the  election  and
appointment of the directors  and officers of the  Debtors shall
be carried  out in accordance  with the  respective articles  of
incorporation  and bylaws  of the  Debtors and  the laws  of the
respective states in which the Debtors are incorporated.

     5.2    Reconstitution  of  Board  of  Directors  of  Walter
Industries.   On the Effective  Date, the Board  of Directors of
Walter  Industries shall be replaced by a New Board of Directors
(the "New Board").  The full size of the New Board shall be nine
(9)  Directors;  provided,  that,   until  the  two  Independent
Directors  are selected  as  provided below,  the New  Board may
initially be composed  of seven (7) directors not  including the
two Independent Directors.   The New Board shall consist  of the
following: (i) G. Robert  Durham, the  present President,  Chief
Executive Officer  and Director of Walter Industries; (ii) James
W. Walter,   the  present   Chairman   of   Walter   Industries;
(iii) Kenneth J. Matlock, the  present Executive Vice President,
Chief  Financial  Officer  and  Director  of  Walter Industries;
(iv) one  director  designated   by  KKR;  (v) three   directors
designated by  Lehman Brothers  Inc.;  and (vi) two  Independent
Directors  who shall be selected by current management of Walter
Industries from a  list of qualified  candidates provided by  an
independent search  firm that shall  be selected as  promptly as
practicable by  Walter Industries  and Lehman Brothers  Inc. and
retained  by Walter  Industries, copies of  which list  shall be
provided to the Bondholders Committee contemporaneously with its
submission  to Walter  Industries.   If  any director  initially
designated  pursuant to  the  preceding sentence  fails for  any
reason to complete his initial three year term,  then substitute
director(s)  shall be designated for the remainder of such three
year  term by  the  entity  (or,  in  the  case  of  Independent
Directors,  by  the  procedure)  that  initially  designated the
director under this Section 5.2, except that in the case of  the
three director  seats initially held  by Messrs. Durham,  Walter
and Matlock,  substitutes shall be senior  officers(s) of Walter
Industries designated  by  the  remaining  directors  of  Walter
Industries  then  in  office.   Notwithstanding  the  foregoing,
during  the initial three-year term of the New Board, (i) if, at
any  time after  six  months after  the  Effective Date  of  the
Consensual Plan,  Lehman Brothers Inc. notifies KKR  that it has
determined to  transfer to KKR the  right to appoint  one of the
three Directors  initially to be appointed  under the Consensual
Plan  by Lehman  Brothers  Inc., KKR  shall  have the  right  to
(a) compel the director identified by Lehman Brothers Inc. (from
among those designated by Lehman Brothers Inc.) to resign his or
her  position as a member  of the New  Board and (b) appoint the
successor  to such  directorship pursuant  to this  Section 5.2;
(ii) in the event  that at  any time after  the Effective  Date,
Lehman   Brothers  Inc.   and  its   Affiliates  fail   to  have
"beneficial" ownership, as that term is used in Rule 13d-3 under
the  Securities Exchange  Act of  1934, as  amended ("Beneficial
Ownership" and its correlative meaning "Beneficially Owned"), of
8%  or more of the outstanding common stock of Walter Industries
(or  its  successor  by   merger,  consolidation  or  otherwise)
(without including any shares held in escrow pursuant to Section
3.26 of  the Consensual Plan) (the  "Outstanding Common Stock"),
then  if KKR and its  Affiliates have, at  such time, Beneficial
Ownership of 8%  or more  of the Outstanding  Common Stock,  KKR
shall have  the right to  (a) compel the director  identified by
Lehman  Brothers Inc.  (from  among those  designated by  Lehman
Brothers Inc.) to resign his or her position as a  member of the
New  Board and  (b) appoint the  successor to  such directorship
pursuant to this  Section 5.2;  (iii) in the event  that at  any
time  after the Effective Date, if two  members of the New Board
are KKR  designees and if  KKR and  its Affiliates fail  to have
Beneficial  Ownership of 8%  or more  of the  Outstanding Common
Stock, and Lehman Brothers Inc. and its Affiliates have, at such
time, Beneficial  Ownership of  8% or  more  of the  Outstanding
Common  Stock, then Lehman Brothers Inc. shall have the right to
(a) compel  the director  identified  by KKR  (from among  those
designated by KKR) to resign his  or her position as a member of
the New Board and (b) appoint the successor to such directorship
pursuant to this Section 5.2; and (iv) in the event that at  any
time after  the Effective Date  either Lehman Brothers  Inc. and
its  Affiliates,  or  KKR  and  its  Affiliates,  fail  to  have
Beneficial  Ownership of  5% or more  of the  Outstanding Common
Stock, then  the directors appointed  under this Section  5.2 by
Lehman Brothers Inc.  or by KKR, respectively,  shall resign and
the remaining directors of Walter Industries shall appoint their
successor(s) for  the remainder of the  initial three-year term;
provided,  however, that  notwithstanding the  preceding clauses
(i)-(iv), a KKR designee shall at all times be on  the New Board
(until the third anniversary  of the Effective Date) if,  and so
long  as, the shares of  New Common Stock  Beneficially Owned by
KKR  and  its Affiliates,  together with  shares held  in escrow
under  Section 3.26(c)  of  the Consensual  Plan  that would  be
distributed to KKR  or its Affiliates upon release  from escrow,
shall together equal 5%  or more of the then  outstanding common
stock  of  Walter  Industries   (or  its  successor  by  merger,
consolidation  or  otherwise) (including  as  part  of the  then
outstanding common stock, for purposes of this calculation only,
any  shares held  in  escrow pursuant  to  Section 3.26  of  the
Consensual Plan).   The Debtors  shall file with  the Court  the
list  of proposed  directors (other than  Independent Directors)
not  later than ten  (10) days prior to  the commencement of the
confirmation hearing regarding the Consensual Plan.

     5.3   Management  Stock; New  Incentive Plans.   As  of the
Effective Date, a number of shares  of New Common Stock equal to
6% of the  New Common Stock  which would  be outstanding on  the
Effective  Date after giving effect to the issuance of shares of
New  Common  Stock pursuant  to  the  Consensual Plan  shall  be
reserved  for issuance and delivery,  from time to  time, in the
discretion  of  the  New  Board  to  the  management  of  Walter
Industries and  its subsidiaries and certain  other employees of
Walter  Industries  and  its  subsidiaries upon  the  terms  and
subject to the conditions of certain incentive agreements and/or
plans to  be entered into and/or adopted, as the case may be, on
or about the  Effective Date  by Walter Industries  in the  form
agreed  to by the New  Board.  Such  incentive agreements and/or
plans  may also  provide for  the granting  of restricted  stock
rights, stock appreciation rights or other incentive awards.  To
the  extent, if  any,  that Court  approval  is necessary  under
Section  1129(a) of the Code,  such approval shall  be deemed to
have been granted by entry of a Confirmation Order.

     5.4   Funding of Retiree Health Benefits.  On the Effective
Date, Walter  Industries and Computer Services  shall set aside,
in trust(s), funds (not  to exceed $7 million in  the aggregate)
sufficient  to provide  reasonable  assurance (on  an  actuarial
basis  in  the judgment  of the  Boards  of Directors  of Walter
Industries and  Computer Services)  of the continued  funding of
medical  benefits,  under  the  post-retirement  medical benefit
plans of Walter  Industries and Computer  Services from time  to
time in effect,  upon the retirement of  current employees whose
benefits  in such plan have  vested and to  retired employees of
Walter   Industries  and   Computer   Services   following   the
dissolution  of  Walter  Industries  and/or  Computer  Services,
divestiture  of  Walter  Industries'  operating  subsidiaries or
other event which would render Walter Industries and/or Computer
Services  unable  to  continue   the  current  funding  of  such
benefits.

     5.5   Effective Date Bonus  Awards.  No later  than 20 days
prior  to the commencement  of the  confirmation hearing  on the
Consensual  Plan, the  Board of  Directors of  Walter Industries
may,  in its sole discretion, prepare a schedule of Cash bonuses
(and shall transmit a  copy of such schedule to  the Bondholders
Committee and file  the same with  the Court) to  be paid on  or
after the Effective Date to  the management of Walter Industries
and  its subsidiaries who  are employed by  Walter Industries or
such  subsidiaries on  the  Effective Date,  provided, that  the
aggregate amount  of such bonuses  shall not exceed  $5 million.
To the  extent that  Court approval  is necessary  under Section
1129(a) of the Code, such approval  shall be deemed to have been
granted by entry of a Confirmation Order.


                           ARTICLE VI
                  RELEASES AND INDEMNIFICATION

     6.1  Release by Holders of  Claims or Interests.  As of the
Effective  Date, Holders  of any  Claims or  Interests (and  all
trustees  and/or  agents on  behalf of  such Holders):  (i) that
receive  (or  on  whose   behalf  the  Celotex  Settlement  Fund
Recipient receives)  any  property or  New  Common Stock  to  be
distributed  to or for  the benefit of  a Holder  of any Claims,
Demands or Interests  pursuant to Article III  of the Consensual
Plan and in consideration therefor; (ii) in a Class that accepts
or is deemed to have accepted the Consensual Plan; or (iii) that
marked a box  on the ballot sent to such  Holder for purposes of
voting  whether  to  accept   or  reject  the  Creditors'  Plan,
indicating such Holder's agreement to grant the release provided
in Section 6.1 of  the Creditors' Plan  shall be deemed to  have
released, to the extent permitted by the Court, the Debtors, the
Existing Equityholders,  the Proponents,  the  KKR Parties,  the
Apollo Parties, the  Lehman Parties, the other  Parties (as that
term  is used in the  Second Amended and  Restated Veil Piercing
Agreement)  to the  Second  Amended and  Restated Veil  Piercing
Settlement  Agreement,  the  Holders of  Revolving  Credit  Bank
Claims,  the  Holders  of   Working  Capital  Bank  Claims,  the
Revolving Credit Agents, the Working Capital Agents, the Holders
of Series B & C Senior Note  Claims, the Holders of Subordinated
Note  Claims,  the  Series  B  &  C  Senior  Note  Trustee,  the
Subordinated  Note  Trustees,  the   members  of  the   Official
Committees,  the members  of  the Ad  Hoc  Committee of  Pre-LBO
Bondholders  and  the  respective present  and  former  parents,
subsidiaries, Affiliates, directors, officers, partners (general
and limited),  shareholders (record and  beneficial), employees,
agents,  advisors, predecessors in  interest and representatives
of all  of the foregoing, in  each case in  any and all  of such
released Person's aforementioned capacities  (including, without
limitation, with  respect to  each of the  Bondholder Proponents
and the Series B & C Senior Note Trustee, any action or inaction
related  to  or  set  forth   in  the  definition  of  Qualified
Securities or New Senior  Notes herein or in the  description of
"Financing Matters" in Section 4.19 hereof); provided,  however,
that  the  foregoing  release  shall  not  include  The  Celotex
Corporation and  its subsidiaries  (in any capacity),  but shall
include the respective  present and former shareholders  (record
and  beneficial),  directors,  officers, partners  (general  and
limited), employees, agents, advisors and representatives of The
Celotex  Corporation and  its  subsidiaries  (but excluding  The
Celotex  Corporation and  its  subsidiaries) (collectively,  the
Persons released in this  Section 6.1 are referred to  herein as
the "Released Parties"), of and from any and all Claims, claims,
obligations, rights, causes  of action, Demands and  liabilities
(other  than the right to enforce the Debtors' obligations under
the Consensual  Plan)  which  such Holder  may  be  entitled  to
assert, whether  known or unknown, foreseen  or unforeseen, then
existing or thereafter arising,  based in whole or in  part upon
any act,  omission or  other  occurrence taking  place from  the
beginning of time to and including the Effective Date in any way
relating  to the Debtors, the Chapter 11 Cases or the Consensual
Plan   (including,   without   limitation,  any   of   the  Veil
Piercing-Related Issues or LBO- Related Issues).

     6.2  Release By Debtors.  (a) As of the Effective Date, the
Debtors shall be deemed to have waived and released any  and all
claims, obligations, rights,  causes of action  and liabilities,
whether known or unknown,  foreseen or unforeseen, then existing
or thereafter arising, which are based  in whole or in part upon
any act, omission or  other occurrence taking place on  or prior
to the Effective Date and which may be asserted by  or on behalf
of any of  the Debtors, against any of  the Released Parties, in
any  of their  respective capacities,  and (b) on  the Effective
Date,  the Debtors,  for  good and  valuable consideration,  the
adequacy of which is  hereby confirmed, shall be deemed  to have
waived  and released  any and  all claims,  obligations, rights,
causes of action and liabilities (including, without limitation,
causes  of action arising under Sections 544, 547 and 548 of the
Code, but excluding  any rights  of the Debtors  to enforce  the
Consensual  Plan),   whether  known  or  unknown,   foreseen  or
unforeseen, then existing or thereafter arising, which are based
in  whole or in part upon  any act, omission or other occurrence
taking place on or prior to the Effective Date and  which may be
asserted  by or  on behalf  of any  of  the Debtors  against any
Released Party;  provided, however,  that the  foregoing release
shall not apply to claims, obligations, rights, causes of action
and liabilities arising in  the ordinary course of the  Debtors'
business in connection with the conduct thereof.

     6.3   Dismissal of Lawsuits and  Related Releases.  Without
limiting the scope  or the generality of the  foregoing Sections
6.1 and  6.2, and  without limiting  any rights against  Persons
that are not  Released Parties,  (i) the Debtors  and the  other
named  parties in such lawsuits shall cause to be dismissed with
prejudice, as to  all Released  Parties on  the Effective  Date,
Mellon Bank,  N.A. and  Bank  of  New York  v.  Kohlberg  Kravis
Roberts  & Co.,  et al,  Adversary Proceeding  No. 94-17 pending
before the Court; (ii)  the Debtors, KKR, and all  other parties
named as plaintiffs  in Hillsborough Holdings Corp.,  et al., v.
Leon Black,  et  al., Adversary  Proceeding No. 94-562,  pending
before the Court,  shall cause said  adversary proceeding to  be
dismissed  with prejudice  as to  all defendants therein  on the
Effective  Date; and (iii) the Debtors and the KKR Parties shall
deliver to Apollo and  Lehman Brothers Inc., for the  benefit of
the  Apollo Parties  and the  Lehman Parties,  respectively, and
Apollo  and Lehman Brothers Inc., for the Apollo Parties and the
Lehman   Parties,  respectively,   shall   deliver   to   Walter
Industries,  for the benefit of the Debtors and the KKR Parties,
executed releases in substantially the form of Exhibit 7 hereto.
Said  releases shall  not  apply to  the  right to  enforce  the
Debtors'  obligations and  those of  any other person  or entity
under  the Consensual  Plan, and  shall not  affect any  party's
right to receive distributions under the Consensual Plan.

     6.4  Indemnification.  The articles of incorporation and/or
the bylaws of each of the Debtors shall provide that each of the
Debtors shall jointly and severally indemnify, hold harmless and
reimburse its present and former officers and directors and such
other natural Persons as are described therein from and  against
any and all losses, claims, damages, fees, expenses, liabilities
and actions pursuant to the terms of such indemnity.  All rights
of Persons  indemnified pursuant to contract,  corporate charter
or bylaws, or  applicable law by any one or  more of the Debtors
as of  the Filing Date, or  at any time during  these Chapter 11
Cases, shall survive Confirmation  of the Consensual Plan, shall
not  be discharged  pursuant to  Section 1141  of the  Code, and
shall  not be subject to  disallowance due to  the contingent or
unliquidated nature of such right under Section 502(e)(1) of the
Code.   However,  any  such right  of  indemnification shall  be
enforceable  only to the extent that it is valid and enforceable
under applicable nonbankruptcy law, and shall  be subject to any
and all defenses  available under applicable  nonbankruptcy law.
The failure  to object to  the allowance of  any such  right (or
claim)  for indemnity shall in no way preclude, bar or otherwise
affect  any defense  or other  challenge to  any such  indemnity
under applicable nonbankruptcy law.  The Debtors may confirm any
such  contractual indemnification  by  contract,  resolution  or
otherwise  as  they may  deem  appropriate,  in accordance  with
applicable nonbankruptcy law.


                           ARTICLE VII

                        ENTERPRISE VALUE
     7.1  Enterprise Value.  Except as expressly provided in the
definition of New Common Stock Value and in Section 3.22 herein,
the Negotiated Enterprise  Value shall be used for  all purposes
of  the Consensual Plan relating  to the allocation  or value of
New Common Stock, and shall not be increased or decreased at any
time  or  for any  reason,  including,  without limitation,  any
change  in  the  business,   results  of  operations,  condition
(financial or otherwise), properties, Assets or prospects of any
Debtor.


                          ARTICLE VIII

                       EXECUTORY CONTRACTS

     8.1   Assumption  of  Executory Contracts.   All  Executory
Contracts that  have not been  rejected before ninety  (90) days
after  the  Effective Date  shall be  deemed  assumed as  of the
Confirmation   Date;  provided,  however,  that  the  Proponents
reserve  the right to assume or reject  after the 90th day after
the  Effective Date any Executory Contract which is subject to a
motion  pending as of  such 90th  day to  assume or  reject such
Executory Contract.  The Executory Contracts listed on Exhibit 6
attached  hereto  are expressly  rejected  under the  Consensual
Plan,  without admitting that any of the items listed on Exhibit
6 is  an Executory Contract, and without admitting any liability
as a result of such rejection or otherwise.

     8.2   Cure  of  Defaults.   As  to any  Executory  Contract
assumed  pursuant to  this  Consensual  Plan, Walter  Industries
and/or  the  applicable Debtor,  as  the  case  may  be,  shall,
pursuant to the provisions of Section 1123(a)(5)(G) of the Code,
cure  or demonstrate the  ability to  cure all  defaults (except
those specified in Section 365(b)(2) of the Code) existing under
and   pursuant  to   such  Executory   Contract  by   paying  or
demonstrating the ability  to pay  the amount, if  any, of  such
Executory  Contract  Claim.    Payment  of  any  such  Executory
Contract Claim shall be in full satisfaction, release, discharge
and  cure of all such defaults (including any other Claims Filed
by  any such  party  as a  result  of such  existing  defaults);
provided, however, that if any  Person Files, within thirty (30)
days  of the  Filing of  a proof  of claim  with respect  to any
Executory Contract Claim, an objection in writing to the  amount
set forth, the Court shall determine the amount actually due and
owing in respect of the defaults or shall approve the settlement
of any such Executory Contract Claim.

     8.3  Claims for Damages.  Each Person that is a party to an
Executory Contract rejected pursuant  to this Article VIII shall
be  entitled to File, not later  than thirty (30) days after the
issuance  of  a  Final  Order  of  the  Court  authorizing  such
rejection, a proof of  claim for damages alleged to  have arisen
from  the rejection  of  the Executory  Contract  to which  such
Person is a party, or be forever barred.  Objections to any such
proof of  claim shall be  Filed not  later than sixty  (60) days
after  such proof  of  claim  is  Filed,  and  the  Court  shall
determine  any such objections.   Notwithstanding the foregoing,
no Person that is  a party to  any Executory Contract listed  on
Exhibit 6 to the  Consensual Plan shall have any  Claim (whether
an Administrative Claim, an  Other Unsecured Claim or otherwise)
or any claim for damages or  any other relief against any Debtor
on  account of  any  such Executory  Contract  or the  rejection
thereof,  and  any and  all such  Claims  or claims  are forever
released by  all such  Persons, discharged  and enjoined and  no
distribution shall be made thereon; provided, that this sentence
shall  not  apply to  Claims or  claims  for directors'  fees or
expenses,  or business  expenses incurred  by officers  or other
employees of the Debtors.

     8.4   Classification of  Claims.  Unsecured  Claims arising
out of the rejection  of Executory Contracts shall be  Class U-3
Claims (Other Unsecured Claims).


                           ARTICLE IX

                    RETENTION OF JURISDICTION

     9.1  Jurisdiction of  Court.  Notwithstanding the  entry of
the Confirmation  Order or  the Effective Date  having occurred,
the Court will retain  jurisdiction of the Chapter 11  Cases for
the following purposes:

          (a)    To  hear  and  determine  any and  all  pending
     applications   for   the   rejection   and   disaffirmance,
     assumption  or  assignment   of  Executory  Contracts,  any
     objections to Claims resulting therefrom, and the allowance
     of any Claims resulting therefrom;

          (b)  To  hear and determine any and  all applications,
     adversary   proceedings,   contested   matters  and   other
     litigated matters pending on the Confirmation Date;

          (c)  To  ensure that the  distributions to Holders  of
     Allowed Claims  and Interests are accomplished  as provided
     herein and in the Reorganization Documents;

          (d)   To hear and  determine any objections  to Claims
     filed, before or after  Confirmation; to allow or disallow,
     in whole or  in part, any Disputed  Claim, and to hear  and
     determine other  issues presented  by or arising  under the
     Consensual Plan;

          (e)   To  enter and  implement such  orders as  may be
     appropriate in the event implementation of the Confirmation
     Order or Consensual Plan  is for any reason stayed,  or the
     Confirmation   Order  is  reversed,  revoked,  modified  or
     vacated;

          (f)    To  hear  and determine  all  applications  for
     compensation of professionals and reimbursement of expenses
     under Sections 330, 331, 503(b) or 1129(a)(4) of the Code;

          (g)   To hear the Proponents'  application, if any, to
     modify the Consensual Plan  in accordance with Section 1127
     of the Code (after Confirmation, any Proponent may also, so
     long  as  it does  not  adversely  affect the  interest  of
     Holders, institute  proceedings in the Court  to remedy any
     defect or omission or  reconcile any inconsistencies in the
     Consensual  Plan,  Disclosure  Statement   or  Confirmation
     Order, in such manner as may be necessary to carry out  the
     purposes and effects of the Consensual Plan);

          (h)   To enforce  and to hear  and determine  disputes
     arising  in  connection with  the  Consensual  Plan or  its
     implementation,  including  disputes   among  Holders   and
     disputes  arising under  the Reorganization  Documents, the
     Second   Amended  and  Restated  Veil  Piercing  Settlement
     Agreement, the Pre-LBO Bondholders Settlement Agreement, or
     any other agreements, documents or instruments  executed in
     connection with the Consensual Plan;

          (i)  To construe and to take any action to enforce the
     Consensual Plan, Reorganization Documents  and Confirmation
     Order,  and issue such orders  as may be  necessary for the
     implementation,   execution   and   consummation   of   the
     Consensual Plan and the execution, delivery and performance
     of the Reorganization Documents;

          (j)  To construe and to take any action to enforce the
     Second  Amended  and   Restated  Veil  Piercing  Settlement
     Agreement and the Pre-LBO Bondholders Settlement Agreement,
     including   without  limitation,  the  enforcement  of  the
     settlement  injunction   and  the  releases   contained  or
     provided for  therein,  and issue  such  orders as  may  be
     necessary for the implementation  of the Second Amended and
     Restated Veil Piercing Settlement Agreement and the Pre-LBO
     Bondholders Settlement Agreement;

          (k)   To  determine  such other  matters and  for such
     other  purposes  as may  be  provided  in the  Confirmation
     Order;

          (l)  Except as provided in Section 3.26(c) herein with
     respect  to  the  Arbitrator,  to hear  and  determine  any
     motions,   contested   matters  or   adversary  proceedings
     involving  taxes,  tax  refunds,  tax  attributes  and  tax
     benefits and  similar or  related matters, with  respect to
     the Debtors or their estates arising prior to the Effective
     Date  or relating  to the period  of administration  of the
     Chapter 11 Cases;

          (m)  To hear  and determine any other  matters related
     hereto and  not inconsistent with  Chapter 11 of  the Code;
     and

          (n)   To enter a  final decree closing  the Chapter 11
     Cases.



                            ARTICLE X

     CONDITIONS PRECEDENT TO CONFIRMATION AND EFFECTIVENESS

     10.1   Conditions  to Confirmation.   Confirmation  of this
Consensual Plan shall  not occur  unless and until  each of  the
following  conditions shall  have  been satisfied  or have  been
waived by all  of the  Proponents (or, if  specified, solely  by
certain of the Proponents):

          (a)   The  Court shall  have entered  the Confirmation
     Order  on or  prior to  March 3,  1995, which  order shall,
     among  other things, include  (i) the approval  of the Veil
     Piercing Settlement  and the  Second  Amended and  Restated
     Veil Piercing Settlement Agreement  and (ii) a finding that
     the filing  of  the Consensual  Plan did  not constitute  a
     breach of the Pre-LBO Bondholders Settlement Agreement (the
     March 3,  1995 date may  be extended to  March 31, 1995  by
     either the  Debtors or the Bondholder  Proponents, and such
     date  may  be further  extended  solely  by the  Bondholder
     Proponents,  and the  finding  referred to  in clause  (ii)
     above may  be waived solely by  the Bondholder Proponents);
     and

          (b)  the Reorganization  Documents (other than the New
     Senior  Note  Indenture, the  instrument(s)  evidencing the
     Qualified  Securities, the  New  Common Stock  Registration
     Rights Agreement and the Qualified  Securities Registration
     Rights Agreement) shall have been  executed (this condition
     may be waived solely by the Bondholder Proponents).

     10.2   Conditions  to Effectiveness.   Notwithstanding  any
other  provision  of the  Consensual  Plan  or the  Confirmation
Order, the Effective Date of the Consensual Plan shall not occur
unless and until  each of  the following  conditions shall  have
been satisfied or have been waived by all of the Proponents (or,
if specified, solely by certain of the Proponents):

          (a)  The Confirmation Order  shall have become a Final
     Order  (this   condition  may  be  waived   solely  by  the
     Bondholder Proponents);

          (b)  All conditions precedent  set forth in the Second
     Amended and Restated Veil Piercing Settlement Agreement and
     all procedures set forth  in Section 4(d)(ii)(A)-(J) of the
     Second  Amended  and  Restated  Veil   Piercing  Settlement
     Agreement  shall  have been  complied  with  or waived  (as
     provided  therein); it  being understood  that none  of the
     procedures set forth in such Section 4(d)(ii)(A)-(J) may be
     waived or  modified except with the written  consent of the
     Debtors;

          (c)     Qualified   Securities  having   an  aggregate
     principal  amount of  not less  than the  sum of:  (i) $530
     million;  (ii)   the  net  proceeds  of   the  financing(s)
     described  in  clause  (i)   of  the  definition  of  "Exit
     Financing" contained  in the  Consensual Plan in  excess of
     $900  million, if  any,  up to  but  not in  excess  of $25
     million,  and  (iii)  the  amount,  if  any,  by  which the
     Replacement  Indebtedness   exceeds  the  amount   of  Cash
     necessary to pay all Claims  that would otherwise have been
     satisfied  by   New  Senior   Notes  issued   as  Qualified
     Securities, shall be available for distribution to  Classes
     U-4, U-5, U-6 and U-7 under the Consensual Plan;

          (d)    The Reorganization  Documents  shall  have been
     executed  and delivered by  all of the  parties thereto and
     the  Court shall have entered  a Final Order  (which may be
     the  Confirmation  Order)   approving  the   Reorganization
     Documents  (this  condition may  be  waived  solely by  the
     Bondholder Proponents);


          (e)  Mid-State Homes shall have obtained the Mid-State
     Homes Warehouse Credit Facility  and the Debtors shall have
     obtained the New Working Capital Facility;

          (f)    The  Charter shall  have  been  filed  with the
     Secretary of State of the State of Delaware;

          (g)      The   adversary   proceeding   described   in
     subparagraph (ii) of Section  6.3 shall have been dismissed
     with prejudice, and the  releases described in subparagraph
     (iii) of Section 6.3 shall have been delivered;

          (h)  The New Senior Note  Indenture shall be qualified
     under the Trust Indenture Act of 1939; and

          (i)   The Effective  Date shall  occur not later  than
     March 31, 1995  (this date  may be extended  solely by  the
     Bondholder Proponents).


                           ARTICLE XI

                            CRAM DOWN

     11.1  Cram Down.  If all of the applicable requirements for
Confirmation  of the  Consensual Plan  are met  as set  forth in
Sections   1129(a)(l)   through   (13)   of   the   Code  except
subsection (8) thereof,  the Proponents hereby request  that the
Court confirm the Consensual Plan pursuant to Section 1129(b) of
the Code,  notwithstanding  the requirements  of  subsection (8)
thereof, on the basis  that, among other things,  the Consensual
Plan is fair and equitable, and does not  discriminate unfairly,
with respect to each nonaccepting impaired Class.


                           ARTICLE XII

  EFFECTS OF PLAN CONFIRMATION; TITLE TO PROPERTY AND DISCHARGE

     12.1  Vesting of Property.  Except as otherwise provided in
the Consensual Plan or the Confirmation Order, on  the Effective
Date,  all  Assets  of  the  estates  of  each  of  the  Debtors
(including, without limitation, any and all claims and causes of
action against Persons that are not Released Parties) shall vest
in such  Debtors,  and subsequently  will  be retained  by  such
entities subject  to the provisions of the  Consensual Plan, the
Confirmation Order and the Reorganization Documents and shall be
free  and  clear of  all Claims  and  Interests of  all Holders,
except the  obligations to  perform according to  the Consensual
Plan, the Confirmation  Order, the Reorganization  Documents and
the  Liens  and  security  interests  granted  pursuant  to  the
Consensual Plan or  any of the Reorganization Documents.  Except
as otherwise provided in the Consensual Plan or the Confirmation
Order, on the Effective Date and thereafter, each of the Debtors
may operate its business free of any restrictions imposed by the
Code.

     12.2  Discharge.   The issuance  of the Confirmation  Order
shall (a) operate as a discharge, pursuant to Section 1141(d)(1)
of the  Code, effective as of the Effective Date, of any and all
debts (as such term  is defined in Section 101(12) of  the Code)
of or  Claims against one or  more of the Debtors  that arose at
any time before the Effective  Date, including, but not  limited
to, all principal and  all interest, whether accrued  before, on
or  after the Filing Date.   Without limiting  the generality of
the foregoing,  on  the Effective  Date,  the Debtors  shall  be
discharged  from any debt that  arose before the Effective Date,
and any debt  of a kind specified  in Section 502(g), 502(h)  or
502(i)  of the  Code, to  the full  extent permitted  by Section
1141(d)(1)(A) of the Code.  Nothing in the Consensual Plan shall
be deemed to waive, limit  or restrict in any way  the discharge
granted  upon Confirmation  of the  Consensual Plan  pursuant to
Section 1141 of the Code and effective as of the Effective Date.

     12.3  Injunction.   In  order to preserve  and promote  the
settlements contemplated  by and provided for  in the Consensual
Plan,  effective on  the Effective  Date, all  Persons who  have
held, hold  or may hold  a Demand,  debt or Claim,  or who  have
held, hold or may hold Interests, shall be permanently enjoined,
to  the fullest extent permitted by  law, from taking any of the
following actions  against or affecting the  Released Parties or
the Assets (or assets or other property) of the Released Parties
with respect  to such Claims,  Demands or Interests  (other than
actions brought to  enforce any rights or obligations  under the
Consensual  Plan  or  any  of the  Reorganization  Documents  or
appeals, if  any, from the Confirmation  Order): (i) commencing,
conducting or continuing in  any manner, directly or indirectly,
any suit, action  or other  proceeding of any  kind against  the
Released  Parties or the Assets (or assets or other property) of
the  Released Parties  or any  direct or  indirect successor  in
interest  to  any of  the Released  Parties,  or any  Assets (or
assets or other property) of any such successor; (ii) enforcing,
levying, attaching,  collecting or  otherwise recovering  by any
manner  or means  whether directly  or indirectly  any judgment,
award,  decree or  order  against the  Released  Parties or  the
Assets  (or assets or other property) of the Released Parties or
any  direct  or indirect  successor in  interest  to any  of the
Released  Parties or any Assets (or assets or other property) of
any such transferee or successor; (iii) creating, perfecting  or
otherwise enforcing  in any manner, directly  or indirectly, any
encumbrance  of any  kind  against the  Released Parties  or the
Assets  (or assets or other property) of the Released Parties or
any  direct  or indirect  successor in  interest  to any  of the
Released Parties, or any Assets (or assets or other property) of
any such transferee or successor  other than as contemplated  by
the  Consensual Plan  or  any of  the Reorganization  Documents;
(iv) asserting any  set-off, right of subrogation  or recoupment
of any kind,  directly or indirectly against  any obligation due
the Released Parties or the Assets (or assets or other property)
of the Released Parties, or any direct or indirect transferee of
any Assets (or  assets or  other property) of,  or successor  in
interest to, any  of the Released Parties; and (v) proceeding in
any  manner in any place whatsoever  that does not conform to or
comply with the provisions of the Consensual Plan or any of  the
Reorganization Documents.

     12.4     Effectiveness   and  Enforcement   of   Settlement
Agreements.  The terms  of the Second Amended and  Restated Veil
Piercing Settlement Agreement and  the settlements contained  in
the Consensual Plan with respect to the  LBO-Related Issues, the
Other Unsecured Claims, the Series B & C Senior Note Claims, the
Working Capital Bank Claims and the Revolving Credit Bank Claims
shall be incorporated by reference in
and made an  inextricable and essential  part of the  Consensual
Plan  in their entirety, and shall be binding and enforceable by
the Court  against the  Debtors, all of  the respective  parties
thereto and all Holders of Settlement Claims.

                          ARTICLE XIII

                    MISCELLANEOUS PROVISIONS

     13.1  Revocation.  The Proponents reserve the right, all of
them  acting jointly, to revoke and withdraw the Consensual Plan
prior to the  Confirmation Date.   If the  Proponents revoke  or
withdraw the Consensual Plan, then  the Consensual Plan shall be
null and void and, in such event, nothing contained herein shall
be deemed to constitute a waiver or release of any  Claims by or
against  the Proponents or any  other Person or  to prejudice in
any manner  the rights of any of the Proponents or any Person in
any further proceedings involving the Proponents.

     13.2   Amendments.   This Consensual Plan  may be  amended,
modified or  supplemented by  (a) all  of the Proponents  acting
jointly  or (b) the Bondholder Proponents and the Debtors or (c)
in the event that  the Court declines to confirm  the Consensual
Plan, any  one or more of the  Proponents other than as provided
in the preceding clauses (a) and (b) (provided that, in the case
of  this  clause  (c),  such   amendment  shall  bind  only  the
Proponent(s) filing such amendment, modification or supplement),
in each case before  or after the Confirmation Date, and  by the
Bondholder  Proponents  and  the  Debtors (all  of  them  acting
jointly)  after the Effective Date,  in each case  in the manner
provided  for  by  Section 1127  of  the  Code  or as  otherwise
permitted  by law.   Notwithstanding the foregoing  or any other
provision hereof,  nothing in this Consensual Plan  shall in any
way prohibit or  restrict any  Proponent from filing  a plan  of
reorganization on its own behalf.

     13.3  No  Consolidation.  The Chapter 11 Cases shall not be
substantively consolidated  and  (i) the  legal, equitable,  and
contractual rights  relating to intercompany Claims  between the
Debtors shall be  unaltered; (ii) the Assets  and liabilities of
the Debtors will not  be merged or  treated as though they  were
merged; (iii) any obligation of any Debtor will be deemed  to be
an obligation of such  Debtor only and any Claim  which is Filed
in  connection with any such obligation will be an Allowed Claim
only against the Debtor against which such Claim has been Filed;
(iv) each and every Claim which  is Filed in the Chapter 11 Case
of any Debtor will be deemed Filed only against  the Debtor with
respect to which such Claim has been Filed; and (v) for purposes
of determining  the availability of  the right of  recoupment or
set-off under Section 553  of the Code, the Debtors shall not be
treated as one entity  so that, subject to the  other provisions
of Section 553 of the Code, debts due to any of  the Debtors may
not be recouped or set-off against the debts of any of the other
Debtors.  Notwithstanding the  foregoing, on the Effective Date,
and in accordance  with the  terms of the  Consensual Plan,  all
Allowed Claims  based upon guarantees of  collection, payment or
performance  made  by any  of the  Debtors  with respect  to the
obligations of another Debtor shall be discharged and released.

     13.4    Provisions as  to  Interest.   Except  as expressly
stated in  this Consensual Plan,  no interest,  penalty or  late
charge is  to be allowed on  any Claim subsequent to  the Filing
Date; and except  as expressly stated  in this Consensual  Plan,
post-Filing Date interest  allowed on any Claim  shall be simple
interest and not compounded for any period.

     13.5   Exhibits.  The  Exhibits attached to  the Consensual
Plan are incorporated  by reference in and  made an inextricable
and essential part of the Consensual Plan in their entirety.

     13.6   No Attorneys' Fees.  No attorneys' fees will be paid
by  any Debtor  with respect  to any  Claim except  as specified
herein,  in any of the Reorganization Documents or as allowed by
a Final Order of the Court.

     13.7   Post Confirmation Effect  of Evidences of  Claims or
Interests.  Except as otherwise provided in the Consensual Plan,
effective upon the  Effective Date, all  evidences of Claims  or
Interests  shall represent only the right  to participate in the
distributions, if any, contemplated by the Consensual Plan.

     13.8   Official Committees.  The  Official Committees shall
continue in existence until the commencement of distributions to
Holders of  Subordinated Note Claims under  the Consensual Plan,
for the  principal purpose  of overseeing the  implementation of
the Consensual  Plan.   The members  of the  Official Committees
shall serve  without compensation,  but shall be  reimbursed for
all expenses  incurred  in  their  capacity as  members  of  the
Official Committees.

     13.9  Construction.  The rules of construction set forth in
Section 102 of  the Code shall apply to  the construction of the
Consensual Plan.

     13.10  Time.  In computing any period of time prescribed or
allowed by this  Consensual Plan, the day of the  act, event, or
default from which the  designated period of time begins  to run
shall not be included.   The last day of the period  so computed
shall be included, unless it is not a Business Day  or, when the
act to be done is the Filing of a paper in court, a day on which
weather  or  other  conditions  have  made  the  clerk's  office
inaccessible,  in which event the  period runs until  the end of
the next day which is not one of the aforementioned days.

     13.11  Tax Allocation of Consideration Paid to Holders.  In
the case of Holders of  Allowed Claims who receive consideration
in respect of the Allowed Amount  of such Claims, other than, or
in  addition  to,  Cash,  the consideration  received  shall  be
allocated and applied to such Claims in the following order: any
New Common Stock,  any New Senior Notes  or Qualified Securities
(other than Cash), and any Cash shall, in that order, be applied
to  reduce, satisfy and discharge first  the principal amount of
the Allowed Claim, then any pre-Filing Date interest included in
such  Allowed  Claim  and  last any  post-Filing  Date  interest
included in such Claim.

     13.12   Governing Law.   Except to  the extent the  Code or
Bankruptcy  Rules  are  applicable, the  rights  and obligations
arising under  this Consensual  Plan shall  be governed  by, and
construed and enforced in accordance with, the laws of the State
of  New  York,  without  giving  effect  to  the  principles  of
conflicts of law thereof.

     13.13  Headings.  The headings of the Articles, paragraphs,
and  sections   of  this   Consensual  Plan  are   inserted  for
convenience only and shall not affect the interpretation hereof.

     13.14  Notice  of Effectiveness.  Upon  the satisfaction of
all of the  conditions to  the Effectiveness  of the  Consensual
Plan,  Walter Industries  shall give  notice thereof  to (a) the
Holders  of Revolving Credit Bank Claims, c/o Chemical Bank, 270
Park  Avenue, New  York,  New York  10017, Attention:  Elizabeth
Kelley,  (b) the Holders  of  Working Capital  Bank Claims,  c/o
Bankers Trust Company, 280  Park Avenue, 19 West, New  York, New
York 10017, Attention: Susan Forst, (c) the Holders of Series  B
& C Senior  Note Claims,  c/o LaSalle National  Bank, 135  South
LaSalle   Street,  Chicago,  Illinois   60603,  Attention:  Lars
Anderson, (d) the Creditors' Committee, c/o Jones, Day, Reavis &
Pogue,  599   Lexington  Avenue,  New  York,   New  York  10016,
Attention:  Marc  Kirschner,  Esq.    and  (e)  the  Bondholders
Committee  c/o Stroock & Stroock  & Lavan, 7 Hanover Square, New
York, New York 10004, Attention:  Daniel Golden, Esq., and shall
publish notice thereof once in The Wall Street Journal (National
Edition) and The New York Times (National Edition).

     13.15    Notices.   All  notices,  requests  or demands  in
connection with  this Consensual  Plan shall  be in writing  and
shall be mailed by registered  or certified mail, return receipt
requested to:

Bondholders Committee
c/o Stroock & Stroock & Lavan
7 Hanover Square
New York, New York  10004
Attention:  Daniel H. Golden, Esq.

and

Official Committee of
  General Unsecured Creditors
c/o Jones, Day, Reavis & Pogue
599 Lexington Avenue
New York, New York  10022
Attention:  Marc S. Kirschner, Esq.

and

Lehman Brothers Inc.
American Express Tower
World Financial Center
18th Floor
New York, New York  10285-0018
Attention:  Mr. Kenneth A. Buckfire

and

Lion Advisors, L.P.
1301 Avenue of the Americas
38th Floor
New York, New York  10019
Attention:     Mr. Marc J. Rowan
          Mr. Robert H. Falk

and

Ad Hoc Committee of Pre-LBO Bondholders
c/o Marcus Montgomery Wolfson P.C.
53 Wall Street
New York, New York 10005
Attention:     Peter D. Wolfson, Esq.
          Sara L. Chenetz, Esq.

and

Walter Industries, Inc.
1500 N. Dale Mabry Hwy.
Tampa, Florida 33607
Attention:  Chief Financial Officer

and

Kohlberg Kravis Roberts & Co.
9 West 57th Street, 42nd Floor
New York, New York 10019
With copies to:

Paul, Weiss, Rifkind, Wharton & Garrison
1285 Avenue of the Americas
New York, New York 10019-6064
Attention:  Robert D. Drain, Esq.

and

Akin, Gump, Strauss, Hauer & Feld, L.L.P.
65 East 55th Street, 33rd Floor
New York, New York 10022
Attention:     Ellen R. Werther, Esq.
          Steven M. Pesner, P.C.

and

Kaye, Scholer, Fierman, Hays & Handler
425 Park Avenue
New York, New York 10022
Attention:     Andrew A. Kress, Esq.

and

Stichter, Riedel, Blain & Prosser, P.A.
110 East Madison Street - Suite 200
Tampa, Florida 33602
Attention:     Don M. Stichter, Esq.

and

Carlton, Fields, Ward, Emmanuel, Smith
& Cutler, P.A.
One Harbour Place
Tampa, Florida 33602
Attention:     Leonard H. Gilbert, Esq.



     13.16  Not Admissible.   This Consensual Plan shall  not be
admissible in any cases  or proceedings involving the Proponents
or any of  them for  any purpose (other  than for enforcing  its
terms), nor shall it be deemed as an admission or  waiver of any
Proponent for any purpose.

     13.17  Successors  and Assigns.   The rights, benefits  and
obligations of any Person named or referred to in the Consensual
Plan will be binding upon, and will inure to the benefit of, the
heir,  executor,  administrator,  representative,  successor  or
assign of such Person.

Dated:    December 9, 1994
          New York, New York

                     OFFICIAL BONDHOLDERS COMMITTEE OF 
                     HILLSBOROUGH HOLDINGS CORPORATION, ET AL.

                     By:      /s/  Daniel H. Golden
                              Daniel H. Golden, Esq.

                     OFFICIAL COMMITTEE OF GENERAL UNSECURED 
                     CREDITORS OF HILLSBOROUGH HOLDINGS 
                     CORPORATION, ET AL.

                     By:      /s/  Marc S. Kirschner
                              Marc S. Kirschner, Esq.

                     PAUL, WEISS, RIFKIND, WHARTON & GARRISON

                     By:      /s/  Robert Drain
                              Robert Drain
                     1285 Avenue of the Americas
                     New York, New York  10019-6064
                     (212) 373-3236
                     For Lehman Brothers Inc.

                     AKIN, GUMP, STRAUSS, HAUER & FELD, L.L.P.

                     By:      /s/  Steven M. Pesner
                              Steven M. Pesner, P.C.
                              Ellen R. Werther
                     65 East 55th Street, 33rd Floor
                     New York, New York 10022
                     (212) 872-1010
                     For Apollo

                     MARCUS MONTGOMERY WOLFSON P.C.

                     By:      /s/  Peter Wolfson
                              Peter Wolfson
                              Sara Chenetz
                     53 Wall Street
                     New York, New York 10005
                     (212) 858-5200
                     For Ad Hoc Committee of Pre-LBO Bondholders

                     KAYE, SCHOLER, FIERMAN, HAYS & HANDLER

                     By:      /s/  Andrew A. Kress
                              Andrew A. Kress
                     425 Park Avenue
                     New York, New York 10022
                     (212) 836-8000

                     For: HILLSBOROUGH HOLDINGS CORPORATION,
                         BEST INSURORS, INC.,
                         BEST INSURORS OF MISSISSIPPI, INC.,
                         COAST TO COAST ADVERTISING, INC.,
                         COMPUTER HOLDINGS CORPORATION,
                         DIXIE BUILDING SUPPLIES, INC.,
                         HAMER HOLDINGS CORPORATION,
                         HAMER PROPERTIES, INC.,
                         HOMES HOLDINGS CORPORATION,
                         JIM WALTER COMPUTER SERVICES, INC.,
                         JIM WALTER HOMES, INC.,
                         JIM WALTER INSURANCE SERVICES, INC.,
                         JIM WALTER RESOURCES, INC.,
                         JIM WALTER WINDOW COMPONENTS, INC.,
                         JW ALUMINUM COMPANY,
                         JW RESOURCES, INC.,
                         JW RESOURCES HOLDINGS CORPORATION,
                         J.W.I. HOLDINGS CORPORATION,
                         J.W. WALTER, INC.,
                         JW WINDOW COMPONENTS, INC.,
                         LAND HOLDINGS CORPORATION,
                         MID-STATE HOMES, INC.,
                         MID-STATE HOLDINGS CORPORATION,
                         RAILROAD HOLDINGS CORPORATION,
                         SLOSS INDUSTRIES CORPORATION,
                         SOUTHERN PRECISION CORPORATION,
                         UNITED LAND CORPORATION,
                         UNITED STATES PIPE AND FOUNDRY COMPANY,
                         U.S. PIPE REALTY, INC.,
                         VESTAL MANUFACTURING COMPANY,
                         WALTER HOME IMPROVEMENT, INC.,
                         WALTER INDUSTRIES, INC., and
                         WALTER LAND COMPANY

                         JWC ASSOCIATES, L.P.
                         JWC ASSOCIATES II, L.P.
                         KKR PARTNERS II, L.P.


                     By:  KKR ASSOCIATES

                     By:      /s/  Henry R. Kravis
                         Name:     Henry R. Kravis
                         Title: General Partner

<PAGE>


                           EXHIBIT 1:

   RESTATED CERTIFICATE OF INCORPORATION OF WALTER INDUSTRIES

<PAGE>

                                                       EXHIBIT 1

                            RESTATED
                  CERTIFICATE OF INCORPORATION
                               OF
                     WALTER INDUSTRIES, INC.

     WALTER  INDUSTRIES,  INC.,  a  corporation   organized  and
existing under and by  virtue of the General Corporation  Law of
the State  of Delaware  (hereinafter called  the "Corporation"),
DOES HEREBY CERTIFY THAT:

     FIRST:  The name  of the Corporation is WALTER  INDUSTRIES,
Inc. The Corporation was  originally incorporated under the name
"HILLSBOROUGH HOLDINGS  CORPORATION" and  the date of  filing of
the Corporation's original Certificate of Incorporation with the
Secretary of State of Delaware was September 8, 1987.

     SECOND:  Pursuant to Section 245 of the General Corporation
Law of  the  State of  Delaware,  this Restated  Certificate  of
Incorporation  restates  and integrates  and further  amends the
provisions   of  the   Certificate  of   Incorporation   of  the
Corporation.

     THIRD:     The   text  of   the  Restated   Certificate  of
Incorporation as  heretofore amended  or supplemented  is hereby
restated and further amended to read in its entirety as follows:

          1.  The name of the Corporation  is WALTER INDUSTRIES,
     INC.

          2.  The registered office  and registered agent of the
     Corporation is The  Corporation Trust Company,  1209 Orange
     Street, Wilmington, New Castle County, Delaware 19801.

          3.  The purpose of the Corporation is to engage in any
     lawful  act  or  activity  for which  corporations  may  be
     organized under the General Corporation Law of Delaware.

          4.    The total  number of  shares  of stock  that the
     Corporation is  authorized to issue is  Two Hundred Million
     (200,000,000)  shares  of  Common  Stock,  par  value  $.01
     each.<F1>

          5.   The  following  provisions are  inserted for  the
     management  of the  business  and for  the  conduct of  the
     affairs of the Corporation and for the purpose of creating,
     defining, limiting and regulating powers of the Corporation
     and its directors and stockholders:

               (a)   The Board of directors  of the Corporation,
          acting by  majority vote,  may alter, amend  or repeal
          the bylaws of the Corporation.

               (b)    Elections  of  directors need  not  be  by
          written ballot  unless the  bylaws of  the Corporation
          shall so provide.

          6.    Except as  otherwise  provided  by the  Delaware
     General Corporation Law as the same exists or may hereafter
     be  amended,  no  director  of  the  Corporation  shall  be
     personally liable  to the Corporation  or its  stockholders
     for monetary  damages for  breach  of fiduciary  duty as  a
     director.   Any repeal or modification of this Article 6 by
     the  stockholders  of the  Corporation shall  not adversely
     affect  any  right  or  protection  of a  director  of  the
     Corporation  existing  at  the   time  of  such  repeal  or
     modification.
- ----------------
[FN] The Corporation will  also be authorized to  issue a second
     class of Common Stock that would be exchanged for the stock
     held by the  Celotex Settlement Fund Recipient  immediately
     prior to  the distribution  by the Celotex  Settlement Fund
     Recipient of Common Stock to its beneficiaries.  The second
     class of Common  Stock would be  identical to the  original
     class  except that shares of the  second class (i) would be
     deemed  to be voted in the same proportions as the original
     Common  Stock  on  all  matters except  matters  that  only
     affected  adversely the  second  class, in  which case  the
     second  class would have  a class  vote, and  (ii) would be
     converted into an  equal number of  shares of the  original
     class  upon transfer  to  a person  not  affiliated with  a
     beneficiary of the Celotex Settlement Fund Recipient.

          7.  To the fullest extent permitted by applicable law,
     the  Corporation shall indemnify (including the advancement
     of  defense expenses  as  incurred) any  current or  former
     director, officer,  employee or  agent of  the Corporation,
     and  such  director's,  officer's,  employee's  or  agent's
     heirs, executors and  administrators, against all expenses,
     judgments,  fines and  amounts paid in  settlement actually
     and  reasonably  incurred  by  such  indemnified  party  in
     connection  with  any   threatened,  pending  or  completed
     action,  suit or proceeding brought  by or in  the right of
     the Corporation,  or otherwise,  to which  such indemnified
     party was or is a party or is threatened to be made a party
     by  reason of  such indemnified  party's current  or former
     position with the Corporation or by reason of the fact that
     such indemnified party is or was serving, at the request of
     the  Corporation, as a director, officer, partner, trustee,
     employee  or agent  of  another  corporation,  partnership,
     joint venture, trust or the enterprise.

          8.   The  number  of directors  constituting the  full
     board  of directors shall be nine (9), and the initial term
     of the directors (and their successors) designated pursuant
     to the Amended  Joint Plan of  Reorganization, dated as  of
     November 22,  1994,   as  the   same  may  be   amended  or
     supplemented  from time  to time  (the  "Consensual Plan"),
     shall  be  three(3) years;  thereafter,  the  term of  each
     director shall be one (1) year.

          9.    Shares of  Common  Stock issued  to  the Celotex
     Settlement Fund Recipient under the Consensual Plan and not
     yet  transferred  to  persons  other   than  Veil  Piercing
     Claimants shall be  voted only in  the same percentages  of
     votes as the other  shares of Common Stock are voted on the
     matter in question.

     IN WITNESS WHEREOF, WALTER INDUSTRIES, Inc. has caused this
Restated Certificate  of  Incorporation to  be signed  by ,  its
President, and attested by , its secretary, this  day of , 19.


ATTEST:                       WALTER INDUSTRIES, INC.



                              By:
Name:                                 Name:
Title: Secretary                      Title: President

<PAGE>




                           EXHIBIT 2:

            SUMMARY OF TERMS FOR THE NEW SENIOR NOTES


<PAGE>

                                                       EXHIBIT 2

              SUMMARY OF TERMS FOR NEW SENIOR NOTES
Issuer                        Walter Industries, Inc. and/or one
                              or  more  other Debtors  (each the
                              "Company" or the "Issuer").

Issue
     New  Senior Notes. To be issued in two series--Series A and
     Series B.

Principal Amount              Series  A--Will  be  equal to  the
                              Allowed  Amount  on the  Effective
                              Date  (less Cash  to be  paid from
                              the Class S-6 Fund and the part of
                              such  Claim to be satisfied by New
                              Common  Stock)  in respect  of the
                              approximately   $58   million   of
                              principal  amount of  Series B & C
                              Senior  Notes  as  to   which  the
                              Series B  & C  Senior  Note  Claim
                              Election  was  made (such  Allowed
                              Amount,       which       includes
                              pre-petition   and   post-petition
                              interest,  will  be  approximately
                              $94.9  million as  of December 31,
                              1994).    No  Series A New  Senior
                              Notes will be issued if such notes
                              are  not  rated  BB or  higher  by
                              either Rating Service or if Walter
                              Industries so elects  in its  sole
                              discretion,  in   which  case  all
                              Class   S-6   Claims  that   would
                              otherwise  have been  satisfied by
                              Series A  New  Senior  Notes  will
                              instead be satisfied by  an amount
                              of  Cash  equal  to the  principal
                              amount of such Series A New Senior
                              Notes  that  would otherwise  have
                              been issued.

                              Series  B--The difference  between
                              the aggregate  amount of Qualified
                              Securities   and   the   part   of
                              Qualified Securities consisting of
                              Cash;   not   greater  than   $490
                              million without  consent of Lehman
                              Brothers  Inc.   No  Series B  New
                              Senior  Notes will be issued if on
                              the  Effective  Date  all but  not
                              less  than  all claims  that would
                              have  otherwise been  satisfied by
                              Series B New Senior Notes are paid
                              in Cash, whether from the proceeds
                              of  a financing  (the "Replacement
                              Indebtedness") or otherwise.

Exchange Election             Holders  of  Series B  &  C Senior
                              Notes  who  receive  Series A  New
                              Senior  Notes  may,  at  any  time
                              within 90 days after the Effective
                              Date,   exchange   all   of   such
                              Holder's Series A New Senior Notes
                              for an equal  principal amount  of
                              Series B New Senior Notes.

Maturity                      5 years.

Rate                          To  be  determined  in  accordance
                              with the procedures  set forth  in
                              the  definition   of  "New  Senior
                              Notes" in the Consensual Plan.

Security                      The  Series  A  and Series  B  New
                              Senior Notes will be secured  on a
                              pari passu basis by all collateral
                              presently securing the Series  B &
                              C Senior Notes, consisting  of all
                              of   the   stock  of   Jim  Walter
                              Resources,  U.S. Pipe, Jim  Walter
                              Homes and United Land, or by other
                              collateral  of  equal  or  greater
                              value  (provided,  that  any  such
                              method   of  valuation   shall  be
                              reasonably   acceptable   to   the
                              Series B & C Senior Note Trustee).
                              If  no Series  B New  Senior Notes
                              are   issued,   the    Replacement
                              Indebtedness may be  secured on  a
                              pari passu basis with the Series A
                              New Senior Notes.

Interest Payment Dates        Semi-annually,  interest  paid  in
                              cash  in arrears, on August 15 and
                              February   15    of   each   year,
                              commencing August 15, 1995.

Optional Redemption           The Series A  New Senior Notes are
                              not redeemable prior to four years
                              after  original  issuance thereof,
                              and may be redeemed  thereafter in
                              whole or in part at the  option of
                              the Company upon  prior notice  at
                              101% of  the outstanding principal
                              amount  plus  accrued  and  unpaid
                              interest  to the  redemption date;
                              provided that,  if at the  time of
                              issuance  of  the  Series   A  New
                              Senior  Notes,  market  conditions
                              and   the   equivalent  terms   of
                              similar debt  instruments commonly
                              issued  and  carrying a  BB rating
                              contain a  shorter no-call period,
                              then  the  no-call  period may  be
                              shortened, but in any event not to
                              less   than    18   months   after
                              issuance,  and/or  the  redemption
                              premium shall be increased, but in
                              any  event the  redemption premium
                              shall not be less than 103% of the
                              outstanding  principal  amount  in
                              the  case of  an 18  month no-call
                              period.

                              The Series B  New Senior Notes may
                              be  redeemed at any  time in whole
                              or  in part  (but  in the  case of
                              partial  redemptions, only  if the
                              unredeemed principal amount of the
                              Series  B New  Senior Notes  is at
                              least $150 million) at  the option
                              of the Company  upon prior  notice
                              at   101%   of   the   outstanding
                              principal amount  plus accrued and
                              unpaid interest  to the redemption
                              date.

Amortization                  All  of the  outstanding principal
                              amount  and   accrued  but  unpaid
                              interest thereon shall be  due and
                              payable at maturity.

Covenants                     Covenants shall include but not be
                              limited  to:   (i) limitations  on
                              indebtedness,  (ii) limitations on
                              the   creation  of   liens,  (iii)
                              limitations      on     restricted
                              payments,    (iv) limitation    on
                              dividends,    (v) limitations   on
                              transactions  with affiliates  and
                              (vi) limitations  on  asset sales,
                              mergers     and    consolidations;
                              provided,   that  such   covenants
                              shall expressly  permit the Issuer
                              and its subsidiaries to make asset
                              sales out of  the ordinary  course
                              of  business  and  to  enter  into
                              other      non-ordinary     course
                              transactions  (including the  sale
                              of  collateral  securing  the  New
                              Senior  Notes,  free and  clear of
                              any     liens,      claims     and
                              encumbrances,  provided  that  the
                              net proceeds thereof  are used  to
                              redeem, pari passu,  Series A  and
                              Series B New Senior  Notes at  par
                              plus accrued  interest); provided,
                              further,   that  such   covenants,
                              consistent  with  the   foregoing,
                              shall be  reasonably acceptable to
                              the  Series  B  &  C  Senior  Note
                              Trustee.

Ranking                       The  New  Senior  Notes   will  be
                              senior Indebtedness of the Company
                              and will  rank senior in  right of
                              payment    to     certain    other
                              Indebtedness  of  the  Issuer  and
                              rank pari passu with certain other
                              Indebtedness of the Issuer.

Events of Default and
  Remedies                    Events  of  Default shall  include
                              but  not be limited to (a) default
                              in the payment of principal on any
                              New  Senior  Notes  when the  same
                              becomes   due  and   payable;  (b)
                              default in the payment of interest
                              on  any New Senior  Notes when the
                              same becomes due and  payable, and
                              such   default  continues   for  a
                              period  of five (5)  days, (c) the
                              Company     defaults     in    the
                              performance  of  or  breaches  any
                              other    material   covenant    or
                              material agreement  of the Company
                              under  the  New  Senior Notes  and
                              such  default or  breach continues
                              for  a  period  of 30  consecutive
                              days after written  notice by  the
                              Trustee  or the Holders  of 25% or
                              more in aggregate principal amount
                              of  the  New  Senior   Notes  then
                              outstanding;  (d) failure  by  the
                              Company or any of  its Significant
                              Subsidiaries to  make any payments
                              when due (after  giving effect  to
                              any  applicable  grace period  and
                              whether  by  reason  of  maturity,
                              acceleration  or otherwise)  under
                              any    issue    or    issues    of
                              indebtedness of the Company and/or
                              one  or  more  of its  Significant
                              Subsidiaries having an outstanding
                              principal amount of $25 million or
                              more  individually or  $50 million
                              or more in  the aggregate for  all
                              such issues of  all such  persons;
                              (e) any  final  judgment or  order
                              (not covered by insurance) for the
                              payment  of  money  in  excess  of
                              $25 million     individually    or
                              $50 million  in the  aggregate for
                              all such final judgments or orders
                              against all such persons  shall be
                              rendered  against  the Company  or
                              any     of     its     Significant
                              Subsidiaries and shall not be paid
                              or   discharged;   and    (f) with
                              respect  to  the  Company and  its
                              Significant    Subsidiaries,   the
                              occurrence  of   certain  acts  of
                              bankruptcy   or    insolvency   or
                              failure to pay debts  generally as
                              they come due.

                              If an Event of Default (other than
                              an Event of  Default specified  in
                              clause (f)  above)  occurs and  is
                              continuing  under  the  Indenture,
                              the Trustee or  the Holders of  at
                              least  25% in  aggregate principal
                              amount  of  the  New Senior  Notes
                              then   outstanding,   by   written
                              notice to the  Company (and to the
                              Trustee if such notice is given by
                              the Holders), may, and the Trustee
                              at  the  request  of  the  Holders
                              shall,  declare the  entire unpaid
                              principal of  and accrued interest
                              on the  New Senior Notes  shall be
                              immediately due and payable.  Upon
                              a  declaration  of   acceleration,
                              such  principal   of  and  accrued
                              interest on the  New Senior  Notes
                              to be immediately due and payable.
                              In  the  event  a  declaration  of
                              acceleration  because an  Event of
                              Default  set  forth in  clause (d)
                              above   has    occurred   and   is
                              continuing,  such  declaration  of
                              acceleration        shall       be
                              automatically     rescinded    and
                              annulled if the  event of  default
                              triggering  such Event  of Default
                              pursuant  to  clause (d) shall  be
                              remedied, cured by the  Company or
                              waived  by  the  holders   of  the
                              relevant  indebtedness  within  60
                              days  after   the  declaration  of
                              acceleration with respect thereto.
                              If an Event  of Default  specified
                              in  clause (f)  above occurs,  all
                              unpaid  principal  of and  accrued
                              interest on the  New Senior  Notes
                              then outstanding  shall ipso facto
                              become and be immediately  due and
                              payable without any declaration or
                              other  act  on  the  part  of  the
                              Trustee  or  any   Holder.     The
                              Holders of at  least a majority in
                              principal     amount    of     the
                              outstanding  New Senior  Notes, by
                              written notice to the  Company and
                              the  Trustee,  may waive  all past
                              defaults and rescind  and annul  a
                              declaration  of  acceleration  and
                              its   consequences    if   (i) all
                              existing Events  of Default, other
                              than   the   nonpayment   of   the
                              principal of and  interest on  the
                              New Senior Notes that  have become
                              due solely by such  declaration of
                              acceleration,  have been  cured or
                              waived  and  (ii) the   rescission
                              would   not   conflict  with   any
                              judgment  or decree of  a court of
                              competent jurisdiction.

Documentation                 The  Series  B  &  C  Senior  Note
                              Trustee  shall  have the  right to
                              reasonably  approve all  documents
                              under    the    Consensual    Plan
                              regarding the  treatment of Series
                              B & C Senior Note Claims.
<PAGE>
                           EXHIBIT 3A:

 SECOND AMENDED AND RESTATED VEIL PIERCING SETTLEMENT AGREEMENT


<PAGE>

                                                      EXHIBIT 3A

                   SECOND AMENDED AND RESTATED
               VEIL PIERCING SETTLEMENT AGREEMENT

     THIS  SECOND AMENDED AND  RESTATED VEIL PIERCING SETTLEMENT
AGREEMENT (as the same may  be amended, modified or supplemented
from time to time, the "Agreement")
amends  and  restates that  certain  Amended  and Restated  Veil
Piercing Settlement Agreement (the "Amended Agreement") made and
entered into as of  the 1st day  of August, 1994, which  amended
and  restated that  certain Veil  Piercing  Settlement Agreement
(the  "Original Agreement") made and entered into as of the 18th
day of April, 1994, and is made and entered  into as of the 22nd
day of November, 1994, by and among:

          (a)   Certain asbestos victim defendants  (the "AVDs")
     named as  defendants in  Adversary Proceeding No.   90-0003
     and Adversary  Proceeding No.   90-0004 (collectively,  the
     "Adversary Proceedings"), and represented in  the Adversary
     Proceedings  by Caplin  &  Drysdale,  Chartered ("Caplin  &
     Drysdale"), commenced in the United States Bankruptcy Court
     for  the Middle  District of  Florida, Tampa  Division (the
     "Court"), in the Chapter  11 cases of Hillsborough Holdings
     Corporation  ("Hillsborough")  and  the other  Debtors  (as
     defined herein) in their administratively consolidated Case
     Nos.  89-9715-8P1 through 89-9746-8P1, and 90-11997-8P1;

          (b)   Caplin &  Drysdale, Baron  & Budd,  Greitzer and
     Locks,  Ness  Motley  Loadholt Richardson  &  Poole  ("Ness
     Motley"), each on behalf  of itself, its individual lawyers
     and its  clients that  may be Veil  Piercing Claimants  (as
     defined herein) (Baron & Budd, Greitzer and Locks, and Ness
     Motley   are  collectively  referred   to  herein   as  the
     "Claimants'  Attorneys",  and  Caplin &  Drysdale  and  the
     Claimants' Attorneys are collectively referred to herein as
     the "Veil Piercing Claimants' Representatives");

          (c)    The Celotex  Corporation,  a  defendant in  the
     Adversary Proceedings and a debtor and debtor-in-possession
     in a Chapter 11 case ("The Celotex Corporation") pending in
     the United States Bankruptcy  Court for the Middle District
     of  Florida,   Tampa  Division  (the   "Celotex  Bankruptcy
     Court"), Case  No.   90-10016-8B1 (the "Celotex  Chapter 11
     Case"), the  Celotex Committee of  Unsecured Creditors, the
     Celotex  Asbestos Property  Damage Claimants  Committee and
     the Celotex Asbestos Bodily Injury Claimants Committee (the
     Celotex  Committee  of  Unsecured  Creditors,  the  Celotex
     Asbestos  Property  Damage   Claimants  Committee  and  the
     Celotex  Asbestos  Bodily  Injury  Claimants  Committee are
     collectively referred  to herein  as the  "Official Celotex
     Committees");

          (d)    Jim  Walter  Corporation,  a defendant  in  the
     Adversary Proceedings ("JWC"), on  behalf of itself and its
     subsidiaries  other than  The Celotex  Corporation  and its
     subsidiaries, (collectively referred to without The Celotex
     Corporation and its subsidiaries as the "JWC Companies");

          (e)    the   HHC  Bondholders  Committee  (as  defined
     herein),  the HHC  Creditors Committee (as  defined herein)
     (the  HHC  Bondholders  Committee  and  the  HHC  Creditors
     Committee are  collectively referred to herein  as the "HHC
     Official  Committees"), Lehman  Brothers  Inc., Apollo  (as
     defined herein) (together, Lehman  Brothers Inc. and Apollo
     are  referred  to  herein,  solely  in  their  capacity  as
     creditors in the  Chapter 11 Cases (as  defined herein) and
     in no other capacity, as the "Bondholder Proponents");

          (f)   Hillsborough  (n/k/a  Walter  Industries, Inc.),
     Best  Insurors, Inc., Best  Insurors of  Mississippi, Inc.,
     Coast  to  Coast   Advertising,  Inc.,  Computer   Holdings
     Corporation, Dixie Building  Supplies, Inc., Hamer Holdings
     Corporation,   Hamer   Properties,  Inc.,   Homes  Holdings
     Corporation, Jim Walter Computer Services, Inc., Jim Walter
     Homes,  Inc.,  Jim  Walter  Insurance Services,  Inc.,  Jim
     Walter Resources, Inc., Jim Walter Window Components, Inc.,
     JW  Aluminum  Company,  JW  Resources,  Inc., JW  Resources
     Holdings  Corporation, J.W.I.   Holdings  Corporation, J.W.
     Walter,  Inc., JW  Window  Components, Inc.,  Land Holdings
     Corporation,  Mid-State  Homes,  Inc.,  Mid-State  Holdings
     Corporation,    Railroad   Holdings    Corporation,   Sloss
     Industries  Corporation,  Southern  Precision  Corporation,
     United  Land Corporation,  United States  Pipe  and Foundry
     Company,  U.S. Pipe  Realty,  Inc.,   Vestal  Manufacturing
     Company, Walter Home Improvement, Inc.,  Walter Industries,
     Inc.    and    Walter    Land    Company,    debtors    and
     debtors-in-possession    in    the    Chapter   11    Cases
     (collectively, the "Debtors");

          (g)  JWC Associates L.P., JWC Associates II L.P.   and
     KKR Partners  II L.P.,  on behalf of  themselves and  their
     general and limited partners (the "KKR Entities"); and

          (h)  James  W. Walter,   Kenneth  J. Matlock,  William
     H. Weldon, Gilberto Aleman, W. Kendall Baker, William Carr,
     Joseph F. Hegerich, Wayne Hornsby, Kenneth E. Hyatt, Donald
     M. Kurucz,  Robert  W. Michael, Timothy  M. Pariso, Michael
     Roberts,  Dennis  M. Ross, Sam  J. Salario,  James M. Sims,
     William  N. Temple  and  David  L. Townsend  (the  "Signing
     Management").

     (All  of the  foregoing  (a) through  (h)  are referred  to
herein  collectively  as the  "Parties"  and  individually as  a
"Party").

                      W I T N E S S E T H:

     WHEREAS,  the Debtors  initiated the  Adversary Proceedings
seeking  (a)  a  final  declaration and  adjudication  that  the
corporate veil  between JWC and The Celotex  Corporation may not
be pierced;  (b) a final  declaration and adjudication  that the
leveraged  buy-out  of JWC  (the  "LBO")  was not  a  fraudulent
conveyance, nor were any subsequent transactions entered into as
a  part of the LBO fraudulent transfers; (c) a final declaration
and adjudication  that  neither the  Debtors  nor any  of  their
subsidiaries or  affiliates is the  successor-in-interest to the
asbestos-related  liabilities  of  either  JWC  or  The  Celotex
Corporation; (d)  a  final  declaration  and  adjudication  that
neither the Debtors nor any of their subsidiaries or  affiliates
is liable  for the asbestos-related liabilities of either JWC or
The Celotex Corporation;  and (e) such injunctive  relief as may
be  necessary  and  appropriate to  effectuate  the  declaratory
relief sought by the Debtors; and

     WHEREAS,  the AVDs  have  defended and  opposed the  relief
sought  by the  Debtors in  the Adversary  Proceedings and  have
asserted  Settlement Claims  (as  defined  herein)  against  the
Debtors and JWC in various forums; and

     WHEREAS,   The  Celotex   Corporation  participated   as  a
defendant in the Adversary Proceedings; and

     WHEREAS, The  Celotex Corporation has asserted  that (a) it
has the exclusive  right and standing  to assert the  Settlement
Claims against the Debtors and JWC for the benefit of its estate
and  its creditors because such claims are  asserted by it to be
the property of its bankruptcy estate and (b) bankruptcy  policy
is furthered  by ensuring that all  similarly situated creditors
are treated fairly; and

     WHEREAS, the Veil  Piercing Claimants' Representatives have
asserted  that each of the Veil Piercing Claimants has the right
and  standing  to assert  his/her/its  Veil  Piercing Claim  (as
defined herein) and/or claims  based upon LBO-Related Issues (as
defined herein) against the Debtors and JWC  for his/her/its own
benefit; and

     WHEREAS, the Claimants' Attorneys  are authorized to act as
the  negotiating group for the law firms which have assented and
will in the future assent to this Agreement by executing Exhibit
A attached hereto, all of  which represent persons and  entities
that have asserted or may assert Settlement Claims; and

     WHEREAS, the Celotex Committee  of Unsecured Creditors, the
Celotex Asbestos  Property Damage  Claimants  Committee and  the
Celotex   Asbestos  Bodily   Injury   Claimants  Committee   are
officially  authorized  by  the  Code  (as  defined  herein)  to
represent the  interests of  persons or entities  having general
unsecured and trade claims,  asbestos property damage claims and
present asbestos bodily injury claims, respectively, against The
Celotex Corporation in the Celotex Chapter 11 Case; and

     WHEREAS, on December 9, 1993, the  Veil Piercing Claimants'
Representatives  and the  Bondholder Proponents  entered  into a
Term Sheet  for Settlement of  Veil Piercing Claims  Pursuant to
Chapter  11 Plan (the  "Term Sheet"), which  Term Sheet embodied
certain  agreements in  principle  and contemplated  the  prompt
preparation and  execution of a definitive  agreement that would
embody the terms of and supersede the Term Sheet; and

     WHEREAS, on December 16, 1993, the Original Plan Proponents
(as  defined  herein)  filed with  the  Court  a  Joint Plan  of
Reorganization   of   Debtors  Proposed   by   Certain  Creditor
Proponents (the  "Original Creditor Plan"),  which incorporated,
inter alia, the terms  of the Term Sheet and  which contemplated
the prompt  preparation and execution of  a definitive agreement
that would embody the terms of and supersede the Term Sheet; and

     WHEREAS, the  Term  Sheet contemplated,  and  the  Original
Creditor Plan  embodied, a settlement under  which distributions
of New Common Stock (as defined herein) and Qualified Securities
(as  defined  herein)  would  be  made   in  full  and  complete
settlement,   satisfaction,  release   and   discharge  of   all
Settlement  Claims on the  basis of (a)  a negotiated enterprise
value  of  $2,525,000,000 and  (b)  the fractions  set  forth in
Section 2(a) of the Original Agreement; it being understood that
$2,525,000,000 represented a good faith estimate at that time of
the  going  concern  enterprise  value  of  the  Debtors  on   a
consolidated  basis  arrived  at  after  extensive  analysis  by
Original  Plan   Proponents,  and   taking   into  account   the
possibility of  delay between the Confirmation  Date (as defined
herein) and the Plan Effective Date (as defined herein), and the
potential increase in the value of the Debtors over time; and

     WHEREAS, the  time for  The Celotex  Corporation to  file a
proof  of claim  in the  Chapter  11 Cases  on behalf  of itself
and/or its creditors who are Veil Piercing Claimants has not yet
expired,  and  The  Celotex  Corporation  has  demonstrated  its
intention to timely file such proof of claim, including, without
limitation, the Celotex Proof of Claim (as defined herein); and

     WHEREAS, the time for Veil Piercing Claimants to file their
respective proofs of  claim in the Chapter 11  Cases has not yet
expired, and  the Veil Piercing  Claimants' Representatives have
demonstrated  their intention  to timely  file such  proof(s) of
claims,  or to  support the  timely filing  of such  proof(s) of
claim, on a  representative class  basis on behalf  of all  Veil
Piercing  Claimants pursuant to the Veil Piercing Proof of Claim
(as defined herein); and

     WHEREAS, the Parties are mutually desirous of settling with
Finality  (as  defined  herein)  and  compromising,  satisfying,
releasing  and  discharging,  any  and  all  Settlement  Claims,
specifically  including, without  limitation, the  Veil Piercing
Claims  including,  without  limitation,  those  which  are  the
subject of the Adversary Proceedings; and

     WHEREAS, it  is the  specific intention  and desire of  the
Parties  that the Settlement Fund (as defined herein) be paid to
the Celotex  Settlement Fund  Recipient (as defined  herein) for
the exclusive benefit of the Veil Piercing Claimants, and  that,
inter   alia,   all   Settlement  Claims,   including,   without
limitation,  all Veil Piercing  Claims, shall  channel, transfer
and attach to  the Settlement Fund  which shall be  administered
by,  and, together  with the  Celotex Settlement  Fund Recipient
shall  be subject to the jurisdiction of, the Celotex Bankruptcy
Court and  which shall be utilized  in a Chapter 11  plan in the
Celotex Chapter 11 Case so that all Released Parties (as defined
herein)  shall have  the  full protections  accorded by  Section
524(g) of the Code (as defined herein); and

     WHEREAS,  a trial  on the  issues raised  in the  Adversary
Proceedings took  place before the Court  from December 13, 1993
through December 17, 1993; and

     WHEREAS, on April 18, 1994, the Court issued its opinion on
the issues  raised in  the trial  of the  Adversary Proceedings,
ruling in favor of the Debtors (the "April 18 Order"); and

     WHEREAS, the Original Agreement,  embodying the Term Sheet,
was executed and delivered by the
parties thereto as of April 18, 1994; and

     WHEREAS, on  June 16,  1994, the  Celotex Bankruptcy  Court
entered  an   order  authorizing   and  directing   The  Celotex
Corporation to enter  into and to perform  its obligations under
the Original Agreement; and

     WHEREAS, the Veil Piercing Claimants' Representatives filed
a timely  notice of appeal of  the April 18 Order  to the United
States  District Court for the Middle District of Florida, Tampa
Division (the "District Court"); and

     WHEREAS, amendments  to  the Original  Creditor  Plan  were
filed  with the Court on  April 20, 1994, May 11,  1994, May 17,
1994 , June 9, 1994  and August 2, 1994 (the amendment  filed on
August 2, 1994 is referred to  herein as the "Creditors' Plan");
and

     WHEREAS, on August 2, 1994 the proponents of the Creditors'
Plan,  with   the  assent   of  the  Veil   Piercing  Claimants'
Representatives and  in response  to the Debtors'  Fifth Amended
Joint Plan of Reorganization  dated July 25, 1994 (the "Debtors'
Fifth  Amended  Plan"),  which   increased  the  allowed  amount
thereunder of  each of (a)  the Class S-1 and  Class S-2 Claims,
and  (b) the  Class S-6  Claims, filed  the Creditors'  Plan and
entered  into  the Amended  Agreement  to  increase the  allowed
amount  of  Class  S-1,  Class S-2  and  Class  S-6  Claims,  by
providing  that  the $75  million of  Class  B Common  Stock (as
defined  in  the  Amended  Agreement)  that  was  to  have  been
distributed to the Celotex Settlement Fund Recipient (as defined
herein) under Section 2(a)(i)(A)  of the Original Agreement (and
that  was  to  have  been  subject  to  assignment  to  Settling
Equityholders  (as defined  in the  Amended Agreement),  if any,
under  the Original  Agreement), instead  be distributed  in the
manner specified in the Creditors' Plan and to provide that 100%
of  the Senior  Claim  Differential (as  defined in  the Amended
Agreement),  if any,  be distributed  to the  Celotex Settlement
Fund Recipient; and

     WHEREAS, on September 21, 1994 the Celotex Bankruptcy Court
entered   an  order  authorizing   and  directing   The  Celotex
Corporation to enter into  and to perform its obligations  under
the Amended Agreement; and

     WHEREAS,   on   October 13,   1994,  the   District   Court
(Nimmons, J.) issued an order  affirming the April 18 Order (the
"District Court's Order"); and

     WHEREAS, the Veil Piercing Claimants'  Representatives have
timely filed an  appeal from, inter  alia, the District  Court's
Order; and

     WHEREAS, the Court  commenced hearings on October 17,  1994
to   consider  certain   preliminary  issues   related   to  the
confirmation  of  the Creditors'  Plan  and  the Debtors'  Fifth
Amended Plan, including (a) the unsecured creditors' entitlement
to post-petition  interest before  any retention of  property by
the  holders of Old  Common Stock Interests  (as defined herein)
under a Chapter 11 plan, (b) the motion by the proponents of the
Creditors' Plan  seeking approval  of the Amended  Agreement and
the  Debtors'   motion  to   void  the  Amended   Agreement  and
(c) challenges to ballots  cast on the  Creditors' Plan and  the
Debtors' Fifth Amended Plan (the "October 17 Hearings"); and

     WHEREAS, after  substantial discovery and two  and one-half
days of  trial in the  October 17th Hearings, the  Original Plan
Proponents,  the Veil  Piercing Claimants'  Representatives, the
Debtors, the KKR Entities  and the Signing Management  deemed it
advisable  to amend the Creditors' Plan and to amend and restate
the  Amended Agreement  so as  to provide  for, inter  alia, the
Debtors and the KKR Entities to become co-
proponents with the Original  Plan Proponents and perhaps others
of  the Creditors'  Plan as  amended in  the form  of Exhibit  B
attached  hereto as amended from time to time in accordance with
the terms thereof (the  "Consensual Plan") and to set  forth the
terms of the compromise and settlement contained herein; and

     WHEREAS,  the parties  to the  Amended Agreement  desire to
amend  and  restate  it   to  facilitate  the  confirmation  and
consummation of  the  Consensual  Plan or  a  Plan  (as  defined
herein)  and  to  incorporate the  understandings  between  such
entities  and the Debtors,  the Signing  Management and  the KKR
Entities, all on  the terms  and subject to  the conditions  set
forth herein; and

     WHEREAS,  the HHC  Official Committees  and the  Bondholder
Proponents  have contended that it  is not likely  that the Veil
Piercing Claimants  in such  capacity have any  valid Settlement
Claims  against any  or all of  the Debtors,  any or  all of the
Signing Management (in their respective capacities as present or
former officers, directors, employees  or shareholders of any or
all of the Debtors), and any or all of the holders of Old Common
Stock Interests of Hillsborough in such capacity; and

     WHEREAS,  the HHC  Official Committees  and the  Bondholder
Proponents  have contended  that general unsecured  creditors of
the Debtors  are entitled  to receive post-petition  interest on
the amounts  owed to them  as of the  date of the  filing of the
Chapter 11 Cases (the  "Post-Petition Interest") pursuant to the
law as applied to the facts of the Chapter 11 Cases; and

     WHEREAS,  the HHC  Official Committees  and the  Bondholder
Proponents have contended  that the general  unsecured creditors
of the Debtors  are entitled  to Post-Petition  Interest in  the
amount of approximately $160,000,000 per year, for approximately
5 years to date aggregating in excess of $800,000,000; and

     WHEREAS,  as a result of the payment of the Settlement Fund
to be made to the Celotex Settlement Fund Recipient, the general
unsecured   creditors   of  the   Debtors,   including,  without
limitation,  Lehman  Brothers  Inc.,   and  Apollo  (as  defined
herein),  will   receive   at   least   $390,000,000   less   in
Post-Petition Interest than  they have contended they  otherwise
would be entitled to receive; and

     WHEREAS,  the Debtors,  the  KKR Entities  and the  Signing
Management have contended that  the Veil Piercing Claimants have
no  valid Settlement Claims against  any or all  of the Debtors,
any  or  all  of the  Signing  Management  (in their  respective
capacities as present  or former officers, directors,  employees
or shareholders of any or all of the Debtors), and any or all of
the holders of Old Common Stock Interests in such capacity; and

     WHEREAS, the  KKR Entities  and the Signing  Management, on
behalf of themselves and  all other holders of Old  Common Stock
Interests have contended that the general unsecured creditors of
the  Debtors  are not  entitled  to  any Post-Petition  Interest
pursuant to  the law as applied  to the facts of  the Chapter 11
Cases and that the value to be retained by holders of Old Common
Stock  Interests  under a  Chapter  11  plan  would include  any
amounts claimed by general unsecured creditors of the Debtors to
be payable as Post-Petition Interest; and

     WHEREAS, pursuant  to this Agreement, each  of the Debtors,
each  of the  Signing Management  and each  of the  KKR Entities
withdraws any and all objections each and all of them had or has
to  the Amended  Agreement, including,  without limitation,  the
payment  of the  Settlement  Fund, the  creation of  the Celotex
Settlement Fund  Recipient and  the settlements provided  for in
the Agreement; and

     WHEREAS, as a result of the payment of the Settlement Fund,
the  KKR Entities and the Signing Management believe that all of
the holders  of Old  Common Stock Interests,  including, without
limitation, themselves, will receive at least $390,000,000  less
in  value  than  they have  contended  they  otherwise would  be
entitled to receive; and

     WHEREAS, the allocation of  value under the Consensual Plan
and this Agreement among  the Celotex Settlement Fund Recipient,
the holders  of  Old Common  Stock  Interests and  the  Debtors'
general unsecured creditors  is a result  of the compromise  of,
inter  alia, the foregoing competing claims to such value by the
Parties; and

     WHEREAS,  the resolution  of the  Settlement Claims  is the
critical   issue  in  the  Chapter  11  Cases  and  no  plan  of
reorganization  could be  confirmed for  the Debtors  without an
effective resolution of the Settlement Claims; and

     WHEREAS,  this Agreement  is inextricably  intertwined with
the  Consensual Plan, of which  it is an  integral and essential
component; and

     WHEREAS, all of the  mutual promises, releases,  conditions
and other terms and provisions of this  Agreement are understood
and intended by the  Parties to be interdependent, non-severable
and reciprocal  parts of the overall  settlement embodied herein
and by the Consensual Plan;

     NOW, THEREFORE,  in consideration  of the premises  and the
mutual  covenants and agreements set forth herein, and for other
good and valuable consideration,  the receipt and sufficiency of
which are hereby acknowledged, the Parties agree as follows:

     1.   Defined Terms.   Capitalized terms not  defined in the
body of this Agreement or in the Consensual Plan  shall have the
meanings ascribed to them in Appendix A attached hereto.

     2.   Settlement of Veil Piercing Claims Pursuant to Plan of
Reorganization.

               (a)    All  Settlement  Claims (i.e.    all  Veil
          Piercing Claims  and all  claims and causes  of action
          held or  assertable  by the  Veil  Piercing  Claimants
          based upon  LBO-Related  Issues)  shall be  fully  and
          completely settled, satisfied, released and discharged
          in exchange  for an aggregate  amount of consideration
          (as  calculated  below),  to  be  paid  and  satisfied
          through the distribution of Qualified  Securities, New
          Common  Stock and  possibly additional cash  under the
          Plan (the "Settlement Fund") to the Celotex Settlement
          Fund Recipient, as follows:

               (i)   Allowed  Amount of  the Settlement  Claims.
          The allowed amount of  all of the Settlement Claims in
          the aggregate  shall be equal  to the sum  of (A)  the
          Veil  Piercing Claims  Amount  (which  shall  be  $375
          million), plus (B) the  Attorneys' Fees  Differential,
          if any.

               (ii)     Consideration   Used  to   Satisfy   the
          Settlement Claims.   The Veil  Piercing Claims  Amount
          shall  be paid by the distribution of a combination of
          Qualified  Securities and  New  Common  Stock  to  the
          Celotex Settlement  Fund  Recipient.   The  amount  of
          Qualified Securities  to be  so distributed under  the
          Plan  in respect  of the  Veil Piercing  Claims Amount
          shall be calculated as follows:

                          $375 million
                  $1098 million + $375 million

          multiplied  by  the  aggregate  principal   amount  of
          Qualified  Securities  available  for  distribution to
          holders of  Subordinated Note  Claims and the  Celotex
          Settlement Fund Recipient under the Plan.

               The amount of Settlement Claims that is deemed to
          be   paid,  and   settled,  satisfied,   released  and
          discharged, by Qualified Securities shall be equal  to
          the aggregate principal amount of Qualified Securities
          issued in respect of  the Veil Piercing Claims Amount.
          The excess of the Veil Piercing Claims Amount over the
          part  thereof paid,  and settled,  satisfied, released
          and discharged, by Qualified Securities shall be paid,
          and  settled, satisfied,  released and  discharged, by
          that  number of  shares of  New Common Stock  having a
          value which  is equal to the  Veil Piercing New Common
          Stock Amount.  The amount of Settlement Claims that is
          to  be  paid,  and  settled,  satisfied,  released and
          discharged, by the Attorneys' Fees  Differential shall
          be paid in cash. 

               (iii)     Example.    The  following  example  is
          provided solely for  the purpose  of illustrating  the
          operation  of clauses  (i) and  (ii) above.   Assuming
          that the actual amount of distributions made under the
          Plan in  respect of Subordinated Note  Claims is equal
          to  $1098  million,  then  (a) the  aggregate  allowed
          amount  of  the  Settlement  Claims would  consist  of
          (i) the Veil  Piercing  Claims Amount  (that is,  $375
          million) plus (ii) the  Attorneys' Fees  Differential,
          if any, and (b) such  allowed amount would be settled,
          satisfied, released and discharged by the distribution
          of  375/1473  of  the  aggregate principal  amount  of
          Qualified  Securities  available  for  distribution to
          holders of  Subordinated Note  Claims and  the Celotex
          Settlement  Fund  Recipient   (for  example,  if  $700
          million  of Qualified  Securities were  so  available,
          375/1473 of such total, or $178,207,680, would be paid
          in  Qualified Securities in  respect of  Veil Piercing
          Claims),  and  the  distribution,  in respect  of  the
          remainder of  the  Veil  Piercing  Claims  Amount,  of
          shares  of New Common Stock equal to the Veil Piercing
          New  Common  Stock  Amount  (following  the  preceding
          example $196,792,320).   The amount of  the Attorneys'
          Fees Differential, if any, would be paid in cash.

          (b)  "Plan" Defined.  (i) The term "Plan", as used  in
     this Agreement, shall mean the Consensual Plan or any other
     plan(s) of reorganization filed in the Chapter  11 Cases as
     to  which the  Bondholder  Proponents and  the Debtors  are
     proponents  and  that does  not  contravene  the terms  and
     conditions  of   this   Agreement  (subject   to   Sections
     2(b)(ii) and 2(c) herein).

               (ii) The term "Plan" shall  not include a plan of
          reorganization (other than  the Consensual Plan) or an
          amendment  to   or   modification   of   a   plan   of
          reorganization unless  (A)  a  notice  specifying  the
          intended date of filing of the plan of reorganization,
          amendment or  modification, together  with a  copy  of
          such   plan    of   reorganization,    amendment    or
          modification, in substantially final form, are sent to
          the  Bondholder  Proponents,  the  Debtors,  the  Veil
          Piercing   Claimants'  Representatives,   The  Celotex
          Corporation,  the  Celotex  Asbestos  Property  Damage
          Claimants  Committee and  the Celotex  Asbestos Bodily
          Injury Claimants  Committee not  less than  three  (3)
          business days  prior to filing thereof  with the Court
          and (B) in the event that such plan of reorganization,
          amendment or modification  materially contravenes  the
          terms and conditions of  this Agreement as they relate
          to The Celotex Corporation, the Bondholder Proponents,
          the Debtors, the KKR  Entities, the Management, or the
          persons or entities  represented by the  Veil Piercing
          Claimants'   Representatives,  the   Celotex  Asbestos
          Property  Damage Claimants  Committee or  the  Celotex
          Asbestos  Bodily Injury Committee, it being understood
          that  an  adverse  modification  of the  anti-dilution
          protection relating to  the increase in the Negotiated
          Enterprise Value to $2.6  billion as set forth in  the
          Consensual  Plan  in  the   calculation  of  the  Veil
          Piercing  New  Common  Stock  Value  Per  Share  shall
          constitute  a  contravention  of this  Agreement, such
          plan of  reorganization, amendment  or modification is
          consented  to by each  such Party (or, in  the case of
          the Veil  Piercing Claimants  represented by  the Veil
          Piercing   Claimants'  Representatives,   the  Celotex
          Asbestos Property  Damage Claimants  Committee  and/or
          the   Celotex   Asbestos   Bodily   Injury   Claimants
          Committee, such Parties) that is adversely affected by
          such   proposed   contravention;   it   being  further
          understood that such plan of reorganization, amendment
          or modification shall not constitute a Plan unless the
          Bondholder Proponents shall be a proponent of the plan
          of reorganization so filed, amended or modified, after
          giving effect to such amendment or modification.

               (iii) Neither    the    confirmation   nor    the
          effectiveness of the Consensual Plan or any other Plan
          shall   be  conditioned   upon  the   confirmation  or
          effectiveness of  a  plan  of  reorganization  in  any
          proceedings  pursuant to  the Code  other than  in the
          Chapter 11 Cases.

          (c)  Nothing in this Agreement shall impair in any way
     the  ability of the Parties or  any of them to file, modify
     or amend a plan of reorganization in any respect; provided,
     that  no such  modification  or amendment  contravenes  the
     terms and conditions of this Agreement, unless consented to
     pursuant to Section 2(b)(ii) herein.

          (d)  The Plan shall provide for a registration  rights
     agreement substantially  in the form of  Exhibit C attached
     hereto, which  shall provide,  among other things,  for the
     registration of all of the Qualified Securities and the New
     Common  Stock for  sale promptly  after the  Plan Effective
     Date pursuant  to a  registration  statement or  statements
     under the Securities Act  of 1933, as amended.   Nothing in
     this Agreement shall impair  in any way the ability  of the
     Bondholder Proponents  and the  Debtors to modify  or amend
     the  registration  rights  agreement;  provided,  that such
     modification or amendment shall not delay the timing of the
     initial shelf registrations or  adversely affect the number
     and  timing of demand or piggy-back registrations available
     to the Celotex  Settlement Fund Recipient  or the right  of
     the Celotex Settlement Fund Recipient to participate in any
     such registrations.

          (e)   Lehman  Brothers  Inc., Apollo  and  the Celotex
     Settlement Fund Recipient shall  enter into an agreement as
     of the Plan  Effective Date, substantially  in the form  of
     Exhibit D attached hereto, which shall provide, among other
     things,  that if any of Lehman Brothers Inc., Apollo or the
     Celotex  Settlement  Fund Recipient  (in  the  case of  the
     Celotex Settlement Fund Recipient, only with the consent of
     the Veil Piercing Claimants' Representatives) determines to
     transfer  shares of  New  Common Stock  to a  non-Affiliate
     other than  (i) as an exchange  under the  Plan, (ii) on  a
     national securities exchange or (iii) through  a registered
     broker-dealer,  then the  other parties  to  such agreement
     shall   have  the  "tag-along"   rights  specified  in  the
     agreement attached  hereto as  Exhibit D to  participate in
     such transfer on a pro rata basis.

          (f)   (i) In the event  that the Plan  provides for  a
     call  option  or  other right  of  purchase  to be  granted
     pursuant  to the  Plan with  respect to  all shares  of New
     Common  Stock   otherwise  to  be  issued   to  holders  of
     Subordinated  Note Claims  pursuant to  the Plan,  and such
     call option  or other  right of  purchase provides  for the
     purchase of such  New Common  Stock at any  time not  later
     than five (5) business days after  the Plan Effective Date,
     for a cash purchase  price per share not less  than the New
     Common Stock  Value Per Share, then  the Celotex Settlement
     Fund  Recipient shall  grant  an identical  call option  or
     other right of purchase  with respect to all shares  of New
     Common  Stock  otherwise  to   be  issued  to  the  Celotex
     Settlement Fund Recipient pursuant  to the Plan and (ii) in
     the event that the  Bondholder Proponents grant, other than
     pursuant  to the  Plan with  respect to  all shares  of New
     Common  Stock otherwise  issued to holders  of Subordinated
     Note  Claims, a call option or other right of purchase with
     respect to any shares  of New Common Stock otherwise  to be
     issued  to the  Bondholder Proponents  under the  Plan, and
     such call  option or other  right of purchase  provides for
     the purchase of such New Common Stock at any time not later
     than five (5) business days after the Plan Effective  Date,
     for  a cash purchase price per  share not less than the New
     Common Stock  Value Per Share, then  the Celotex Settlement
     Fund Recipient shall have the option  to grant an identical
     call  option or other right  of purchase with  respect to a
     proportional amount of shares of New Common Stock otherwise
     to  be  issued to  the  Celotex  Settlement Fund  Recipient
     pursuant  to the  Plan, such  option to  be exercisable  in
     writing not later than the  earlier to occur of  (A) thirty
     (30) days after  written notice of  the grant, or  proposed
     grant,  of a  call option  or other  purchase right  by the
     Bondholder    Proponents    pursuant   to    this   Section
     2(f)(ii) herein is  given to  the Veil  Piercing Claimants'
     Representatives and the  Celotex Settlement Fund Recipient,
     which notice shall specify the principal terms of such call
     option or  other purchase right, including  the identity of
     the grantee(s), the timing and  method of exercise, and the
     form, amount and timing of  payment of the exercise  price,
     and  (B) such other period of time required by the terms of
     the  call option or other right of purchase, which shall in
     no event be less than ten (10) days after notice thereof is
     given to  the Veil Piercing Claimants'  Representatives and
     the Celotex Settlement Fund Recipient.

     3.  Conditions to Effectiveness of the Settlement.

     In order to provide for  the full and complete  settlement,
satisfaction, release  and discharge of  all Settlement  Claims,
this  Agreement and  the  settlement contained  herein shall  be
conditioned  on  the  satisfaction  (or the  written  waiver  or
modification as specified  below in each  subsection) of all  of
the following conditions:

          (a)   Entry by  the Court  of the Confirmation  Order,
     which  Order shall  (unless this  requirement, or  any part
     thereof, is waived or modified by the Bondholder Proponents
     and the Debtors):

               (i) achieve Finality (as defined in  Section 3(c)
          herein)  with  respect   to  the  full   and  complete
          settlement, satisfaction, release and discharge of all
          Settlement Claims against any  and all of the Released
          Parties, in each case  to the fullest extent permitted
          in the Confirmation Order and without, inter alia, any
          waiver or limitation or  restriction in any way on the
          discharge   granted  upon  confirmation  of  the  Plan
          pursuant to Section 1141 of the Code  and effective on
          the Plan Effective Date;

               (ii) include  an  injunction  providing that  all
          Settlement Claims shall channel,  transfer and  attach
          to the  Settlement Fund  and permanently  enjoining to
          the fullest extent permitted in the Confirmation Order
          the taking of any  action against the Released Parties
          or  their  assets  or  other  property  to  pursue  or
          enforce,  directly  or   indirectly,  any   Settlement
          Claims;

               (iii) retain continuing jurisdiction by the Court
          to  enforce the  provisions of the  Confirmation Order
          and this Agreement,  including exclusive  jurisdiction
          over  any challenges  to  the scope  of  the releases,
          discharges   and   injunctions    contained   in   the
          Confirmation Order and  the releases contained in this
          Agreement;

               (iv) find   that  Class  U-7  received  full  and
          adequate disclosure as required by statute of the Plan
          and  the Agreement  in connection  with voting  on the
          Plan;

               (v) find that  Class U-7 received  notice of  the
          Class U-7 Bar Date  (as defined in Section 4(d)(ii)(A)
          herein) and  the hearings to consider  confirmation of
          the Plan and approval of the Agreement as required  by
          statute   and  the  standards  of  constitutional  due
          process;

               (vi) include a provision  certifying a class  for
          settlement purposes only  comprising all Veil Piercing
          Claimants  (the "Settlement  Class") pursuant  to Fed.
          R. Civ.  P. 23(b) and  approving the settlement of the
          Settlement Claims as  provided in this Agreement,  and
          finding  that  all  requirements  of   Fed.    R. Civ.
          P. 23(a) have  been satisfied  and that notice  to the
          Settlement  Class was provided as  required by statute
          and the standards of constitutional due process;

               (vii) allow  the Veil  Piercing  Proof  of  Claim
          filed on behalf of the Settlement Class, together with
          the Celotex Proof of Claim, but only to the extent  of
          the  allowed  amount  of   the  Settlement  Claims  as
          provided in Section 2(a) herein and only to the extent
          that  all Settlement Claims  represented by  such Veil
          Piercing  Proof of  Claim and  Celotex Proof  of Claim
          will be paid by distribution of the Settlement Fund to
          the  Celotex Settlement  Fund Recipient  (the validity
          and  amount  of  claims  to  or  Demands  against  the
          Settlement  Fund  to  be  determined  by  the  Celotex
          Bankruptcy Court) and shall have no other claim to  or
          against the Debtors or their estates;

               (viii) approve  the   indemnification  provisions
          contained in the Plan and in any exhibits  thereto for
          the  Existing  Equityholders   and  past  and  present
          officers and directors of the Debtors;

               (ix) provide  that the  Settlement Fund  shall be
          administered by,  and be  subject to  the jurisdiction
          of, the Celotex Bankruptcy Court; and

               (x) enjoin any use of the record of the Adversary
          Proceedings, including the transcript of the trial and
          all depositions taken in such Proceedings, against any
          or  all  of  the  Released  Parties  (but specifically
          permitting the use  of such record  by the  Court, the
          Celotex Bankruptcy  Court and any  appellate court  of
          competent jurisdiction  for the  sole purpose  of such
          court's  review and/or  enforcement of  the settlement
          embodied  in  this   Agreement  and  the  Confirmation
          Order);

          (b)   The Confirmation Order shall have become a Final
     Order (unless this requirement is waived or modified by the
     Bondholder Proponents);

          (c)  "Finality" shall  have been achieved with respect
     to the  full and complete settlement, satisfaction, release
     and  discharge of  all Settlement  Claims when  all of  the
     following conditions shall have been satisfied (unless this
     requirement, or any part thereof, is waived or modified  by
     the Bondholder Proponents and the Debtors):

               (i)   The Confirmation  Order and the  Plan shall
          provide   for  the   full  and   complete  settlement,
          satisfaction,  discharge  and  release   of,  and   an
          injunction    prohibiting    the    commencement    or
          continuation  of,  any claim  or  cause  of action  or
          Demand  based  upon  a  Veil   Piercing-Related  Issue
          against, in each case  to the fullest extent permitted
          in the Confirmation Order, any and all of the Released
          Parties of  and from any and  all claims, obligations,
          rights,  causes  of action,  Demands  and  liabilities
          (other  than the  right  to enforce  obligations under
          this  Agreement  and the  Plan)  which  any person  or
          entity  may be  entitled to  assert, whether  known or
          unknown,  foreseen  or  unforeseen,  then existing  or
          thereafter arising, directly or  indirectly, based  in
          whole or  in part  upon  any act,  omission  or  other
          occurrence  taking  place  on  or  prior to  the  Plan
          Effective Date in any way relating to the Debtors, the
          Chapter 11 Cases, the  Plan or The Celotex Corporation
          and its subsidiaries  (including, without  limitation,
          any of the Settlement Claims);

               (ii)   The Confirmation Order and  the Plan shall
          provide   for  the   full  and   complete  settlement,
          satisfaction,  discharge   and  release  of,  and   an
          injunction    prohibiting    the    commencement    or
          continuation  of,  any claim  or  cause  of action  or
          Demand  based  upon  a  LBO-Related  Issue  raised  or
          assertable by the  Veil Piercing Claimants against any
          and all of  the Released Parties, in each case  to the
          fullest  extent permitted  in the  Confirmation Order,
          including, without limitation, all claims, indemnities
          and causes of  action that any or all of  the Debtors,
          or any  person(s) or entity(ies)  claiming through any
          or  all  of them,  have in  connection  with the  LBO,
          action  taken  in contemplation  of  the  LBO, or  any
          contemporaneous  or subsequent  transaction(s) entered
          into as part of, arising out of or relating to the LBO
          or   any  or   all  of   the  LBO   transaction(s)  or
          transfer(s), including,  without limitation,  any  and
          all obligations of any nature contemplated by, arising
          out  of or  related  to the  Stock  Purchase Agreement
          between Hillsborough Holdings  Corporation and  Jasper
          Corp. dated as of  April 21, 1988, as amended pursuant
          to amendments dated May 26, 1988 and January 25, 1989,
          and   the   related  Undertaking   of   Jasper   Corp.
          (including, without limitation,  any of the Settlement
          Claims);

               (iii)  The Confirmation  Order shall provide that
          the settlement  of  the Settlement  Claims under  this
          Agreement is  fair, equitable  and reasonable  and  in
          good faith;

               (iv)   The  Celotex Bankruptcy  Court shall  have
          entered   an  order   approving  this   Agreement  and
          authorizing and directing The  Celotex Corporation  to
          render performance  in accordance with  the terms  and
          conditions hereof;

               (v)   Class U-7  shall have  voted to accept  the
          Plan in  accordance with the  Code or  the Court shall
          have determined that Class U-7 is unimpaired under the
          Consensual Plan  and under  Section 1124 of  the Code;
          and

               (vi)  The  Confirmation Order shall  provide that
          the Settlement Class shall  be deemed to have provided
          the Mutual  Release set forth in  Section 4(b) herein;
          and

          (d)  In the event that any of the conditions set forth
     in Sections 3(b) and/or (c) herein is not fully  satisfied,
     the  Bondholder   Proponents  (in  consultation   with  the
     Debtors) may request, consistent with  Section 4(d) herein,
     that the Celotex Settlement Fund Recipient  and any and all
     Parties  to  this  Agreement   take  such  actions  as  the
     Bondholder Proponents may reasonably request, which actions
     are reasonably believed by  the Bondholder Proponents to be
     necessary to the realization of Finality.

     4.  Agreements.

     (a)   The Parties  shall seek  the prompt  confirmation and
consummation of the Consensual Plan or any other Plan, including
the prompt approval by the Court of this Agreement in connection
with the confirmation of the Plan.

     (b)    Mutual Releases.   As  of  the Plan  Effective Date,
(i) (A) each of the Veil Piercing Claimants' Representatives, on
its own behalf and on behalf of all Veil Piercing Claimants whom
it represents or whom it has  the authority to bind by virtue of
its standing as attorney for  such persons and entities, whether
in their individual capacity(ies) or as representative(s) of the
Settlement  Class, (B) The Celotex Corporation, acting on behalf
of its  estate  and all  Veil  Piercing Claimants,  and  (C) the
Settlement  Class, and  (ii) each of  the other  Parties, hereby
fully   and   freely   RELEASE   the   Debtors,   the   Existing
Equityholders, the  KKR Entities and every  other Released Party
solely  from any and all Settlement Claims and/or any claims and
causes of action arising from the assertion of any or all of the
Settlement Claims;  provided, that  there shall not  be released
any claims against The  Celotex Corporation and its subsidiaries
or any other manufacturer, seller or distributor of  asbestos or
an asbestos-containing product; provided, further,  that nothing
contained   herein  shall  limit  in   any  way  the  rights  of
indemnification  from  the  Debtors  of any  present  or  former
officer, director, employee or shareholder of the Debtors or any
other person, to the extent such  rights of indemnification have
been  preserved under Section 6.4 of the Plan or the Charter (as
defined  in the  Consensual Plan).    Each individual  or entity
granting a  release ("Releasor") to any  Released Party pursuant
to this Agreement agrees as follows:

          (1)   THE RELEASOR EXPRESSLY  UNDERSTANDS THAT Section
     1542  of the Civil Code of the State of California provides
     as follows:

               "A  general  release does  not  extend  to claims
          which the  creditor does not know or  suspect to exist
          in his  favor at  the time  of executing the  release,
          which if  known by  him must have  materially affected
          his settlement with the debtors."

          (2)   To  the extent  that, notwithstanding  paragraph
     9(d) hereof, California or other law may be applicable, THE
     RELEASOR HEREBY AGREES THAT  THE PROVISIONS OF SECTION 1542
     of  the Civil  Code  of the  State  of California  and  all
     similar  federal or  state  laws, rights,  rules, or  legal
     principles  of   any  other  jurisdiction   which  may   be
     applicable hereto, to the  extent they apply to any  of the
     matters  released   herein,   ARE  HEREBY   KNOWINGLY   AND
     VOLUNTARILY  WAIVED  AND RELINQUISHED  BY THE  RELEASOR, in
     each  and every  capacity,  to the  full  extent that  such
     rights and  benefits  pertaining to  the  matters  released
     herein may be  waived, and the  Releasor hereby agrees  and
     acknowledges that this waiver is an essential term  of this
     release,  without which  the consideration  provided to  it
     would not have been given.

          (3)       In   connection   with   such   waiver   and
     relinquishment, the Releasor acknowledges that it  is aware
     that it may hereafter  discover claims presently unknown or
     unsuspected,  or facts  in  addition to  or different  from
     those  which  it now  knows or  believes  to be  true, with
     respect to  the matters released herein.   Nevertheless, it
     is its intent in executing this release fully, finally, and
     forever to  settle and  release all  such matters, and  all
     claims relative  thereto, which  exist, may exist  or might
     have  existed  (whether  or  not  previously  or  currently
     asserted in any action).

     (c)     Dismissal  of  Lawsuits.     (i) The  HHC  Official
Committees  (as  may  be  necessary   respecting  the  Adversary
Proceedings  only), the  Debtors, the  Veil  Piercing Claimants'
Representatives, The Celotex Corporation, the JWC  Companies and
the  Official  Celotex  Committees shall  use  their  respective
reasonable  efforts to  bring about  the prompt  dismissal, with
prejudice, as soon as practicable after the Plan Effective Date,
of  all  known pending  suits,  appeals,  proceedings and  other
actions, including  the Adversary Proceedings, against  each and
all of the  Released Parties  solely to the  extent such  suits,
appeals, proceedings or  other actions are based upon, arise out
of or are  in connection with  the Settlement  Claims as to  the
Released  Parties covered  by  the mutual  release specified  in
Section  4(b) herein.   Upon request  therefor, any  Party shall
provide  the  Bondholder  Proponents  and  the  Debtors  with  a
certificate of a responsible  person of such Party, in  form and
substance reasonably acceptable to the Bondholder Proponents and
the  Debtors, to the effect  that such Party  has fully complied
with this Section 4(c).

          (ii)   Promptly after the execution  of this Agreement
     by  the  Parties  (subject  to Section  7(b)  herein),  the
     Parties who are parties  to the Adversary Proceedings shall
     jointly seek an  order from  the Court of  Appeals for  the
     Eleventh  Circuit  ("Court  of  Appeals") (A)  staying  the
     appeal (the "Appeal") of the District Court's Order pending
     the Plan  Effective Date or  (B) dismissing  the Appeal  in
     light  of the  proposed  settlement, but  with the  express
     proviso that  in  the  event of  the  termination  of  this
     Agreement  prior to  the  Plan Effective  Date, the  Appeal
     shall automatically  be reinstated upon 15  days' notice to
     the Court of  Appeals and all counsel to the parties to the
     Appeal.

          (iii)  In the event the Appeal of the District Court's
     Order has been dismissed  pursuant to this Agreement, after
     the  Plan Effective Date the Parties who are parties to the
     Adversary  Proceedings, upon  demand by the  Debtors, shall
     stipulate to the entry  of an order of final  judgment (the
     "Preclusive  Order") in  the District  Court, the  Court or
     other  appropriate court,  for the  purpose of  giving full
     preclusive effect  to the April  18 Order and  the District
     Court's  Order in  favor  of the  Released  Parties to  the
     fullest  extent  permitted  by law,  consistent  with  this
     Agreement and the Consensual Plan.

     (d)    Process Toward  Realization  of  Finality.   (i) The
Parties acknowledge that the prompt realization of Finality will
require considerable  strategic planning and the  cooperation of
all  of the  Parties.   In  view  of these  considerations,  the
Parties   intend   that   the   Bondholder   Proponents   (after
consultation  with the  Debtors)  shall make  and implement  all
strategic decisions (including, without limitation, decisions as
to the content and  timing of any and all  applications, filings
or  other documents  filed with  or  otherwise submitted  to (or
statements made before)  the Court, or releases or statements to
the press (or that are reasonably calculated to be made publicly
available through the press)  that relate directly or indirectly
to the Plan, the  Agreement, the settlement contained  herein or
to Finality, in each case in consultation with the other Parties
to   the  extent   appropriate  and/or  practicable   under  the
circumstances;  and  the  other   Parties  agree  to  use  their
respective  best  efforts  to  assist  and  cooperate  with  the
Bondholder  Proponents  and  the  Debtors  in implementing  such
decisions   and  in  promptly  realizing  Finality,  (including,
without limitation,  to consult with  the Bondholder  Proponents
respecting the content  and timing of any  and all applications,
filings  or  other  documents  to  be filed  with  or  otherwise
submitted  to (or  statements  to be  made  before) the  Celotex
Bankruptcy  Court  prior  to   making  any  such  submission  or
statement), in all cases consistent with this Agreement.

     (ii)    In  furtherance  of  Section  4(d)(i) herein,   the
following  procedures and  efforts shall  be utilized  to obtain
Finality  and cannot  be materially  modified by  the Bondholder
Proponents without the Debtors' written consent:

          (A)    The  HHC  Official  Committees,  the Bondholder
     Proponents, the Debtors and the KKR Entities shall promptly
     seek  an order from the  Court establishing a  bar date for
     filing proofs of claim  in the Chapter 11 Cases  in respect
     of  the Settlement  Claims, which  shall require  that such
     proofs of claim  must be filed no  later than 60  days from
     the date  of first giving  of the  Notice of such  bar date
     (the  "Class  U-7 Bar  Date")  or  be forever  barred  from
     asserting such Settlement Claims;

          (B)    The  HHC  Official Committees,  the  Bondholder
     Proponents, the Debtors and the KKR Entities shall promptly
     seek an order from the Court, for settlement purposes only,
     (1) deeming  Hillsborough's schedules to be  amended by the
     addition  thereto of  each of  the Veil  Piercing Claimants
     with a  claim in the provisionally allowed amount, only for
     purposes of voting  on the  Plan, of $1  each, (2)  finding
     that,  because of the Celotex  Proof of Claim  and the Veil
     Piercing Proof of Claim, individual Veil Piercing Claimants
     that do not "opt out" of the Settlement Class need not file
     a proof of claim in the Chapter 11 Cases in order to assert
     a claim  against  the Settlement  Fund and  (3) determining
     that in the event  the Plan is confirmed and  following the
     Plan  Effective  Date, the  right  of  any individual  Veil
     Piercing Claimant  to share in  any of the  Settlement Fund
     will  be  determined in  accordance  with  the rulings  and
     procedures set forth by the Celotex Bankruptcy Court in the
     Celotex Chapter 11 Case;

          (C)   The  Celotex Corporation  will file  the Celotex
     Proof of Claim;

          (D)  Such individual(s) and/or entity(ies) (other than
     AVDs) as  shall be acceptable to  the Bondholder Proponents
     after consultation  with the  Debtors, shall file  the Veil
     Piercing Proof of  Claim and shall  promptly seek an  order
     from the  Court requesting,  for settlement purposes  only,
     (1) the  certification  of a  class  of  all Veil  Piercing
     Claimants  (the  "Settlement  Class")  pursuant  to,  at  a
     minimum, Rule 23(b) of the Federal Rules of Civil Procedure
     and Rule 7023 of the Federal Rules of Bankruptcy Procedure,
     which Settlement Class  shall provide members  thereof with
     the right to  "opt out";  (2) the appointment  of the  Veil
     Piercing Claimant(s)  who filed the Veil  Piercing Proof of
     Claim as  a class  representative(s) for the  Veil Piercing
     Proof   of   Claim   and  the   Settlement   Class   (which
     representative(s) shall  comprise, at a minimum,  one of an
     asbestos  personal  injury claimant,  an  asbestos property
     damage claimant  or a  general unsecured trade  creditor of
     The  Celotex  Corporation);  and  (3) the   appointment  of
     counsel  for  the  Settlement   Class  (to  serve   without
     compensation except  as may be awarded  pursuant to Section
     4(i) herein and/or  by the Celotex Bankruptcy  Court in the
     Celotex Chapter 11 Case).  The Parties shall cooperate, and
     use  their  best  efforts,  to achieve  the  entry  of  the
     aforementioned order;

          (E)   The Debtors shall promptly object to the Celotex
     Proof  of Claim and the Veil Piercing Proof of Claim, (such
     objections, the "Contested Matters");

          (F)  The Parties  shall seek the Court's authorization
     to compromise and settle the Contested Matters pursuant to,
     inter alia, Rules  9019 and  7023 of the  Federal Rules  of
     Bankruptcy   Procedure  as  provided   in  this  Agreement,
     including,  without limitation,  under the  Consensual Plan
     and  in the  amount  and under  the  treatment provided  in
     Section 2(a) herein;

          (G)   The  HHC  Official  Committees,  the  Bondholder
     Proponents, the  Debtors and the KKR  Entities shall permit
     the  Veil  Piercing Claimants  to vote  in  favor of  or to
     reject  the  Consensual  Plan  (as  Class  U-7  creditors);
     provided that such Parties' individual and collective right
     to assert that  the Veil Piercing  Claimants (as Class  U-7
     creditors)  are unimpaired  under the  Consensual Plan  and
     under Section 1124 of the Code is not thereby waived and is
     preserved;

          (H)   Notice of  this Agreement, the  Consensual Plan,
     the  proposed certification  of the  Settlement Class,  the
     Class U-7  Bar Date  and the  Confirmation Hearing,  in the
     form(s)  approved by  the  Court (the  "Notice"), shall  be
     given to the Veil  Piercing Claimants pursuant to  an order
     of the Court in accordance with at least the following:

               (1)  where possible, the mailing of the Notice to
          each  of the  Veil  Piercing Claimants  at his/her/its
          address listed in the proofs of  claim or schedules of
          liabilities filed  in the Celotex Chapter  11 Case and
          in the  Chapter 11  Cases,  and in  the case  of  each
          person or entity who  commenced a legal action against
          The Celotex  Corporation or the Debtors,  to each such
          person's or entity's counsel of record in such action;

               (2)  the publication of the Notice as directed by
          the Court; and

               (3)    the  mailing  in the  manner  provided  in
          Section   4(d)(ii)(H)(1)   herein   of   a  disclosure
          statement approved  pursuant to  Section 1125  of  the
          Code;

          (I)   The Parties  shall recommend to  the Court  that
     with respect  to those Veil Piercing  Claimants referred to
     in Section 4(d)(ii)(H)(1) herein that one package be mailed
     to each of them which shall contain, inter alia:

               (1)   notice of the  time, date and  place of the
          confirmation hearing  on the  Plan, and the  right and
          last date to object to confirmation of the Plan;

               (2)      the   Class  U-7   ballot   and   voting
          instructions;

               (3)    the  disclosure statement  referred  to in
          Section 4(d)(ii)(H)(3) herein;

               (4)   notice of the  filing of the  Veil Piercing
          Proof of Claim and the Celotex Proof of Claim;

               (5)    notice   of  the   certification  of   the
          Settlement  Class, for  settlement purposes  only, the
          appointment of the representative(s) of the Settlement
          Class  and   the  appointment   of  counsel   for  the
          Settlement Class;

               (6)   notice  of the  right to  "opt out"  of the
          Settlement Class and the consequence thereof;

               (7)   notice of the  time, date and  place of the
          hearing to  approve the  Agreement and  the settlement
          contained therein (the "Fairness Hearing");

               (8)    notice  of  the  right to  object  to  the
          Agreement, the certification  of the Settlement Class,
          the  appointment  of  the  representative(s)   of  the
          Settlement Class, the  appointment of counsel  for the
          Settlement Class  and the granting of  the releases to
          the Released Parties; and

               (9)  notice of the Class U-7 Bar Date;

          (J)  The Parties shall recommend to the Court that the
     Fairness Hearing and the  hearing on final certification of
     the Settlement  Class be held simultaneously  with or prior
     to the confirmation hearing on the Plan and that the relief
     sought therein be granted in one order; and

          (K)   Without limiting the provisions  of Section 4(e)
     herein, each  of the Parties  states to the  other Parties,
     after careful consideration, that each believes:

               (1)   each and all  of the  Released Parties  are
          among  the type  of third parties who  may receive the
          benefit of an injunction  of the type provided for  by
          Section 524(g)  of the Code in  the Celotex Chapter 11
          Case;

               (2)    the  Settlement Claims  that  are settled,
          satisfied,  released and  discharged pursuant  to this
          Agreement and the  Plan are among  the type  of claims
          that  may be dealt  with by an injunction  of the type
          provided  for  by Section  524(g) of  the Code  in the
          Celotex Chapter 11 Case; and

               (3)   the Settlement  Fund is  among the  type of
          contributions contemplated under Section 524(g) of the
          Code.

     (e)  Covenants.  The Celotex Corporation, JWC, the Official
Celotex   Committees   and    the   Veil   Piercing   Claimants'
Representatives each  agrees to  propose and use  its respective
best efforts to obtain confirmation of a Chapter 11 plan in  the
Celotex  Chapter  11  Case  that includes  a  provision  for  an
injunction  pursuant to Section  524(g) of  the Code  that shall
apply to, cover, protect  and benefit, inter alia, each  and all
of the  Released Parties in his/her/its respective capacity as a
Released  Party  or an  injunction  acceptable  to the  Released
Parties  that  provides for  the  same  protections afforded  by
Section 524(g)  to the Released  Parties.  Without  limiting the
foregoing,  such  Chapter 11  plan  in  the  Celotex Case  shall
include:

          (i)  an injunction  pursuant to Section 524(g)  of the
     Code that channels  all claims  being settled  herein to  a
     trust  contemplated  by  Section  524(g) of  the  Code  and
     applies to and  covers all  of the Released  Parties or  an
     injunction acceptable to the Released Parties that provides
     for the same protections afforded  by Section 524(g) to the
     Released Parties;

          (ii)  the  appointment in the Celotex Chapter  11 Case
     of  a  legal representative  of  the  type contemplated  by
     Section 524(g)(5);

          (iii)  a contribution of the Settlement Fund (together
     with all earnings  and accretions thereto), or such part of
     the  Settlement Fund as found  to be fair  and equitable by
     the Celotex Court, to a trust fund established under, or as
     a  result of, a Chapter 11 plan for The Celotex Corporation
     in the Celotex Chapter  11 Case pursuant to Section  524(g)
     of the Code  or a contribution to a  trust which results in
     the  same protections  for  the Released  Parties as  those
     afforded by Section 524(g) of the Code;

          (iv)   a proposed confirmation  order that establishes
     that    the   contribution    referred   to    in   Section
     4(e)(iii) herein shall be found to be a benefit contributed
     on behalf of each and all of the Released Parties;

          (v)   a proposed  confirmation order  that establishes
     that  each and all of the Released Parties comes within the
     scope of  and is covered,  protected and benefitted  by the
     injunction referred to in Section 4(e) herein; and

          (vi)  an injunction  pursuant to Section 524(g) of the
     Code which injunction shall apply  to and protect each  and
     all of the Released Parties or an injunction acceptable  to
     the Released Parties that provides for the same protections
     afforded by Section 524(g) to the Released Parties.

     (f)  Announcement.  The Parties shall jointly  announce the
existence  and the terms of  this Agreement as  soon as possible
after  this Agreement  shall have  become effective  pursuant to
Section 7 herein.

     (g)  Use of Evidence From Trial.  The Parties shall support
the use by the Court and  by the Celotex Bankruptcy Court of the
evidence  presented  during  the  trial held  in  the  Adversary
Proceedings that commenced on December 13,  1993 and the October
17 Hearings in determining that the settlement of the Settlement
Claims set forth in this Agreement  and in the Plan (i) is fair,
equitable and reasonable,  and in good faith and constitutes the
full   and  complete   settlement,  satisfaction,   release  and
discharge  of  all Settlement  Claims,  and  (ii) to the  extent
applicable, should be  approved as part  of confirmation of  the
Plan.

     (h)  Support  of Plan.  The Parties shall  support the Plan
and  shall not support, directly or indirectly or through one or
more intermediaries, any other proposed  plan in respect of  any
or  all of  the Debtors or  any other  settlement of  any of the
Settlement Claims.

     (i)    Attorneys'  Fees.    The Parties  shall  support  an
application in the  Chapter 11  Cases by Caplin  & Drysdale,  on
behalf of itself and  the Claimants' Attorneys, for an  award of
reasonable attorneys' fees and  costs in an amount equal  to $15
million pursuant  to Code Sections 503(b)  and/or 1129(a)(4), or
otherwise, based  on factors including the  contingent nature of
the   representation,  the   favorable  results   achieved,  the
difficulty  of the  issues presented  and the fact  that counsel
were representing clients brought involuntarily into the Chapter
11 Cases through the Adversary Proceedings.

     (j)   Confidentiality.   From and after  the Plan Effective
Date, the  Veil Piercing Claimants'  Representatives shall  keep
confidential, and shall not use  in any manner inconsistent with
this  Agreement,  all  files  and memoranda  relating  to  cases
against any or all  of the Released Parties based  upon, arising
out of or relating to the Settlement Claims.

     (k)    The  Celotex  Corporation  shall  (i) promptly  seek
appropriate  approval  from  the  Celotex  Bankruptcy  Court for
authority to  be bound by this Agreement, for the support of the
Plan  by The Celotex Corporation,  and for the authorization and
direction  by  the  Celotex  Bankruptcy Court  for  The  Celotex
Corporation to  render performance in accordance  with the terms
and conditions of this  Agreement, (ii) request that the Celotex
Bankruptcy Court promptly issue an injunction directing that all
claims  of the type being settled by this Agreement shall attach
solely to the Settlement Fund and  enjoining and restraining all
persons and entities from commencing and/or continuing any suit,
arbitration  or other proceeding of any type against any and all
of  the  Released  Parties  arising  out  of  any  such  claims;
(iii) shall provide  notice of such  motion for approval  to the
same  persons  and entities,  and in  the  same manner,  but not
necessarily  in the same package,  as the Notice  referred to in
Section  4(d)(ii)(H)(1)  herein,  (iv) at  the  request  of  the
Bondholder Proponents, promptly file  the Celotex Proof of Claim
against  the  Debtors  for  the  benefit of  the  Veil  Piercing
Claimants and its estate, (v) accept treatment under the Plan of
its  Settlement  Claims against  the  Debtors  pursuant to  this
Agreement  and  (vi) if  it   is  the  Celotex  Settlement  Fund
Recipient, and consistent with  Sections 4(d)(ii)(K) and 4(e) of
this  Agreement, receive and  hold the  Settlement Fund  for the
exclusive benefit of the  Veil Piercing Claimants except  to the
extent a confirmed plan of reorganization in the Celotex Chapter
11 Case shall  direct otherwise, and manage the  Settlement Fund
in  accordance with this Agreement  and all applicable orders of
the Celotex Bankruptcy Court, and distribute the Settlement Fund
pursuant to its confirmed plan of reorganization  or an order(s)
of the Celotex Bankruptcy Court.

     (l)  The  Parties shall support The  Celotex Corporation in
its efforts to obtain the approvals  from the Celotex Bankruptcy
Court that are specified in Section 4(k) of this Agreement.

     5.  Representations.

     (a)    Apollo  represents  and  warrants  that it  owns  or
controls  debt obligations  of  the Debtors  in the  approximate
aggregate principal amount of $160 million.

     (b)  Lehman Brothers  Inc. represents and warrants  that it
owns  or  controls  debt  obligations  of  the  Debtors  in  the
approximate aggregate principal amount of $271 million.

     (c)   Each of the Veil  Piercing Claimants' Representatives
represents and warrants that it is authorized to enter into this
Agreement on behalf of all of its clients or principals that are
or may be Veil Piercing Claimants.

     (d)  Each of the Debtors represents and warrants that it is
authorized to  enter into  and render performance  in accordance
with this Agreement, subject only to approval by the Court.

     (e)   Each of the KKR Entities represents and warrants that
it  is  authorized  to  enter  into  and render  performance  in
accordance with this Agreement.

     (f)  Each of the Management represents and warrants that he
is authorized to enter into and render performance in accordance
with this Agreement.

     (g)   The Celotex Corporation represents  and warrants that
it  is  authorized  to  enter into  and  render  performance  in
accordance with this Agreement, subject only to  approval by the
Celotex Bankruptcy Court.

     (h)     The  KKR   Entities  represent  and   warrant  that
collectively  they  own  approximately  91% of  the  issued  and
outstanding Old Common Stock.

     (i)  The  members of the  Signing Management severally  but
not jointly represent that they each own the number of shares of
Old  Common Stock set  forth opposite their  respective names on
Exhibit E hereto.

     6.  [INTENTIONALLY OMITTED]

     7.  Effectiveness of this Agreement.

     (a)  The  Amended Agreement became  effective by its  terms
(without the  execution thereof by any  Existing Equityholder or
by  JWC).  The Amended  Agreement shall be  amended and restated
and  become effective as set  forth in this  Agreement only upon
the  satisfaction of the following conditions on or prior to the
Plan Effective Date:

          (i)  This Agreement shall have been executed by all of
     the Parties; and

          (ii)  The Celotex  Bankruptcy Court shall have entered
     an order (A)  approving this Agreement and (B)  authorizing
     and directing The Celotex Corporation to render performance
     in  accordance  with  the  terms  and  conditions  of  this
     Agreement.

     (b)  The Bondholder Proponents, in their sole and exclusive
discretion  prior to the Plan  Effective Date, may  waive any or
all of the provisions contained in Section 7(a)(i) herein.

     (c)   Prior  to the  satisfaction of  all of  the foregoing
conditions, the Amended Agreement shall remain in full force and
effect in accordance with its terms.

     8.  Termination.

     This Agreement shall terminate upon the earlier to occur of
the following:

          (a)  Upon the giving of a notice by (i) the Bondholder
     Proponents,  (ii) the  Debtors or  (iii) the  Veil Piercing
     Claimants' Representatives and  The Celotex Corporation, to
     the  others  at any  time after  an  order shall  have been
     entered  which  shall  have   become  a  Final  Order  that
     (x) disapproves this Agreement or the Plan substantially in
     its entirety  provided that  such disapproval shall  not be
     based  on the  failure  of any  or  all of  the  conditions
     contained in  Section 10.1(a) or 10.1(b)  of the Consensual
     Plan, (y) confirms a  plan of reorganization in  any or all
     of the Chapter 11 Cases other than the Plan or (z) finds or
     declares that the Veil Piercing Claims are without merit or
     grants  substantially  the  relief  requested  in Adversary
     Proceeding No.   90-0003  and/or 90-0004, except  that, the
     stay,  withdrawal  or  dismissal  of any  appeal  from  the
     Adversary  Proceedings  pursuant  to   Section  4(c)(ii) or
     (iii) herein or otherwise shall  not cause either the April
     18  Order or the District  Court's Order to  become a Final
     Order for the purposes of Section 8(a) herein;

          (b)   On or after  March 31, 1995,  provided the Court
     has not entered the Confirmation Order, upon  the giving of
     a notice by the Bondholder Proponents to the other Parties;

          (c)    The  Bondholder  Proponents, the  Debtors,  The
     Celotex   Corporation  and  the  Veil  Piercing  Claimants'
     Representatives   shall  mutually   agree  in   writing  to
     terminate this Agreement;

          (d)  In  the event of a termination of  this Agreement
     by the Debtors pursuant to Section 8(a)  above, the Amended
     Agreement shall again become valid, binding and enforceable
     in accordance  with its terms  with respect to  the parties
     thereto; and

          (e)  In  the event of a termination of  this Agreement
     by  the  Bondholder  Proponents pursuant  to  Section  8(b)
     above,  the Amended  Agreement  shall again  become  valid,
     binding and  enforceable in accordance with  its terms with
     respect to the parties thereto.

     9.  Miscellaneous.

     (a)   Fiduciary Duty.  Notwithstanding  any other provision
contained herein, in the event the Consensual Plan is amended or
modified without the consent required by this Agreement, no such
Party shall  be  required  to fulfill  any  of  its  agreements,
rights, duties or obligations hereunder  to the extent that such
Party has reasonably determined, on advice of  counsel, that the
fulfillment  of such  agreement or duty  in connection  with any
amendment  to  or  modification  of the  Consensual  Plan  would
violate such Party's fiduciary duty  arising out of such Party's
status as an official committee or a debtor-in-possession in the
Chapter 11 Cases or in The Celotex Chapter 11 Case.

     (b)   Further  Assurances.   Without limiting  Section 4 of
this  Agreement,  each  Party,  as  applicable,  shall  promptly
execute and  deliver  such agreements,  certificates,  receipts,
instruments,  acknowledgements  and other  documents, including,
without limitation,  the Celotex  Proof of  Claim  and the  Veil
Piercing  Proof of Claim, and  to promptly take  such actions or
cause to be taken  such actions, as may be  reasonably requested
by the Bondholder Proponents  (in consultation with the Debtors)
to fully  and promptly  effect Finality and  the agreements  and
other provisions contained herein.

     (c)   Amendments.  This Agreement may not be amended except
in a writing signed by the Party against which such amendment is
sought to be enforced.

     (d)   Governing  Law.   Except to  the extent  the Code  or
Bankruptcy  Rules  are  applicable, the  rights  and obligations
arising under this Agreement shall be governed by, and construed
and enforced in accordance  with, the laws  of the State of  New
York, without  giving effect to  the principles of  conflicts of
law thereof.

     (e)   Headings.  The  headings of the  Sections, paragraphs
and subsections  of this Agreement are  inserted for convenience
only and shall not affect the interpretation hereof.

     (f)  Notices.  All notices, requests or demands under or in
connection  with this Agreement shall be in writing and shall be
delivered by  hand, sent by recognized overnight courier or sent
by telecopier, telex or similar  electronic means to the address
or  telecopier  number  of the  Party  as  set  forth under  its
signature hereto, or to such other address or  telecopier number
as  such Party shall provide  to all Parties  hereto in writing,
and  shall be deemed  sent or  given hereunder,  in the  case of
delivery by recognized overnight courier,  on the date of actual
delivery, in the cases of  transmission by telecopier, telex  or
similar electronic means on the date of actual transmission, and
in  the case  of  personal  delivery,  on  the  date  of  actual
delivery.

     (g)   No Admissions.   No part  of this Agreement  shall be
deemed as  an admission of any Party for any purpose, whether in
any of the Veil Piercing Proceedings or otherwise.

     (h)  No Waiver.  The Parties hereto do not waive or release
any rights, claims, defenses or remedies until all conditions of
this  Agreement and  the  Plan have  been  satisfied or  waived.
Without limiting the foregoing, nothing herein shall  constitute
an admission or waiver with respect to the Chapter 11 Cases, any
Veil Piercing Proceedings or the Celotex Chapter 11 Case.

     (i)  No Solicitation.   Notwithstanding any other provision
in this Agreement, nothing  in this Agreement is intended  to be
or constitute, and shall  not be deemed to  be or constitute,  a
solicitation of any vote or an  agreement to vote for or against
the  Consensual Plan  or any  other plan of  reorganization, and
nothing  in this Agreement shall impair the right or the ability
of any Party to vote for or against, or abstain  or refrain from
voting with respect to, the Consensual Plan or any other plan of
reorganization.

     (j)   Extraterritoriality.    It is  the  intention of  the
Parties that  the settlements and other  agreements contained in
this Agreement be  given application both  to claims, causes  of
action  and suits  within  and without  the jurisdiction  of the
United States of America.

     (k)  Successors and Assigns.  This Agreement is intended to
bind  and inure  to  the benefit  of the  Parties and  the other
signatories,  if any,  hereof and  their respective  successors,
assigns, heirs, executors, administrators and representatives.

     (l)   Complete  Agreement.   This  document, including  the
appendix and exhibits  hereto, embodies  the complete  agreement
and understanding between the Parties and the other signatories,
if any, with respect  to the subject matter hereof  and, subject
to  Sections  7(c)  and  8(d) and  (e)  hereof,  supersedes  and
preempts  any prior  agreement, understanding  or representation
made by and  between any or  all of such  Parties and the  other
signatories,  if any,  whether written  or oral, which  may have
related to the subject matter hereof in any way whatsoever.

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


                        CAPLIN & DRYSDALE, Chartered


                        By:/s/  Elihu Inselbuch
                           Elihu Inselbuch
                        399 Park Avenue
                        New York, Ny 10022
                        (212) 319-7125
                        (212) 644-6755 (telecopier)
                        For Itself and the AVDs


                        BARON & BUDD


                        By:/s/  Fred Baron
                           Fred Baron
                        3102 Oak Lawn Avenue
                        Suite 1100
                        Dallas, TX 75219-4281
                        (214) 521-3605
                        (214) 520-1181 (telecopier)

                        NESS MOTLEY LOADHOLT
                        RICHARDSON & POOLE
                        By:/s/  Joseph Rice
                           Joseph Rice
                        P.O.  Box 365
                        Barnwell, SC 29812
                        (803) 259-9900
                        (803) 577-7513 (telecopier)


                        GREITZER AND LOCKS


                        By:/s/  Gene Locks
                           Gene Locks
                        1500 Walnut Street
                        Philadelphia, PA 19102
                        (215) 893-0100
                        (215) 985-2960 (telecopier)


                        AKIN, GUMP, STRAUSS,
                        HAUER & FELD, L.L.P.


                        By:/s/  Steven M. Pesner
                           Steven M. Pesner, P.C.
                        65 East 55th Street, 33rd Flr.
                        New York, NY 10022
                        (212) 872-1070
                        (212) 872-1003 (telecopier)
                        For Apollo


                        PAUL, WEISS, RIFKIND,
                        WHARTON & GARRISON


                        By:/s/  ROBERT DRAIN
                           Robert Drain
                        1285 Avenue of the Americas
                        New York, NY 10019-6064
                        (212) 373-3236
                        (212) 373-2366 (telecopier)
                        For Lehman Brothers Inc.


                        BUSH ROSS GARDNER WARREN
                          & RUDY, P.A.


                        By:/s/  JEFFREY W. WARREN
                           Jeffrey W. Warren
                        220 South Franklin Street
                        Tampa, FL 33602
                        (813) 224-9255
                        (813) 223-9620 (telecopier)
                        For The Celotex Corporation


                        HOYT, COLGAN & ANDREU, P.A.


                        By:/s/  MICHAEL B. COLGAN
                           Michael B. Colgan
                        2900 Barnett Plaza
                        101 E. Kennedy Blvd.
                        Tampa, FL 33602
                        (813) 229-6688
                        (813) 229-3331 (telecopier)
                        For Jim Walter Corporation, on behalf of
                        itself and the JWC Companies, G.N.
                        Drummond, Sr., E.A.  Drummond, Drummond
                        Company, Inc., Jasper Corp. and its
                        shareholders, William B. Long and
                        Walter F. Johnsey

                        STROOCK & STROOCK & LAVAN


                        By:/s/  Daniel H. Golden
                           Daniel H. Golden
                        Seven Hanover Square
                        New York, NY 10004-2594
                        (212) 806-5423
                        (212) 806-6606 (telecopier)
                        For HHC Bondholders Committee


                        JONES, DAY, REAVIS & POGUE


                        By:/s/  Marc S. Kirschner
                           Marc.  S. Kirschner
                        599 Lexington Avenue
                        New York, NY 10025
                        (212) 326-3939
                        (212) 755-7306 (telecopier)
                        For HHC Creditors Committee


                        JOHNSON, BLAKELY, POPE, BOKOR,
                        RUPPEL & BURNS, P.A.
                        By:/s/  Charles M. Tatelbaum
                           Charles M. Tatelbaum
                        911 Chestnut Street
                        Clearwater, FL 33616
                        (813) 461-1818
                        (813) 441-8617 (telecopier)
                        For  Celotex  Unsecured Trade  Creditors
                        Committee


                        KOZYAK TROPIN & THROCKMORTON, P.A.


                        By:/s/  John W. Kozyak
                           John W. Kozyak
                        200 S. Biscayne Boulevard
                        Suite 2850
                        Miami, FL 33131-2335
                        (305) 372-1800
                        (305) 372-3508 (telecopier)
                        For Celotex Asbestos Property Damage
                        Claimants Committee


                        HONIGMAN MILLER SCHWARTZ
                        & COHN


                        By:/s/  Sheldon S. Toll
                           Sheldon S. Toll
                        2290 First National Building
                        Detroit, MI 48226
                        For Celotex Asbestos Bodily Injury
                        Claimants Committee
                        (313) 256-7800
                        (313) 962-0176 (telecopier)


                        HILLSBOROUGH HOLDINGS CORPORATION,
                        BEST INSURORS, INC.,
                        BEST INSURORS OF MISSISSIPPI, INC.,
                        COAST TO COAST ADVERTISING, INC.,
                        COMPUTER HOLDINGS CORPORATION,
                        DIXIE BUILDING SUPPLIES,
                        HAMER HOLDINGS CORPORATION,
                        HAMER PROPERTIES, INC.,
                        HOMES HOLDINGS CORPORATION,
                        JIM WALTER COMPUTER SERVICES, INC.,
                        JIM WALTER HOMES, INC.,
                        JIM WALTER INSURANCE SERVICES, INC.,
                        JIM WALTER RESOURCES, INC.,
                        JIM WALTER WINDOW COMPONENTS, INC.,
                        JW ALUMINUM COMPANY,
                        JW RESOURCES, INC.,
                        JW RESOURCES HOLDINGS CORPORATION,
                        J.W.I.  HOLDINGS CORPORATION,
                        J.W.  WALTER, INC.,
                        JW WINDOW COMPONENTS, INC.,
                        LAND HOLDINGS CORPORATION,
                        MID-STATE HOMES, INC.,
                        MID-STATE HOLDINGS CORPORATION,
                        RAILROAD HOLDINGS CORPORATION,
                        SLOSS INDUSTRIES CORPORATION,
                        SOUTHERN PRECISION CORPORATION,
                        UNITED LAND CORPORATION,
                        UNITED STATES PIPE AND FOUNDRY COMPANY,
                        U.S. PIPE REALTY, INC.,
                        VESTAL MANUFACTURING COMPANY,
                        WALTER HOME IMPROVEMENT, INC.
                        WALTER INDUSTRIES, Inc. and
                        WALTER LAND COMPANY

                        By:/s/  Kenneth J. Matlock
                           Name:  Kenneth J. Matlock
                           Title:  Vice President

                        JWC ASSOCIATES, L.P.
                        JWC ASSOCIATES II, L.P.
                        KKR PARTNERS II, L.P.
                        By:  KKR  ASSOCIATES,  L.P.,  a  general
                        partner


                        By:/s/  Michael T. Tokarz
                           Name:  Michael T. Tokarz
                           Title:  A general partner


                        SIGNING MANAGEMENT

                        /s/  James W. Walter
                        James W. Walter

                        /s/  Kenneth J. Matlock
                        Kenneth J. Matlock

                        /s/  William H. Weldon
                        William H. Weldon

                        /s/  Gilberto Aleman
                        Gilberto Aleman
                        /s/  W. Kendall Baker
                        W.  Kendall Baker

                        /s/  William Carr
                        William Carr

                        /s/  Joseph F. Hegerich
                        Joseph F. Hegerich

                        /s/  Wayne Hornsby
                        Wayne Hornsby

                        /s/  Kenneth E. Hyatt
                        Kenneth E. Hyatt

                        /s/  Donald M. Kurucz
                        Donald M. Kurucz

                        /s/  Robert W. Michael
                        Robert W. Michael

                        /s/  Timothy M. Pariso
                        Timothy M. Pariso

                        /s/  Michael Roberts
                        Michael Roberts

                        /s/  Dennis M. Ross
                        Dennis M. Ross

                        /s/  Sam J. Salario
                        Sam J. Salario

                        /s/  James M. Sims
                        James M. Sims

                        /s/  William N. Temple
                        William N. Temple

                        /s/  David L. Townsend
                        David L. Townsend

<PAGE>
                                     APPENDIX A

      A.  "Affiliate" shall have the meaning set forth in Rule
501, promulgated under the Securities Act of 1933, as amended.

      B.  "Apollo" shall mean AIF II, L.P., certain affiliates
(as defined in the Plan) of AIF II, L.P.  and certain accounts
managed or controlled by such affiliates.

      C.  "Attorneys' Fees Differential" shall mean the amount
equal to the difference between $15 Million and the actual
amount of attorneys' fees and costs awarded by the Court in the
Chapter 11 Cases to Caplin & Drysdale on behalf of itself and
the Claimants' Attorneys (as referred to in Section
4(i) herein).

      D.  "Celotex" shall mean The Celotex Corporation and/or any
predecessor thereof or successor thereto and all of their
respective present and former parents, Affiliates and
subsidiaries, other than JWC and any and all of the JWC
Companies.

      E.  "Celotex Proof of Claim" shall mean, consistent with
Section 4 hereof, a proof(s) of claim(s) filed in the Chapter 11
Cases asserting that any or all of the Debtors are or may be
liable for any or all claims or Demands which Celotex holds or
which may be asserted against Celotex in the future, direct,
indirect or derivative, caused by products manufactured, sold or
distributed by Celotex, or otherwise (i) based on any of the
Veil Piercing-Related Issues and/or (ii) based on the
LBO-Related Issues, such proof(s) of claim(s) to be in form and
substance reasonably acceptable to the Bondholder Proponents and
settled, satisfied, released and discharged by distribution of
the Settlement Fund to the Celotex Settlement Fund Recipient.

      The liability of the Debtors described in the Celotex Proof
of Claim shall include (i) claims in the nature of or sounding
in piercing the corporate veil, alter ego, alternate entity,
successor liability, conspiracy, instrumentality, agency and any
other theory of law, equity or admiralty that seeks to hold the
stockholder of a corporation liable for all or part of any
claims against that corporation; (ii) claims resulting from or
arising out of or relating to the LBO, actions taken in
contemplation of the LBO or any contemporaneous or subsequent
transaction(s) entered into as a part of, arising out of, or
relating to the LBO or any or all of the LBO transaction(s) or
transfer(s); and (iii) claims resulting or arising from the
transfer of assets of Celotex for less than reasonably
equivalent value to the extent available remedies exist in favor
of Celotex as to such transfers, including, without limitation,
the Settlement Claims.

      F.  "Celotex Settlement Fund Recipient" shall mean The
Celotex Corporation for the exclusive benefit of the Veil
Piercing Claimants, or such other person(s) or entity(ies)
designated by an order entered by the Celotex Bankruptcy Court
which becomes a Final Order to act in the place and stead and on
behalf of The Celotex Corporation, including, without
limitation, any entity established pursuant to a confirmed plan
of reorganization for The Celotex Corporation to hold, manage,
liquidate, distribute or otherwise assume responsibility for and
the liabilities of the Settlement Fund and any liabilities
arising therefrom or in connection therewith.

      G.  "Chapter 11 Cases" shall mean each of the
reorganization cases of the Debtors listed in the caption on the
cover page of the Consensual Plan, all of which are being
jointly administered under Case No.  89-9715-8P1.

      H.  "Code" shall mean Title 11 of the United States Code,
11 U.S.C.  sections 101 et seq., together with all amendments,
modifications and replacements as the same exist on any relevant
date to the extent applicable to the Chapter 11 Cases.

      I.  "Confirmation Date" shall mean the date on which the
Court enters the Confirmation Order.

      J.  "Confirmation Order" shall mean the order(s) of the
Court confirming the Plan and approving the transactions and
settlements contemplated therein.

      K.  "Demand" shall mean a demand for or right to payment,
present or future, that was not a claim during the proceedings
leading to confirmation of the Plan, arising out of the same or
similar conduct or events that gave rise to the Settlement
Claims.

      L.  "Existing Equityholder" shall mean each holder (record
or beneficial) of an Old Common Stock Interest; provided, that,
in the event that the Court shall enter an order finding
(i) that such holder acted in bad faith so as to materially
breach this Agreement or to obstruct confirmation of the
Consensual Plan by the date determined by operation of Section
10.1(a) of the Consensual Plan or the occurrence of the Plan
Effective Date by March 31, 1995, or such later date as may be
determined by operation of Section 10.2(i) of the Consensual
Plan and (ii) that denial of the benefits afforded an Existing
Equityholder under this Agreement and the Consensual Plan is an
appropriate remedy for such misconduct, then such Holder shall
not be an Existing Equityholder.  If each of the KKR Entities
and the Signing Management are signatories to this Agreement,
then all other holders (record or beneficial) of the Old Common
Stock shall be deemed to be a beneficiary of this Agreement as
an Existing Equityholder.

      K.  "Final Order" shall mean an order, judgment, ruling or
decree issued and entered by the Court or by any state or other
federal court or other tribunal located in one of the states,
territories or possessions of the United States of America or
the District of Columbia that has not been reversed, stayed,
modified or amended and as to which the time to appeal or
petition for reargument, rehearing or certiorari has expired,
and as to which no appeal, reargument, petition for certiorari
or rehearing is pending or as to which any right to appeal,
reargue, petition for certiorari or seek rehearing has been
waived in writing or, if an appeal, reargument, petition for
certiorari or rehearing thereof has been denied, the time to
take any further appeal or to seek certiorari or further
reargument or rehearing has expired; provided that, the stay,
withdrawal or dismissal of any appeal from the Adversary
Proceedings pursuant to Section 4(c)(ii) or (iii) herein or
otherwise shall not cause either the April 18 Order or the
District Court's Order to become a Final Order for the purposes
of Section 8(a) herein.

      M.  "HHC Bondholders Committee" shall mean the Official
Bondholders Committee of the Debtors appointed by the United
States Trustee in the Chapter 11 Cases pursuant to Section 1102
of the Code, as such Committee may be constituted from time to
time.

      N.  "HHC Creditors Committee" shall mean the Official
Committee of General Unsecured Creditors of the Debtors
appointed by the United States Trustee in the Chapter 11 Cases
pursuant to Section 1102 of the Code, as such Committee may be
constituted from time to time.

      O.  "LBO-Related Issues" shall mean and be the collective
reference to all theories or bases of recovery recognizable at
law, in equity or in admiralty under the laws of any
jurisdiction that are held or asserted by or that may be held or
asserted by any of the Debtors or any holder of a claim or
interest in the Chapter 11 Cases, in respect of such claim or
interest, directly or indirectly based upon, arising out of or
in connection with the LBO or any of the LBO transactions or
transfers consummated in contemplation of or as a part thereof
or in connection therewith, including, without limitation, the
acquisition of the capital stock of any of the Debtors, the
consummation of the transactions contemplated by the Agreement
and Plan of Merger dated as of August 12, 1987, and the
financing, reorganization, asset disposition and other
transactions consummated as a part thereof or in connection
therewith, whether based upon theories of piercing the corporate
veil of any Debtor or its predecessor and/or any of its
respective present or former parents, subsidiaries or
Affiliates, alter ego, alternate entity, agency,
instrumentality, the transfer (fraudulent or otherwise) of any
assets or property by any Debtor (or other non-Debtor that had
at any time been an Affiliate of any Debtor), preference, fraud,
conspiracy, substantive consolidation, successor liability, or
any other legal or equitable theory whatsoever.

      P.  "New Common Stock" shall mean the common stock, par
value $.01 per share, of Walter Industries, Inc. to be issued on
the Plan Effective Date.  The New Common Stock held by the
Celotex Settlement Fund Recipient or by any creditor of The
Celotex Corporation, in its capacity as such, shall be voted in
the same percentage as the shares of the other New Common Stock,
taken together, is voted (based upon the number of votes cast).

      Q.  [INTENTIONALLY OMITTED]

      R.  "New Common Stock Value Per Share" shall mean the New
Common Stock Value divided by 50 million, representing the
number of shares of New Common Stock to be issued and
outstanding on the Plan Effective Date before considering any
additional distribution under either Section 3.21 or Section
3.26(b)-(c) of the Consensual Plan.

      S.  "Old Common Stock" shall mean the outstanding common
stock, $0.01 par value per share, of Walter Industries, Inc., as
the surviving corporation of the merger between Hillsborough and
the Old Walter Industries.

      T.  "Old Common Stock Interest" shall mean all interests in
the Old Common Stock exclusive of any shares of such stock held
in treasury, which is registered as of the Plan Effective Date
in such stock register as may be maintained by or on behalf of
Walter Industries.

      U.  "Original Plan Proponents" shall mean Apollo, Lehman
Brothers, Inc., the HHC Bondholders Committee and the HHC
Creditors Committee.

      V.  "Plan Effective Date" shall mean the first business day
all conditions set forth in Section 10.2 of the Consensual Plan
have been satisfied or waived but which shall not be less than
eleven days after the date on which the Confirmation Order is
entered.

      W.  "Qualified Securities" shall have the meaning assigned
to that term (or another term serving the same or a similar
function) under the Plan.

      X.  "Released Parties" shall mean each and every Party and
each and all of its present and former parents, subsidiaries,
shareholders (record or beneficial), partners (general and
limited), officers, directors, employees, agents, advisors,
Affiliates and representatives in each case in such person's or
entity's capacity as a holder of a claim or interest in the
Chapter 11 Cases, as a Plan proponent, if applicable, as an
Existing Equityholder or in any other capacity, including,
without limitation, Kohlberg Kravis Roberts & Co., KKR
Associates, Henry R. Kravis, George R. Roberts, Paul E. Raether,
Michael T. Tokarz, Perry Golkin, G.N.  Drummond, Sr., E.A. 
Drummond, Drummond Company, Inc., Jasper Corp. and its
shareholders, William B. Long and Walter F. Johnsey (it being
understood that (i) The Celotex Corporation and its subsidiaries
are not included in any capacity, but that each and all of the
respective present and former shareholders (record and
beneficial), partners (general and limited), officers,
directors, employees, agents, advisors, Affiliates and
representatives of The Celotex Corporation and its subsidiaries
which are not The Celotex Corporation or its subsidiaries are
specifically included and (ii) the JWC Companies, G.N. 
Drummond, Sr., E.A.  Drummond, Drummond Company, Inc., Jasper
Corp. and its shareholders, William B. Long and Walter
F. Johnsey are not Released Parties regarding any of their
respective conduct arising out of a transaction(s) or an act(s)
occurring after May 26, 1988).

      Y.  "Settlement Claims" shall mean and be the collective
reference to all Veil Piercing Claims and all claims and causes
of action held or assertable by the Veil Piercing Claimants
based upon LBO-Related Issues.

      Z.  "Subordinated Note Claims" shall mean, collectively,
the Senior Subordinated Note Claims, the 17% Subordinated Note
Claims, the 10% Subordinated Debenture Claims, the 13%
Subordinated Note Claims and the 13 Subordinated Debenture
Claims (as each of such terms is defined in the Consensual
Plan).

      AA.  "Veil Piercing Claimants" shall mean The Celotex
Corporation and any other person or entity who may have or may
assert in the future a Veil Piercing Claim.

      AB.  "Veil Piercing Claims" shall mean and be the
collective reference to all existing claims and Demands and all
claims and Demands that may be asserted in the future, whether
known or unknown, against any or all of the Debtors or any other
Released Party based upon, arising out of or in connection with
any of the Veil Piercing-Related Issues, but shall not include
any claim based upon a valid, binding and enforceable obligation
by any or all of the Debtors to indemnify any person or entity.

      AC.  "Veil Piercing New Common Stock Amount" shall mean
that number of shares of New Common Stock having an aggregate
Veil Piercing New Common Stock Value Per Share equal to the Veil
Piercing Residual Claims Amount.

      AD.  "Veil Piercing New Common Stock Value" shall mean
$2,525,000,000, less the sum of (a) $902 million and (b) the
aggregate principal amount of Qualified Securities to be
distributed under the terms of the Consensual Plan on the Plan
Effective Date.

      AE.  "Veil Piercing New Common Stock Value Per Share" shall
mean the Veil Piercing New Common Stock Value divided by 50
million, representing the number of shares of New Common Stock
to be issued and outstanding on the Effective Date before
considering any additional distribution under either Section
3.21 or Section 3.26(b)-(c) of the Consensual Plan.

      AF.  "Veil Piercing Proceedings" shall mean and be the
collective reference to all lawsuits, actions and other judicial
and administrative proceedings that have been, or may in the
future be, instituted against any person or entity that directly
or indirectly seek or could seek any remedy from any or all of
the Released Parties based upon, arising out of or in connection
with any of the Veil Piercing-Related Issues and/or Settlement
Claims.

      AG.  "Veil Piercing Proof of Claim" shall mean, consistent
with Section 4 hereof, a proof(s) of claim(s) filed in the
Chapter 11 Cases by such individual(s) and/or entity(ies) (other
than AVDs) as shall be acceptable to the Bondholder Proponents
(after consultation with the Debtors) on behalf of the
Settlement Class asserting that any or all of the Debtors are or
may be liable for the Settlement Claims, to be filed upon the
request of the Bondholder Proponents and solely in connection
with and for the purpose of the confirmation of the Plan, the
approval of this Agreement and the realization of Finality,
which proof(s) of claim(s) shall be in form and substance
reasonably acceptable to the Bondholder Proponents (in
consultation with the Debtors) and which proof(s) of claim(s)
will be settled, satisfied, released and discharged by
distribution of the Settlement Fund to the Celotex Settlement
Fund Recipient.

      AH.  "Veil Piercing-Related Issues" shall mean and be the
collective reference to all theories or bases of liability or
recovery recognizable at law, in equity or in admiralty, under
the laws of any jurisdiction, directly or indirectly based upon,
arising out of or in connection with asbestos, any product
manufactured, sold or distributed by Celotex, any other
liability or obligation of any nature of Celotex, or any act or
failure to act by Celotex or any officer, director, employee,
agent or other representative of Celotex, whether based upon
alter ego, agency, alternate entity, instrumentality, successor
liability, conspiracy, indemnification, contribution, any
theories of piercing the corporate veil of any Debtor or its
predecessor and/or any and all of its respective present or
former parents, subsidiaries or Affiliates, or the transfer
(fraudulent or otherwise) of any assets or property to or by any
Debtor (or other non-Debtor that had at any time been a parent,
subsidiary or Affiliate of any Debtor or its predecessor),
whether in connection with any of the transactions constituting
or relating to the financing or the acquisition of any of the
Debtors or any of their respective predecessors, parents,
subsidiaries or Affiliates by the current holders of Old Common
Stock, the divestiture by Celotex of any of its assets or
property at any time, or in connection with any other
transactions, events or circumstances, or otherwise; provided,
however, that the Veil Piercing-Related Issues shall not include
any of the LBO-Related Issues.

      AI.  "Veil Piercing Residual Claims Amount" shall mean the
excess of $375,000,000 over the aggregate principal amount of
the Qualified Securities to be distributed on account of the
Settlement Claims under the Plan.

      AJ.  "Veil Piercing Settlement" shall mean the full and
complete settlement, satisfaction, release and discharge of all
Settlement Claims and Veil Piercing Proceedings as provided in
this Agreement and the Plan.
<PAGE>
                                      EXHIBIT A



                                                        , 1994

      Re:  Hillsborough Holdings Corporation, et al.

      The undersigned law firm: (1) represents one or more
persons or entities with Veil Piercing Claims [as defined in the
Second Amended and Restated Veil Piercing Settlement Agreement
dated as of November 22, 1994 ("VPSA")]; (2) hereby agrees on
behalf of itself, each of its lawyers, and each of its clients
who have such claims, irrevocably to comply with, assent to and
support the VPSA and the Plan (as defined in the VPSA) and (3)
to promptly become a signatory to the VPSA upon the request of
the Bondholder Proponents (as defined in the VPSA).


                                 Very truly yours,

                                 [LAW FIRM]


                                 By:
                                     A Member of the Firm

<PAGE>
                            EXHIBIT B

                        [CONSENSUAL PLAN]

                      ATTACHED AS EXHIBIT 1
            TO THE SUPPLEMENT TO DISCLOSURE STATEMENT

<PAGE>

                            EXHIBIT C

                 [REGISTRATION RIGHTS AGREEMENT]

                  ATTACHED AS EXHIBITS 4 AND 5
                     TO THE CONSENSUAL PLAN


<PAGE>
                            EXHIBIT D

                  [TAG-ALONG RIGHTS AGREEMENT]
<PAGE>







                            TAG-ALONG

                               AND

                        VOTING AGREEMENT


                          BY AND AMONG


                        THE STOCKHOLDERS
                          NAMED HEREIN



                       DATED AS OF , 1995

<PAGE>

<TABLE>
<CAPTION>
                           TABLE OF CONTENTS
                                                              PAGE

<S>  <C>                                                       <C>
1.   Definitions                                                1
2.   Tag-along Rights                                           2
3.   Voting of Common Stock Owned by the Celotex Entity         3
4.   Representations and Warranties of the Parties              4
     4.1  Authority                                             4
     4.2  Binding Obligation                                    4
     4.3  No Conflicts/Approvals                                4
5.   Legends                                                    4
6.   Other Securities                                           4
7.   Further Assurances                                         4
8.   Headings                                                   4
9.   Remedies                                                   4
10.  Entire Agreement                                           5
11.  Notices                                                    5
12.  Governing Law                                              5
13.  Severability                                               5
14.  Assignment                                                 5
15.  Amendments; Waivers                                        5
16.  Termination                                                5
17.  Counterparts                                               5
</TABLE>

SCHEDULES:

Schedule 1--Common Stock

Schedule 2--Notices

                 TAG-ALONG AND VOTING AGREEMENT

     TAG-ALONG AND  VOTING AGREEMENT dated as  of ,  1995 by and
among the stockholders listed on  the signature pages hereof (in
the  case of The Celotex  Corporation, on behalf  of the Celotex
Entity (as defined  herein)) (each a  "party" and together,  the
"parties"; together with their respective Restricted Transferees
(as  defined  in  Section   2(h)),  heirs  and  successors,  the
"Stockholders").

     This Agreement  is being  entered into  in connection  with
the  Second  Amended  and  Restated  Veil   Piercing  Settlement
Agreement, dated  as of November 22,  1994, by and  among, inter
alia,  the Debtors (as  defined therein),  the KKR  Entities (as
defined therein),  the Signing Management (as  defined therein),
the  HHC Bondholders  Committee  (as defined  therein), the  HHC
Creditors Committee (as defined therein),  Lehman Brothers Inc.,
a   corporation  ("Lehman Brothers"), AIF  II, L.P.   a  limited
partnership  ("AIF"),  certain  Affiliates  of  AIF and  certain
accounts  managed   or  controlled  by  such   Affiliates  ("AIF
Affiliates"  and,  together  with  AIF,  "Apollo"),  The Celotex
Corporation, a  corporation ("Celotex"), Jim Walter Corporation,
certain attorneys and agents  signatory thereto and/or listed on
Exhibit C  attached  thereto representing  persons  and entities
that hold  Settlement Claims  (as defined therein),  the Celotex
Committee of Unsecured Creditors, the Celotex  Asbestos Property
Damage  Claimants  Committee  and the  Celotex  Asbestos  Bodily
Injury Claimants Committee (the "Settlement Agreement"), and  is
attached  as  an  exhibit  thereto. All  capitalized  terms  not
otherwise defined herein  have the meaning  ascribed to them  in
the Settlement Agreement.

     Each  Stockholder will acquire that number of shares of New
Common  Stock, par  value $.01  per share of  Walter Industries,
Inc.,  a Delaware  corporation  (the "Company")  specified  with
respect to such Stockholder in Schedule 1 hereto pursuant to the
Amended Joint Plan of Reorganization for the Debtors dated as of
December 9, 1994 (the "Consensual Plan").

     In consideration of the premises and  the mutual agreements
set forth herein, the parties hereto hereby agree as follows:

          1.  Definitions.   As used herein, unless  the context
     otherwise requires,  the following terms have the following
     respective meanings:

          "Affiliate"  of  a  Person   means  any  Person   that
     controls, is  under common control  with, or is  controlled
     by, such  other Person.   For purposes of this  definition,
     "control" means  the ability  of one  Person to  direct the
     management and policies of another Person.

          "Bankruptcy  Court"   means  (i) the   United   States
     Bankruptcy Court for the Middle District  of Florida, Tampa
     Division with  jurisdiction over the  Chapter 11 Cases  (as
     defined in  the Consensual  Plan) (or  such other  court as
     may be  administering the  Chapter 11  Cases), (ii) to  the
     extent of any  withdrawal of the reference made pursuant to
     28 U.S.C. Section 157, the United States District Court for
     the Middle District of Florida, and (iii) with respect to
     any particular proceeding within  a Chapter 11 Case, any
     other court which may be exercising jurisdiction  over such
     proceeding.

          "Business Day" means any day except a Saturday, Sunday
     or other day  on which commercial  banks in  New York  City
     are required or authorized by law to be closed.

          "Celotex  Entity"  means  the Celotex  Settlement Fund
     Recipient as defined in the Settlement Agreement.

          "Commission" means  the U.S. Securities  and  Exchange
     Commission.

          "Effective  Date"  means  the  Effective  Date of  the
     Consensual Plan, as defined therein.

          "Exchange Act"  means the  Securities Exchange  Act of
     1934,  as   amended,   and   the  rules   and   regulations
     thereunder, or any similar or successor statute.

          "Exempt   Transaction"   means   a   Transfer   (i) of
     Restricted Common Stock effected  on a national  securities
     exchange  or   the  National   Association  of   Securities
     Dealers,  Inc.  Automated Quotation  System  or  through  a
     registered  broker-dealer; (ii) made by a Stockholder to an
     Affiliate  of that  Stockholder; (iii) made  pursuant to  a
     Public Offering;  (iv) in the  case of  the Celotex  Entity
     only, made to  any other Celotex  Entity or  made from  the
     Celotex  Entity  to  holders   of  Settlement  Claims;   or
     (v) made pursuant to a call option  or other purchase right
     described in Section 2(f) of the Settlement Agreement.

          "Person"    means    any   individual,    corporation,
     partnership, firm, joint venture, association, joint  stock
     company, trust,  unincorporated organization,  governmental
     or regulatory body or subdivision thereof or other entity.

          "Public Offering" means a  public offering and sale of
     Common  Stock   pursuant  to   an  effective   registration
     statement under the Securities Act.
          "Restricted  Common  Stock" means  the  shares of  New
     Common Stock  issued to the  Stockholders on the  Effective
     Date;  provided, that any share  of New  Common Stock shall
     cease  to be  Restricted Common  Stock upon  a  Transfer of
     such Common Stock  (i) in an Exempt Transaction  or (ii) in
     compliance with  the  provisions of  Sections 2(a)  through
     2(g) hereof.

          "Securities Act" means the  Securities Act of 1933, as
     amended, and the  rules and regulations thereunder,  or any
     similar or successor statute.

          "Transfer"  means any  transfer, sale,  assignment, or
     other  disposition.   "Transferor"  and  "Transferee"  have
     correlative meanings.

          2.    Tag-along  Rights.   (a)  In  the  event that  a
     Stockholder (the  "Selling Stockholder")  proposes to enter
     into  a  transaction  to Transfer  any  of  its  Restricted
     Common  Stock   to  a   third  party   (the  "Third   Party
     Transferee"),   other   than   pursuant   to   an    Exempt
     Transaction,  the  Selling  Stockholder   shall  offer   to
     include in  such transaction (the "Tag-along  Transaction")
     the number  of shares  of Restricted Common  Stock owned by
     each  of  the other  Stockholders determined  in accordance
     with  this Section 2.    In  connection with  any  proposed
     Tag-along Transaction,  the Selling  Stockholder will  send
     written notice  (the "Selling Stockholder Notice")  to each
     of  the  other  Stockholders  setting  forth in  reasonable
     detail the  terms of the Tag-along  Transaction, including,
     without  limitation,  (i) the  identity   of  the   Selling
     Stockholder, (ii) the name  and address of the  Third Party
     Transferee, (iii) the  total  number  of  shares  that  the
     Third  Party  Transferee  proposes  to  purchase,  (iv) the
     amount and  form of  consideration, (v) the  date on  which
     the  Tag-along   Transaction  is  expected   to  close  and
     (vi) the  conditions,  if  any,  to   which  the  Tag-along
     Transaction is subject.  At  any time within 15  days after
     the receipt  of the Selling Stockholder Notice, each of the
     other Stockholders may,  subject to Section 2(g)  below, in
     its sole discretion, elect to participate  in the Tag-along
     Transaction by  sending to the Selling  Stockholder written
     notice (the  "Other Stockholder Notice")  stating that such
     other Stockholder  has elected  to participate and  setting
     forth (i) the number  of shares of Restricted  Common Stock
     held by such other Stockholder and  (ii) the maximum number
     of shares  that such other  Stockholder desires to  include
     in the  Tag-along Transaction.   Subject to the  provisions
     of  this  Section 2,  if  the   Selling  Stockholder  shall
     receive an  Other Stockholder  Notice from  one or more  of
     the other  Stockholders within  the time  specified in  the
     sentence  above, the  Selling  Stockholder shall  cause the
     maximum  number  of  shares  of   Restricted  Common  Stock
     specified in  such Other Stockholder  Notice or Notices  to
     be included in the Tag-along Transaction;  provided that if
     the total  number of shares  of Restricted Common Stock  of
     all  Stockholders electing to  participate in the Tag-along
     Transaction, including  the  Selling  Stockholder  (each  a
     "Participating Stockholder"),  shall exceed  the number  of
     shares  that   the  Third  Party  Transferee   proposes  to
     purchase, then  each  Participating  Stockholder  shall  be
     entitled to include in the Tag-along Transaction up to  the
     number  of shares  determined pursuant  to  subsection 2(c)
     below.    Notwithstanding  the  foregoing,  nothing  herein
     shall obligate  the Selling  Stockholder to consummate  any
     proposed Tag-along Transaction, and, in the  event that the
     Selling  Stockholder   determines  not  to  consummate  any
     Tag-along  Transaction,  the other  Stockholders  will  not
     have  any  rights  to participate  therein,  regardless  of
     whether  any  of  other Stockholders  has  given  an  Other
     Stockholder Notice with respect thereto.

          (b)   If  within  15  days after  the receipt  of  the
     Selling Stockholder  Notice any  of the other  Stockholders
     has  not given  the Other  Stockholder  Notice, such  other
     Stockholder shall  be deemed  to  have waived  any and  all
     rights  with respect  to the sale  or other  disposition of
     shares  in  the  Tag-along  Transaction  described  in  the
     Selling  Stockholder Notice.    The  failure by  any  other
     Stockholder to give  an Other Stockholder Notice  shall not
     constitute a  waiver of any  rights hereunder with  respect
     to any Tag-along  Transaction other than that  described in
     the Selling Stockholder Notice.

          (c)  Each Participating Stockholder shall have a right
     to sell a number of  shares equal to the product of (i) the
     total number  shares that  the Third  Party Transferee  has
     offered  to   acquire,  as   set  forth   in  the   Selling
     Stockholder  Notice,  multiplied  by  (ii) a fraction,  the
     numerator  of which  is  the  Percentage Interest  of  such
     Participating Stockholder  and the denominator  of which is
     the aggregate  Percentage  Interests of  all  Participating
     Stockholders.     As  used  herein,  the  term  "Percentage
     Interest"  shall  mean, with  respect to  any Participating
     Stockholder,  the   percentage  (expressed   as  a  decimal
     rounded to  the nearest  one hundredth) then  held by  such
     Participating  Stockholder  of  all outstanding  Restricted
     Common Stock.

          (d)   The Transfer  by each of the  other Stockholders
     pursuant to this Section  2 shall be on the  same terms and
     conditions, including the per  share price and the date  of
     Transfer, as  the Transfer by  the Selling Stockholder  and
     as stated  in the  Selling Stockholder  Notice provided  to
     the other Stockholders.

          (e)   The Selling  Stockholder shall notify  the other
     Stockholders who  have  exercised  their  tag-along  rights
     pursuant to this Section  2 within five days of the  end of
     the 15-day  period referred to  in subsection 2(a), of  the
     number   of  shares   of  Restricted   Common  Stock   each
     Stockholder  has  been  allocated  to  sell.    Each  other
     Stockholder, within  five days of  receipt of such  notice,
     shall  deliver to the  Selling Stockholder  the certificate
     or certificates representing  the shares to be sold  in the
     Tag-along Transaction  by such  other Stockholder, together
     with a  limited power-of-attorney  authorizing the  Selling
     Stockholder to sell or otherwise  dispose of the shares  to
     be sold  pursuant to the  terms of the Selling  Stockholder
     Notice.   If  any other Stockholder  fails to deliver stock
     certificates within the  time specified in  the immediately
     preceding sentence, such other Stockholder shall  be deemed
     to have  waived any and all rights with respect to the sale
     or  other  disposition  of  the  shares  in  the  Tag-along
     Transaction described in the Selling Stockholder Notice.

          (f)  Simultaneously  with the consummation of Transfer
     of the shares  of the Selling Stockholder and the shares of
     the other Stockholders  who have exercised their  tag-along
     rights pursuant to  this Section 2, the Selling Stockholder
     shall  notify  the  other Stockholders  who  have exercised
     their  tag-along rights  pursuant  to  Section 2  that  the
     consummation  of such  Tag-along  Transaction has  occurred
     and  shall promptly,  but  in any  event  not later  than 3
     Business  Days thereafter, remit to such other Stockholders
     the  total  sales  price  of  the  shares  of  such   other
     Stockholders  sold  pursuant  thereto,  net  of  such other
     Stockholder's  pro  rata share  of all  out-of-pocket fees,
     expenses  and  costs  incidental to  such  sale  and  shall
     furnish  such other evidence of  the completion and time of
     completion of such Transfer  and the  terms thereof as  may
     be reasonably requested by such other Stockholders.

          (g)   Notwithstanding  any  other  provision  of  this
     Section 2,  if the  Selling Stockholder  is Lehman Brothers
     or Apollo,  neither Lehman Brothers  nor Apollo shall  have
     any  tag-along  rights  pursuant to  this  Section  2  with
     respect to such Transfer.

          (h)  In  the case of any Exempt Transfer  described in
     clause  (ii) or (iv) of the  definition of  Exempt Transfer
     herein, the Transferee  of any shares of  Restricted Common
     Stock pursuant  to  such  Exempt  Transfer  (a  "Restricted
     Transferee")  shall,  prior  to such  Transfer,  execute an
     instrument agreeing to  be bound by  all of  the terms  and
     provisions  of   this  Agreement  as   if  such  Restricted
     Transferee   had  been   an   original  signatory   hereto,
     whereupon such Restricted Transferee thereafter shall  have
     all  of the  rights  and  obligations of  the  transferring
     Stockholder under this Agreement.

          3.    Voting  of Common  Stock  Owned  by  the Celotex
     Entity.  In any  vote or action  by written consent by  the
     holders  of New  Common Stock  voting  or taking  action by
     written consent,  the Celotex Entity  will, and will  cause
     each of its  Affiliates, if any, to vote or execute written
     consents with respect to their shares of New  Common Stock,
     in proportion to the  votes cast  or consents executed  and
     delivered by the other holders of New Common Stock.<F1>
- ----------------
[FN] Appropriate  modifications   to  be  made  to   rights  and
     obligations  of the  Celotex  Entity if  a second  class of
     Common Stock is  authorized, as contemplated by  footnote 1
     to  the  form  of  Restated  Certificate  of  Incorporation
     attached to the Consensual Plan.

<PAGE>

          4.   Representations  and Warranties  of the  Parties.
     Each  Stockholder   represents  and  warrants,  subject  to
     obtaining any necessary approvals  of the Bankruptcy  Court
     and  the  Celotex  Bankruptcy Court  with  respect  to  the
     Settlement  Agreement  and the  Consensual  Plan,  to  each
     other that:

               4.1   Authority.    The execution,  delivery  and
          performance of this Agreement has been duly authorized
          by all necessary action of such Stockholder.

               4.2  Binding Obligation.  It has duly and validly
          executed  and  delivered  this   Agreement  and   this
          Agreement  constitutes  its  legal, valid  and binding
          obligation, enforceable against  it in accordance with
          its terms.

               4.3    No  Conflicts/Approvals.   The  execution,
          delivery and  performance of  this Agreement will  not
          conflict with  or result in the breach or violation of
          any of  the terms or conditions  of, or constitute (or
          with  notice   or  lapse   of  time  or   both,  would
          constitute)  a  default  under,  (i) its  constituting
          documents;  (ii) any  instrument,  contract  or  other
          agreement by  or to which it is a  party or its assets
          are bound or subject; (iii) any statute or regulation,
          order, judgment or decree of any court or governmental
          or regulatory body; or (iv) any license, permit, order
          or  approval  of any  governmental or  regulatory body
          respecting its  business.   No approval or  consent of
          any  foreign, Federal,  state, county, local  or other
          governmental  or  regulatory  body  or  court  and  no
          approval or consent of any other Person is required in
          connection with the execution, delivery or performance
          of this Agreement by it.

          5.   Legends.   Except as otherwise  permitted by this
     Section 5, the  parties hereto shall  cause the Company  to
     legend each  certificate evidencing  outstanding shares  of
     the New  Common Stock  issued to  any Stockholder  with the
     following legend:

          THE  SECURITIES  EVIDENCED  BY  THIS  CERTIFICATE  ARE
          SUBJECT   TO  THE   PROVISIONS  OF   THE  STOCKHOLDERS
          AGREEMENT DATED  AS OF      , 1994  BY  AND AMONG  THE
          HOLDER AND  THE OTHER  STOCKHOLDERS NAMED  THEREIN,  A
          COPY OF WHICH  IS ON  FILE AT THE PRINCIPAL  EXECUTIVE
          OFFICES OF THE ISSUER.

          If  any  shares of  New  Common  Stock issued  to  any
          Stockholder cease  to be Restricted  Common Stock, the
          parties  hereto shall  cause  the  Company,  upon  the
          written  request of  the holder  thereof, to  issue to
          such holder a  new certificate evidencing such  shares
          without the legend above endorsed thereon.

          6.  Other  Securities.  The terms  "New  Common Stock"
     and  "Restricted Common  Stock" include  any securities  of
     the Company issued or  issuable with respect to any  shares
     of the foregoing by way of a dividend  or stock split or in
     connection with a combination of shares,  recapitalization,
     merger,   consolidation   or   other   reorganization    or
     otherwise.

          7.   Further Assurances.  Each  of the parties  hereto
     shall execute such  documents and other papers  and perform
     such  further  acts  as  may  be   reasonably  required  or
     desirable to  carry out  the provisions  of this  Agreement
     and the transactions contemplated hereby.

          8.  Headings.  The headings in this Agreement are  for
     convenience  of reference  only and  shall  not control  or
     affect  the  meaning  or  construction  of  any  provisions
     hereof.

          9.  Remedies.   Each Stockholder, in addition to being
     entitled to exercise  all rights granted by  law, including
     recovery  of   damages,  will   be  entitled   to  specific
     performance of its rights under this Agreement.

          10.  Entire Agreement.  This Agreement constitutes the
     entire  agreement and understanding  of the  parties hereto
     in  respect of  the subject  matter  contained herein,  and
     there  are  no  restrictions,  promises,   representations,
     warranties, covenants, or undertakings with respect to  the
     subject  matter  hereof, other  than  those  expressly  set
     forth or  referred to  herein.   This Agreement  supersedes
     all  prior   agreements  and   understandings  between  the
     parties hereto with respect to the subject matter hereof.

          11.  Notices.  Any notices or  other communications to
     be given hereunder by any  party to another party  shall be
     in writing, shall be delivered personally,  by telecopy, by
     certified  or  registered  mail,  postage  prepaid,  return
     receipt  requested,   or  by   Federal  Express   or  other
     comparable delivery  service, to the  address of the  party
     set forth on Schedule  2 hereto or to such other address as
     the party to  whom notice is to  be given may provide  in a
     written  notice  to the  other  parties hereto,  a copy  of
     which shall be on file  with the Secretary of  the Company.
     Receipt  of notice  shall be  effective  when delivered  if
     given   personally,   when  receipt   is   acknowledged  if
     telecopied,   three  days   after  mailing   if  given   by
     registered or  certified mail as  described above and,  one
     business day after  deposit if given by  Federal Express or
     comparable   delivery   service.      Notwithstanding   the
     foregoing, none of Lehman Brothers, Apollo  or any of their
     respective  Restricted  Transferees shall  be  obligated to
     give any  notice to the holders  of Settlement Claims other
     than  the  Celotex Entity,  and  any  notice  given to  the
     Celotex  Entity by Lehman Brothers, Apollo  or any of their
     respective Restricted  Transferees shall, for all  purposes
     hereof, be  deemed to  constitute effective  notice to  all
     Restricted  Transferees  of the  Celotex  Entity, including
     all holders of Settlement Claims.

          12.  Governing Law.   This Agreement shall be governed
     by and construed in accordance  with the laws of  the State
     of New York applicable  to agreements made to  be performed
     entirely in such State.

          13.  Severability.  The invalidity or unenforceability
     of  any provision  of this  Agreement  in any  jurisdiction
     shall not  affect the validity, legality  or enforceability
     of  any   other  provision  of   this  Agreement  in   such
     jurisdiction or  the validity,  legality or  enforceability
     of this  Agreement, including  any such  provision, in  any
     other jurisdiction, it  being intended that all  rights and
     obligations of the parties  hereunder shall be  enforceable
     to the fullest extent permitted by law.

          14.   Assignment.   The  provisions of  this Agreement
     shall be  binding upon  and accrue  to the  benefit of  the
     parties hereto and  their respective heirs,  successors and
     permitted assigns.   Except  as provided  in Section  2(d),
     neither this  Agreement nor any  right, remedy,  obligation
     or liability  arising hereunder or  by reason hereof  shall
     be  assignable by  any of  the parties  hereto  without the
     prior written consent of the other parties hereto.

          15.    Amendments;  Waivers.    No amendment  to  this
     Agreement  or any  waiver  or  discharge of  any  provision
     hereof shall be made  without the prior written  consent of
     each party  hereto.   No waiver  of any  provision of  this
     Agreement shall  be deemed, or  shall constitute, a  waiver
     of  any other provision, whether  or not similar, nor shall
     any waiver constitute a continuing waiver.

          16.  Termination.   This Agreement shall terminate and
     be  of  no further  force  and  effect  on  the earlier  of
     (i) the   date   that  the   Celotex   Entity  shall   have
     Transferred  or  otherwise  distributed  to the  individual
     holders  of Settlement Claims, or to  any holders of claims
     against Celotex, 50% or more  of the New Common  Stock held
     by  the Celotex Entity, in  the aggregate, on the Effective
     Date, or  the proceeds  thereof (ii) the tenth  anniversary
     of  this   Agreement,  and  (iii) the  termination  of  the
     Settlement Agreement pursuant to Section 8 thereof.

          17.  Counterparts.  This Agreement may  be executed in
     two or more  counterparts, each of which shall be deemed an
     original  but all  of which  shall constitute  one  and the
     same Agreement.

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


                                   AIF II, L.P.

                                   By________________________
                                     Name:
                                     Title:

                                   [other AIF Affiliates]

                                   LEHMAN BROTHERS INC.


                                   By________________________
                                     Name:
                                     Title:

                                   THE CELOTEX CORPORATION

                                   On  Behalf  of   the  Celotex
Entity


                                   By________________________
                                     Name:
                                     Title:

<PAGE>

                                                      SCHEDULE 1

                          COMMON STOCK

         STOCKHOLDER                       NUMBER OF SHARES OWNED
         -----------                       ----------------------
AIF II, L.P.  (and/or other of its Affiliates)
Lehman Brothers Inc.
The Celotex Entity

<PAGE>

                                                      SCHEDULE 2

                             NOTICES

If to AIF II, L.P., to:                 If to the Celotex Entity
to:

AIF II, L.P.                            THE CELOTEX CORPORATION



Attention:                              Attention:
Tel:                                    Tel:
Fax:                                    Fax:



with a copy to:                         with a copy to:



Attention:                              Attention:
Tel:                                    Tel:
Fax:                                    Fax:


If to LEHMAN BROTHERS, Inc. to:         and a copy to:
LEHMAN BROTHERS, INC. 



Attention:                              Attention:
Tel:                                    Tel:
Fax:                                    Fax:



with a copy to:



Attention:
Tel:
Fax:

<PAGE>


     EXHIBIT E TO SECOND AMENDED AND RESTATED VEIL PIERCING
                           SETTLEMENT
          AGREEMENT--SHARES HELD BY SIGNING MANAGEMENT

NAME                                            NUMBER OF SHARES
- ----                                            ----------------
Gilberto Aleman                                           20,000
W.  Kendall Baker                                         20,000
William Carr                                              35,000
Joseph F. Hegerich                                        20,000
Wayne Hornsby                                             10,000
Kenneth E. Hyatt                                          50,000
Donald M. Kurucz                                          12,000
Kenneth J. Matlock                                        25,000
Robert W. Michael                                         35,000
Timothy M. Pariso                                         10,000
Michael Roberts                                           10,000
Dennis M. Ross                                            15,000
Sam J. Salario                                            25,000
James M. Sims                                             10,000
William N. Temple                                         10,000
David L. Townsend                                          8,000
James W. Walter                                          190,000
William H. Weldon                                         20,000
<PAGE>






     EXHIBIT 3B:   PRE-LBO BONDHOLDERS SETTLEMENT AGREEMENT
<PAGE>

           AGREEMENT FOR SETTLEMENT OF PRE-LBO ISSUES
               AND TREATMENT OF SUBORDINATED NOTES
                   PURSUANT TO CHAPTER 11 PLAN

     This Agreement  (as the  same may  be amended,  modified or
supplemented from time to time, the "Agreement") is entered into
by the parties set forth below (each a "party") to set forth the
terms of a settlement respecting alleged fraudulent transfer and
related claims, including  all claims asserted  against Released
Parties in Mellon Bank, N.A.  and Bank of New York  v.  Kohlberg
Kravis  Roberts &  Co., et  al., Adv.   Pro.    No.   94-17 (the
"Adversary Proceeding"), and the related treatment of holders of
Subordinated  Note Claims,  all  pursuant to  an amendment  (the
"Amended Plan") to the Joint  Plan of Reorganization of  Debtors
Proposed   by  Certain   Creditor   Proponents,   dated  as   of
December 16,  1993  (the   "Original  Plan"),  for  Hillsborough
Holdings Corporation and  its subsidiaries  and affiliates  (the
"Debtors").

     NOW THEREFORE,  in consideration  of the  premises and  the
mutual covenants and  agreements set forth herein, and for other
good and valuable consideration,  the receipt and sufficiency of
which  are hereby  acknowledged,  the parties,  intending to  be
legally bound, agree as follows:

          1.   Defined Terms.   Unless otherwise  indicated, all
     capitalized terms shall have the meanings  ascribed to them
     in the Original Plan.

          2.    Support  of  Amended Plan.    The  parties  will
     support,  and, in  the case  of The  Acacia Group,  Gabriel
     Capital  L.P.  (as  members of the ad  hoc committee of the
     pre-LBO bondholders),  Apollo and  Lehman Brothers,  become
     co-proponents of,  the Amended Plan  (which, except as  set
     forth  in  sections  3.B.,  6  and  7  below,  will  be  in
     substantially the form of the Original Plan).   The parties
     shall  support  any   plan  as  to  which   the  Bondholder
     Proponents   are  proponents   so  long   as  the  relative
     treatment set forth herein is maintained for them.

          3.  Treatment of Subordinated Note Claims.

               A.    Pro  Rata Treatment  of  Subordinated  Note
          Claims.   If the actual amount  of distributions under
          the  Amended   Plan   in  respect   of   all   Allowed
          Subordinated  Note   Claims  is   different  than  the
          aggregate Allowed  Amount  of  all  Subordinated  Note
          Claims, then the  aggregate amount of distributions in
          respect of Allowed Subordinated Note Claims in Classes
          U-4, U-5 and U-6 shall be calculated as follows:


     Actual amount of distributions in
     respect of all Allowed Subordinated
     Note Claims
     Aggregate amount of all Allowed
     Subordinated Note Claims        X  Aggregate Amount of all
                                        Allowed Class U-4 Claims 
                                        (or Class U-5 Claims or
                                        Class U-6 Claims, as the
                                        case may be)

          For  the  purposes  of   the  fraction  used  in  this
          subparagraph  A., the  actual amount  of distributions
          shall be  valued at the aggregate  principal amount in
          the case of Qualified Securities, and at the aggregate
          New  Common Stock Value  Per Share in the  case of the
          New Common Stock.

               B.  Allocation  of Qualified Securities Available
          for Distribution.  Qualified Securities  available for
          distribution  (i.e.,  after  allocation to  Class U-7)
          shall  be allocated  to Classes  U-4,  U-5 and  U-6 as
          follows:

                    i.  Class  U-4 shall have the right to elect
               distribution   of  the  first   $240  million  in
               principal   amount    of   Qualified   Securities
               available for distribution in satisfaction of the
               same   amount  of   Allowed  Class   U-4  Claims;
               thereafter

                    ii.   Classes U-4,  U-5 and  U-6 shall  have
               the  right to  make the  election to  receive the
               remaining  Qualified   Securities  available  for
               distribution on  the pro rata  basis described in
               3.A.,  above, subject  to the  following sentence
               (the  Allowed Amount  of  Class U-4 Claims  shall
               have   been   reduced   for   purposes   of  this
               calculation  by the aggregate principal amount of
               Qualified  Securities  previously  elected  under
               subsection  3.B.i.).    The  foregoing  pro  rata
               calculation  shall be modified as follows: (a) if
               there  are  $700 million of  Qualified Securities
               available for distribution  to Classes U-4,  U-5,
               U-6 and  U-7, Class U-6  shall have the  right to
               elect   $80 million   of   Qualified   Securities
               available  for  distribution to  Classes U-4, U-5
               and  U-6 in  the aggregate  (after allocation  to
               Class U-7  and  after   allocation  pursuant   to
               3.B.i.),  (b) if  either less  or more  than $700
               million of Qualified Securities are available for
               distribution  to Classes U-4,  U-5, U-6  and U-7,
               Class U-6  shall   have   the  right   to   elect
               $80 million of the Qualified Securities available
               for distribution to Classes U-4,  U-5 and U-6  in
               the aggregate (after allocation to  Class U-7 and
               after  allocation pursuant  to 3.B.i.),  minus or
               plus,  as   the  case  may  be,   80/700  of  the
               difference  between (x) the  Qualified Securities
               available  for  distribution to  Classes U-4, U-5
               and  U-6  in the  aggregate (after  allocation to
               Class U-7  and  after   allocation  pursuant   to
               3.B.i.)   and    (y) the   Qualified   Securities
               available  for  distribution to  Classes U-4, U-5
               and  U-6 in  the  aggregate (after  allocation to
               Class U-7  and  after   allocation  pursuant   to
               3.B.i.) if there  were $700 million  of Qualified
               Securities available for distribution  to Classes
               U-4, U-5, U-6 and U-7, and (c) the right to elect
               Qualified Securities by Classes U-4 and U-5 shall
               be  correspondingly  adjusted   to  reflect   the
               disproportionate right of  election of  Class U-6
               pursuant to this sentence.

     Examples, assuming Allowed Claims as follows:

               U-4:                               $480
               U-5:                                390
               U-6:                                240
                                                  $1.10 billion

           $487.5 divided by (1,098+487.5)=30% of Qualified
           Securities to  U-7;  70% of Qualified Securities to
           U-4 through U-6



<TABLE>
<CAPTION>
                           QUALIFIED SECURITIES<F1>

<S>            <C>                       <C>                                  <C>
                $700                     $900                                  $600
U-7:             210                      270                                   180
                ----                      ---                                  ----
                 490                      630                                   420
U-4:             240                      240                                   240
                ----                      ---                                  ----
                 250                      390                                   180
U-6:              80                     80+(80/700x140)=96                   80-(80/700x70)=72
U-5:             105                      182                                    67
U-4:      65+240=305                     112+240=35                           241+240=281

- ----------------
<FN> For  purposes  of the  examples,  calculations  are rounded  to
nearest $.5 million.
</TABLE>
               C.    Allocation  of Qualified  Securities  Among
          Persons  Making  Election.   If  Holders  of Class U-4
          Subordinated   Notes   elect   to   receive  Qualified
          Securities in respect  of Class U-4 Subordinated Notes
          in  an aggregate  principal amount  in excess  of $240
          million  or  Holders  of Class U-6  Subordinated Notes
          elect to  receive Qualified  Securities in respect  of
          Class U-6 Subordinated Notes in an aggregate principal
          amount in excess of  $80 million, pursuant to sections
          3.B.i.    and  3.B.ii.,  respectively,  the  Qualified
          Securities so  elected shall  be allocated  among such
          electing  Holders pro  rata, based upon  the aggregate
          principal amount of Subordinated Notes elected by each
          such Holder to be applied to such Qualified Securities
          over  the aggregate  principal amount  of Subordinated
          Notes elected  by all  such Holders  to be  applied to
          such Qualified  Securities times $240  million or  $80
          million, as the case may be.

          4.   Effectiveness of this Agreement.   This Agreement
     shall  become  effective   when  executed  by  the  parties
     designated "Original Parties" on the signature page  hereof
     (the  "Original   Parties")  and   additional  holders   of
     Subordinated Notes in Class U-6  whose Subordinated  Notes,
     together with  the Subordinated  Notes owned or  controlled
     by The Acacia  Group and Gabriel Capital L.P.  or for which
     such  parties  are authorized  to  execute this  Agreement,
     represent not less  than two-thirds in principal  amount of
     all Subordinated  Notes  in Class U-6;  provided that  such
     Additional Parties  shall have  executed this Agreement  no
     later  than  April 15,  1994, unless  such  date  shall  be
     extended  by   written  notice  given  by   the  Bondholder
     Proponents to  The Acacia  Group and  Gabriel Capital  L.P.
     Each of  The Acacia Group, Gabriel  Capital L.P.   and each
     of the  other holders  of Subordinated  Notes in  Class U-6
     which  becomes a party to this Agreement represents that it
     owns, controls or  is authorized to execute  this Agreement
     on  behalf   of  such  party,   the  principal  amount   of
     Subordinated Notes  in Class U-6 set  forth under its  name
     on the signature  page hereof  (which amounts shall  not be
     publicly disclosed except as may be  required by applicable
     law).

          5.  Effective Settlement.

               A.   Unless  otherwise agreed  by the  Bondholder
          Proponents,  and  except  as  provided   in  section 9
          hereof, the Class U-6 parties  hereto will not support
          any proposed  plan for any  or all of  the Debtors  or
          settlement of the LBO-Related  Issues (the  definition
          of LBO-Related  Issues in the Plan shall be amended by
          adding the  words "except claims and  causes of action
          against persons  who are not  Released Parties") other
          than the Amended Plan, or  as contained in the Amended
          Plan as amended from time to time with the consent  of
          the Bondholder  Proponents,  so long  as such  Amended
          Plan provides for relative  treatment of the Class U-6
          Claims that  is at least as  favorable as the relative
          treatment provided herein.

               B.    Binding  on   Transferees.    Each  of  the
          Class U-6  parties  hereto   agrees  not  to  sell  or
          otherwise transfer the Subordinated Notes in Class U-6
          owned  or  controlled  by  such  party  unless  either
          (i) such  Subordinated  Notes  shall  be  legended  as
          follows  or  effective  arrangements shall  first have
          been made  pursuant to an escrow  or trust certificate
          agreement to cause the certificate(s)  evidencing such
          Subordinated  Notes  in Class U-6  to  be  legended as
          follows:

               "The  obligations evidenced hereby are subject to
               the  Agreement For  Settlement of  Pre-LBO Issues
               and  Treatment of Subordinated  Notes Pursuant to
               Chapter 11 Plan  dated as of  March 23, 1994, and
               may  not  be  transferred  except  in  compliance
               therewith.  A copy of  such Agreement is on  file
               at the offices of The Bank of New York, as escrow
               agent and trustee,

     or  (ii) such  holder's buyer  or  transferee  confirms  in
writing to such holder as follows:

               "[Buyer  or Transferee] agrees to comply with the
               Pre-LBO Agreement dated  as of March 23, 1994  to
               which  (Seller or  Transferor) is  a party.   All
               parties   to   such  Agreement   are  third-party
               beneficiaries of this Agreement."

               Within five  (5) business  days of  such holder's
          receipt  of  such   confirmation,  such  holder  shall
          furnish a copy of the confirmation to The Bank of  New
          York at 101 Barclay Street,  21st Floor, NY, NY 10286,
          Attn: David  G. Sampson.  Upon the  written request of
          the  Bondholder Proponents,  acting in  good  faith to
          monitor compliance  with the  Agreement.  The  Bank of
          New  York shall provide a copy of such confirmation to
          the Bondholder  Proponents.  The sole  function of The
          Bank  of  New   York  shall  be  to   hold  copies  of
          confirmations  actually delivered to it by the holders
          and  to provide  copies of  such confirmations  as set
          forth herein.   If  such sale  is conducted through  a
          broker-dealer, such agreement may  be set forth on the
          "confirmation"  of  the   sale  or  transfer  of  such
          Subordinated Note.

               C.   Fraudulent Transfer Litigation.  The parties
          acknowledge   that  the  indenture  trustees  for  the
          Class U-6  parties   have  commenced   the   Adversary
          Proceeding  for  the  stated  purpose   of  preserving
          LBO-Related  Issues; however, such parties agree that,
          so long as this Agreement shall remain in effect, they
          will  not  actively   pursue  any  litigation  of  the
          LBO-Related Issues against any  or all of the Released
          Parties, and  that such  LBO-Related Issues  shall  be
          settled  to the  extent and as provided  herein and in
          the  Amended  Plan  upon  the  Effective Date  of  the
          Amended Plan.   The Amended  Plan shall  provide for a
          clear  reservation  of  rights  against  any  and  all
          non-Released Parties.

          6.  Other  Plan and  Disclosure Statement  Amendments.
     The  Original  Plan  shall,  in  addition,  be  amended  as
     follows:

               A.     The   Certificate  of   Incorporation  for
          reorganized  WII  shall  be  amended  as  provided  in
          Exhibit 1 hereto.

               B.    "Proponents  and  Trustee  Expenses"  shall
          include reasonable fees and expenses of all Proponents
          and  the  trustees  for  the Pre-LBO  Debentures,  not
          previously  reimbursed  by the  Debtors, which  in the
          Disclosure Statement for the Amended Plan shall be set
          forth for each Proponent  and trustee in an estimated,
          lump-sum amount and which  the Proponents and trustees
          shall support.

               C.   Any  postponement of  the date by  which the
          condition to confirmation set forth in section 10.1(a)
          of the  Original Plan after December 31,  1994 must be
          agreed to by all Plan Proponents.

               D.    The  parties   shall  agree  on   technical
          amendments to be reflected in the Amended Plan and the
          disclosure  statement   therefor  to   implement   and
          describe the terms of this Agreement.

          7.  Termination.   This Agreement shall terminate upon
     the earlier of the following:

               A.    Either (i) any  of  the  Class U-6  parties
          hereto shall  breach any of  its obligations hereunder
          and such breach shall  not be cured within twenty (20)
          calendar  days  after written  notice  of  such breach
          shall have been given  by the Bondholder Proponents to
          the indenture trustees  for the Pre-LBO Debentures and
          The Acacia Group and Gabriel Capital L.P.; or (ii) any
          of the  Bondholder Proponents shall breach  any of its
          obligations  hereunder and  such  breach shall  not be
          cured within twenty (20)  calendar days after  written
          notice  of such  breach shall have  been given  by the
          indenture trustees for the Pre-LBO Debentures  and The
          Acacia  Group  and  Gabriel   Capital  L.P.    to  the
          Bondholder Proponents.

               B.  Any  holder of Class U-6 Claims  is permitted
          by  the  Court  to   pursue,  and  actively   pursues,
          litigation  in  respect   of  the  LBO-Related  issues
          against any of the Debtors or any other Released Party
          and  such holder  shall not  cease to  actively pursue
          such litigation  (and shall  not cause any  motions or
          other legal  process  filed in  connection  with  such
          active  pursuit  to  be  withdrawn)  within  ten  (10)
          calendar  days after  written notice  shall have  been
          given by the Bondholder Proponents to The Acacia Group
          and Gabriel Capital L.P.

               C.  On December 31, 1994, at the  election of the
          Bondholder Proponents or The  Acacia Group and Gabriel
          Capital  L.P.,  provided   that  the  Court  has   not
          previously entered the Confirmation Order.

               D.   All the parties hereto  shall mutually agree
          in writing to terminate this Agreement.

          8.   Amendments.   This Agreement  may not  be amended
     except in a writing signed by the parties hereto.

          9.    No  Solicitation.    Notwithstanding  any  other
     provision of this  Agreement, nothing in this  Agreement is
     intended to  be or constitute, and  shall not  be deemed to
     be  or  constitute,  a  solicitation  of  any vote  or  any
     agreement   to   vote   for  or   against   any   plan   of
     reorganization, and nothing  in this Agreement shall impair
     the  right  or the  ability  of any  party  to vote  for or
     against,  or abstain from voting  with respect to, any plan
     of reorganization.

          10.   No  Admissions  or  Waivers.   No part  of  this
     Agreement shall be  deemed as an admission of any party for
     any purpose.   The parties hereto  do not  waive or release
     any  rights,  claims,  defenses or  remedies,  including in
     respect of  any "cram  down" under section  1129(b) of  the
     Bankruptcy  Code, until all conditions to the effectiveness
     of the Amended Plan have been satisfied or waived.
          11.    Announcement.    The  Original   Parties  shall
     coordinate  the  announcement  of  their  entry  into  this
     Agreement promptly after its execution by them.

          12.  Governing Law.  Except  to the extent the Code or
     Bankruptcy   Rules   are   applicable,   the   rights   and
     obligations arising under this Agreement  shall be governed
     by,  and construed  and enforced  in  accordance with,  the
     laws of the  State of New  York, without  giving effect  to
     the principles of conflicts of law thereof.

          13.    Headings.     The  headings  of  the  Sections,
     paragraphs, and subsections of this Agreement are  inserted
     for   convenience   only   and   shall   not   affect   the
     interpretation hereof.

          14.  Notices.  All notices, requests  or demands under
     or  in connection with this  Agreement shall  be in writing
     and  shall  be  delivered  by  hand,   sent  by  recognized
     overnight courier or  sent by telecopier, telex  or similar
     electronic  means  to  the  party as  set  forth  under its
     signature hereto,  or to such  other address or  telecopier
     number as  such party shall provide  to all  parties hereto
     in writing,  and shall be  deemed sent or given  hereunder,
     in the  case of delivery  by recognized overnight  courier,
     on  the  date   of  actual   delivery,  in  the   cases  of
     transmission by  telecopier,  telex or  similar  electronic
     means on the date of  actual transmission, and in  the case
     of personal delivery, on the date of actual delivery.

          15.  Extraterritoriality.  It is the intention  of the
     parties   that  the   settlements   and  other   agreements
     contained in  this Agreement be  given application both  to
     suits within  and without  the jurisdiction  of the  United
     States.

          16.    Successors  and  Assigns.   This  Agreement  is
     intended to  bind and inure to  the benefit  of the parties
     hereof and  their  respective successors,  assigns,  heirs,
     executors, administrators and representatives.

          17.  Complete Agreement.  This document, including the
     exhibit  hereto,  embodies  the   complete  agreement   and
     understanding  between  the  parties  with  respect to  the
     subject  matter  hereof and  supersedes  and  preempts  any
     prior agreement,  understanding or  representation made  by
     and between any  or all of such parties, whether written or
     oral,  which may have related  to the subject matter hereof
     in any  way  whatsoever, including  without limitation  the
     Term Sheet.

          18.  Counterparts.  This  Agreement may be executed in
     one or more  counterparts, each of which shall be deemed an
     original  and all  of which  shall  constitute one  and the
     same Agreement.


Dated:  As of March 23, 1994


                                   ORIGINAL PARTIES


                                   Institution:

                                   LEHMAN BROTHERS, INC.,
                                     in its individual capacity


                                   By:/s/


                                   Institution:

                                   APOLLO ADVISORS, L.P.,
                                     in its individual capacity


                                   By:/s/


                                   Institution:

                                   GABRIEL CAPITAL L.P.
                                   Principal Amount of
                                     Subordinated
                                     Notes in Class U-6:


                                   By:/s/


                                   Institution:

                                   THE ACACIA GROUP.
                                     in its individual capacity
                                     Principal Amount of
                                     Subordinated
                                     Notes in Class U-6:

                                   By:/s/


                                   Institution:

                                   MELLON BANK, N.A., as
                                     Indenture Trustee

                                   By:/s/


                                   Institution:

                                   THE BANK OF NEW YORK, as
                                     Indenture Trustee

                                   By:/s/

                                   ADDITIONAL PARTIES

                                   Institution:

                                   Principal Amount of
                                     Subordinated Notes in
                                     Class U-6:

                                   By:


                                   Institution:

                                   Principal Amount of
                                    Subordinated Notes in
                                    Class U-6:

                                   By:


                                   Institution:

                                   Principal Amount of
                                    Subordinated Notes in
                                    Class U-6:

                                   By:


                                   Institution:

                                   Principal Amount of
                                    Subordinated Notes in
                                    Class U-6:

                                   By:


                                   Institution:

                                   Principal Amount of
                                    Subordinated Notes in
                                    Class U-6:

                                   By:


<PAGE>


                           EXHIBIT 4:

         NEW COMMON STOCK REGISTRATION RIGHTS AGREEMENT



<PAGE>

                  REGISTRATION RIGHTS AGREEMENT

                          BY AND AMONG

                     WALTER INDUSTRIES, INC.

                               AND

                    THE HOLDERS NAMED HEREIN


                       DATED AS OF , 1994

<PAGE>

                              TABLE OF CONTENTS
                                                             PAGE

1.   Definitions                                                1
2.   Initial Registration Under the Securities Act              2
     (a)  Shelf Registration                                    2
     (b)  Effective Registration Statement                      3
3.   Securities Act Registration on Request                     3
     (a)  Request                                               3
     (b)  Registration of Other Securities                      4
     (c)  Registration Statement Form                           4
     (d)  Effective Registration Statement                      4
     (e)  Selection of Underwriters                             4
     (f)  Priority in Requested Registration                    5
     (g)  Shelf Registrations                                   5
4.   Piggyback Registration                                     5
5.   Expenses                                                   6
6.   Registration Procedures                                    6
7.   Underwritten Offerings                                     9
     (a)  Requested Underwritten Offerings                      9
     (b)  Piggyback Underwritten Offerings; Priority            9
     (c)  Holders of Registrable Common Stock to be 
          Parties to Underwriting Agreement                     9
     (d)  Selection of Underwriters for Piggyback 
          Underwritten Offering                                 9
     (e)  Holdback Agreements                                  10
8.   Preparation; Reasonable Investigation                     10
     (a)  Registration Statements                              10
     (b)  Confidentiality                                      10
9.   Postponements                                             10
10.  Indemnification                                           11
     (a)  Indemnification by the Company                       11
     (b)  Indemnification by the Offerors and Sellers          12
     (c)  Notices of Losses, etc.                              12
     (d)  Contribution                                         13
     (e)  Other Indemnification                                13
     (f)  Indemnification Payments                             13
11.  Registration Rights to Others                             13
12.  Adjustments Affecting Registrable Common Stock            13
13.  Rule 144 and Rule 144A                                    13
14.  Amendments and Waivers                                    14
15.  Nominees for Beneficial Owners                            14
16.  Assignment                                                14
17.  Calculation of Percentage or Number of Shares of 
     Registrable Common Stock                                  14
18.  Miscellaneous                                             14
     (a)  Further Assurances                                   14
     (b)  Headings                                             14
     (c)  No Inconsistent Agreements                           15
     (d)  Remedies                                             15
     (e)  Entire Agreement                                     15
     (f)  Notices                                              15
     (g)  Governing Law                                        15
     (h)  Severability                                         15
     (i)  Counterparts                                         15

Schedules:

Schedule A--Holders of Registrable Common Stock

<PAGE>

                  REGISTRATION RIGHTS AGREEMENT

     REGISTRATION RIGHTS  AGREEMENT, dated  as of  , 1994  (this
"Agreement"), by  and among Walter Industries,  Inc., a Delaware
corporation  (the "Company"),  and  the holders  of  Registrable
Common  Stock (as  hereinafter defined)  who are  signatories to
this Agreement (the "Holders").<F1>

     This Agreement  is being  entered into  in connection  with
the acquisition of Common Stock  (as hereinafter defined) on the
date hereof by certain holders (the "Original Holders") pursuant
to the Plan (as hereinafter defined).  Upon the issuance of  the
Common Stock, each Original Holder will own the number of shares
of  Common Stock specified with  respect to such Original Holder
in Schedule A hereto.

     To  induce the  holders  of  Registrable Common  Stock  (as
hereinafter  defined) to vote in favor of the Plan and to accept
the issuance of  the Common Stock by the Company under the Plan,
the Company has undertaken  to register Registrable Common Stock
under the  Securities Act (as  hereinafter defined) and  to take
certain  other actions  with respect  to the  Registrable Common
Stock.   This Agreement sets  forth the terms  and conditions of
such undertaking.

     In consideration of the premises and  the mutual agreements
set forth herein, the parties hereto hereby agree as follows:

     1.    Definitions.     Unless  otherwise  defined   herein,
capitalized terms  used herein and  in the recitals  above shall
have the following meanings:

     "Affiliate" of a Person means any  Person that controls, is
under common  control  with, or  is  controlled by,  such  other
Person.  For  purposes of this  definition, "control" means  the
ability of one Person  to direct the management and  policies of
another Person.

     "Business Day" means  any day except a Saturday,  Sunday or
other  day  on  which commercial  banks  in  New  York City  are
authorized or required by law to be closed.

     "Commission"   means   the  U.S. Securities   and  Exchange
Commission.

     "Common Stock" means the  shares of common stock,  $.01 par
value  per share,  of the  Company, as  adjusted to  reflect any
merger,   consolidation,   recapitalization,   reclassification,
split-up, stock dividend, rights offering or reverse stock split
made, declared or effected with respect to the Common Stock.

     "Effective  Date" means  the  effective  date of  the  Plan
pursuant to the terms thereof.

     "Exchange Act" means  the Securities Exchange Act  of 1934,
as amended,  and the  rules and  regulations thereunder, or  any
similar or successor statute.

- ----------------
[FN] The signatories shall include each holder of Registrable
Common Stock which on the Effective  Date is an Affiliate of KKR
Associates or is an officer or director of the Company.

<PAGE>

     "Expenses" means, except as set forth in Section 5  hereof,
all  expenses  incident  to  the  Company's  performance  of  or
compliance with its obligations under this Agreement, including,
without  limitation, all  registration,  filing, listing,  stock
exchange  and NASD fees, all fees and expenses of complying with
state securities or blue sky laws (including fees, disbursements
and other  charges of counsel for the underwriters in connection
with  blue sky  filings), all  word processing,  duplicating and
printing expenses, messenger  and delivery expenses,  all rating
agency  fees,  the  fees,  disbursements and  other  charges  of
counsel  for   the  Company   and  of  its   independent  public
accountants, including the expenses incurred in  connection with
"cold  comfort"   letters  required  by  or   incident  to  such
performance  and  compliance,  any  fees  and  disbursements  of
underwriters  customarily   paid  by   issuers  or   sellers  of
securities  and  the reasonable  fees,  disbursements and  other
charges of  one firm of  counsel (per registration  prepared) to
the  holders  of  Registrable  Common  Stock  making  a  request
pursuant to Section 3(a) hereof (selected by the Holders holding
a  majority of the shares of Registrable Common Stock covered by
such  registration),  but excluding  underwriting  discounts and
commissions  and  applicable  transfer   taxes,  if  any,  which
discounts, commissions and transfer taxes shall be  borne by the
seller or  sellers of  Registrable  Common Stock  in all  cases;
provided, that,  in the event  the Company shall,  in accordance
with Section 4 or Section 9  hereof, not register any securities
with  respect  to  which it  had  given  written  notice of  its
intention to  register to  holders of Registrable  Common Stock,
notwithstanding anything  to the contrary in  the foregoing, all
of the  reasonable out-of-pocket  costs  incurred by  Requesting
Holders in connection with such registration (other than counsel
fees,  disbursements and  other charges  not referred  to above)
shall be deemed to be Expenses.

     "Initiating Holders" has  the meaning set forth  in Section
3(a) hereof.

     "NASD"  means   the  National   Association  of  Securities
Dealers, Inc.

     "NASDAQ"  means  the  National  Association  of  Securities
Dealers, Inc. Automated Quotation System.

     "Note    Registration    Rights   Agreement"    means   the
Registration  Rights Agreement,  dated  as of  the date  hereof,
among  the Company  and  the holders  of  Registrable Notes  (as
defined therein)  who  are  signatories  or  are  deemed  to  be
signatories thereto.

     "Notes" means $[] in aggregate principal amount of []<F2>
issued  on the date hereof,  and includes any  securities of the
Company issued  or issuable with  respect to such  securities by
way  of  a  recapitalization,  merger,  consolidation  or  other
reorganization or otherwise.

     "Person"  means  any individual,  corporation, partnership,
firm, joint  venture, association,  joint stock  company, trust,
unincorporated organization, governmental  or regulatory body or
subdivision thereof or other entity.

     "Plan"  means  the  Amended Joint  Plan  of  Reorganization
under Chapter 11 of the United States Bankruptcy Code for Walter
Industries, Inc.,  as  the  same may  be  amended,  modified  or
supplemented  from time  to time  in accordance  with the  terms
thereof.

     "Public  Offering" means  a  public  offering and  sale  of
Common  Stock  pursuant to  an effective  registration statement
under the Securities Act.

     "Registrable Common  Stock" means any  of the Common  Stock
held by the Holders from  time to time as to which  registration
pursuant to the Securities Act is required for public sale.

     "Requesting Holders" has  the meaning set forth  in Section
4 hereof.

     "Securities  Act" means  the  Securities  Act of  1933,  as
amended,  and  the  rules  and regulations  thereunder,  or  any
similar or successor statute.

     "Selling Holders" means  the holders of Registrable  Common
Stock  requested  to  be  registered  pursuant  to  Section 3(a)
hereof.

     "Transfer" means  any transfer,  sale, assignment,  pledge,
hypothecation    or   other   disposition   of   any   interest.
"Transferor" and "Transferee" have correlative meanings.
- ----------------
[FN] Insert principal  amount and title  of Notes  issued by  the
Company.

<PAGE>

     2.  Initial Registration Under the Securities Act.

          (a)  Shelf Registration.   The Company shall (i) cause
     to be  filed not  later than  45 days  after the  Effective
     Date a  shelf registration statement  pursuant to Rule  415
     promulgated   under    the   Securities   Act   (a   "Shelf
     Registration") providing  for the  sale by  the Holders  of
     all  of  the  Registrable Common  Stock  and  (ii) use  its
     reasonable best  efforts to  have  such Shelf  Registration
     thereafter declared effective  by the Commission not  later
     than 90 days  after the Effective Date.  Subject to Section
     9(b),  the  Company  agrees  to  use  its  reasonable  best
     efforts  to   keep  the  Shelf  Registration   continuously
     effective  until the  first anniversary  of  the date  such
     Shelf Registration is declared effective  by the Commission
     or  such shorter  period which will  terminate when  all of
     the   Registrable  Common   Stock  covered   by  the  Shelf
     Registration  have   been  sold  pursuant   to  the   Shelf
     Registration.   The Company  further agrees,  if necessary,
     to supplement or amend the Shelf  Registration, if required
     by  the rules,  regulations  or instructions  applicable to
     the registration  form used by  the Company for such  Shelf
     Registration  or  by  the Securities  Act  or by  any other
     rules and  regulations thereunder  for shelf  registration,
     and the Company  agrees to furnish to the Holders copies of
     any such supplement  or amendment promptly after  its being
     issued or filed with the Commission.

          (b)    Effective  Registration  Statement.    A  Shelf
     Registration pursuant to  Section 2(a) hereof shall  not be
     deemed to have been effected

               (i)  unless a registration statement with respect
          thereto has been  declared effective by the Commission
          and   remains  effective   in  compliance   with   the
          provisions of the  Securities Act and the  laws of any
          state   or  other   jurisdiction  applicable   to  the
          disposition of all Registrable Common Stock covered by
          such registration statement until  such time as all of
          such Registrable Common Stock have been disposed of in
          accordance with such  registration statement (provided
          that such period need not exceed one year), or,

               (ii)   if,  after it  has become  effective, such
          registration is  interfered with  by any  stop  order,
          injunction  or  other  order  or  requirement  of  the
          Commission or other governmental or  regulatory agency
          or  court for  any  reason other  than a  violation of
          applicable  law  solely by  the  Holders  and has  not
          thereafter become effective.

     3.  Securities Act Registration on Request.

          (a)  Request.  At any time and from time to time after
     the  expiration of  the  Shelf  Registration filed  by  the
     Company  pursuant  to  Section 2(a)  hereof  (the  "Initial
     Shelf"), one  or  more Holders  (the "Initiating  Holders")
     may make  a written request  (the "Initiating Request")  to
     the Company for the registration with  the Commission under
     the  Securities  Act of  all  or  part of  such  Initiating
     Holders' Registrable  Common Stock; provided, however, that
     such request  shall be  made by one  or more Holders  of at
     least 5%  of the outstanding  shares of Registrable  Common
     Stock, which request shall  specify the number of shares to
     be  disposed  of  and the  proposed  plan  of  distribution
     therefor.   Upon the receipt  of any Initiating Request for
     registration  pursuant   to  this  paragraph,  the  Company
     promptly shall notify in writing  all other Holders of  the
     receipt of  such request and will  use its  best efforts to
     effect, at the earliest possible date  (taking into account
     any delay  that may result from  any special audit required
     by applicable law), such registration  under the Securities
     Act, including a Shelf Registration, of

               (i)   the  Registrable  Common  Stock  which  the
          Company  has been  so  requested to  register  by such
          Initiating Holder, and

               (ii)   all other  Registrable Common  Stock which
          the  Company has  been  requested to  register  by any
          other Holders by written  request given to the Company
          within 30 days after  the giving of written notice  by
          the Company  to such  other Holders of  the Initiating
          Request,

all  to  the  extent necessary  to  permit  the  disposition (in
accordance with  Section 3(c) hereof) of  the Registrable Common
Stock so to be registered; provided, that,

                    (A)   the Company shall  not be required  to
               effect  more than  a total  of  two registrations
               pursuant to this Section 3(a),

                    (B)   if the intended method of distribution
               is an  underwritten public offering,  the Company
               shall not be required to effect such registration
               pursuant   to   this  Section 3(a)   unless  such
               underwriting  shall  be   conducted  on  a  "firm
               commitment" basis,

                    (C)  if  the Company  shall have  previously
               effected   a   registration   pursuant  to   this
               Section 3(a)  or shall have previously effected a
               registration of  which notice  has been  given to
               the  Holders  pursuant  to  Section 4  hereof,  a
               Holder shall not  request and  the Company  shall
               not  be  required   to  effect  any  registration
               pursuant to this Section 3(a) or Section 4 hereof
               until  a period  of 180  days shall  have elapsed
               from the  date on which  such registration ceased
               to be effective,

                    (D)    subject  to  the  last   sentence  of
               Section 5(a) hereof, any Holder whose Registrable
               Common  Stock  was to  be  included  in any  such
               registration, by  written notice to  the Company,
               may withdraw such request and, on receipt of such
               notice  of the  withdrawal of  such request  from
               Holders  holding a  percentage  of Common  Stock,
               such that  the Holders  that have not  elected to
               withdraw  do not  hold,  in  the  aggregate,  the
               requisite  percentage  of  the  Common  Stock  to
               initiate  a request under  this Section 3(a), the
               Company shall not effect such registration, and

                    (E)   the Company shall  not be required  to
               effect any registration  to be effected  pursuant
               to this  Section 3(a) unless  at least 5%  of the
               shares of Registrable Common Stock outstanding at
               the time of  such request  is to  be included  in
               such registration.

          (b)   Registration of Other Securities.   Whenever the
     Company   shall   effect   a   registration   pursuant   to
     Section 3(a)    hereof,    no    securities   other    than
     (i) Registrable   Common   Stock   and   (ii) subject    to
     Section 3(f), Common  Stock to be sold  by the  Company for
     its  own account  shall be  included  among the  securities
     covered  by such  registration unless  the Selling  Holders
     holding  not  less  than  a  majority  of  the  shares   of
     Registrable   Common   Stock   to  be   covered   by   such
     registration  shall  have   consented  in  writing  to  the
     inclusion of such other securities.

          (c)  Registration Statement Form.  Registrations under
     Section   3(a)  hereof   shall  be   on  such   appropriate
     registration  form prescribed by  the Commission  under the
     Securities Act as shall be  selected by the Company  and as
     shall  permit  the disposition  of  the  Registrable Common
     Stock  pursuant  to  an  underwritten offering  unless  the
     Selling  Holders holding at least a  majority of the shares
     of Registrable  Common Stock  requested to  be included  in
     such registration  statement determine  otherwise, in which
     case pursuant  to the method  of disposition determined  by
     such Selling Holders.   The  Company agrees  to include  in
     any  such   registration   statement  filed   pursuant   to
     Section 3(a)  hereof  all  information  which  any  Selling
     Holder, upon advice of  counsel, shall reasonably  request.
     The  Company   may,  if  permitted   by  law,  effect   any
     registration requested  under this Section 3 by  the filing
     of a registration statement on  Form S-3 (or any  successor
     or similar short form registration statement).

          (d)  Effective Registration Statement.  A registration
     requested  pursuant  to Section 3(a)  hereof  shall  not be
     deemed to have been effected

               (i)  unless a registration statement with respect
          thereto has been  declared effective by the Commission
          and   remains  effective   in   compliance   with  the
          provisions of  the Securities Act and  the laws of any
          state   or  other   jurisdiction  applicable   to  the
          disposition of all Registrable Common Stock covered by
          such registration statement until  such time as all of
          such Registrable Common Stock have been disposed of in
          accordance with such registration statement, provided,
          that, except  with respect to any  Shelf Registration,
          such period  need not  exceed 90 days,  and, provided,
          further,  that with respect to any Shelf Registration,
          such period need not extend beyond the period provided
          for in Section 3(g) hereof,

               (ii)   if,  after it  has become  effective, such
          registration is  interfered  with by  any stop  order,
          injunction  or  other  order  or  requirement  of  the
          Commission or other governmental or  regulatory agency
          or  court for  any reason  other than  a violation  of
          applicable law  solely by the Selling  Holders and has
          not thereafter become effective or

               (iii)    if,  in  the  case  of  an  underwritten
          offering, the conditions  to closing  specified in  an
          underwriting agreement to which the Company is a party
          are not  satisfied other than by  reason of any breach
          or  failure  by  the   Selling  Holders,  or  are  not
          otherwise waived.

          The holders of Registrable Common Stock to be included
     in  a registration  statement may  at any  time terminate a
     request for registration made  pursuant to Section 3(a)  in
     accordance with Section 3(a)(ii)(D).  Expenses incurred  in
     connection  with  a  request  for  registration  terminated
     pursuant  to this  paragraph shall  be  paid in  accordance
     with the last sentence of Section 5(a) hereof.

          (e)   Selection of  Underwriters.  The  underwriter or
     underwriters of each underwritten offering, if  any, of the
     Registrable  Common  Stock  to  be  registered  pursuant to
     Section 3(a) hereof  (i) shall be  a nationally  recognized
     underwriter (or  underwriters), (ii) shall  be selected  by
     the  Selling  Holders  owning at  least  a majority  of the
     shares of  Registrable Common  Stock to  be registered  and
     (iii) shall be reasonably acceptable to the Company.

          (f)    Priority  in  Requested  Registration.    If  a
     registration    under   Section 3    hereof   involves   an
     underwritten public offering, and the managing  underwriter
     of such underwritten  offering shall advise the  Company in
     writing  (with  a  copy  to  each  Holder  requesting  that
     Registrable Common  Stock be included  in such registration
     statement) that, in its  opinion, the  number of shares  of
     Registrable Common Stock  requested to be included  in such
     registration  exceeds  the number  of such  securities that
     can be  sold in such offering  within a  price range stated
     to such managing  underwriter by Selling Holders  owning at
     least a  majority of the shares of Registrable Common Stock
     requested  to  be  included  in  such  registration  to  be
     acceptable  to  such Selling  Holders,  the  Company  shall
     include  in such registration, to  the extent of the number
     and type of  securities which the Company is advised can be
     sold  in  such   offering,  all  Registrable  Common  Stock
     requested  to   be  registered   pursuant  to  Section 3(a)
     hereof, pro rata  among the Selling Holders on the basis of
     the number of shares of Registrable  Common Stock requested
     to be registered by all  such holders, and no  other shares
     of Common  Stock, whether to be sold by  the Company or any
     other Person.

          (g)   Shelf Registrations.  If  the first demand  made
     pursuant   to   Section 3(a)  hereof   is   for   a   Shelf
     Registration,  the period for which such Shelf Registration
     must remain effective need not extend beyond  one year from
     the  date on  which  such  Shelf Registration  is  declared
     effective  by the Commission and  the period  for which any
     subsequent Shelf  Registration must  remain effective  need
     not extend beyond nine months  from the date on  which such
     Shelf   Registration   is   declared   effective   by   the
     Commission.

     4.  Piggyback  Registration.  If  the Company  at any  time
after the termination of the Initial Shelf, proposes to register
any  of   its  securities   (other  than  any   registration  of
Registrable  Notes  pursuant  to  the  Note Registration  Rights
Agreement) under the Securities Act by registration on any forms
other  than Form S-4 or S-8 (or any successor or similar forms),
whether or not pursuant to registration rights  granted to other
holders of its  securities and whether  or not for sale  for its
own account, it shall  give prompt written notice to  all of the
Holders of its  intention to do so  and of such  Holders' rights
(if any) under this Section 4, which notice, in any event, shall
be given at  least 30 days prior to  such proposed registration.
Upon  the written request of any Holder receiving notice of such
proposed  registration that  is a  holder of  Registrable Common
Stock  (a "Requesting  Holder")  made within  20 days after  the
receipt of any  such notice  (10 days if the  Company states  in
such written notice or  gives telephonic notice to  the relevant
securityholders,  with written  confirmation to  follow promptly
thereafter, stating  that (i) such registration will  be on Form
S-3  and (ii) such shorter period of time is required because of
a  planned  filing  date),   which  request  shall  specify  the
Registrable Common  Stock  intended to  be disposed  of by  such
Requesting Holder and  the minimum offering  price per share  at
which  the Holder  is  willing to  sell  its Registrable  Common
Stock, the Company shall, subject to Section 7(b) hereof, effect
the  registration under  the Securities  Act of  all Registrable
Common Stock which the Company has been so requested to register
by the Requesting Holders thereof; provided, that,

               (A)     prior  to  the  effective   date  of  the
          registration statement filed in  connection with  such
          registration,    promptly    following   receipt    of
          notification   by  the   Company  from   the  managing
          underwriter of the price  at which such securities are
          to  be   sold,  the  Company  shall   so  advise  each
          Requesting Holder of such price, and if  such price is
          below the  minimum price  which any  Requesting Holder
          shall  have   indicated  to  be  acceptable   to  such
          Requesting Holder,  such Requesting  Holder shall then
          have the right irrevocably  to withdraw its request to
          have  its Registrable  Common Stock  included in  such
          registration statement, by  delivery of written notice
          of such withdrawal to the Company within five business
          days  of  its being  advised  of  such price,  without
          prejudice  to the rights of  any holder or  holders of
          Registrable Common Stock to include Registrable Common
          Stock  in any  future registration  (or registrations)
          pursuant   to  this   Section 4  or   to  cause   such
          registration to  be effected  as a  registration under
          Section 3(a) hereof, as the case may be;

               (B)  if  at any time after  giving written notice
          of its intention to  register any securities and prior
          to the  effective date  of the registration  statement
          filed  in  connection  with  such   registration,  the
          Company shall determine for any reason not to register
          or to  delay  registration  of  such  securities,  the
          Company may,  at its election, give  written notice of
          such  determination  to  each  Requesting  Holder  and
          (i) in the  case of  a determination not  to register,
          shall be  relieved of  its obligation to  register any
          Registrable  Common  Stock  in  connection  with  such
          registration  (but  not from  any  obligation  of  the
          Company to pay the Expenses  in connection therewith),
          without  prejudice,  however,  to  the rights  of  any
          Holder  to  include Registrable  Common  Stock in  any
          future  registration  (or  registrations)  pursuant to
          this  Section 4 or  to cause  such registration  to be
          effected as a  registration under Section 3(a) hereof,
          as  the  case may  be,  and  (ii) in  the  case  of  a
          determination to delay registering, shall be permitted
          to delay registering any Registrable Common Stock, for
          the same period as the delay in registering such other
          securities; and

               (C)      if   such   registration   involves   an
          underwritten offering,  each Requesting  Holder  shall
          sell its Registrable Securities  on the same terms and
          conditions as those that apply to the Company.

     No  registration  effected  under  this   Section  4  shall
relieve the Company of its obligation to effect any registration
upon  request  under  Section 3(a)  hereof and  no  registration
effected pursuant to this Section 4 shall be deemed to have been
effected pursuant to Section 3(a) hereof.

     5.   Expenses.   The  Company  shall  pay all  Expenses  in
connection  with   any   registration  initiated   pursuant   to
Section 2(a), 3(a) or 4 hereof, whether or not such registration
shall become effective and whether or  not all or any portion of
the Registrable Common Stock originally requested to be included
in  such   registration   are  ultimately   included   in   such
registration.  Notwithstanding the foregoing, if any request for
registration made  pursuant to Section 3(a)  hereof is withdrawn
or terminated by the  Selling Holders prior to  the registration
becoming effective,  the Expenses  incurred  in connection  with
such  request shall be borne by  the Selling Holders pro rata on
the  basis of the number  of shares of  Registrable Common Stock
requested  to be  registered  pursuant to  such  demand by  each
Selling Holder;  provided,  however, that,  in  the case  of  an
underwritten Public  Offering, if such  request for registration
is withdrawn or terminated  by the Selling Holders prior  to the
registration  becoming effective  because the offering  price of
the Registrable  Common Stock requested to  be registered would,
in  the opinion of the managing underwriter of such offering, be
less  than 90%  of the  estimated offering  price of  the Common
Stock as indicated  in writing by the managing underwriter prior
to the  initial filing of  such registration statement  with the
Commission,  the  Company  shall  pay  50%  of the  Expenses  in
connection with such registration  and the Selling Holders shall
pay the remaining 50% on a pro rata basis.

     6.   Registration Procedures.  If  and whenever the Company
is required to effect any  registration under the Securities Act
as  provided in Sections 2(a),  3(a) and  4 hereof,  the Company
shall, as expeditiously as possible:

          (a)   prepare and  file with the  Commission (promptly
     and,  in   the  case  of   any  registration  pursuant   to
     Section 3(a), in  any event on or  before the  date that is
     (i) 90 days  after  the  end of  the  period  within  which
     requests for registration  may be given to  the Company  or
     (ii) if, as  of such  ninetieth day, the  Company does  not
     have  the  audited  financial  statements  required  to  be
     included in  the registration statement, 30 days  after the
     receipt  by  the   Company  from  its   independent  public
     accountants of  such  audited financial  statements,  which
     the  Company  shall  use its  reasonable  best  efforts  to
     obtain   as   promptly  as   practicable)   the   requisite
     registration  statement  to  effect  such registration  and
     thereafter use  its reasonable best  efforts to cause  such
     registration  statement  to  become  effective;   provided,
     however, that  the Company may discontinue any registration
     of  its  securities  that are  not  shares  of  Registrable
     Common  Stock (and,  under the  circumstances  specified in
     Sections 4 and 9(b) hereof, its securities  that are shares
     of  Registrable  Common Stock)  at  any time  prior to  the
     effective  date  of  the  registration  statement  relating
     thereto;

          (b)    prepare  and  file  with  the  Commission  such
     amendments and  supplements to  such registration statement
     and the prospectus  used in connection therewith  as may be
     necessary  to keep  such  registration statement  effective
     and to  comply with  the provisions  of the Securities  Act
     and  the Exchange  Act with  respect to  the disposition of
     all Registrable Common  Stock covered by  such registration
     statement  until  such  time as  all  of  such  Registrable
     Common Stock has  been disposed of in  accordance with  the
     method  of  disposition  set  forth  in  such  registration
     statement;  provided,  that, except  with  respect  to  any
     Shelf Registration,  such  period  need not  extend  beyond
     90 days  after  the  effective  date  of  the  registration
     statement; and provided, further, that with  respect to the
     Initial Shelf, such period need not extend  beyond one year
     after  the effective  date of  such  registration statement
     and, with  respect to any Shelf Registration other than the
     Initial Shelf, such  period need not exceed  the applicable
     period provided for in Section 3(g) hereof;

          (c)   furnish  to  each seller  of  Registrable Common
     Stock covered  by such  registration statement such  number
     of  copies of such drafts  and final  conformed versions of
     such registration statement and of each  such amendment and
     supplement  thereto (in  each case  including  all exhibits
     and  any documents incorporated  by reference), such number
     of  copies  of  such  drafts  and  final  versions  of  the
     prospectus   contained   in  such   registration  statement
     (including  each  preliminary  prospectus  and any  summary
     prospectus) and any  other prospectus filed  under Rule 424
     under   the   Securities  Act,   in  conformity   with  the
     requirements  of  the  Securities   Act,  and  such   other
     documents,  as  such  seller  may  reasonably  request   in
     writing;

          (d)   use its reasonable best  efforts (i) to register
     or   qualify  all  Registrable   Common  Stock   and  other
     securities covered  by  such registration  statement  under
     such other  securities or blue sky  laws of  such states or
     other jurisdictions of the United States of  America as the
     sellers  of  Registrable  Common  Stock   covered  by  such
     registration   statement   shall   reasonably  request   in
     writing, (ii) to  keep such  registration or  qualification
     in  effect  for  so long  as  such  registration  statement
     remains in effect  and (iii) to take any  other action that
     may be  reasonably necessary  or advisable  to enable  such
     sellers   to    consummate   the    disposition   in   such
     jurisdictions  of  the  securities  to  be   sold  by  such
     sellers, except that  the Company  shall not  for any  such
     purpose be  required to qualify generally to do business as
     a foreign corporation in any jurisdiction  wherein it would
     not  but for  the requirements  of  this subsection (d)  be
     obligated  to  be  so  qualified,  to   subject  itself  to
     taxation  in such  jurisdiction or  to  consent to  general
     service of process in any such jurisdiction;

          (e)  use  its best  efforts to  cause all  Registrable
     Common   Stock  and  other   securities  covered   by  such
     registration  statement to  be registered  with or approved
     by such  other federal  or state  governmental agencies  or
     authorities as may  be necessary in the opinion  of counsel
     to the  Company and  counsel to  the seller  or sellers  of
     Registrable Common  Stock to enable  the seller or  sellers
     thereof to  consummate the disposition of  such Registrable
     Common Stock;

          (f)  use its best efforts to obtain and, if  obtained,
     furnish to  each seller  of Registrable  Common Stock,  and
     each such seller's underwriters, if any, a signed

               (i)   opinion of  counsel for the  Company, dated
          the  effective  date of  such  registration  statement
          (and,  if such  registration involves  an underwritten
          offering,  dated the  date  of the  closing  under the
          underwriting  agreement),  reasonably satisfactory  in
          form and substance to such seller, and

               (ii)  "comfort" letter,  dated the effective date
          of   such  registration   statement   (and,   if  such
          registration involves an  underwritten offering, dated
          the  date  of  the  closing  under  the   underwriting
          agreement)  and  signed   by  the  independent  public
          accountants who have certified the Company's financial
          statements  included or  incorporated by  reference in
          such  registration statement,  reasonably satisfactory
          in form and substance to such seller,

          in each case, covering substantially the same  matters
          with respect to  such registration statement  (and the
          prospectus included  therein) and, in the  case of the
          accountants'  comfort letter,  with respect  to events
          subsequent to  the date of  such financial statements,
          as  are  customarily covered  in opinions  of issuer's
          counsel and in  accountants' comfort letters delivered
          to  underwriters in  underwritten Public  Offerings of
          securities  and,  in  the  case  of  the  accountants'
          comfort  letter, such other financial matters, and, in
          the  case  of  the  legal  opinion, such  other  legal
          matters,  as  the sellers  of  the  Registrable Common
          Stock covered  by such registration  statement or  the
          underwriters, if any, may reasonably request;

          (g)   notify each  seller of Registrable  Common Stock
     and  other   securities   covered  by   such   registration
     statement at  any time when  a prospectus relating  thereto
     is required to  be delivered under the Securities Act, upon
     discovery that, or  upon the happening  of any  event as  a
     result   of  which,   the  prospectus   included  in   such
     registration  statement, as  then  in  effect, includes  an
     untrue statement of a material  fact or omits to  state any
     material fact  required to be  stated therein or  necessary
     to make the statements therein not  misleading in the light
     of the  circumstances under  which they were  made, and, at
     the  request  of  any such  seller  of  Registrable  Common
     Stock,  promptly prepare  and furnish  to  it a  reasonable
     number of  copies of  a supplement  to or  an amendment  of
     such prospectus as may be necessary so  that, as thereafter
     delivered  to  the  purchasers  of  such  securities,  such
     prospectus,  as supplemented or  amended, shall not include
     an 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 not misleading in  the light
     of the circumstances under which they were made;

          (h)   otherwise comply  with all applicable  rules and
     regulations  of the  Commission and  any other governmental
     agency or authority  having jurisdiction over the offering,
     and make  available  to its  security holders,  as soon  as
     reasonably practicable,  an earnings statement covering the
     period of  at  least  twelve  months,  but  not  more  than
     eighteen  months, beginning  with the  first full  calendar
     month  after   the  effective  date  of  such  registration
     statement,  which  earnings  statement  shall  satisfy  the
     provisions of  Section 11(a) of the Securities Act and Rule
     158 promulgated thereunder,  and furnish to each  seller of
     Registrable Common  Stock at  least ten  days prior to  the
     filing thereof  a copy  of any  amendment or  supplement to
     such registration statement or prospectus;

          (i)  upon  a request of the  Holders of a majority  of
     the  shares of  Registrable Common  Stock  requested to  be
     included in a  registration pursuant  to Section 3(a)  or 4
     hereof,   made  at  any  time   on  and   after  the  first
     anniversary of  the date  hereof, use its  best efforts  to
     cause all  such Registrable  Common Stock  covered by  such
     registration  statement  (i) to  be  listed  on  a national
     securities exchange on  which similar securities issued  by
     the Company  are  then  listed,  if  the  listing  of  such
     Registrable Common Stock is then permitted  under the rules
     of  such exchange  or (ii) if  the Company  is not required
     pursuant  to  clause  (i) above  to  list  such  securities
     covered  by  such  registration  statement  on  a  national
     securities  exchange,   use  its  best  efforts  to  secure
     designation  of  all Registrable  Common  Stock covered  by
     such registration  statement as a  NASDAQ "national  market
     system  security" within the meaning of Rule 11Aa2-1 of the
     Commission   or,    failing   that,   to   secure    NASDAQ
     authorization  for  such  Registrable  Common  Stock   and,
     without  limiting  the  generality  of  the  foregoing,  to
     arrange for at  least two  market makers  to register  with
     the  NASD as such with  respect to  such Registrable Common
     Stock;

          (j)  provide a  transfer agent and registrar  for such
     Registrable  Common  Stock  covered  by  such  Registration
     Statement no later than the effective date thereof; and

          (k)  enter  into such agreements  and take  such other
     actions  as any  Holder or  Holders  of Registrable  Common
     Stock  covered   by  such   registration  statement   shall
     reasonably request in  order to expedite or  facilitate the
     disposition of such Registrable Common Stock.

     The Company may  require each seller of  Registrable Common
Stock  as to which any registration is being effected to furnish
the  Company  such information  regarding  such  seller and  the
distribution  of  the securities  covered  by  such registration
statement  as  the Company  may  from  time to  time  reasonably
request in writing  and as  is required by  applicable laws  and
regulations.

     Each  Holder  agrees that  as  of  the  date  that a  final
prospectus  is   made  available  to  it   for  distribution  to
prospective  purchasers  of Registrable  Common  Stock  it shall
cease  to   distribute  copies  of  any  preliminary  prospectus
prepared  in  connection   with  the  offer  and  sale  of  such
Registrable Common Stock.  Each Holder further agrees that, upon
receipt of any  notice from the Company of the  happening of any
event of the kind described in subsection (g) of this Section 6,
such   Holder   shall   forthwith  discontinue   such   Holder's
disposition  of  Registrable   Common  Stock  pursuant  to   the
registration statement relating to such Registrable Common Stock
until such Holder's receipt of the copies of the supplemented or
amended  prospectus  contemplated  by  subsection  (g)  of  this
Section 6 and, if so  directed by the Company, shall deliver  to
the Company  (at the Company's  expense) all copies,  other than
permanent file copies, then in  such Holder's possession of  the
prospectus relating to such  Registrable Common Stock current at
the time of receipt  of such notice.   If any event of  the kind
described  in subsection (g) of  this Section 6  occurs and such
event is the fault solely of a Holder (or  Holders), such Holder
(or  Holders)  shall  pay   all  Expenses  attributable  to  the
preparation, filing and delivery  of any supplemented or amended
prospectus contemplated by subsection (g) of this Section 6.

     7.  Underwritten Offerings.

          (a)   Requested Underwritten Offerings.   If requested
     by  the underwriters  in connection  with a  request for  a
     registration  under Section  3  hereof, the  Company  shall
     enter  into a firm  commitment underwriting  agreement with
     such underwriters for  such offering, such agreement  to be
     reasonably  satisfactory  in  substance  and  form  to  the
     Company  and  a  majority  of  the  Selling  Holders  whose
     Registered Common  Stock is included in  such registration,
     and the underwriters  and to  contain such  representations
     and warranties by the Company  and such other terms  as are
     generally   prevailing   in   agreements   of  that   type,
     including,   without   limitation,    indemnification   and
     contribution to the  effect and  to the extent  provided in
     Section 10 hereof.

          (b)   Piggyback Underwritten Offerings;  Priority.  If
     the  Company proposes  to register  any  of its  securities
     under  the Securities  Act  as  contemplated by  Section  4
     hereof  and such  securities  are to  be distributed  by or
     through one  or more  underwriters, the  Company shall,  if
     requested by any  Requesting Holders, use its  best efforts
     to  arrange for  such underwriters  to include  all of  the
     Registrable Common  Stock to  be offered  and sold  by such
     Requesting Holders among  the securities of the  Company to
     be  distributed by  such  underwriters; provided,  that, if
     the  managing  underwriter  of  such underwritten  offering
     shall advise the  Company in writing  (with a  copy to  the
     Requesting  Holders)  that if  all  the Registrable  Common
     Stock requested  to be included  in such registration  were
     so  included, in  its  opinion,  the  number  and  type  of
     securities  proposed to  be included  in such  registration
     would exceed the number and type of securities  which could
     be sold in such  offering within  a price range  acceptable
     to the Company  (such writing to  state the  basis of  such
     opinion and the  approximate number and type  of securities
     which  may  be  included  in  such  offering  without  such
     effect),   then   the   Company  shall   include   in  such
     registration, to  the extent  of  the  number and  type  of
     securities which the Company is  so advised can be  sold in
     such  offering,  (i) first,  securities  that  the  Company
     proposes  to  issue  and  sell  for  its  own  account  and
     (ii) second,  Registrable  Common  Stock  requested  to  be
     registered  by  Requesting Holders  pursuant  to  Section 4
     hereof, pro rata among the Requesting  Holders on the basis
     of  the  number  of  shares  of  Registrable  Common  Stock
     requested to be registered by all such Requesting Holders.

          Any Requesting Holder may withdraw its request to have
     all  or  any  portion  of  its   Registrable  Common  Stock
     included in  any  such offering  by notice  to the  Company
     within 10  Business  Days after  receipt  of  a copy  of  a
     notice  from  the managing  underwriter  pursuant  to  this
     Section 7(b).

          (c)  Holders of Registrable Common Stock to be Parties
     to  Underwriting  Agreement.   The  holders of  Registrable
     Common  Stock  to  be distributed  by  underwriters  in  an
     underwritten offering  contemplated by  subsections (a)  or
     (b) of this  Section 7 shall be parties to the underwriting
     agreement  between the  Company  and such  underwriters and
     any such Holder,  at its option,  may require  that any  or
     all  of the  representations  and  warranties by,  and  the
     other agreements on  the part of,  the Company  to and  for
     the benefit of  such underwriters shall also be made to and
     for the benefit of  such Holders and that any or all of the
     conditions   precedent   to   the   obligations   of   such
     underwriters   under   such   underwriting   agreement   be
     conditions precedent  to the  obligations of such  Holders.
     No   such   Holder   shall  be   required   to   make   any
     representations  or warranties  to or  agreements with  the
     Company or  the  underwriters other  than  representations,
     warranties  or   agreements  regarding  such  holder,  such
     Holder's  Registrable   Common  Stock  and  such   Holder's
     intended method of distribution.

          (d)     Selection   of   Underwriters   for  Piggyback
     Underwritten Offering.  The underwriter  or underwriters of
     each  piggyback  underwritten  offering  pursuant  to  this
     Section 7 shall be a nationally  recognized underwriter (or
     underwriters) selected by the Company.

          (e)   Holdback Agreements.  Each  Holder agrees, if so
     required by  the managing underwriter  for any underwritten
     offering  pursuant to  this Agreement,  not  to effect  any
     sale  or  distribution  of any  equity  securities  of  the
     Company or securities  convertible into or exchangeable  or
     exercisable  for equity  securities of  the  Company issued
     after the date  hereof, including  any sale under  Rule 144
     under the Securities Act, during  the 10 days prior  to the
     date on  which an underwritten  registration of Registrable
     Common Stock  pursuant to Section 2(a),  3 or  4 hereof has
     become effective  and until  120 days  after the  effective
     date of such  underwritten registration, except as  part of
     such underwritten registration  or to the extent  that such
     Holder is  prohibited by  applicable law  from agreeing  to
     withhold securities from sale or is acting  in its capacity
     as a fiduciary or an investment adviser.  Without  limiting
     the  scope  of the  term  "fiduciary,"  a  holder shall  be
     deemed  to be  acting  as  a  fiduciary  or  an  investment
     adviser if  its actions  or the  securities proposed to  be
     sold  are  subject  to   the  Employee  Retirement   Income
     Security Act  of 1974, as  amended, the Investment  Company
     Act of 1940,  as amended, or the Investment Advisers Act of
     1940,  as amended,  or  if such  securities  are held  in a
     separate  account   under  applicable   insurance  law   or
     regulation.

          The  Company  agrees  (i) not  to  effect  any  Public
     Offering or  distribution of any  equity securities of  the
     Company or  securities convertible into or  exchangeable or
     exercisable for equity  securities of  the Company,  during
     the 10 days  prior to the  date on  which any  underwritten
     registration pursuant  to Section 2(a),  3 or 4 hereof  has
     become effective  and until  120 days  after the  effective
     date of such  underwritten registration, except as  part of
     such  underwritten  registration,  and  (ii) to cause  each
     holder of any equity securities,  or securities convertible
     into  or exchangeable or exercisable for equity securities,
     in each case, acquired  from the Company at any  time on or
     after the  date of this Agreement  (other than  in a Public
     Offering), to agree  not to  effect any Public  Offering or
     distribution of such securities, during such period.

     8.  Preparation; Reasonable Investigation.

          (a)  Registration Statements.   In connection with the
     preparation  and  filing  of  each  registration  statement
     under the  Securities Act pursuant  to this Agreement,  the
     Company shall give each holder of  Registrable Common Stock
     registered   under   such   registration   statement,   the
     underwriters,  if  any,  and  its  respective  counsel  and
     accountants the  reasonable opportunity  to participate  in
     the  preparation  of  such   registration  statement,  each
     prospectus included  therein or filed  with the Commission,
     and  each  amendment thereof  or  supplement  thereto,  and
     shall  give each  of them  such  reasonable  access to  its
     books  and  records and  such  reasonable opportunities  to
     discuss the business of  the Company with its officers  and
     the  independent public accountants  who have certified its
     financial  statements   as  shall  be  necessary,   in  the
     reasonable   opinion  of   any   such  Holders'   and  such
     underwriters' respective  counsel, to conduct a  reasonable
     investigation within the meaning of the Securities Act.

          (b)   Confidentiality.    Each Holder  of  Registrable
     Common  Stock  shall  maintain the  confidentiality  of any
     confidential information  received from  or otherwise  made
     available  by the  Company to  such  Holder of  Registrable
     Common  Stock and identified in  writing by  the Company as
     confidential.      Information  that   (i) is   or  becomes
     available to  a Holder of  Registrable Common Stock from  a
     public   source,   (ii) is  disclosed   to   a   Holder  of
     Registrable Common  Stock by a  third-party source who  the
     Holder of Registrable Common Stock  reasonably believes has
     the  right to  disclose  such  information or  (iii) is  or
     becomes  required   to  be   disclosed  by   a  holder   of
     Registrable Common Stock by law, including  by court order,
     shall  not be  deemed to  be  confidential information  for
     purposes of  this Agreement.   The  Holders of  Registrable
     Common Stock shall not grant access,  and the Company shall
     not be required to grant access, to information  under this
     Section 8 to any  Person who will not agree to maintain the
     confidentiality (to  the same extent  a Holder is  required
     to   maintain   confidentiality)   of   any    confidential
     information  received from  or otherwise  made available to
     it  by the  Company  or the  holders of  Registrable Common
     Stock under  this Agreement  and identified  in writing  by
     the Company as confidential.

     9.  Postponements.

          (a)    If   the  Company  shall   fail  to   file  any
     registration statement  to be filed  pursuant to a  request
     for registration  under  Section 3(a) hereof,  the  Holders
     requesting  such  registration  shall  have  the  right  to
     withdraw the  request for registration  if such  withdrawal
     shall be made  by holders of Common Stock holding an amount
     of  Common  Stock  such  that  the  Holders  that have  not
     elected to  withdraw do not  hold the requisite  percentage
     of  shares of  Common  Stock to  initiate a  request  under
     Section 3.   Any  such withdrawal  shall be  made by giving
     written notice to the Company within 20 days after, in  the
     case  of a  request pursuant  to  Section 3(a) hereof,  the
     date  on  which  a registration  statement  would otherwise
     have been required  to have been filed with  the Commission
     under  clause (i)  of  Section 6(a)  hereof (i.e.,  20 days
     after the date  that is 90 days after the conclusion of the
     period within which requests for registration  may be given
     to  the Company,  or,  if, as  of  such ninetieth  day, the
     Company  does  not have  the  audited  financial statements
     required  to  be  included in  the  registration statement,
     30 days  after  the   receipt  by  the  Company   from  its
     independent public  accountants of  such audited  financial
     statements).  In the event of  such withdrawal, the request
     for  registration shall  not  be  counted for  purposes  of
     determining  the number  of registrations  to which Holders
     are entitled  pursuant to  Section 3 hereof.   The  Company
     shall  pay  all  Expenses incurred  in  connection  with  a
     request  for  registration  withdrawn   pursuant  to   this
     paragraph.

          (b)   The Company  shall not be obligated  to file any
     registration  statement  other than  the Initial  Shelf, or
     file  any  amendment  or  supplement  to  any  registration
     statement other  than the  Initial Shelf,  and may  suspend
     any  seller's  rights   to  make  sales  pursuant   to  any
     effective  registration statement (provided that it may not
     suspend any Holder's rights  to make sales pursuant to  the
     Initial Shelf  prior to  the nineteenth  day following  the
     date  on which  the  Initial  Shelf is  initially  declared
     effective),  at  any time  when the  Company,  in  the good
     faith  judgment  of  its  Board  of  Directors,  reasonably
     believes that the filing thereof at the time  requested, or
     the  offering   of  securities   pursuant  thereto,   would
     adversely affect a  pending or proposed public  offering of
     the  Company's  securities,  a  material  financing,  or  a
     material     acquisition,     merger,     recapitalization,
     consolidation,  reorganization  or similar  transaction, or
     negotiations,   discussions   or  pending   proposals  with
     respect thereto.   The filing of a  registration statement,
     or  any amendment  or supplement  thereto,  by the  Company
     cannot  be deferred, and the  sellers' rights to make sales
     pursuant to  an effective registration  statement cannot be
     suspended,  pursuant to  the  provisions of  the  preceding
     sentence  for more than ten  days after  the abandonment or
     consummation   of  any   of  the   foregoing  proposals  or
     transactions or  for more  than 60 days  after the date  of
     the  Board's  determination  referenced  in  the  preceding
     sentence.  If  the Company suspends the  sellers' rights to
     make  sales pursuant  hereto,  the applicable  registration
     period shall  be extended  by the  number of  days of  such
     suspension.

     10.  Indemnification.

          (a)   Indemnification by  the Company.   In connection
     with  any  registration  statement  filed  by  the  Company
     pursuant  to Section 2(a),  3(a) or 4  hereof, the  Company
     shall, and hereby  agrees to, indemnify and  hold harmless,
     each  Holder and  seller of  any  Registrable Common  Stock
     covered by  such  registration  statement  and  each  other
     Person who participates  as an underwriter in  the offering
     or sale of such securities  and each other Person,  if any,
     who   controls  such   Holder  or   seller   or  any   such
     underwriter,  and  their  respective  directors,  officers,
     partners,  agents   and   Affiliates  (each,   a   "Company
     Indemnitee" for  purposes of  this Section 10(a)),  against
     any  losses, claims,  damages, liabilities  (or  actions or
     proceedings, whether  commenced or  threatened, in  respect
     thereof  and  whether or  not such  Indemnified Party  is a
     party  thereto), joint or several, and expenses, including,
     without limitation, the reasonable fees, disbursements  and
     other  charges of  legal counsel  and  reasonable costs  of
     investigation, to which such Company Indemnitee  may become
     subject   under    the   Securities    Act   or   otherwise
     (collectively,  a  "Loss"  or  "Losses"), insofar  as  such
     Losses arise out  of or are based upon any untrue statement
     or alleged untrue statement of any  material fact contained
     in any  registration statement under which  such securities
     were  registered or  otherwise offered  or  sold under  the
     Securities Act  or otherwise,  any preliminary  prospectus,
     final prospectus or summary  prospectus contained  therein,
     or  any  amendment  or  supplement  thereto  (collectively,
     "Offering Documents"), or any omission  or alleged omission
     to state  therein a  material  fact required  to be  stated
     therein or necessary  to make the statements therein in the
     light  of the  circumstances in  which they  were made  not
     misleading;  provided,  that,  the  Company  shall  not  be
     liable in any  such case to the  extent that any  such Loss
     arises  out of  or  is based  upon  an untrue  statement or
     alleged untrue  statement or  omission or alleged  omission
     made in  such Offering  Documents in  reliance upon and  in
     conformity  with  written  information  furnished  to   the
     Company  through  an  instrument duly  executed  by  or  on
     behalf  of  such Company  Indemnitee  specifically  stating
     that  it  is  expressly  for  use  therein;  and  provided,
     further, that  the  Company  shall not  be  liable  to  any
     Person who participates  as an underwriter in  the offering
     or sale  of Registrable  Common Stock or  any other Person,
     if any, who  controls such underwriter, in any such case to
     the extent that any such  Loss arises out of  such Person's
     failure to  send or  give a  copy of  the final  prospectus
     (including   any   documents   incorporated  by   reference
     therein), as the same may be then supplemented or  amended,
     to  the Person  asserting an  untrue  statement or  alleged
     untrue  statement or  omission or  alleged  omission at  or
     prior  to   the  written  confirmation   of  the  sale   of
     Registrable Common Stock  to such Person if  such statement
     or omission was  corrected in such final  prospectus.  Such
     indemnity shall remain in full force  and effect regardless
     of any investigation made by  or on behalf of  such Company
     Indemnitee  and   shall  survive  the   transfer  of   such
     securities by such Company Indemnitee.

          (b)   Indemnification by the Offerors and Sellers.  In
     connection  with any  registration statement  filed by  the
     Company  pursuant  to  Section 2(a),  3(a)  or 4  hereof in
     which a Holder  has registered for sale  Registrable Common
     Stock, each  such Holder  or seller  of Registrable  Common
     Stock  shall, and  hereby  agrees  to, indemnify  and  hold
     harmless the Company  and each of its  directors, officers,
     employees  and  agents,  each other  Person,  if  any,  who
     controls  the  Company  and  each  other  seller  and  such
     seller's  directors,   officers,  stockholders,   partners,
     employees,   agents  and   affiliates   (each,  a   "Holder
     Indemnitee" for  purposes of  this Section 10(b)),  against
     all  Losses insofar  as  such Losses  arise  out of  or are
     based  upon   any  untrue   statement  or  alleged   untrue
     statement  of a  material fact  contained  in any  Offering
     Documents  (or   any  document  incorporated  by  reference
     therein)  or any  omission  or  alleged omission  to  state
     therein  a material fact required  to be  stated therein or
     necessary to make  the statements therein in  the light  of
     circumstances in  which they were  made not misleading,  if
     such  untrue  statement  or  alleged  untrue  statement  or
     omission  or alleged omission was made in reliance upon and
     in  conformity with  written information  furnished to  the
     Company through an instrument duly executed  by such Holder
     or seller of Registrable Common Stock  specifically stating
     that it  is expressly for  use therein; provided,  however,
     that the  liability of such  indemnifying party under  this
     Section 10(b) shall  be limited  to the amount  of the  net
     proceeds   received  by  such  indemnifying  party  in  the
     offering giving  rise to  such liability.   Such  indemnity
     shall  remain in  full force and  effect, regardless of any
     investigation  made   by  or  on   behalf  of  the   Holder
     Indemnitee   and  shall  survive   the  transfer   of  such
     securities by such Holder.

          (c)  Notices of  Losses, etc.  Promptly  after receipt
     by an indemnified party  of notice  of the commencement  of
     any action  or proceeding involving a  Loss referred  to in
     the  preceding   subsections  of   this  Section 10,   such
     indemnified  party will,  if a claim  in respect thereof is
     to  be made  against an  indemnifying  party, give  written
     notice  to the latter of  the commencement  of such action;
     provided,  however,  that  the failure  of  any indemnified
     party to give  notice as provided herein shall  not relieve
     the   indemnifying  party  of  its  obligations  under  the
     preceding  subsections of  this Section 10,  except to  the
     extent that the  indemnifying party is  actually prejudiced
     by such failure to  give notice.   In case any such  action
     is brought against an  indemnified party, the  indemnifying
     party shall be  entitled to  participate in and,  unless in
     such indemnified party's reasonable judgment  a conflict of
     interest between  such indemnified and indemnifying parties
     may exist  in respect of such  Loss, to  assume and control
     the  defense  thereof,  in each  case  at its  own expense,
     jointly  with  any  other   indemnifying  party   similarly
     notified, to  the extent  that it  may  wish, with  counsel
     reasonably  satisfactory  to  such  indemnified party,  and
     after   its  assumption   of  the   defense  thereof,   the
     indemnifying party shall not be liable  to such indemnified
     party  for   any  legal  or  other   expenses  subsequently
     incurred  by the  latter  in  connection with  the  defense
     thereof other than  reasonable costs of investigation.   No
     indemnifying party  shall be liable  for any settlement  of
     any such action or proceeding effected  without its written
     consent,  which shall  not be  unreasonably  withheld.   No
     indemnifying  party  shall,  without  the  consent  of  the
     indemnified  party, consent  to entry  of  any judgment  or
     enter  into any  settlement  which does  not include  as an
     unconditional term  thereof the giving  by the claimant  or
     plaintiff  to such indemnified party of  a release from all
     liability in respect of such Loss  or which requires action
     on  the  part  of  such  indemnified   party  or  otherwise
     subjects   the  indemnified  party  to  any  obligation  or
     restriction to which it would not otherwise be subject.

          (d)  Contribution.   If  the indemnification  provided
     for in this  Section 10 shall for any reason be unavailable
     to  an indemnified  party under  subsection  (a) or  (b) of
     this Section 10  in respect of any  Loss, then, in lieu  of
     the amount paid or payable  under subsection (a) or  (b) of
     this   Section 10,   the   indemnified   party   and    the
     indemnifying  party under  subsection (a)  or  (b) of  this
     Section  10  shall  contribute  to   the  aggregate  Losses
     (including legal or  other expenses reasonably  incurred in
     connection  with  investigating  the   same)  (i) in   such
     proportion as is appropriate to reflect  the relative fault
     of the Company  and the prospective sellers  of Registrable
     Common Stock  covered by  the registration statement  which
     resulted in  such Loss or action  in respect  thereof, with
     respect  to  the  statements,  omissions  or  action  which
     resulted  in  such Loss  or action  in respect  thereof, as
     well  as  any other  relevant equitable  considerations, or
     (ii) if the allocation provided by clause (i)  above is not
     permitted by  applicable law, in  such proportion as  shall
     be appropriate  to reflect  the relative benefits  received
     by  the  Company,  on the  one  hand, and  such prospective
     sellers,  on the other hand, from their sale of Registrable
     Common Stock; provided,  that, for purposes of  this clause
     (ii),  the  relative benefits  received by  the prospective
     sellers shall be deemed  not to exceed the amount  received
     by  such   sellers.    No   Person  guilty  of   fraudulent
     misrepresentation (within  the meaning of Section  11(f) of
     the Securities Act) shall be entitled  to contribution from
     any  Person   who  was  not   guilty  of  such   fraudulent
     misrepresentation.     The  obligations,  if  any,  of  the
     selling holders of  Registrable Common Stock to  contribute
     as  provided   in  this  subsection   (d) are  several   in
     proportion  to  the  relative  value  of  their  respective
     Registrable  Common  Stock  covered  by  such  registration
     statement and not joint.   In addition, no Person  shall be
     obligated to  contribute hereunder  any amounts in  payment
     for  any settlement of any action  or Loss effected without
     such Person's consent.

          (e)    Other Indemnification.    The  Company and,  in
     connection  with any  registration statement  filed by  the
     Company pursuant  to Section 2(a)  each Holder shall,  and,
     in connection with any registration statement  filed by the
     Company pursuant to Section 3(a) or 4, each Holder who  has
     registered for sale  Registrable Common Stock, shall,  with
     respect   to   any   required    registration   or    other
     qualification of securities under any Federal  or state law
     or regulation of any governmental authority  other than the
     Securities Act,  indemnify Holder  Indemnitees and  Company
     Indemnitees,  respectively,  against  Losses,  or,  to  the
     extent  that  indemnification  shall  be  unavailable  to a
     Holder Indemnitee or Company Indemnitee, contribute  to the
     aggregate Losses  of  such  Holder  Indemnitee  or  Company
     Indemnitee in  a manner similar  to that  specified in  the
     preceding subsections of this Section  10 (with appropriate
     modifications).

          (f)   Indemnification  Payments.   The indemnification
     and contribution required by this Section 10 shall be  made
     by  periodic payments  of  the  amount thereof  during  the
     course  of any investigation or defense,  as and when bills
     are received or any Loss is incurred.

     11.  Registration Rights to Others.

     If  the Company  shall at  any time  hereafter, other  than
pursuant to  the Note Registration Rights  Agreement, provide to
any  holder of any securities of the Company rights with respect
to  the registration of such securities under the Securities Act
or the Exchange Act,  such rights shall not be  in conflict with
or adversely affect any of the rights provided in this Agreement
to the holders of Registrable Common Stock.

     12.  Adjustments Affecting Registrable Common Stock.

     The  Company  shall  not  effect or  permit  to  occur  any
combination,  subdivision  or  reclassification  of  Registrable
Common Stock that would  materially adversely affect the ability
of the Holders to  include such Registrable Common Stock  in any
registration  of   its  securities  under  the   Securities  Act
contemplated  by this  Agreement  or the  marketability of  such
Registrable Common  Stock under  any such registration  or other
offering.

     13.  Rule 144 and Rule 144A.

     The Company shall take all actions  reasonably necessary to
enable  Holders  to   sell  Registrable  Common   Stock  without
registration under  the Securities Act within  the limitation of
the  exemptions provided  by (a) Rule  144 under  the Securities
Act, as such  Rule may be  amended from time  to time, (b)  Rule
144A  under the Securities Act, as such Rule may be amended from
time  to time, or (c) any similar rules or regulations hereafter
adopted  by  the  Commission, including,  without  limiting  the
generality of  the  foregoing,  filing  on a  timely  basis  all
reports  required to be filed under  the Exchange Act.  Upon the
request  of any Holder, the Company shall deliver to such Holder
a  written statement  as to  whether it  has complied  with such
requirements.

     14.  Amendments and Waivers.

     Any provision  of this Agreement  may be amended,  modified
or  waived  if,  but  only  if,  the  written  consent  to  such
amendment,  modification  or  waiver  has  been   obtained  from
(i) except  as  provided in  clause  (ii) below,  the Holder  or
Holders of at least 66 2/3% of the shares  of Registrable Common
Stock  affected by  such amendment,  modification or  waiver and
(ii) in the case of any amendment, modification or waiver of any
provision of  Section 5 or  9 hereof or  this Section 14  or any
provisions  as to  the number  of  requests for  registration to
which  holders of  Registrable Common  Stock are  entitled under
Section  3  or 4  hereof, or  as to  the percentages  of Holders
required  for  any amendment,  modification  or  waiver, or  any
amendment, modification  or waiver  which adversely  affects any
right and/or  obligation under this Agreement of any Holder, the
written consent of each Holder so affected.

     15.  Nominees for Beneficial Owners.

     In the event that any  Registrable Common Stock is  held by
a nominee for the beneficial owner thereof, the beneficial owner
thereof  may,  at  its  election  in  writing delivered  to  the
Company,  be treated  as the Holder  of such  Registrable Common
Stock for purposes of any request or other action  by any Holder
or Holders  pursuant to this  Agreement or any  determination of
the number or percentage  of shares of Registrable  Common Stock
held by  any Holder or  Holders contemplated by  this Agreement.
If the  beneficial  owner of  any  Registrable Common  Stock  so
elects,   the  Company   may   require   assurances   reasonably
satisfactory to it of such  owner's beneficial ownership of such
Registrable Common Stock.

     16.  Assignment.

     The provisions of this Agreement shall be  binding upon and
inure  to the benefit of the parties hereto and their respective
heirs,  successors and permitted assigns.  Any Holder may assign
to any permitted Transferee  (as permitted under applicable law)
of its Registrable Common Stock its rights and obligations under
this  Agreement, provided  that such  Transferee shall  agree in
writing  with the parties hereto  prior to the  assignment to be
bound  by this Agreement as if it were an original party hereto,
whereupon such assignee shall for all purposes be deemed to be a
Holder  under  this  Agreement.   Except  as  provided above  or
otherwise  permitted by  this Agreement, neither  this Agreement
nor any right, remedy, obligation or liability arising hereunder
or  by reason hereof shall  be assignable by  any Holder without
the  prior written  consent of  the other  parties hereto.   The
Company may  not  assign this  Agreement or  any right,  remedy,
obligation or liability arising hereunder or by reason hereof.

     17.   Calculation  of  Percentage or  Number of  Shares  of
Registrable Common Stock.

     For  purposes  of  this  Agreement,  all  references  to  a
percentage or number  of shares of  Registrable Common Stock  or
Common Stock shall be calculated based upon the number of shares
of Registrable Common Stock or Common Stock, as the case may be,
outstanding  at  the time  such  calculation is  made  and shall
exclude any  Registrable Common Stock  or Common  Stock, as  the
case may  be, owned  by the  Company or  any  subsidiary of  the
Company.

     18.  Miscellaneous.

          (a)  Further  Assurances.  Each of the  parties hereto
     shall execute such  documents and other papers  and perform
     such  further  acts  as  may  be   reasonably  required  or
     desirable to  carry out  the provisions  of this  Agreement
     and the transactions contemplated hereby.

          (b)  Headings.  The headings in this Agreement are for
     convenience  of reference  only and  shall  not control  or
     affect  the  meaning  or  construction  of  any  provisions
     hereof.

          (c)  No Inconsistent Agreements.  The Company will not
     hereafter enter  into any  agreement which  is inconsistent
     with the rights granted to the Holders in this Agreement.

          (d)   Remedies.   Each  Holder,  in addition  to being
     entitled to exercise  all rights granted by  law, including
     recovery   of  damages,   will  be   entitled  to  specific
     performance  of  its  rights under  this  Agreement.    The
     Company agrees that monetary damages would  not be adequate
     compensation  for any  loss incurred by  reason of a breach
     by it of the provisions  of this Agreement and  the Company
     hereby  agrees  to waive  the  defense  in  any action  for
     specific  performance  that  a  remedy  at   law  would  be
     adequate.

          (e)  Entire Agreement.  This Agreement constitutes the
     entire agreement  and understanding  of the parties  hereto
     in  respect of  the subject  matter  contained herein,  and
     there  are  no  restrictions,  promises,   representations,
     warranties, covenants,  or undertakings with respect to the
     subject  matter  hereof,  other than  those  expressly  set
     forth or  referred to  herein.   This Agreement  supersedes
     all  prior   agreements  and  understandings  between   the
     parties hereto with respect to the subject matter hereof.

          (f)   Notices.  Any notices or other communications to
     be given hereunder by any  party to another party  shall be
     in writing, shall be delivered personally,  by telecopy, by
     certified  or  registered  mail,  postage  prepaid,  return
     receipt  requested,   or  by   Federal  Express   or  other
     comparable delivery  service, to the  address of the  party
     set forth on  Schedule B hereto or to such other address as
     the party to  whom notice is to  be given may provide  in a
     written  notice  to the  other  parties hereto,  a copy  of
     which shall be on file  with the Secretary of  the Company.
     Notice   shall  be  effective   when  delivered   if  given
     personally,  when  receipt is  acknowledged  if telecopied,
     three  days  after  mailing  if  given   by  registered  or
     certified mail  as described  above, and  one business  day
     after deposit  if given  by Federal  Express or  comparable
     delivery service.

          (g)  Governing Law.   This Agreement shall be governed
     by and construed in accordance  with the laws of  the State
     of New York applicable  to agreements made to  be performed
     entirely in such State.

          (h)   Severability.  Notwithstanding  any provision of
     this Agreement,  neither the  Company nor  any other  party
     hereto shall be  required to take any action which would be
     in violation of any applicable Federal  or state securities
     law.  The  invalidity or unenforceability of  any provision
     of this Agreement in any jurisdiction shall not affect  the
     validity,  legality   or   enforceability  of   any   other
     provision of  this Agreement  in such  jurisdiction or  the
     validity,  legality or  enforceability  of this  Agreement,
     including  any such provision,  in any  other jurisdiction,
     it being intended that  all rights  and obligations of  the
     parties hereunder  shall  be  enforceable  to  the  fullest
     extent permitted by law.

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

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


                                   WALTER INDUSTRIES, INC.

                                   By
                                     Name:
                                     Title:


                                   HOLDERS:

                                   [             ]

                                   By
                                     Name:
                                     Title:


                                   [             ]

                                   By
                                     Name:
                                     Title:


                                   [            ]

                                   By
                                     Name:
                                     Title:


                                   [            ]

                                   By
                                     Name:
                                     Title:


                                   [            ]

                                   By
                                     Name:
                                     Title:


                                   [            ]

                                   By
                                     Name:
                                     Title:
<PAGE>

                                                      SCHEDULE A

               HOLDERS OF REGISTRABLE COMMON STOCK

                                                NUMBER AND
                                                TYPE OF
HOLDER                                        SHARES OWNED
- ------                                        -------------


<PAGE>

                                                      SCHEDULE B

                             NOTICES

If to the Company, to:

[                             ]




Attention:
Tel:
Fax:


with a copy to:




Attention:
Tel:
Fax:


If to the Holders, to:




with a copy to:

<PAGE>





                           EXHIBIT 5:

       QUALIFIED SECURITIES REGISTRATION RIGHTS AGREEMENT



<PAGE>





                  REGISTRATION RIGHTS AGREEMENT

                          BY AND AMONG

                     WALTER INDUSTRIES, INC.

                               AND

                    THE HOLDERS NAMED HEREIN


                       DATED AS OF , 1994


<PAGE>

                        TABLE OF CONTENTS
                                                       Page
                                                       ----
1.   Definitions                                          1
2.   Initial Registration Under the Securities Act        2
     (a)  Shelf Registration                              2
     (b)  Exchange Registration                           3
     (c)                                                  3
     (d)  Effective Registration Statement                4
3.   Securities Act Registration on Request               4
     (a)  Request                                         4
     (b)  Registration of Other Securities                5
     (c)  Registration Statement Form                     5
     (d)  Effective Registration Statement                5
     (e)  Selection of Underwriters                       6
     (f)  Priority in Requested Registration              6
     (g)  Shelf Registrations                             6
4.   Piggyback Registration                               6
5.   Expenses                                             7
6.   Registration Procedures                              7
7.   Underwritten Offerings                              10
     (a)  Requested Underwritten Offerings               10
     (b)  Piggyback Underwritten Offerings; Priority     10
     (c)  Holders of Registrable Notes to be  
          Parties to Underwriting Agreement              10
     (d)  Selection of Underwriters  for Piggyback 
          Underwritten Offering                          11
     (e)  Holdback Agreements                            11
8.   Preparation; Reasonable Investigation               11
     (a)  Registration Statements                        11
     (b)  Confidentiality                                11
9.   Postponements                                       12
10.  Indemnification                                     12
     (a)  Indemnification by the Company                 12
     (b)  Indemnification by the Offerors and Sellers    13
     (c)  Notices of Losses, etc.                        13
     (d)  Contribution                                   14
     (e)  Other Indemnification                          14
     (f)  Indemnification Payments                       14
11.  Registration Rights to Others                       14
12.  Adjustments Affecting Registrable Notes             14
13.  Rule 144 and Rule 144A                              15
14.  Amendments and Waivers                              15
15.  Nominees for Beneficial Owners                      15
16.  Assignment                                          15
17.  Calculation of Percentage of Principal Amount
     of Registrable Notes                                15
18.  Miscellaneous                                       15
     (a)  Further Assurances                             15
     (b)  Headings                                       16
     (c)  No Inconsistent Agreements                     16
     (d)  Remedies                                       16
     (e)  Entire Agreement                               16
     (f)  Notices                                        16
     (g)  Governing Law                                  16
     (h)  Severability                                   16
     (i)  Counterparts                                   16

Schedules:
Schedule A--Holders of Registrable Notes
Schedule B--Notices
<PAGE>
                  REGISTRATION RIGHTS AGREEMENT

     REGISTRATION RIGHTS  AGREEMENT, dated  as of  , 1994  (this
"Agreement"), by  and among Walter Industries,  Inc., a Delaware
corporation (the  "Company"),  and the  holders  of  Registrable
Notes  (as  hereinafter defined)  who  are  signatories to  this
Agreement (the "Holders").

     This Agreement  is being  entered into  in connection  with
the acquisition  of Notes (as  hereinafter defined) on  the date
hereof by  certain holders (the "Original  Holders") pursuant to
the  Plan (as  hereinafter defined).  Upon the  issuance  of the
Notes,  each Original  Holder will  own the  aggregate principal
amount of Notes specified with  respect to such Original  Holder
in Schedule A hereto.

     To induce the holders of Registrable  Notes (as hereinafter
defined) to vote in favor of the Plan and to accept the issuance
of the  Notes by  the Company  under the  Plan, the Company  has
undertaken to  register Registrable  Notes under  the Securities
Act  (as hereinafter defined) and  to take certain other actions
with  respect to  the Registrable  Notes.   This Agreement  sets
forth the terms and conditions of such undertaking.

     In consideration of the premises and  the mutual agreements
set forth herein, the parties hereto hereby agree as follows:

     1.     Definitions.    Unless   otherwise  defined  herein,
capitalized  terms used herein  and in the  recitals above shall
have the following meanings:

     "Affiliate" of a Person means any Person that  controls, is
under  common  control with,  or  is controlled  by,  such other
Person.   For purposes of  this definition, "control"  means the
ability of one Person  to direct the management and  policies of
another Person.

     "Business Day" means any  day except a Saturday,  Sunday or
other  day  on  which commercial  banks  in  New  York City  are
authorized or required by law to be closed.

     "Commission"   means   the  U.S. Securities   and  Exchange
Commission.

     "Common Stock" means the  shares of common stock, $.01  par
value  per share,  of the  Company, as  adjusted to  reflect any
merger,   consolidation,   recapitalization,   reclassification,
split-up, stock dividend, rights offering or reverse stock split
made, declared or effected with respect to the Common Stock.

     "Common Stock  Registration  Rights  Agreement"  means  the
Registration  Rights Agreement,  dated  as of  the date  hereof,
among  the Company and  the holders of  Registrable Common Stock
(as defined therein)  who are  signatories or are  deemed to  be
signatories thereto.

     "Effective  Date" means  the  effective  date of  the  Plan
pursuant to the terms thereof.

     "Exchange Act" means  the Securities Exchange Act  of 1934,
as amended,  and the rules  and regulations  thereunder, or  any
similar or successor statute.

     "Exchange  Offer" shall  mean  the  exchange offer  by  the
Company of Exchange Securities for Registrable Notes pursuant to
Section 2(b) hereof.

     "Exchange  Securities"  means  securities  issued  by   the
Company   containing  terms   substantially  identical   to  the
Registrable Notes, to be offered to holders of Registrable Notes
in  exchange  for Registrable  Notes  pursuant  to the  Exchange
Offer.

     "Expenses" means, except as set forth in Section  5 hereof,
all  expenses  incident  to  the  Company's  performance  of  or
compliance with its obligations under this Agreement, including,
without limitation,  all  registration, filing,  listing,  stock
exchange  and NASD fees, all fees and expenses of complying with
state securities or blue sky laws (including fees, disbursements
and  other charges of counsel for the underwriters in connection
with  blue sky  filings), all  word processing,  duplicating and
printing expenses, messenger  and delivery expenses, all  rating
agency  fees,  the  fees,  disbursements and  other  charges  of
counsel  for   the  Company   and  of  its   independent  public
accountants, including the expenses  incurred in connection with
"cold  comfort"   letters  required  by  or   incident  to  such
performance  and  compliance,  any  fees  and  disbursements  of
underwriters   customarily  paid   by  issuers  or   sellers  of
securities and the reasonable fees, disbursements and
other charges of one firm of counsel (per registration prepared)
to the holders of Registrable Notes making a request pursuant to
Section 3(a) hereof (selected by  the Holders holding a majority
of the  aggregate principal amount of  Registrable Notes covered
by such registration), but  excluding underwriting discounts and
commissions   and  applicable  transfer  taxes,  if  any,  which
discounts, commissions and transfer taxes shall  be borne by the
seller  or sellers of Registrable Notes  in all cases; provided,
that, in  the  event  the  Company  shall,  in  accordance  with
Section 4 or Section 9 hereof,  not register any securities with
respect to which it had given written notice of its intention to
register  to  holders  of  Registrable   Notes,  notwithstanding
anything to the contrary in the foregoing, all of the reasonable
out-of-pocket costs incurred by Requesting Holders in connection
with such registration  (other than counsel  fees, disbursements
and other charges  not referred to above) shall be  deemed to be
Expenses.

     "Indenture" means the  Indenture between the Company  and ,
as trustee (the "Trustee"),  dated , 1994, as amended  from time
to time, relating to the Notes.

     "Initiating Holders" has  the meaning set forth  in Section
3(a) hereof.

     "NASD"  means   the  National  Association  of   Securities
Dealers, Inc.

     "NASDAQ"  means  the  National  Association  of  Securities
Dealers, Inc. Automated Quotation System.

     "Notes" means $[] in aggregate principal amount  of []<F1>
issued  on the date hereof,  and includes any  securities of the
Company issued or  issuable with respect  to such securities  by
way  of  a  recapitalization,  merger,  consolidation  or  other
reorganization or otherwise.

     "Person"  means  any individual,  corporation, partnership,
firm,  joint venture, association,  joint stock  company, trust,
unincorporated  organization, governmental or regulatory body or
subdivision thereof or other entity.

     "Plan"  means  the  Amended  Joint  Plan  of Reorganization
under Chapter 11 of the United States Bankruptcy Code for Walter
Industries,  Inc.,  as  the  same may  be  amended,  modified or
supplemented from  time to  time  in accordance  with the  terms
thereof.

     "Public  Offering" means  a  public  offering and  sale  of
Common Stock  pursuant to  an  effective registration  statement
under the Securities Act.

     "Registrable  Notes" means  any of  the Notes  held by  the
Holders from time to  time as to which registration  pursuant to
the Securities Act is required for a public sale.

     "Requesting Holders" has  the meaning set forth  in Section
4 hereof.

     "Securities  Act" means  the  Securities  Act of  1933,  as
amended,  and  the  rules  and regulations  thereunder,  or  any
similar or successor statute.

     "Selling Holders" means  the holders  of Registrable  Notes
requested to be registered pursuant to Section 3(a) hereof.

     "Transfer" means  any transfer,  sale, assignment,  pledge,
hypothecation   or   other    disposition   of   any   interest.
"Transferor" and "Transferee" have correlative meanings.

     2.  Initial Registration Under the Securities Act.

          (a)  Shelf Registration.   The Company shall (i) cause
     to be  filed not  later than  45 days  after the  Effective
     Date a  shelf registration statement  pursuant to Rule  415
     promulgated   under    the   Securities   Act   (a   "Shelf
     Registration") providing  for the  sale by  the Holders  of
     all of  the Registrable Notes  and (ii) use its  reasonable
     best  efforts to  have such  Shelf Registration  thereafter
     declared  effective by  the Commission  not  later than  90
     days after  the Effective Date.   Subject to Section  9(b),
     the  Company agrees  to use its  reasonable best efforts to
     keep the  Shelf Registration  continuously effective  until
     the first anniversary  of the date such  Shelf Registration
     is declared  effective by  the Commission  or such  shorter
     period which  will terminate  when all  of the  Registrable
     Notes  covered by  the Shelf  Registration  have been  sold
     pursuant to  the Shelf Registration.   The Company  further
     agrees,  if necessary,  to supplement  or  amend the  Shelf
     Registration,  if  required  by the  rules,  regulations or
     instructions applicable  to the  registration form used  by
     the  Company  for   such  Shelf  Registration  or   by  the
     Securities  Act  or  by any  other  rules  and  regulations
     thereunder for shelf  registration, and the  Company agrees
     to furnish to  the Holders copies of any such supplement or
     amendment promptly  after its  being issued  or filed  with
     the Commission.
- ----------------
[FN]  Insert principal amount and title of Notes issued by the
Company.
<PAGE>

          (b)    Exchange  Registration.    Notwithstanding  the
     provisions of Section 2(a), if the  Company receives within
     the  time period  referred to  in Section  2(c)  the notice
     described therein, the Company shall, in  lieu of causing a
     Shelf Registration  with respect  to the  Registrable Notes
     to be filed  and declared effective, cause to be filed with
     the  Commission, and  use its  reasonable  best efforts  to
     have  declared  effective,  not  later   than  45 days  and
     90 days,  respectively, after  receipt  of  such notice,  a
     registration  statement   on  an   appropriate  form   (the
     "Exchange  Registration")  for  the  registration  of   the
     Exchange  Securities to  be  offered  in exchange  for  the
     Registrable  Notes.     The  Company  shall   commence  the
     Exchange Offer  promptly  after the  Exchange  Registration
     has been  declared effective by  the Commission by  mailing
     the  related  exchange offer  prospectus  and  accompanying
     documents  to each  Holder  stating,  in addition  to  such
     other disclosures as are required by applicable law:

               (i)    that  the  Exchange Offer  is  being  made
          pursuant  to  this  Agreement  and  that any  and  all
          Registrable  Notes validly  tendered will  be accepted
          for exchange;

               (ii)  the date  of acceptance for exchange (which
          shall be  not less than 20 Business  Days and not more
          than  30 Business Days  from the  date such  notice is
          mailed,  unless  otherwise   required  by   applicable
          law)(the "Exchange Date");

               (iii)      that  Holders   electing  to   have  a
          Registrable  Note exchanged  pursuant to  the Exchange
          Offer will be required  to surrender such  Registrable
          Note,   together   with   the   enclosed  letters   of
          transmittal,  to  the institution  and at  the address
          (located in the Borough of  Manhattan, The City of New
          York)  specified in the notice  prior to the  close of
          business on the Exchange Date; and

               (iv)   that Holders will be  entitled to withdraw
          their election,  not later than the  close of business
          on the  Exchange Date,  by sending to  the institution
          and  at  the  address   (located  in  the  Borough  of
          Manhattan,  The City  of  New York)  specified  in the
          notice  a telegram,  telex, facsimile  transmission or
          letter  setting forth  the  name of  such  Holder, the
          principal  amount of  Registrable Notes  delivered for
          exchange  and   a  statement   that  such   Holder  is
          withdrawing its election to have such Notes exchanged.
          As soon  as practicable  after the Exchange  Date, the
          Company shall:

               (i)    accept for  exchange Registrable  Notes or
          portions  thereof tendered  and not  validly withdrawn
          pursuant to the Exchange Offer; and

               (ii)  deliver, or  cause to be delivered, to  the
          Trustee for  cancellation  all  Registrable  Notes  or
          portions  thereof so  accepted  for  exchange  by  the
          Company  and issue,  and cause  the Trustee  under the
          Indenture to  promptly authenticate  and mail to  each
          Holder,  a new Exchange  Security, equal  in principal
          amount  to  the principal  amount  of  the Registrable
          Notes surrendered by such Holder.

     The Company shall  complete the Exchange Offer  as provided
     above and shall comply with the  applicable requirements of
     the Securities Act,  the Exchange Act and  other applicable
     laws in connection with the Exchange Offer.

          (c)  The Company shall effect an Exchange Registration
     pursuant to  Section 2(b) if, not  later than the close  of
     business  on  the  30th calendar  day  next  succeeding the
     Effective Date of  the Plan, the Company  receives a notice
     from  any  Holder  requesting the  Company  to  effect  the
     Exchange  Registration  and  accompanied by  a  letter from
     legal  counsel  to  such  Holder to  the  effect  that  the
     operative facts surrounding such  Exchange Registration are
     not  materially   different   than  the   operative   facts
     described in  the interpretive  letters  of the  Commission
     referred to  in clause (i) below.   In connection with  the
     Exchange  Registration,  the  Company  (i) will  provide  a
     letter  to  the  staff  of  the  Commission  that  contains
     statements and  representations substantially  in the  form
     set forth  in Mary  Kay Cosmetics,  Inc. (no-action  letter
     available June 5, 1991), Morgan Stanley  & Co. Incorporated
     (no-action letter  available June 5,  1991), Warnaco,  Inc.
     (no-action   letter   available  October 11,   1991),  Epic
     Properties, Inc.  (no-action letter  October 21, 1991)  and
     no-action letters to similar effect and  (ii) will not seek
     a "no-action" or interpretive position  from the Commission
     with  respect  to  the  Exchange  Registration without  the
     consent  of the  Holders of a  majority of  the outstanding
     aggregate principal amount of Registrable Notes.

          (d)    Effective  Registration  Statement.    A  Shelf
     Registration  pursuant  to  Section 2(a)  or  an   Exchange
     Registration pursuant  to Section 2(b) hereof shall  not be
     deemed to have been effected

               (i)  unless a registration statement with respect
          thereto has been  declared effective by the Commission
          and   remains  effective   in  compliance   with   the
          provisions of the Securities  Act and the laws of  any
          state   or  other   jurisdiction  applicable   to  the
          disposition of all Registrable  Notes covered by  such
          registration  statement,  in   the  case  of  a  Shelf
          Registration pursuant  to Section 2(a)  hereto,  until
          such time  as all of such  Registrable Notes have been
          disposed  of  in  accordance  with  such  registration
          statement (provided that  such period need  not exceed
          one  year)  and,  in the  case  of  an Exchange  Offer
          Registration pursuant  to Section 2(b)  hereof,  until
          the closing of the Exchange Offer, or,

               (ii)   if,  after it  has become  effective, such
          registration is  interfered  with by  any stop  order,
          injunction  or  other  order  or  requirement  of  the
          Commission  or other governmental or regulatory agency
          or court  for any  reason other  than a  violation  of
          applicable  law  solely by  the  Holders  and has  not
          thereafter become effective.

     3.  Securities Act Registration on Request.

          (a)  Request.  At any time and from time to time after
     the completion of  the Exchange Offer or the  expiration of
     the Shelf  Registration filed  by the  Company pursuant  to
     Section 2(a) hereof  (the  "Initial  Shelf"), one  or  more
     Holders  (the  "Initiating Holders")  may  make  a  written
     request (the "Initiating  Request") to the Company  for the
     registration with the  Commission under the Securities  Act
     of  all or  part of  such  Initiating Holders'  Registrable
     Notes; provided, however,  that such request shall  be made
     by one or more Holders  of at least 20% of  the outstanding
     aggregate  principal  amount  of  Registrable Notes,  which
     request  shall specify  the aggregate  principal amount  of
     Registrable Notes  to be disposed of  and the proposed plan
     of  distribution  therefor.    Upon  the   receipt  of  any
     Initiating  Request   for  registration  pursuant  to  this
     paragraph, the  Company  promptly shall  notify in  writing
     all other Holders of the  receipt of such request  and will
     use its best efforts  to effect,  at the earliest  possible
     date (taking  into account any delay  that may  result from
     any  special   audit  required  by  applicable  law),  such
     registration  under the  Securities Act,  including a Shelf
     Registration, of

               (i)  the Registrable  Notes which the Company has
          been so  requested  to  register  by  such  Initiating
          Holder, and

               (ii)    all  other  Registrable  Notes  which the
          Company has  been requested  to register by  any other
          Holders by written request given to the Company within
          30  days after  the  giving of  written notice  by the
          Company  to  such  other  Holders  of  the  Initiating
          Request,

     all to the extent necessary  to permit the disposition  (in
     accordance with  Section 3(c)  hereof) of  the  Registrable
     Notes so to be registered; provided, that,

                    (A)   the Company shall  not be required  to
               effect more  than  a total  of two  registrations
               pursuant to this Section 3(a),

                    (B)  if the intended  method of distribution
               is an  underwritten public offering,  the Company
               shall not be required to effect such registration
               pursuant   to   this  Section 3(a)   unless  such
               underwriting  shall  be   conducted  on  a  "firm
               commitment" basis,

                    (C)   if the  Company shall have  previously
               effected   a   registration   pursuant  to   this
               Section 3(a)  or shall have previously effected a
               registration of  which notice  has been given  to
               the  Holders  pursuant  to  Section 4  hereof,  a
               Holder shall  not request  and the  Company shall
               not  be  required   to  effect  any  registration
               pursuant to this Section 3(a) or Section 4 hereof
               until  a period  of 180  days shall  have elapsed
               from the date  on which such registration  ceased
               to be effective,

                    (D)    subject  to  the   last  sentence  of
               Section 5(a) hereof, any Holder whose Registrable
               Notes   was   to   be  included   in   any   such
               registration, by  written notice to  the Company,
               may withdraw such request and, on receipt of such
               notice  of the  withdrawal of  such  request from
               Holders  holding  a  percentage   of  Registrable
               Notes,  such  that  the  Holders  that  have  not
               elected  to   withdraw  do  not   hold,  in   the
               aggregate,  the  requisite   percentage  of   the
               Registrable Notes  to  initiate a  request  under
               this Section 3(a), the  Company shall not  effect
               such registration, and

                    (E)   the Company shall  not be required  to
               effect any  registration to be  effected pursuant
               to this  Section 3(a) unless at least  20% of the
               principal amount of Registrable Notes outstanding
               at  the time of such request is to be included in
               such registration.

          (b)   Registration of Other Securities.   Whenever the
     Company   shall   effect   a   registration   pursuant   to
     Section 3(a) hereof, no securities  other than  Registrable
     Notes shall  be included  among the  securities covered  by
     such registration  unless the  Selling Holders holding  not
     less than a majority  of the aggregate principal amount  of
     Registrable Notes to be covered by  such registration shall
     have  consented in writing to  the inclusion  of such other
     securities.

          (c)  Registration Statement Form.  Registrations under
     Section   3(a)  hereof   shall  be   on  such   appropriate
     registration  form prescribed by  the Commission  under the
     Securities Act as shall be  selected by the Company  and as
     shall permit  the  disposition  of  the  Registrable  Notes
     pursuant to  an  underwritten offering  unless the  Selling
     Holders  holding  at  least a  majority  of  the  aggregate
     principal  amount  of  Registrable  Notes  requested to  be
     included   in   such   registration   statement   determine
     otherwise,  in  which  case  pursuant  to   the  method  of
     disposition  determined  by  such  Selling  Holders.    The
     Company  agrees  to  include   in  any  such   registration
     statement  filed   pursuant  to   Section 3(a)  hereof  all
     information  which  any  Selling  Holder,  upon  advice  of
     counsel, shall  reasonably request.   The  Company may,  if
     permitted by  law, effect any registration  requested under
     this Section 3  by the filing  of a registration  statement
     on  Form S-3  (or  any  successor  or  similar  short  form
     registration statement).

          (d)  Effective Registration Statement.  A registration
     requested pursuant  to  Section 3(a)  hereof shall  not  be
     deemed to have been effected

               (i)  unless a registration statement with respect
          thereto  has been declared effective by the Commission
          and   remains  effective   in   compliance   with  the
          provisions of the Securities  Act and the laws  of any
          state   or  other   jurisdiction  applicable   to  the
          disposition of  all Registrable Notes  covered by such
          registration statement until such  time as all of such
          Registrable Notes have been  disposed of in accordance
          with  such  registration  statement,  provided,  that,
          except  with respect to  any Shelf  Registration, such
          period  need   not  exceed  90 days,  and,   provided,
          further, that with respect to any  Shelf Registration,
          such period need not extend beyond the period provided
          for in Section 3(g) hereof,

               (ii)   if,  after it  has become  effective, such
          registration is  interfered with  by any  stop  order,
          injunction  or  other  order  or  requirement  of  the
          Commission or other governmental or  regulatory agency
          or  court for  any reason  other than  a violation  of
          applicable law  solely by the Selling  Holders and has
          not thereafter become effective or

               (iii)    if,  in  the  case  of  an  underwritten
          offering, the  conditions to  closing specified in  an
          underwriting agreement to which the Company is a party
          are not  satisfied other than by  reason of any breach
          or  failure  by  the   Selling  Holders,  or  are  not
          otherwise waived.

          The holders  of Registrable Notes to  be included in a
     registration statement may at any time  terminate a request
     for   registration  made   pursuant   to  Section 3(a)   in
     accordance with Section 3(a)(ii)(D).  Expenses incurred  in
     connection  with  a  request  for  registration  terminated
     pursuant  to this  paragraph shall  be  paid in  accordance
     with the last sentence of Section 5(a) hereof.

          (e)   Selection of  Underwriters.  The  underwriter or
     underwriters of each underwritten offering, if  any, of the
     Registrable   Notes    to   be   registered   pursuant   to
     Section 3(a) hereof  (i) shall be  a nationally  recognized
     underwriter (or  underwriters), (ii) shall  be selected  by
     the  Selling  Holders owning  at least  a  majority  of the
     aggregate  outstanding  principal  amount  of   Registrable
     Notes  to  be  registered  and  (iii) shall  be  reasonably
     acceptable to the Company.

          (f)    Priority  in  Requested  Registration.    If  a
     registration    under   Section 3    hereof   involves   an
     underwritten public offering, and  the managing underwriter
     of such underwritten  offering shall advise the  Company in
     writing  (with  a  copy  to  each  Holder  requesting  that
     Registrable  Notes   be  included   in  such   registration
     statement) that,  in its  opinion, the aggregate  principal
     amount of  Registrable Notes  requested to  be included  in
     such registration  exceeds the  aggregate principal  amount
     of  such  securities that  can  be  sold in  such  offering
     within a  price range stated  to such managing  underwriter
     by Selling  Holders  owning  at  least a  majority  of  the
     aggregate principal  amount of  Registrable Notes requested
     to be  included in  such registration to  be acceptable  to
     such Selling  Holders, the  Company shall  include in  such
     registration,  to  the  extent of  the  number and  type of
     securities  which  the Company  is advised  can be  sold in
     such offering,  (i) all Registrable  Notes requested to  be
     registered pursuant  to Section 3(a) hereof, pro rata among
     the  Selling  Holders   on  the  basis  of   the  aggregate
     principal amount  of  Registrable  Notes  requested  to  be
     registered  by  all  such  holders,  and  no  other  Notes,
     whether to be sold by the Company or any other Person.

          (g)   Shelf Registrations.   If the  first demand made
     pursuant   to   Section 3(a)   hereof   is   for   a  Shelf
     Registration, the period for which such  Shelf Registration
     must remain  effective need not extend beyond one year from
     the  date on  which  such  Shelf Registration  is  declared
     effective by  the Commission and  the period for which  any
     subsequent Shelf  Registration must  remain effective  need
     not extend beyond nine months  from the date on  which such
     Shelf   Registration   is   declared   effective   by   the
     Commission.

     4.  Piggyback  Registration.  If  the Company  at any  time
after the completion of the Exchange Offer or the termination of
the Initial Shelf, as the case may be,  proposes to register any
of its  securities (other  than any registration  of Registrable
Common Stock  pursuant to  the Common Stock  Registration Rights
Agreement) under the Securities Act by registration on any forms
other  than  Form S-4  or  S-8  (or  any  successor  or  similar
forms(s)),  whether  or  not  pursuant  to  registration  rights
granted  to other holders of  its securities and  whether or not
for  sale  for its  own account,  it  shall give  prompt written
notice to  all of the Holders  of its intention to do  so and of
such  Holders'  rights  (if  any) under  this  Section 4,  which
notice, in any  event, shall be given at least  30 days prior to
such  proposed registration.   Upon the  written request  of any
Holder receiving notice of such proposed registration that is  a
holder of Registrable Notes  (a "Requesting Holder") made within
20 days after the  receipt of  any such notice  (10 days if  the
Company states in such written notice or gives telephonic notice
to  the relevant  securityholders, with written  confirmation to
follow  promptly thereafter, stating  that (i) such registration
will  be on  Form S-3 and  (ii) such shorter  period of  time is
required because of a planned  filing date), which request shall
specify the Registrable Notes intended to be disposed of by such
Requesting  Holder and  the  minimum offering  price per  $1,000
principal amount of Note at which the Holder  is willing to sell
its   Registrable   Notes,  the   Company   shall,  subject   to
Section 7(b)   hereof,   effect  the   registration   under  the
Securities Act  of all Registrable  Notes which the  Company has
been so requested to register by the Requesting Holders thereof;
provided, that,

               (A)     prior  to  the  effective   date  of  the
          registration statement  filed in connection with  such
          registration,    promptly    following   receipt    of
          notification   by  the   Company  from   the  managing
          underwriter of the price  at which such securities are
          to  be   sold,  the  Company  shall   so  advise  each
          Requesting Holder of such price, and  if such price is
          below the  minimum price  which any  Requesting Holder
          shall   have  indicated  to  be   acceptable  to  such
          Requesting Holder, such Requesting  Holder shall  then
          have the right irrevocably  to withdraw its request to
          have   its   Registrable   Notes   included  in   such
          registration statement, by delivery of  written notice
          of such withdrawal to the Company within five business
          days  of  its being  advised  of  such price,  without
          prejudice to the rights  of any holder  or holders  of
          Registrable Notes to  include Registrable Notes in any
          future  registration  (or  registrations)  pursuant to
          this  Section 4 or  to cause  such registration  to be
          effected  as a registration under Section 3(a) hereof,
          as the case may be;

               (B)   if at any  time after giving written notice
          of its intention to  register any securities and prior
          to  the effective  date of the  registration statement
          filed   in  connection  with  such  registration,  the
          Company shall determine for any reason not to register
          or  to  delay  registration  of  such  securities, the
          Company may,  at its election, give  written notice of
          such  determination  to  each  Requesting  Holder  and
          (i) in the  case of  a determination not  to register,
          shall be  relieved of  its obligation to  register any
          Registrable Notes in connection with such registration
          (but not from any obligation of the Company to pay the
          Expenses in connection  therewith), without prejudice,
          however,  to  the  rights  of  any Holder  to  include
          Registrable  Notes  in  any  future  registration  (or
          registrations) pursuant to  this Section 4 or to cause
          such registration  to  be effected  as a  registration
          under  Section 3(a) hereof,  as the  case may  be, and
          (ii) in  the   case  of   a  determination  to   delay
          registering, shall  be permitted  to delay registering
          any  Registrable Notes,  for  the same  period  as the
          delay in registering such other securities; and

               (C)      if   such   registration   involves   an
          underwritten offering,  each Requesting  Holder  shall
          sell its Registrable Securities  on the same terms and
          conditions as those that apply to the Company.

     No  registration   effected  under  this  Section 4   shall
relieve the Company of its obligation to effect any registration
upon  request  under  Section 3(a)  hereof  and  no registration
effected pursuant to this Section 4 shall be deemed to have been
effected pursuant to Section 3(a) hereof.

     5.   Expenses.   The  Company  shall  pay all  Expenses  in
connection  with   any   registration  initiated   pursuant   to
Section 2(a),  2(b),  3(a)  or  4 hereof, whether  or  not  such
registration shall  become effective and  whether or not  all or
any portion of the Registrable  Notes originally requested to be
included in  such registration  are ultimately included  in such
registration.  Notwithstanding the foregoing, if any request for
registration made pursuant to  Section 3(a) hereof is  withdrawn
or  terminated by the Selling  Holders prior to the registration
becoming  effective, the  Expenses incurred  in connection  with
such request shall  be borne by the Selling Holders  pro rata on
the basis of the aggregate principal amount of Registrable Notes
requested  to be  registered  pursuant to  such  demand by  each
Selling  Holder; provided,  however,  that, in  the  case of  an
underwritten Public Offering, if  such request for  registration
is withdrawn or terminated  by the Selling Holders prior  to the
registration becoming  effective because  the offering  price of
the  Registrable Notes requested to  be registered would, in the
opinion of  the managing underwriter  of such offering,  be less
than  90%  of  the estimated  offering  price  of  the Notes  as
indicated in writing  by the managing  underwriter prior to  the
initial  filing   of  such   registration  statement  with   the
Commission,  the  Company  shall  pay 50%  of  the  Expenses  in
connection with such registration, and the Selling Holders shall
pay the remaining 50% on a pro rata basis.

     6.  Registration Procedures.If and whenever  the Company is
required to effect any registration  under the Securities Act as
provided in Sections 2(a), 2(b), 3(a) and 4  hereof, the Company
shall, as expeditiously as possible:

          (a)   prepare and  file with the  Commission (promptly
     and,  in   the  case  of   any  registration  pursuant   to
     Section 3(a), in  any event on or  before the  date that is
     (i) 90 days  after  the  end of  the  period  within  which
     requests for registration  may be given to  the Company  or
     (ii) if, as  of such  ninetieth day,  the Company does  not
     have  the  audited  financial  statements  required  to  be
     included in  the registration statement,  30 days after the
     receipt  by   the  Company  from  its   independent  public
     accountants of  such  audited financial  statements,  which
     the  Company  shall  use its  reasonable  best  efforts  to
     obtain   as   promptly  as   practicable)   the   requisite
     registration  statement  to  effect  such registration  and
     thereafter use  its reasonable best  efforts to cause  such
     registration  statement  to  become  effective;   provided,
     however, that the Company may  discontinue any registration
     of  its securities  that are  not  Registrable Notes  (and,
     under the  circumstances specified  in Sections 4 and  9(b)
     hereof, its securities  that are Registrable Notes)  at any
     time  prior  to  the effective  date  of  the  registration
     statement relating thereto;

          (b)    prepare  and  file  with  the  Commission  such
     amendments and  supplements to such registration  statement
     and the prospectus  used in connection therewith as  may be
     necessary  to  keep such  registration  statement effective
     and to comply  with the  provisions of  the Securities  Act
     and the  Exchange Act with  respect to  the disposition  of
     all  Registrable   Notes  covered   by  such   registration
     statement until such time as all  of such Registrable Notes
     has  been  disposed  of in  accordance  with the  method of
     disposition  set  forth  in  such  registration  statement;
     provided,  that,   except  with   respect   to  any   Shelf
     Registration,  such period  need not  extend beyond 90 days
     after  the effective  date of  the  registration statement;
     and provided,  further, that  with respect  to the  Initial
     Shelf,  such period need not  extend beyond  one year after
     the effective  date  of  such registration  statement  and,
     with  respect to  any  Shelf  Registration other  than  the
     Initial Shelf, such  period need not exceed  the applicable
     period provided for in Section 3(g) hereof;

          (c)  in the case of a registration pursuant to Section
     2(a),  3(a)  or  4  hereof,  furnish  to   each  seller  of
     Registrable Notes  covered by  such registration  statement
     such  number of copies of  such drafts  and final conformed
     versions of  such registration statement  and of each  such
     amendment  and supplement  thereto (in  each case including
     all exhibits and  any documents incorporated by reference),
     such number of  copies of such drafts and final versions of
     the  prospectus contained  in  such registration  statement
     (including  each  preliminary  prospectus  and any  summary
     prospectus) and  any other prospectus filed  under Rule 424
     under  the   Securities  Act,   in   conformity  with   the
     requirements  of  the   Securities  Act,  and  such   other
     documents,  as  such   seller  may  reasonably  request  in
     writing;

          (d)   use its reasonable best  efforts (i) to register
     or  qualify  all Registrable  Notes  and  other  securities
     covered by  such registration  statement  under such  other
     securities  or  blue  sky  laws of  such  states  or  other
     jurisdictions  of  the  United States  of  America  as  the
     sellers  of Registrable Notes  covered by such registration
     statement shall  reasonably  request  in  writing,  (ii) to
     keep such  registration or qualification  in effect for  so
     long as such  registration statement remains in  effect and
     (iii) to  take any  other  action  that may  be  reasonably
     necessary   or  advisable   to  enable   such  sellers   to
     consummate the  disposition in  such  jurisdictions of  the
     securities  to be  sold by  such sellers,  except  that the
     Company  shall not  for  any such  purpose be  required  to
     qualify generally to  do business as a  foreign corporation
     in  any jurisdiction  wherein  it  would  not but  for  the
     requirements of this  subsection (d) be obligated to  be so
     qualified,   to  subject   itself  to   taxation  in   such
     jurisdiction or  to consent to  general service of  process
     in any such jurisdiction;

          (e)   use its  best efforts  to cause all  Registrable
     Notes  and other  securities covered  by such  registration
     statement  to be registered with  or approved by such other
     federal or  state governmental  agencies or authorities  as
     may be necessary in the  opinion of counsel to  the Company
     and counsel to  the seller or sellers of  Registrable Notes
     to enable the seller  or sellers thereof to consummate  the
     disposition of such Registrable Notes;

          (f)  use its best efforts to obtain and, if  obtained,
     furnish to each seller of Registrable  Notes, and each such
     seller's underwriters, if any, a signed

               (i)   opinion of  counsel for the  Company, dated
          the effective  date  of  such  registration  statement
          (and,  if such  registration involves  an underwritten
          offering,  dated the  date  of the  closing  under the
          underwriting  agreement),  reasonably satisfactory  in
          form and substance to such seller, and

               (ii)   "comfort" letter, dated the effective date
          of   such   registration   statement  (and,   if  such
          registration involves an  underwritten offering, dated
          the  date  of  the  closing  under   the  underwriting
          agreement)   and  signed  by  the  independent  public
          accountants who have certified the Company's financial
          statements  included or  incorporated by  reference in
          such  registration statement,  reasonably satisfactory
          in form and substance to such seller,

          in each case, covering substantially the  same matters
          with respect  to such registration  statement (and the
          prospectus included  therein) and, in the  case of the
          accountants'  comfort letter,  with respect  to events
          subsequent to the  date of such financial  statements,
          as  are customarily  covered in  opinions of  issuer's
          counsel  and in accountants' comfort letters delivered
          to  underwriters in  underwritten Public  Offerings of
          securities  and,  in  the  case  of  the  accountants'
          comfort letter, such other financial matters,  and, in
          the  case  of  the  legal  opinion, such  other  legal
          matters,  as the  sellers  of  the  Registrable  Notes
          covered   by  such   registration  statement   or  the
          underwriters, if any, may reasonably request;

          (g)  notify each seller of Registrable Notes and other
     securities covered by  such registration  statement at  any
     time when a  prospectus relating thereto is required  to be
     delivered  under the Securities  Act, upon  discovery that,
     or  upon the happening  of any event as  a result of which,
     the prospectus included  in such registration statement, as
     then in effect, includes  an untrue statement of a material
     fact or omits  to state any  material fact  required to  be
     stated therein or necessary to make  the statements therein
     not  misleading in  the light  of  the circumstances  under
     which  they were  made,  and, at  the  request of  any such
     seller of Registrable  Notes, promptly prepare and  furnish
     to it a reasonable number of  copies of a supplement to  or
     an  amendment of  such  prospectus as  may be  necessary so
     that, as  thereafter delivered  to the  purchasers of  such
     securities, such  prospectus, as  supplemented or  amended,
     shall not  include an 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  not
     misleading in  the light of  the circumstances under  which
     they were made;

          (h)   otherwise comply  with all applicable  rules and
     regulations  of the Commission  and any  other governmental
     agency or authority having jurisdiction over  the offering,
     and  make available  to its  security holders,  as soon  as
     reasonably practicable, an earnings statement covering  the
     period  of  at  least  twelve  months,  but  not more  than
     eighteen  months, beginning  with  the first  full calendar
     month  after  the  effective  date   of  such  registration
     statement,  which  earnings  statement  shall  satisfy  the
     provisions of Section 11(a) of the Securities Act and  Rule
     158 promulgated thereunder,  and furnish to each  seller of
     Registrable Notes  at least  ten days prior  to the  filing
     thereof  a copy  of  any amendment  or supplement  to  such
     registration statement or prospectus;

          (i)   upon a request  of the Holders of  a majority of
     the  aggregate   principal  amount   of  Registrable  Notes
     requested  to be  included in  a  registration pursuant  to
     Section 3(a) or  4 hereof, made  at any time  on and  after
     the  first anniversary  of the  date  hereof, use  its best
     efforts  to cause  all such  Registrable  Notes covered  by
     such registration statement (i) to be listed  on a national
     securities exchange on  which similar securities  issued by
     the  Company  are  then  listed,  if  the  listing of  such
     Registrable  Notes is  then permitted  under  the rules  of
     such  exchange  or  (ii) if the  Company  is  not  required
     pursuant  to  clause  (i) above  to  list  such  securities
     covered  by  such  registration  statement  on  a  national
     securities  exchange,  use  its  best   efforts  to  secure
     designation  of  all  Registrable  Notes  covered  by  such
     registration statement as a NASDAQ "national  market system
     security"  within  the  meaning  of  Rule  11Aa2-1  of  the
     Commission   or,   failing   that,    to   secure    NASDAQ
     authorization  for  such  Registrable  Notes  and,  without
     limiting the  generality of the  foregoing, to arrange  for
     at least two  market makers to  register with  the NASD  as
     such with respect to such Registrable Notes;

          (j)  obtain a CUSIP number for all Exchange Securities
     or Registrable  Notes, as the case  may be,  not later than
     the  effective  date of  the  registration  statement  with
     respect to  such Exchange Securities  or Registrable Notes,
     as the case may be;

          (k)  use its best efforts to cause the Indenture to be
     qualified  under  the  Trust  Indenture  Act  of  1939,  as
     amended (the  "TIA"), in  connection with  the registration
     of the  Exchange Securities  or Registrable  Notes, as  the
     case  may  be,  and cooperate  with  the  Trustee  and  the
     Holders to effect such changes  to the Indenture as  may be
     required  for   the  Indenture  to   be  so  qualified   in
     accordance with  the terms of the  TIA and  execute and use
     its  best  efforts to  cause  the  Trustee  to execute  all
     documents as  may be  required to effect  such changes  and
     all other  forms and  documents required  to be filed  with
     the  Commission to enable the  Indenture to be so qualified
     in a timely manner; and

          (l)   enter into such  agreements and  take such other
     actions  as any  Holder  or  Holders of  Registrable  Notes
     covered  by such  registration  statement shall  reasonably
     request in order to expedite or  facilitate the disposition
     of such Registrable Notes.

     The Company  may require each  seller of Registrable  Notes
as  to which any registration  is being effected  to furnish the
Company   such  information   regarding  such  seller   and  the
distribution  of  the securities  covered  by  such registration
statement  as  the  Company may  from  time  to time  reasonably
request in writing  and as  is required by  applicable laws  and
regulations.

     In the  case of  a registration  pursuant to Section  2(a),
3(a) or 4 hereof, each Holder agrees that as of the  date that a
final  prospectus is  made available to  it for  distribution to
prospective purchasers  of Registrable  Notes it shall  cease to
distribute copies  of  any preliminary  prospectus  prepared  in
connection with the  offer and sale  of such Registrable  Notes.
Each Holder further agrees that, upon receipt of any notice from
the Company  of the happening of any event of the kind described
in subsection (g) of this Section 6, such Holder shall forthwith
discontinue  such  Holder's  disposition  of  Registrable  Notes
pursuant  to  the  registration   statement  relating  to   such
Registrable Notes  until such Holder's receipt of  the copies of
the   supplemented  or   amended   prospectus  contemplated   by
subsection  (g) of  this Section  6 and,  if so directed  by the
Company, shall deliver to the Company (at the Company's expense)
all  copies, other  than  permanent file  copies,  then in  such
Holder's  possession  of   the  prospectus   relating  to   such
Registrable Notes current at the time of receipt of such notice.
If  any event  of the kind  described in subsection  (g) of this
Section 6  occurs and such event is the fault solely of a Holder
(or Holders), such  Holder (or Holders)  shall pay all  Expenses
attributable  to the  preparation,  filing and  delivery of  any
supplemented  or amended  prospectus contemplated  by subsection
(g) of this Section 6.


     7.  Underwritten Offerings.

          (a)   Requested Underwritten Offerings.   If requested
     by  the  underwriters in  connection with  a request  for a
     registration  under Section  3  hereof, the  Company  shall
     enter  into a firm  commitment underwriting  agreement with
     such underwriters for  such offering, such agreement  to be
     reasonably  satisfactory  in  substance  and  form  to  the
     Company  and  a  majority  of  the  Selling  Holders  whose
     Registrable Notes  are included  in such registration,  and
     the underwriters and  to contain  such representations  and
     warranties  by the  Company  and such  other terms  as  are
     generally  prevailing   in   agreements   of   that   type,
     including,   without   limitation,    indemnification   and
     contribution  to the effect and  to the  extent provided in
     Section 10 hereof.

          (b)   Piggyback Underwritten Offerings;  Priority.  If
     the  Company proposes  to register  any  of its  securities
     under  the Securities  Act  as  contemplated by  Section  4
     hereof  and such  securities are  to be  distributed by  or
     through one  or more  underwriters, the  Company shall,  if
     requested by any  Requesting Holders, use its  best efforts
     to  arrange for  such underwriters  to  include all  of the
     Registrable  Notes   to  be  offered   and  sold  by   such
     Requesting Holders among  the securities of the  Company to
     be distributed  by such  underwriters;  provided, that,  if
     the managing  underwriter  of  such  underwritten  offering
     shall advise the  Company in writing  (with a  copy to  the
     Requesting  Holders)  that  if  all the  Registrable  Notes
     requested  to be  included  in  such registration  were  so
     included,  in   its  opinion,  the   number  and  type   of
     securities  proposed to  be included  in such  registration
     would exceed the number  and type of securities which could
     be sold  in such offering  within a price range  acceptable
     to the Company  (such writing to  state the  basis of  such
     opinion and the  approximate number and type  of securities
     which  may  be  included  in  such  offering  without  such
     effect),  then   the   Company   shall  include   in   such
     registration,  to  the extent  of  the number  and type  of
     securities which the Company is  so advised can be  sold in
     such  offering,  (i) first,  securities  that  the  Company
     proposes  to  issue  and  sell  for  its  own  account  and
     (ii) second, Registrable  Notes requested to be  registered
     by Requesting  Holders pursuant  to Section  4 hereof,  pro
     rata  among the  Requesting  Holders  on the  basis  of the
     aggregate principal  amount of Registrable Notes  requested
     to be registered by all such Requesting Holders.

          Any Requesting Holder may withdraw its request to have
     all or  any portion of  its Registrable  Notes included  in
     any such  offering  by  notice to  the  Company  within  10
     Business Days after receipt of a copy of a notice from  the
     managing underwriter pursuant to this Section 7(b).

          (c)  Holders  of Registrable  Notes to  be Parties  to
     Underwriting Agreement.   The holders of  Registrable Notes
     to  be  distributed  by  underwriters  in  an  underwritten
     offering contemplated  by subsections  (a) or  (b) of  this
     Section 7  shall be parties  to the underwriting  agreement
     between  the Company  and such  underwriters  and any  such
     Holder, at its option,  may require that any or  all of the
     representations   and   warranties  by,   and   the   other
     agreements  on the  part  of, the  Company  to and  for the
     benefit of such  underwriters shall also be made to and for
     the benefit  of such  Holders and  that any  or all of  the
     conditions   precedent   to   the   obligations   of   such
     underwriters   under   such   underwriting   agreement   be
     conditions precedent  to the  obligations of such  Holders.
     No   such   Holder   shall  be   required   to   make   any
     representations  or warranties  to or  agreements with  the
     Company  or the  underwriters  other than  representations,
     warranties  or  agreements  regarding  such  holder,   such
     Holder's  Registrable  Notes  and  such  Holder's  intended
     method of distribution.

          (d)      Selection   of  Underwriters   for  Piggyback
     Underwritten Offering.  The underwriter  or underwriters of
     each  piggyback  underwritten  offering  pursuant  to  this
     Section 7 shall be a nationally  recognized underwriter (or
     underwriters) selected by the Company.

          (e)  Holdback  Agreements.  Each Holder  agrees, if so
     required by  the managing underwriter  for any underwritten
     offering  pursuant to  this Agreement,  not  to effect  any
     sale or distribution of  any debt securities of the Company
     issued after  the date hereof during  the 10  days prior to
     the  date   on  which  an   underwritten  registration   of
     Registrable Notes pursuant  to Section 2(a), 3  or 4 hereof
     has  become  effective   and  until  120  days   after  the
     effective date  of such  underwritten registration,  except
     as part of such underwritten registration or  to the extent
     that  such Holder  is  prohibited  by applicable  law  from
     agreeing to withhold securities  from sale or is  acting in
     its  capacity as  a  fiduciary  or an  investment  adviser.
     Without  limiting the  scope  of  the term  "fiduciary,"  a
     holder shall be deemed  to be acting as  a fiduciary or  an
     investment   adviser  if  its  actions  or  the  securities
     proposed to be  sold are subject to the Employee Retirement
     Income Security  Act of  1974, as  amended, the  Investment
     Company  Act  of  1940,  as  amended,   or  the  Investment
     Advisers Act of  1940, as  amended, or  if such  securities
     are held in  a separate account under  applicable insurance
     law or regulation.

     The Company  agrees (i) not to  effect any Public  Offering
or distribution of any debt securities of the Company during the
10 days prior to the date on which any underwritten registration
pursuant to Section 2(a), 3 or 4 hereof has become effective and
until 120  days after  the effective  date of such  underwritten
registration, except  as part of such underwritten registration,
and  (ii) to cause each  holder of any  debt securities acquired
from the  Company at  any  time on  or after  the  date of  this
Agreement (other than  in a  Public Offering), to  agree not  to
effect any  Public Offering or distribution  of such securities,
during such period.

     8.  Preparation; Reasonable Investigation.

          (a)  Registration Statements.   In connection with the
     preparation  and  filing  of  each  registration  statement
     under the  Securities Act pursuant  to this Agreement,  the
     Company  shall   give  each  holder  of  Registrable  Notes
     registered   under   such   registration   statement,   the
     underwriters,  if  any,  and  its  respective  counsel  and
     accountants the  reasonable opportunity  to participate  in
     the  preparation  of  such  registration  statement,   each
     prospectus included  therein or filed  with the Commission,
     and  each  amendment thereof  or  supplement  thereto,  and
     shall  give  each  of them  such  reasonable access  to its
     books  and  records and  such  reasonable opportunities  to
     discuss the business of the  Company with its officers  and
     the  independent public accountants  who have certified its
     financial  statements   as  shall  be  necessary,   in  the
     reasonable   opinion  of   any   such  Holders'   and  such
     underwriters' respective  counsel, to  conduct a reasonable
     investigation within the meaning of the Securities Act.

          (b)   Confidentiality.    Each Holder  of  Registrable
     Notes   shall   maintain   the   confidentiality   of   any
     confidential information  received from  or otherwise  made
     available  by the  Company to  such  Holder of  Registrable
     Notes  and  identified   in  writing  by  the   Company  as
     confidential.     Information   that   (i) is  or   becomes
     available  to a Holder of  Registrable Notes  from a public
     source, (ii) is disclosed to a Holder  of Registrable Notes
     by  a third-party  source  who  the Holder  of  Registrable
     Notes reasonably  believes has the  right to disclose  such
     information  or  (iii) is   or  becomes   required  to   be
     disclosed  by  a  holder  of  Registrable   Notes  by  law,
     including  by  court  order, shall  not  be  deemed  to  be
     confidential information  for purposes  of this  Agreement.
     The Holders  of Registrable Notes  shall not grant  access,
     and the Company shall not  be required to grant  access, to
     information under  this Section 8  to any  Person who  will
     not  agree to  maintain the  confidentiality  (to the  same
     extent a  Holder is  required to maintain  confidentiality)
     of  any confidential information received from or otherwise
     made  available to  it  by the  Company  or the  holders of
     Registrable  Notes under this  Agreement and  identified in
     writing by the Company as confidential.

     9.  Postponements.

          (a)     If  the   Company  shall  fail  to   file  any
     registration statement  to be filed  pursuant to a  request
     for  registration  under Section 3(a)  hereof,  the Holders
     requesting  such  registration  shall  have  the  right  to
     withdraw the  request for registration  if such  withdrawal
     shall  be made  by holders  of Notes  holding  an aggregate
     principal amount of  Notes such that the Holders  that have
     not  elected  to   withdraw  do  not  hold   the  requisite
     percentage of Notes to initiate a  request under Section 3.
     Any such withdrawal  shall be made by giving written notice
     to  the Company  within  20 days after,  in  the case  of a
     request pursuant to Section 3(a) hereof, the  date on which
     a  registration   statement  would   otherwise  have   been
     required  to have  been  filed  with the  Commission  under
     clause (i)  of Section 6(a) hereof (i.e., 20 days after the
     date that  is 90 days  after the  conclusion of the  period
     within which requests for registration may be given  to the
     Company, or,  if, as  of  such ninetieth  day, the  Company
     does not have the audited financial  statements required to
     be included  in the registration  statement, 30 days  after
     the  receipt by  the Company  from  its independent  public
     accountants of such audited financial statements).   In the
     event  of such  withdrawal,  the request  for  registration
     shall  not  be  counted for  purposes  of  determining  the
     number  of  registrations  to which  Holders  are  entitled
     pursuant to  Section 3 hereof.   The Company  shall pay all
     Expenses   incurred  in  connection   with  a  request  for
     registration withdrawn pursuant to this paragraph.

          (b)   The Company  shall not be obligated  to file any
     registration statement other than the Initial  Shelf or the
     Exchange Registration, or file any amendment  or supplement
     to any registration statement other than  the Initial Shelf
     or the Exchange Registration, and may  suspend any seller's
     rights   to   make  sales   pursuant   to   any   effective
     registration statement (provided  that it  may not  suspend
     the Company's or  any Holder's rights to make  exchanges or
     sales pursuant to the Exchange Registration  or the Initial
     Shelf, respectively, prior  to the ninetieth day  following
     the date  on which the Exchange Registration or the Initial
     Shelf initially  is declared effective),  at any time  when
     the Company, in  the good faith  judgment of  its Board  of
     Directors, reasonably  believes that the  filing thereof at
     the time requested, or the offering  of securities pursuant
     thereto,  would  adversely  affect  a  pending  or proposed
     public  offering  of the  Company's securities,  a material
     financing,    or    a    material   acquisition,    merger,
     recapitalization, consolidation, reorganization  or similar
     transaction,   or  negotiations,   discussions  or  pending
     proposals  with   respect  thereto.     The  filing  of   a
     registration  statement,  or any  amendment  or  supplement
     thereto,  by  the  Company  cannot  be  deferred,  and  the
     sellers'  rights to  make sales  pursuant  to an  effective
     registration  statement cannot  be  suspended, pursuant  to
     the provisions of the preceding sentence  for more than ten
     days  after the  abandonment or consummation  of any of the
     foregoing  proposals  or  transactions  or  for  more  than
     60 days  after  the  date  of   the  Board's  determination
     referenced  in the  preceding  sentence.   If  the  Company
     suspends  the  sellers'  rights  to  make   sales  pursuant
     hereto,  the   applicable  registration   period  shall  be
     extended by the number of days of such suspension.

     10.  Indemnification.

          (a)   Indemnification by  the Company.   In connection
     with  any  registration  statement  filed  by  the  Company
     pursuant to  Section 2(a),  3(a) or 4  hereof, the  Company
     shall, and hereby  agrees to, indemnify and  hold harmless,
     each Holder and seller of any Registrable Notes  covered by
     such  registration  statement  and  each  other Person  who
     participates as an underwriter in  the offering or sale  of
     such  securities  and  each  other  Person,   if  any,  who
     controls such  Holder or  seller or  any such  underwriter,
     and their respective directors,  officers, partners, agents
     and  Affiliates (each, a  "Company Indemnitee" for purposes
     of  this  Section  10(a)),  against   any  losses,  claims,
     damages, liabilities  (or actions  or proceedings,  whether
     commenced or threatened, in respect thereof  and whether or
     not  such Indemnified  Party is a  party thereto), joint or
     several, and  expenses, including, without limitation,  the
     reasonable fees, disbursements  and other charges  of legal
     counsel  and  reasonable costs  of investigation,  to which
     such  Company  Indemnitee  may  become  subject  under  the
     Securities  Act  or  otherwise (collectively,  a  "Loss" or
     "Losses"),  insofar as  such  Losses  arise out  of  or are
     based  upon  any   untrue  statement   or  alleged   untrue
     statement   of  any   material   fact  contained   in   any
     registration  statement  under which  such  securities were
     registered   or  otherwise   offered  or   sold  under  the
     Securities Act  or otherwise,  any preliminary  prospectus,
     final prospectus or summary  prospectus contained  therein,
     or  any  amendment  or  supplement  thereto  (collectively,
     "Offering  Documents"), or any omission or alleged omission
     to state  therein a  material  fact required  to be  stated
     therein or necessary  to make the statements therein in the
     light  of the  circumstances in  which they  were made  not
     misleading;  provided,  that,  the  Company  shall  not  be
     liable in any such  case to the extent  that any such  Loss
     arises  out of  or  is based  upon  an untrue  statement or
     alleged untrue statement  or omission  or alleged  omission
     made in  such Offering  Documents in  reliance upon and  in
     conformity  with  written  information  furnished  to   the
     Company  through  an  instrument duly  executed  by  or  on
     behalf  of  such Company  Indemnitee  specifically  stating
     that  it  is  expressly  for  use  therein;  and  provided,
     further,  that  the  Company shall  not  be  liable to  any
     Person who participates  as an underwriter in  the offering
     or sale of Registrable Notes  or any other Person,  if any,
     who  controls such  underwriter, in  any such  case  to the
     extent  that any  such  Loss arises  out of  such  Person's
     failure to  send or  give a  copy of  the final  prospectus
     (including   any   documents   incorporated  by   reference
     therein), as the  same may be then supplemented or amended,
     to  the Person  asserting an  untrue  statement or  alleged
     untrue  statement or  omission or  alleged  omission at  or
     prior  to   the  written  confirmation   of  the  sale   of
     Registrable  Notes to  such  Person  if such  statement  or
     omission  was corrected  in such  final  prospectus.   Such
     indemnity shall remain in full force  and effect regardless
     of any investigation made by  or on behalf of  such Company
     Indemnitee  and  shall   survive  the   transfer  of   such
     securities by such Company Indemnitee.

          (b)  Indemnification by the  Offerors and Sellers.  In
     connection  with any  registration statement  filed  by the
     Company pursuant  to Section  2(a),  3(a)  or 4  hereof  in
     which a Holder  has registered for sale  Registrable Notes,
     each such Holder or seller of  Registrable Notes shall, and
     hereby agrees to,  indemnify and hold harmless  the Company
     and each of its directors, officers,  employees and agents,
     each other Person,  if any,  who controls  the Company  and
     each  other seller and  such seller's  directors, officers,
     stockholders,  partners,  employees, agents  and affiliates
     (each, a "Holder  Indemnitee" for purposes of  this Section
     10(b)), against  all Losses  insofar as  such Losses  arise
     out of  or are based upon  any untrue  statement or alleged
     untrue  statement  of  a material  fact  contained  in  any
     Offering  Documents   (or  any   document  incorporated  by
     reference therein) or  any omission or alleged  omission to
     state  therein  a  material  fact  required  to  be  stated
     therein or  necessary to make the statements therein in the
     light  of  circumstances  in  which  they   were  made  not
     misleading,  if such  untrue  statement or  alleged  untrue
     statement  or omission  or  alleged  omission was  made  in
     reliance upon  and in  conformity with written  information
     furnished  to   the  Company  through  an  instrument  duly
     executed  by such  Holder or  seller  of Registrable  Notes
     specifically stating that it is expressly  for use therein;
     provided, however, that the liability of such  indemnifying
     party  under this  Section 10(b)  shall  be limited  to the
     amount of  the net proceeds  received by such  indemnifying
     party in the  offering giving rise to such liability.  Such
     indemnity  shall   remain  in   full   force  and   effect,
     regardless  of any investigation  made by  or on  behalf of
     the Holder  Indemnitee and  shall survive  the transfer  of
     such securities by such Holder.

          (c)  Notices of Losses,  etc.  Promptly after  receipt
     by  an indemnified party of  notice of  the commencement of
     any action or  proceeding involving a Loss  referred to  in
     the  preceding   subsections  of   this  Section 10,   such
     indemnified party  will, if  a claim in  respect thereof is
     to  be made  against an  indemnifying  party, give  written
     notice to  the latter of the  commencement of  such action;
     provided, however,  that  the  failure of  any  indemnified
     party to give notice  as provided herein shall not  relieve
     the  indemnifying   party  of  its  obligations  under  the
     preceding  subsections  of this  Section 10, except  to the
     extent that the indemnifying  party is actually  prejudiced
     by such  failure to give notice.   In case  any such action
     is brought  against an indemnified party,  the indemnifying
     party shall be entitled  to participate  in and, unless  in
     such indemnified party's reasonable judgment  a conflict of
     interest between such indemnified and indemnifying  parties
     may exist  in respect of such  Loss, to  assume and control
     the defense  thereof,  in  each case  at  its own  expense,
     jointly  with   any  other   indemnifying  party  similarly
     notified,  to the  extent that  it may  wish,  with counsel
     reasonably  satisfactory  to such  indemnified  party,  and
     after   its  assumption   of  the   defense  thereof,   the
     indemnifying party shall not be liable  to such indemnified
     party  for   any  legal  or  other   expenses  subsequently
     incurred  by the  latter  in  connection with  the  defense
     thereof other than  reasonable costs of investigation.   No
     indemnifying party  shall be liable  for any settlement  of
     any such action or proceeding effected  without its written
     consent,  which shall  not be  unreasonably  withheld.   No
     indemnifying  party  shall,  without  the  consent  of  the
     indemnified  party, consent  to entry  of  any judgment  or
     enter  into  any settlement  which does  not include  as an
     unconditional term  thereof the giving  by the claimant  or
     plaintiff to such indemnified  party of a release  from all
     liability in respect of  such Loss or which requires action
     on  the  part  of  such  indemnified   party  or  otherwise
     subjects   the  indemnified  party  to  any  obligation  or
     restriction to which it would not otherwise be subject.

          (d)  Contribution.   If  the indemnification  provided
     for in this  Section 10 shall for any reason be unavailable
     to  an indemnified  party under  subsection (a)  or (b)  of
     this Section 10  in respect of any  Loss, then,  in lieu of
     the  amount paid or payable under  subsection (a) or (b) of
     this   Section 10,   the   indemnified    party   and   the
     indemnifying  party under  subsection (a)  or  (b) of  this
     Section 10  shall  contribute  to   the  aggregate   Losses
     (including legal or other  expenses reasonably incurred  in
     connection  with   investigating  the   same)  (i) in  such
     proportion as is appropriate to reflect  the relative fault
     of the Company  and the prospective sellers  of Registrable
     Notes covered by the registration  statement which resulted
     in such Loss  or action in respect thereof, with respect to
     the statements, omissions or action which  resulted in such
     Loss or action  in respect thereof,  as well  as any  other
     relevant   equitable   considerations,   or   (ii) if   the
     allocation provided  by clause  (i) above is not  permitted
     by  applicable  law,   in  such  proportion  as   shall  be
     appropriate to  reflect the  relative benefits received  by
     the  Company,  on  the  one  hand,   and  such  prospective
     sellers, on  the other hand, from their sale of Registrable
     Notes; provided,  that, for purposes  of this  clause (ii),
     the  relative benefits received  by the prospective sellers
     shall be deemed not to  exceed the amount received  by such
     sellers.   No Person guilty of fraudulent misrepresentation
     (within  the meaning  of  Section 11(f) of  the  Securities
     Act) shall be entitled to contribution  from any Person who
     was not guilty  of such fraudulent misrepresentation.   The
     obligations, if any, of the selling  holders of Registrable
     Notes to  contribute as provided in this subsection (d) are
     several  in  proportion  to the  relative  value  of  their
     respective Registrable  Notes covered by such  registration
     statement and not joint.   In addition, no Person  shall be
     obligated to contribute  hereunder any  amounts in  payment
     for any  settlement of any action  or Loss effected without
     such Person's consent.

          (e)    Other Indemnification.    The  Company and,  in
     connection with  any  registration statement  filed by  the
     Company pursuant to  Section 2(a), each Holder  shall, and,
     in connection with any registration statement  filed by the
     Company pursuant to Section 3(a) or 4,  each Holder who has
     registered for  sale Registrable Notes, shall, with respect
     to  any  required registration  or  other qualification  of
     securities under  any Federal or state law or regulation of
     any  governmental authority other  than the Securities Act,
     indemnify  Holder  Indemnitees  and  Company   Indemnitees,
     respectively,  against  Losses,  or,  to  the  extent  that
     indemnification  shall   be   unavailable   to   a   Holder
     Indemnitee  or   Company  Indemnitee,  contribute  to   the
     aggregate  Losses  of  such Holder  Indemnitee  or  Company
     Indemnitee  in a  manner similar  to that  specified in the
     preceding subsections of this Section 10 (with  appropriate
     modifications).

          (f)   Indemnification  Payments.   The indemnification
     and contribution required by this Section 10 shall  be made
     by  periodic payments  of  the  amount thereof  during  the
     course of any investigation or  defense, as and when  bills
     are received or any Loss is incurred.

     11.  Registration Rights to Others.

     If  the Company  shall at  any time  hereafter,  other than
pursuant  to  the Common  Stock  Registration  Rights Agreement,
provide  to any holder of  any securities of  the Company rights
with respect to  the registration of  such securities under  the
Securities  Act or the Exchange Act, such rights shall not be in
conflict  with or adversely affect any of the rights provided in
this Agreement to the holders of Registrable Notes.

     12.  Adjustments Affecting Registrable Notes.

     The  Company  shall  not effect  or  permit  to  occur  any
combination,  subdivision  or  reclassification  of  Registrable
Notes that would materially adversely affect the ability of  the
Holders to include such Registrable Notes in any registration of
its  securities under  the Securities  Act contemplated  by this
Agreement or  the marketability of such  Registrable Notes under
any such registration or other offering.

     13.  Rule 144 and Rule 144A.

     The Company shall take all actions  reasonably necessary to
enable Holders  to sell Registrable  Notes without  registration
under the Securities Act within the limitation of the exemptions
provided by (a)  Rule 144 under the Securities Act, as such Rule
may  be amended  from  time to  time, (b)  Rule  144A under  the
Securities Act, as such  Rule may be amended from time  to time,
or (c) any similar rules or regulations hereafter adopted by the
Commission, including,  without limiting  the generality  of the
foregoing, filing on a  timely basis all reports required  to be
filed  under the Exchange Act.  Upon  the request of any Holder,
the  Company shall deliver to such Holder a written statement as
to whether it has complied with such requirements.

     14.  Amendments and Waivers.

     Any provision  of this Agreement  may be amended,  modified
or  waived  if,  but  only  if,  the  written  consent  to  such
amendment,   modification  or  waiver  has  been  obtained  from
(i) except  as  provided in  clause  (ii) below,  the Holder  or
Holders of at least 66 2/3% of the aggregate principal amount of
Registrable  Notes affected by  such amendment,  modification or
waiver  and (ii) in the  case of any  amendment, modification or
waiver of any provision of Section 5 or 9 hereof or this Section
14   or  any  provisions  as  to  the  number  of  requests  for
registration to which holders  of Registrable Notes are entitled
under Section 3 or 4 hereof, or as to the percentages of Holders
required  for  any amendment,  modification  or  waiver, or  any
amendment,  modification or waiver  which adversely  affects any
right and/or obligation under this Agreement  of any Holder, the
written consent of each Holder so affected.

     15.  Nominees for Beneficial Owners.

     In  the  event that  any  Registrable  Note  is  held by  a
nominee for  the beneficial owner thereof,  the beneficial owner
thereof  may, at  its  election  in  writing  delivered  to  the
Company, be treated as  the Holder of such Registrable  Note for
purposes of any request or other action by any Holder or Holders
pursuant to this Agreement or any determination of the number or
percentage  of principal amount of Registrable Notes held by any
Holder or  Holders  contemplated  by this  Agreement.    If  the
beneficial owner of any Registrable Notes so elects, the Company
may  require assurances  reasonably satisfactory  to it  of such
owner's beneficial ownership of such Registrable Notes.

     16.  Assignment.

     The provisions of this Agreement shall be binding upon  and
inure  to the benefit of the parties hereto and their respective
heirs, successors and  permitted assigns.  Any Holder may assign
to any permitted Transferee  (as permitted under applicable law)
of its Registrable Notes its  rights and obligations under  this
Agreement, provided that such  Transferee shall agree in writing
with the parties hereto  prior to the assignment to  be bound by
this Agreement as if it were an original party hereto, whereupon
such assignee  shall for all purposes  be deemed to be  a Holder
under this  Agreement.   Except as  provided above  or otherwise
permitted  by this  Agreement,  neither this  Agreement nor  any
right, remedy,  obligation or liability arising  hereunder or by
reason hereof  shall be  assignable by  any  Holder without  the
prior  written consent of the other parties hereto.  The Company
may not assign this  Agreement or any right,  remedy, obligation
or liability arising hereunder or by reason hereof.

     17.   Calculation  of  Percentage  of Principal  Amount  of
Registrable Notes.

     For  purposes  of  this Agreement,  all  references  to  an
aggregate principal amount of  Registrable Notes or a percentage
thereof shall  be calculated based upon  the aggregate principal
amount  of  Registrable  Notes  outstanding  at  the  time  such
calculation  is made and shall exclude  any Registrable Notes or
Notes,  as  the  case  may  be, owned  by  the  Company  or  any
subsidiary of the Company.

     18.  Miscellaneous.

          (a)  Further  Assurances.  Each of the  parties hereto
     shall execute such  documents and other papers  and perform
     such  further  acts  as  may  be   reasonably  required  or
     desirable to  carry out  the provisions  of this  Agreement
     and the transactions contemplated hereby.

          (b)  Headings.  The headings in this Agreement are for
     convenience  of reference  only and  shall  not control  or
     affect  the  meaning  or  construction  of  any  provisions
     hereof.

          (c)  No Inconsistent Agreements.  The Company will not
     hereafter  enter into any  agreement which  is inconsistent
     with the rights granted to the Holders in this Agreement.

          (d)   Remedies.   Each  Holder,  in addition  to being
     entitled to exercise  all rights granted by  law, including
     recovery  of  damages,   will  be   entitled  to   specific
     performance  of  its  rights under  this  Agreement.    The
     Company agrees that monetary damages would  not be adequate
     compensation  for any  loss incurred by  reason of a breach
     by it of the provisions  of this Agreement and  the Company
     hereby  agrees  to waive  the  defense  in  any action  for
     specific  performance  that  a  remedy  at   law  would  be
     adequate.

          (e)  Entire Agreement.  This Agreement constitutes the
     entire agreement  and understanding  of the parties  hereto
     in  respect of  the subject  matter  contained herein,  and
     there  are  no  restrictions,  promises,   representations,
     warranties, covenants, or  undertakings with respect to the
     subject  matter  hereof,  other  than those  expressly  set
     forth or  referred to  herein.   This Agreement  supersedes
     all  prior   agreements  and  understandings  between   the
     parties hereto with respect to the subject matter hereof.

          (f)  Notices.  Any notices or  other communications to
     be given hereunder by any  party to another party  shall be
     in writing, shall be delivered personally,  by telecopy, by
     certified  or  registered  mail,  postage  prepaid,  return
     receipt  requested,  or   by  Federal   Express  or   other
     comparable delivery  service, to the  address of the  party
     set forth on  Schedule B hereto or to such other address as
     the party to  whom notice is to  be given may provide  in a
     written  notice  to the  other  parties hereto,  a copy  of
     which shall be on file  with the Secretary of  the Company.
     Notice  shall   be  effective   when  delivered  if   given
     personally,  when  receipt is  acknowledged  if telecopied,
     three  days  after  mailing  if  given   by  registered  or
     certified mail  as described  above, and  one business  day
     after deposit  if given  by Federal  Express or  comparable
     delivery service.

          (g)  Governing Law.   This Agreement shall be governed
     by and construed in accordance  with the laws of  the State
     of New York applicable  to agreements made to  be performed
     entirely in such State.

          (h)  Severability.   Notwithstanding any provision  of
     this Agreement,  neither the  Company nor  any other  party
     hereto shall be  required to take any action which would be
     in violation of any applicable Federal  or state securities
     law.  The  invalidity or unenforceability of  any provision
     of this Agreement in any jurisdiction shall not affect  the
     validity,  legality   or   enforceability  of   any   other
     provision of  this Agreement  in such  jurisdiction or  the
     validity,  legality or  enforceability  of this  Agreement,
     including any  such provision,  in any other  jurisdiction,
     it being intended that  all rights  and obligations of  the
     parties  hereunder  shall be  enforceable  to  the  fullest
     extent permitted by law.

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

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


                                   WALTER INDUSTRIES, INC.

                                   By 
                                      Name:
                                      Title:

                                   HOLDERS:

                                   [             ]

                                   By
                                     Name:
                                     Title:


                                   [             ]

                                   By
                                     Name:
                                     Title:

                                   [             ]

                                   By
                                     Name:
                                     Title:

                                   [             ]

                                   By
                                     Name:
                                     Title:

                                   [             ]

                                   By
                                     Name:
                                     Title:

                                   [             ]

                                   By
                                     Name:
                                     Title:

<PAGE>

                                                      SCHEDULE A

                  HOLDERS OF REGISTRABLE NOTES

                                                     AGGREGATE
                                                     PRINCIPAL
HOLDER                                                 AMOUNT
- ------                                               ---------





<PAGE>
                                                      SCHEDULE B

                             NOTICES

If to the Company, to:

[                        ]



Attention:
Tel:
Fax:


with a copy to:



Attention:
Tel:
Fax:

If to the Holders, to:



with a copy to:




<PAGE>






                                 EXHIBIT 6:
                        REJECTED EXECUTORY CONTRACTS


<PAGE>


                  REJECTED EXECUTORY CONTRACTS

1.   The agreement (or agreements) under which KKR provides
     financial, financial advisory, consulting and/or any other
     services to Hillsborough and/or any other Debtor or
     Affiliate thereof[CAD 252].

2.   Letter Agreement (as defined in the Disclosure Statement),
     dated September 18, 1987, between the KKR Investors and the
     Drexel Burnham Lambert Group and the related agreement with
     purchasers of Securities.

3.   All Management Common Stock Subscription Agreements (as
     defined in the Disclosure Statement).

4.   The Registration Rights Agreement (as defined in the
Disclosure Statement).

5.   All agreements containing or evidencing Stock Acquisition
     Rights, including without limitation all options granted
     under the Stock Option Plan for Key Employees of Walter
     Industries and its Subsidiaries approved in October 1987;
     such plan; and all Old Option Agreements (as defined in the
     Disclosure Statement).

<PAGE>



                           EXHIBIT 7:

                     FORM OF MUTUAL RELEASES


<PAGE>

                             RELEASE
                (Lehman Brothers Inc.--Releasor)

     WHEREAS, the following entities (collectively, the
"Debtors") are Debtors in the consolidated bankruptcy cases
captioned "In re Hillsborough Holdings Corporation, et al.,
Bankr.  M.D.  Fla., Case Nos.  89-9715-8P1 through 89-9746-8P1,
and 90-11997-8P1" ("In re Hillsborough Holdings"):

Hillsborough Holdings Corporation
Best Insurors, Inc.
Best Insurors of Mississippi, Inc.
Coast to Coast Advertising, Inc.
Computer Holdings Corporation
Dixie Building Supplies, Inc.
Hamer Holdings Corporation
Hamer Properties, Inc.
Homes Holdings Corporation
Jim Walter Computer Services, Inc.
Jim Walter Homes, Inc.
Jim Walter Insurance Services, Inc.
Jim Walter Resources, Inc.
Jim Walter Window Components, Inc.
JW Aluminum Company
JW Resources, Inc.
JW Resources Holdings Corporation
J.W.I. Holdings Corporation
J.W. Walter, Inc.
JW Windows Components, Inc.
Land Holdings Corporation
Mid-State Homes, Inc.
Mid-State Holdings Corporation
Railroad Holdings Corporation
Sloss Industries Corporation
Southern Precision Corporation
United Land Corporation
United States Pipe and Foundry Company
U.S. Pipe Realty, Inc.
Vestal Manufacturing Company
Walter Home Improvement, Inc.
Walter Industries, Inc.
Walter Land Company;


     WHEREAS, Lehman Brothers Inc. (the "Releasor") is a
substantial creditor of the Debtors and has actively
participated in the Debtors' chapter 11 cases, including in
respect of plan negotiations and formulation;

     WHEREAS, the Debtors and Kohlberg Kravis Roberts & Co., KKR
Associates, JWC Associates, L.P., JWC Associates II, L.P.  and
KKR Partners II, L.P.  (collectively with the Debtors listed
above, the "Releasees") have actively participated in the
Debtors' chapter 11 cases, including in respect of plan
negotiations and formulation;

     WHEREAS, the Releasor and the Releasees have settled all
claims related to the Debtors under the terms of the Amended
Joint Plan of Reorganization, dated as of November 22, 1994,
filed in In re Hillsborough Holdings, et al.  (the "Consensual
Plan");

     WHEREAS, the Releasor is executing this Release pursuant to
the terms of the Consensual Plan and for good and valuable
consideration, the adequacy, receipt and sufficiency of which
are hereby acknowledged;

     NOW, THEREFORE, intending to be legally bound hereby, the
Releasor agrees as follows:

     1.  Consensual Plan and Defined Terms.  All terms shall
have the meanings specified herein or (if not specified herein)
in the Consensual Plan.

     2.  Effective Date.  This Release shall be effective and
binding as of the Effective Date provided for under the terms of
the Consensual Plan and covers activities occurring prior to and
including the Effective Date.

     3.  Release.  The Releasor, being duly authorized, hereby
fully and forever irrevocably releases, relieves, quitclaims and
discharges each and all of the Releasees and each of their
respective subsidiaries and Affiliates and each of their present
or former directors, officers, partners, stockholders,
employees, agents, representatives, successors and assigns
(collectively, the "Related Parties"), from any and all claims,
causes of action, remedies and rights of any kind whatsoever, at
common law, equity, by statute or otherwise, whether they may be
asserted directly or indirectly, whether known or unknown,
concealed or hidden, and whether suspected or unsuspected, which
the Releasor ever had, currently has or hereafter may have
against each and all of the Releasees and their Related Parties
which in any way relate to any present or prior relationship
with any and all of the Releasees and any and all of their
Related Parties with respect to any or all of the Debtors, which
otherwise in any way relate to any or all of the Debtors or
which in any way relate to any of the matters, facts or
transactions alleged by the Releasor as serving as the basis for
a claim, cause of action, remedy [CAD 252]or right against any
or all of the Releasees or any or all of their Related Parties
with respect to any or all of the Debtors, provided, however,
that nothing in this Release shall release or otherwise affect
any (a) rights, debts, liabilities, obligations or promises
created by or arising under or out of the Consensual Plan; and
(b) preexisting rights, debts, obligations, liabilities or
promises unrelated to any or all of the Debtors.

     4.  Waiver Under Section 1542 of the California Civil Code
and Similar Provisions.

          (a)  THE RELEASOR EXPRESSLY UNDERSTANDS THAT Section
     1542 of the Civil Code of the State of California provides
     as follows:

          "A general release does not extend to claims which the
          creditor does not know or suspect to exist in his
          favor at the time of executing the release, which if
          known by him must have materially affected his
          settlement with the debtors."

          (b)  To the extent that, notwithstanding paragraph 7
     hereof, the laws of California or the laws of any other
     jurisdiction may be applicable, THE RELEASOR HEREBY AGREES
     THAT THE PROVISIONS OF SECTION 1542 of the Civil Code of
     the State of California and all similar federal or state
     laws, rights, rules or legal principles which may be
     applicable hereto, to the extent they apply to any of the
     matters released herein, ARE HEREBY KNOWINGLY AND
     VOLUNTARILY WAIVED AND RELINQUISHED BY THE RELEASOR, in
     each and every capacity, to the full extent that such
     rights and benefits pertaining to the matters released
     herein may be waived, and the Releasor hereby agrees and
     acknowledges that this waiver is an essential term of this
     Release, without which the consideration provided to it
     would not have been given.

          (c)  In connection with such waiver and
     relinquishment, the Releasor acknowledges that it is aware
     that it may hereafter discover claims presently unknown or
     unsuspected, or facts in addition to or different from
     those which it now knows or believes to be true, with
     respect to the matters released herein.  Nevertheless, it
     is its intent in executing this Release fully, finally and
     forever to settle, release and discharge all such matters,
     and all claims, causes of actions, remedies and rights
     relative thereto, which the Releasor ever had, currently
     has or hereafter may have (whether or not previously or
     currently asserted in any action or proceeding).

     5.  Nonassignment of Claims.  The Releasor hereby
represents and warrants that every claim, cause of action,
remedy and right released herein has not heretofore been
assigned, transferred or encumbered.  The Releasor agrees to
indemnify each and all of the Releasees and each and all of
their Related Parties, and hold each and all of them harmless,
from and against any and all claims, causes of action, remedies
or rights released hereby based upon or arising in connection
with any such prior assignment, transfer or encumbrance.

     6.  Litigation Relating to this Release.  In the event it
becomes necessary for any person or entity for whose benefit
this Release is executed to initiate or respond to any action or
proceeding to enforce the terms of this Release, the prevailing
party in any such action or proceeding shall be entitled, in
addition to any other relief awarded by the court or other
tribunal, to costs and expenses, including attorneys' fees,
actually incurred in any such action or proceeding by such
person or entity.

     7.  Governing Law.  This Release and the obligations
arising hereunder shall be governed in all respects including
all matters of construction, validity and performance by, and
construed and enforced in accordance with, the laws of the State
of New York without regard to the principles thereof regarding
choice of law.

     IN WITNESS WHEREOF, this Release has been executed this
 day of , 1995.

                                   LEHMAN BROTHERS INC.


                                   By:____________________
                                        Name:
                                        Title:

<PAGE>

                             RELEASE
                  (KKR and Debtors--Releasors)

     WHEREAS, the following entities (collectively, the
"Debtors") are Debtors in the consolidated bankruptcy cases
captioned "In re Hillsborough Holdings Corporation, et al.,
Bankr.  M.D.  Fla., Case Nos.  89-9715-8P1 through 89-9746-8P1,
and 90-11997-8P1" ("In re Hillsborough Holdings"):

Hillsborough Holdings Corporation
Best Insurors, Inc.
Best Insurors of Mississippi, Inc.
Coast to Coast Advertising, Inc.
Computer Holdings Corporation
Dixie Building Supplies, Inc.
Hamer Holdings Corporation
Hamer Properties, Inc.
Homes Holdings Corporation
Jim Walter Computer Services, Inc.
Jim Walter Homes, Inc.
Jim Walter Insurance Services, Inc.
Jim Walter Resources, Inc.
Jim Walter Window Components, Inc.
JW Aluminum Company
JW Resources, Inc.
JW Resources Holdings Corporation
J.W.I.  Holdings Corporation
J.W.  Walter, Inc.
JW Windows Components, Inc.
Land Holdings Corporation
Mid-State Homes, Inc.
Mid-State Holdings Corporation
Railroad Holdings Corporation
Sloss Industries Corporation
Southern Precision Corporation
United Land Corporation
United States Pipe and Foundry Company
U.S. Pipe Realty, Inc.
Vestal Manufacturing Company
Walter Home Improvement, Inc.
Walter Industries, Inc.
Walter Land Company;

     WHEREAS, the Debtors and Kohlberg Kravis Roberts & Co., KKR
Associates, JWC Associates, L.P., JWC Associates II, L.P.  and
KKR Partners II, L.P.  (collectively with the Debtors listed
above, the "Releasors") have actively participated in the
Debtors' chapter 11 cases, including in respect of plan
negotiations and formulation;

     WHEREAS, Lehman Brothers Inc. (the "Releasee") is a
substantial creditor of the Debtors and has actively
participated in the Debtors' chapter 11 cases, including in
respect of plan negotiations and formulation;

     WHEREAS, the Releasors and the Releasee have settled all
claims related to the Debtors under the terms of the Amended
Joint Plan of Reorganization, dated as of November 22, 1994,
filed in In re Hillsborough Holdings, et al. (the "Consensual
Plan");

     WHEREAS, the Releasors are executing this Release pursuant
to the terms of the Consensual Plan and for good and valuable
consideration, the adequacy, receipt and sufficiency of which
are hereby acknowledged;

     NOW, THEREFORE, intending to be legally bound hereby, the
undersigned Releasors agree as follows:

     1.  Consensual Plan and Defined Terms.  All terms shall
have the meanings specified herein or (if not specified herein)
in the Consensual Plan.

     2.  Effective Date.  This Release shall be effective and
binding as of the Effective Date provided for under the terms of
the Consensual Plan and covers activities occurring prior to and
including the Effective Date.


     3.  Release.  All of the Releasors and each of them, being
duly authorized, hereby fully and forever irrevocably release,
relieve, quitclaim and discharge the Releasee and its respective
subsidiaries and Affiliates and each of their present and former
directors, officers, partners, stockholders, employees, agents,
representatives, successors and assigns and any accounts managed
or controlled by any of them (collectively, the "Related
Parties"), from any and all claims, causes of action, remedies
and rights of any kind whatsoever, at common law, equity, by
statute or otherwise, whether they may be asserted directly or
indirectly, whether known or unknown, concealed or hidden, and
whether suspected or unsuspected, which each and all of the
Releasors or any of them ever had, currently have or hereafter
may have against any of the Releasee and any and all of its
Related Parties which in any way relate to any present or prior
relationship with any of the Releasee and any and all of its
Related Parties with respect to any or all of the Debtors, which
otherwise in any way relate to any or all of the Debtors or
which in any way relate to any of the matters, facts or
transactions alleged by any and all of the Releasors as serving
as the basis for a claim, cause of action, remedy or right
against any of the Releasee or any and all of its Related
Parties with respect to any or all of the Debtors, provided,
however, that nothing in this Release shall release or otherwise
affect any (a) rights, debts, liabilities, obligations or
promises created by or arising under or out of the Consensual
Plan; and (b) preexisting rights, debts, obligations,
liabilities or promises unrelated to any or all of the Debtors.

     4.  WAIVER UNDER SECTION 1542 OF THE CALIFORNIA CIVIL CODE
AND SIMILAR PROVISIONS.

          (a)  THE RELEASORS EXPRESSLY UNDERSTAND THAT
     Section 1542 of the Civil Code of the State of California
     provides as follows:

          "A general release does not extend to claims which the
          creditor does not know or suspect to exist in his
          favor at the time of executing the release, which if
          known by him must have materially affected his
          settlement with the debtors."

          (b)  To the extent that, notwithstanding paragraph 7
     hereof, the laws of California or the laws of any other
     jurisdiction may be applicable, THE RELEASORS HEREBY AGREE
     THAT THE PROVISIONS OF SECTION 1542 of the Civil Code of
     the State of California and all similar federal or state
     laws, rights, rules or legal principles which may be
     applicable hereto, to the extent they apply to any of the
     matters released herein, ARE HEREBY KNOWINGLY AND
     VOLUNTARILY WAIVED AND RELINQUISHED  BY THE RELEASORS, in
     each and every capacity, to the full extent that such
     rights and benefits pertaining to the matters released
     herein may be waived, and the Releasors hereby agree and
     acknowledge that this waiver is an essential term of this
     Release, without which the consideration provided to term
     would not have been given.

          (c) In connection with such waiver and relinquishment,
     all of the Releasors and each of them acknowledge that they
     are aware that they may hereafter discover claims presently
     unknown or unsuspected, or facts in addition to or
     different from those which they now know or believe to be
     true, with respect to the matters released herein. 
     Nevertheless, it is their intent in executing this Release
     fully, finally and forever to settle, release and discharge
     all such matters, and all claims, causes of action,
     remedies and rights relative thereto, which any and all of
     the Releasors ever had, currently has or hereafter may have
     (whether or not previously or currently asserted in any
     action or proceeding).

     5.  Nonassignment of Claims.  The Releasors hereby
represent and warrant that every claim, cause of action, remedy
and right released herein has not heretofore been assigned,
transferred or encumbered.  The Releasors agree to indemnify any
of the Releasee and any and all of its Related Parties, and hold
each and all of them harmless, from and against any and all
claims, causes of action, remedies and rights released hereby
based upon or arising in connection with any such prior
assignment, transfer or encumbrance.

     6.  Litigation Relating to this Release.  In the event it
becomes necessary for any person or entity for whose benefit
this Release is executed to initiate or respond to any action or
proceeding to enforce the terms of this Release, the prevailing
party in any such action or proceeding shall be entitled, in
addition to any other relief awarded by the court or other
tribunal, to costs and expenses, including attorneys' fees,
actually incurred in any such action or proceeding by such
person or entity.

     7.  Governing Law.  This Release and the obligations
arising hereunder shall be governed in all respects including
all matters of construction, validity and performance by, and
construed and enforced in accordance with, the laws of the State
of New York without regard to the principles thereof regarding
choice of law.

     8.  Counterparts.  This Release may be executed in multiple
counterparts, each of which shall be deemed to be an original as
to the Releasor on whose behalf it is executed.

     IN WITNESS WHEREOF, this Release has been executed this  
 day of , 1995.

HILLSBOROUGH HOLDINGS CORPORATION,
BEST INSURORS, INC.,
BEST INSURORS OF MISSISSIPPI, INC.,
COAST TO COAST ADVERTISING, INC.,
COMPUTER HOLDINGS CORPORATION,
DIXIE BUILDING SUPPLIES, INC.,
HAMER HOLDINGS CORPORATION,
HAMER PROPERTIES, INC.,
HOMES HOLDINGS CORPORATION,
JIM WALTER COMPUTER SERVICES, INC.,
JIM WALTER HOMES, INC.
JIM WALTER INSURANCE SERVICES, INC.,
JIM WALTER RESOURCES, INC.,
JIM WALTER WINDOW COMPONENTS, INC.,
JW ALUMINUM COMPANY,
JW RESOURCES, INC.,
JW RESOURCES HOLDINGS CORPORATION,
J.W.I.  HOLDINGS CORPORATION
J.W.  WALTER, INC.
JW WINDOW COMPONENTS, INC.,
LAND HOLDINGS CORPORATION,
MID-STATE HOMES, INC.,
MID-STATE HOLDINGS CORPORATION,
RAILROAD HOLDINGS CORPORATION,
SLOSS INDUSTRIES CORPORATION,
SOUTHERN PRECISION CORPORATION,
UNITED LAND CORPORATION,
UNITED STATES PIPE AND FOUNDRY COMPANY,
U.S. PIPE REALTY, INC.,
VESTAL MANUFACTURING COMPANY,
WALTER HOME IMPROVEMENT, INC., and
WALTER LAND COMPANY

By:
     Name:  Kenneth J. Matlock
     Title: 
           Vice President

KOHLBERG KRAVIS ROBERTS & CO.
KKR ASSOCIATES
JWC ASSOCIATES, L.P.
JWC ASSOCIATES II, L.P.
KKR PARTNERS II, L.P.

By: KKR ASSOCIATES

By:__________________
     Name:
     Title:







    [Additional Forms of Release to be filed at a later date]

<PAGE>




                           EXHIBIT 8:

               RECORD HOLDERS OF SUBORDINATED NOTE
             CLAIMS THAT MADE THE SUBORDINATED NOTE
             CLAIM ELECTION AND AGGREGATE AMOUNT OF
             CLAIM OF EACH SUCH HOLDER ELECTED TO BE
                RECEIVED IN THE FORM OF QUALIFIED
            SECURITIES PURSUANT TO SUBORDINATED NOTE
                         CLAIM ELECTION


<PAGE>
                                                       EXHIBIT 8

                SUBORDINATED NOTE CLAIM ELECTION

                            CLASS U-4
                                             AGGREGATE PRINCIPAL
                                             AMOUNT OF ALLOWED
                                             SUBORDINATED NOTE
                                             CLAIMS ELECTED TO BE
RECORD HOLDERS OF                            SATISFIED BY
SUBORDINATED NOTE CLAIMS                     QUALIFIED SECURITIES
- ------------------------                     --------------------
GOLDMAN SACHS & CO                              $  3,008,000.00
LEWCO SECURITIES CORP                              4,925,000.00
BEAR STEARNS SEC CORP                              1,700,000.00
BEAR STEARNS SEC CORP                                 54,454.00
SMITH BARNEY SHEARSON INC                        158,790,466.00
SMITH BARNEY SHEARSON INC                          3,525,000.00
OPPENHEIMER & CO INC                               1,000,000.00
SPEAR LEEDS & KELLOG                               2,300,000.00
BOSTON SAFE DEPOSIT & TR CO                          271,657.00
MORGAN STANLEY & CO INC                           20,810,000.00
ATWELL & CO                                       60,222,859.00
BOOTH & CO                                         2,400,000.00
CATAMARAN & CO                                       630,000.00
TRUST OF GE RETIRE TRUST                          18,991,161.00
HUDD & CO                                          7,550,000.00
MAC & CO                                             997,790.00
MAC & CO                                          13,245,580.00
MOMINT                                             2,104,000.00
SMOG & CO                                          2,000,000.00
TES & CO                                           7,000,000.00
UMBWAD & CO                                        5,275,000.00
HARE & CO                                         60,222,859.00
                                                ---------------
     TOTAL                                      $377,023,826.00
                                                ---------------

<PAGE>
                            CLASS U-5

                                             AGGREGATE PRINCIPAL
                                             AMOUNT OF ALLOWED
                                             SUBORDINATED NOTE
                                             CLAIMS ELECTED TO BE
RECORD HOLDERS OF                            SATISFIED BY
SUBORDINATED NOTE CLAIMS                     QUALIFIED SECURITIES
- ------------------------                     --------------------
GOLDMAN SACHS & CO                              $  6,540,000.00
GOLDMAN SACHS & CO                                 2,000,000.00
MORGAN STANLEY & CO INC                           13,734,000.00
KIDDER PEABODY & CO INC                            2,050,000.00
NEUBERGER & BERMAN                                 4,860,000.00
BEAR STEARNS SEC CORP                              1,146,000.00
SMITH BARNEY SHEARSON INC                        111,948,000.00
SMITH BARNEY SHEARSON INC                          1,540,000.00
OPPENHEIMER & CO INC                                  17,000.00
BROWN ALEX & SONS INC                                 40,000.00
OCONNOR & ASSOCIATES                               2,677,000.00
BANK OF NEW YORK                                   7,685,000.00
UNITED STATES TRUST CO NY                         14,000,000.00
BOSTON SAFE DEPOSIT & TR CO                        1,510,000.00
FIRST NATIONAL BANK OF BOSTON                        600,000.00
SSB CUSTODIAN                                      5,000,000.00
SSB CUSTODIAN                                      5,000,000.00
SSB CUSTODIAN                                        600,000.00
BANK OF AMERICA NATL TR & SAV                      1,250,000.00
BANK OF AMERICA NT & SA FRANKLIN                   1,000,000.00
UNITED MISSOURI BANK NA                           27,045,000.00
HARRIS TRUST & SAVINGS BANK                        1,300,000.00
NATWEST SECURITIES CORP 3                          2,745,000.00
BANKERS TRUST COMPANY                              3,550,000.00
CRAIG, LINDA E. CUST MILES ERICSON                    10,000.00
CRAIG, LINDA E. CUST SAMUEL CALVIN                    30,000.00
ML LEE ACQUISITION FUND                           12,000,000.00
PITT & CO                                            500,000.00
PITT & CO                                         17,200,000.00
HARE & CO                                         12,500,000.00
                                                ---------------
     TOTAL                                      $260,077,000.00
                                                ---------------

<PAGE>
                            CLASS U-6

                                             AGGREGATE PRINCIPAL
                                             AMOUNT OF ALLOWED
                                             SUBORDINATED NOTE
                                             CLAIMS ELECTED TO BE
RECORD HOLDERS OF                            SATISFIED BY
SUBORDINATED NOTE CLAIMS                     QUALIFIED SECURITIES
- ------------------------                     --------------------
MORGAN STANLEY & CO INC                         $ 28,520,000.00
GOLDMAN SACHS & CO                                 6,570,000.00
MORGAN STANLEY & CO INC                            6,250,000.00
BANKERS TRUST COMPANY                             11,200,000.00
CITICORP SECURITIES INC                              630,000.00
BT SECURITIES CORP                                 3,140,000.00
BANK OF AMERICA NT & SA                            3,000,000.00
FIRST TRUST NATL ASSOC                               500,000.00
SSB CUSTODIAN                                        600,000.00
BOSTON SAFE DEPOSIT & TR CO                          730,000.00
SMITH BARNEY SHEARSON INC                          1,325,000.00
FIRST BOSTON CORP                                    150,000.00
BEAR STEARNS SEC CORP                                 45,000.00
NEUBERGER & BERMAN                                   300,000.00
BROWN ALEX & SONS INC                                  5,000.00
BANKERS TRUST COMPANY                               2,925,00.00
MERRILL LYNCH PIERCE FENNER                           15,000.00
NORTHERN TRUST CO TRUST                              250,000.00
FIRST NATIONAL BANK OF BOSTON                        420,000.00
BOSTON SAFE DEPOSIT & TR CO                          545,000.00
UNITED STATES TRUST CO NY                          1,000,000.00
GOLDMAN SACHS & CO                                 3,605,000.00
GOLDMAN SACHS & CO                                   850,000.00
MORGAN STANLEY & CO INC                           19,919,000.00
NEUBERGER & BERMAN                                 1,400,000.00
SCHWAB CHARLES & CO INC                               30,000.00
BEAR STEARNS SEC CORP                              3,567,000.00
SMITH BARNEY SHEARSON INC                            200,000.00
FAHNESTOCK & CO INC                                  146,000.00
BANKERS TRUST COMPANY                              7,600,000.00
UNITED STATES TRUST CO NY                          6,187,000.00
BOSTON SAFE DEPOSIT & TR CO                          750,000.00
FIRST NATIONAL BANK OF BOSTON                        450,000.00
SSB CUSTODIAN                                      1,240,000.00
MERRILL LYNCH-DEBT SECURITIES                          1,000.00
BT SECURITIES CORP                                 5,000,000.00
MORGAN STANLEY & CO INC                           24,248,000.00
SCHWAB CHARLES & CO INC                                3,000.00
LAZARD FRERES & CO                                    20,000.00
BEAR STEARNS SEC CORP                              4,275,000.00
SMITH BARNEY SHEARSON INC                            400,000.00
FAHNESTOCK & CO INC                                  418,000.00
OCONNOR & ASSOCIATES                               3,000,000.00
CHASE MANHATTAN BANK NA                           10,000,000.00
SAGE MARTIN L & GLORIA W. SAGE JT TEN                 10,000.00
COLLINS, RUSSELL C.                                   10,000.00
GREENBERG, VIVIAN P.                                  30,000.00
MCHATTON, PATRICK E.                                  10,000.00
PETERSEN CONSULTANTS LTD.  DEFINED                    25,000.00
HARE & CO                                          6,188,000.00
                                                ---------------
     TOTAL                                      $167,702,000.00
                                                ---------------
<PAGE>
                                                                 




<TABLE>
<CAPTION>

                                                  SUMMARY OF TREATMENT AND CLASSES
                                                              ($000'S)

ADMINISTRATIVE & PRIORITY
CLAIMS SUMMARY
                              CLASS A-1                    CLASS P-1                  CLASS P-2                  CLASS P-3

                                                                                       FEDERAL EXCISE TAX AND     STATE AND LOCAL
                  ADMINISTRATIVE CLAIMS           FEDERAL INCOME TAX CLAIMS            RECLAMATION CLAIMS         TAX CLAIMS
<S>               <C>                             <C>                                  <C>                        <C>
 TREATMENT OF     Payment of cash in an amount
 ALLOWED          equal to the Allowed Amount 
 CLAIMS UNDER     of the claim without interest.
 PLAN
                                                  Payment of Allowed Amounts in                                    
                                                  equal quarterly installments over
                                                  a 6 year  period from earlier to
                                                  occur of (i)  date of the
                                                  Assessment by the IRS of  such
                                                  Claim and (ii) the date on which 
                                                  such Claim becomes an Allowed
                                                  Claim  with interest on unpaid
                                                  amounts from  the later of the
                                                  Effective Date, the  date of
                                                  Assessment and the date on  which
                                                  the Claim becomes an Allowed Claim
                                                  equal to the Prime Lending Rate.
                                                                                       Payment of cash in an
                                                                                       amount of the claim
                                                                                       without interest.
                                                                                                                  Payment of cash
                                                                                                                  in an amount
                                                                                                                  equal to the
                                                                                                                  Allowed Amount of
                                                                                                                  the claim without
                                                                                                                  interest.

 ESTIMATE OF      $32,000                         $14,000-$40,000                      $756                       $8,384
 ALLOWED AMOUNT
 AS OF DECEMBER
 31, 1994
 
</TABLE>

<TABLE>
<CAPTION>

                                                                                                                         EXACT 
                                                                                                         CLASS           AMOUNTS
<S>                                                                                                      <C>              <C>
ENTITY:
Best
Best (Miss.)                                                                                             Class P-3C            1
Coast to Coast
Computer Holdings                                                                                        Class P-3E            0
Computer Services                                                                                        Class P-3J            0
Dixie                                                                                                    Class P-3F          123
Hamer Holdings                                                                                           Class P-3G            0
Hamer Properties                                                                                         Class P-3H            1
Hillsborough                                                                                             Class P-3A           31
Home Improvement
Homes Holdings                                                                                           Class P-3I            0
Jim Warrior Railroad
Jim Walter Homes                                                                                         Class P-3K          214
Jim Walter Resources, Inc.                                                                               Class P-3M        4,099
JW Aluminum                                                                                              Class P-3O          192
JW Insurance
JW Resources
JW Walter                                                                                                Class P-3R           11
Window Components                                                                                        Class P-3S           18
Window Components (Wisc.)                                                                                Class P-3N            2
JWI Holdings                                                                                             Class P-3Q            0
Land Holdings                                                                                            Class P-3T            0
Mid-State Holdings                                                                                       Class P-3V            0
Mid-State Homes                                                                                          Class P-3U            7
Old Walter Industries                                                                                    Class P-3EE           7
Pipe Realty                                                                                              Class P-3BB           0
Railroad Holdings                                                                                        Class P-3W            0
Resources Holdings                                                                                       Class P-3P            0
Sloss                                                                                                    Class P-3X          611
Southern Precision                                                                                       Class P-3Y           42
U.S. Pipe                                                                                                Class P-3AA       2,113
United Land                                                                                              Class P-3Z          846
Vestal                                                                                                   Class P-3CC          64
Walter Industries/Other
Walter Land                                                                                              Class P-3FF           0
</TABLE>

<TABLE>
<CAPTION>
                                                  SUMMARY OF TREATMENT AND CLASSES
                                                              ($000'S)

SECURED CLAIMS SUMMARY

                               CLASS S-1                  CLASS S-2                  CLASS S-3                CLASS S-4
                           REVOLVING CREDIT             WORKING CAPITAL             GRACE STREET
                           BANK CLAIMS                  BANK CLAIMS                 NOTE CLAIMS            SLOSS IRB CLAIMS
<S>                        <C>                          <C>                         <C>                    <C>
TREATMENT OF ALLOWED
CLAIMS UNDER PLAN          Payment of Allowed Amounts
                           in full in cash except for 
                           $28,221 to be paid in 
                           Common Stock.                 Payment of Allowed 
                                                         Amounts in full in 
                                                         cash less any amounts
                                                         applied by the Debtors 
                                                         to repay any such claim 
                                                         subsequent to the Stub 
                                                         Period and prior to the 
                                                         Effective Date except for 
                                                         $9,279 to be paid in 
                                                         Common Stock.              Payment of Allowed
                                                                                    Amounts in full in 
                                                                                    cash.                  Payment of Allowed
                                                                                                           Amounts in full in
                                                                                                           cash.
</TABLE>
<TABLE>
<CAPTION>
ESTIMATE OF ALLOWED AMOUNT
AS OF DECEMBER 31, 1994

                              $382,248                      $130,622                       $5                      $715
                              <F1>                           <F2>
                              CLASS           STATUS        CLASS          STATUS          CLASS                   CLASS
<S>                           <C>             <C>           <C>            <C>             <C>                     <C>
ENTITY:
Best                          Class S-1B      Borrower
Best (Misc.)                  Class S-1C      Borrower
Coast to Coast                Class S-1D      Borrower
Computer Holdings             Class S-1E      Guarantor     Class S-2E     Guarantor
Computer Services             Class S-1J      Borrower
Dixie                                         Class S-1F    Borrower
Hamer Holdings                Class S-1G      Guarantor     Class S-2G     Guarantor
Hamer Properties              Class S-1H      Borrower
Hillsborough                  Class S-1A      Borrower      Class S-2A     Guarantor
Home Improvement
Homes Holdings                Class S-1I      Guarantor     Class S-2I     Guarantor
Jefferson Warrior Railroad
Jim Walter Homes              Class S-1K      Borrower
Jim Walter Resources, Inc.    Class S-1M      Borrower      Class S-2M     Borrower
JW Aluminum Co.               Class S-1O      Borrower      Class S-2O     Guarantor
JW Insurance                  Class S-1L      Borrower
JW Resources                  Class S-1GG     Guarantor
JW Walter                     Class S-1R      Borrower
JW Window Components, Inc.    Class S-1S      Borrower      Class S-2S     Guarantor
JW Window Components (Wisc.)  Class S-1N      Borrower
JWI Holdings                  Class S-1Q      Borrower      Class S-2Q     Guarantor
Land Holdings                 Class S-1T      Guarantor     Class S-2T     Guarantor
Mid-State Holdings            Class S-1V      Guarantor     Class S-2V     Guarantor
Mid-State Homes, Inc.
Old Walter Industries         Class S-1EE     Borrower      Class S-2EE    Guarantor  Class S-JEE
Pipe Realty                   Class S-1BB     Borrower      Class S-2BB    Guarantor
Railroad Holdings             Class S-1W      Guarantor     Class S-2W     Guarantor
Resources Holdings            Class S-1P      Guarantor     Class S-2P     Guarantor
Sloss Industries Corp.        Class S-1X      Borrower      Class S-2X     Guarantor                          Class S-4X
Southern Precision Corp.      Class S-1Y      Borrower      Class S-2Y     Guarantor
U.S. Pipe and Foundry Co.     Class S-1AA     Borrower      Class S-2AA    Borrower
United Land Corp.             Class S-1Z      Borrower
Vestal Manufacturing Co.      Class S-1CC     Borrower      Class S-2CC    Guarantor
Walter Industries/Other
Walter Land                   Class S-1FF     Borrower      Class S-2FF    Borrower
</TABLE>
- ----------------
[FN]  Includes Accrued Interest from 12/28/89 to 12/31/94
totaling $152.6 million.[CAD 252]

[FN]  Includes Accrued Interest from 12/28/89 to 12/31/94
totaling $51.9 million.[CAD 252]

<PAGE>
<TABLE>
<CAPTION>

                                                  SUMMARY OF TREATMENT AND CLASSES
                                                              ($000'S)

                                                       SECURED CLAIMS SUMMARY

                      CLASS S-5           CLASS S-6                CLASS S-7          CLASS S-8       CLASS S-9
                       SECURED           SERIES B & C      PROVIDENT LIFEW & ACCIDENT                                               

                                           REVOLVING CREDIT WORKING CAPITAL
                  EQUIPMENT PURCHASE  SENIOR NOTE CLAIMS    ISSURANCE COMPANY CLAIMSAGENTS CLAIMS   AGENTS CLAIMS

<S>               <C>                  <C>                         <C>                    <C>                <C>
TREATMENT OF 
ALLOWED CLAIMS 
UNDER PLAN        Payment of Allowed
                  Amounts in full in 
                  cash.                Payment of Allowed 
                                       Amounts in cash in 
                                       an amount equal to
                                       such Holder's Pro 
                                       Rata Share of 
                                       Class S-6 Fund 
                                       and a principal 
                                       amount of New Senior
                                       Notes equal to the 
                                       difference between 
                                       the Allowed Amount 
                                       of such Holder's 
                                       Sereis B & C Note
                                       Claim and the amount of
                                       cash received except for
                                       $37,500 to be paid in
                                       Common Stock.               Payment of Allowed 
                                                                   Amounts in cash and 
                                                                   balance of Allowed
                                                                   Claims reinstated.   Payment of Allowed
                                                                                        Amounts in full in 
                                                                                        cash.                Payment of Allowed
                                                                                                             Amounts in full in
                                                                                                             cash.
</TABLE>
<TABLE>
<CAPTION>
ESTIMATE OF ALLOWED AMOUNT
AS OF DECEMBER 31, 1994
                              $48                    $359,729-$368,474           $7,494
                                                     <F1>                                      <F2>            <F2>

                                            EXACT
                              CLASS        AMOUNTS   CLASS        STATUS         CLASS        CLASS           CLASS
<S>                           <C>           <C>      <C>          <C>            <C>          <C>             <C>
ENTITY:
Best                                                                                          Class S-8B      Class S-8B
Best (Miss.)                                                                                  Class S-8C
Coast to Coast                                                                                Class S-8D
Computer Holdings                                                                             Class S-8E      Class S-9E
Computer Services             Class S-5J    29                                                Class S-8J
Dixie                                                                                         Class S-8F
Hamer Holdings                                                                                Class S-8G      Class S-9G
Hamer Properties                                                                              Class S-8H
Hillsborough                                         Class S-6A   Guarantor                   Class S-8A      Class S-9A
Home Improvement
Homes Holdings                                       Class S-6I   Guarantor                   Class S-8I      Class S-9I
Jefferson Warrior Railroad
Jim Walter Homes                                     Class S-6K   Issuer                      Class S-6K
Jim Walter Resources, Inc.                           Class S-6M   Issuer                      Class S-8M      Class S-9M
JW Aluminum Co.               Class S-5O    11                                                Class S-8O      Class S-9O
JW Insurance                                                                                  Class S-8L
JW Resources                                                                                  Class S-6GG
JW Walter                                                                                     Class S-8R
JW Window Components, Inc.    Class S-58     0                                                Class S-8S
JW Window Components (Wisc.)                                                                  Class S-8N
JWI Holdings                                                                                  Class S-8Q      Class S-9Q
Land Holdings                                                                                 Class S-8T      Class S-9T
Mid-State Holdings                                                                            Class S-8V      Class S-9V
Mid-State Homes, Inc.
Old Walter Industries                                Class S-6EE  Guarantor      Class S-7EE  Class S-8EE     Class S-9EE
Pipe Realty                                                                                   Class S-6BB     Class S-9BB
Railroad Holdings                                                                             Class S-8W      Class S-9W
Resources Holdings                                   Class S-6P   Guarantor                   Class S-8P      Class S-9P
Sloss Industries Corp.        Class S-5X     1                                                Class S-8X      Class S-9X
Southern Precision Corp.      Class S-5Y     3                                                Class S-8Y      Class S-9Y
U.S. Pipe and Foundry Co.     Class S-5AA    5       Class S-6AA  Issuer                      Class S-8AA     Class S-9AA
United Land Corp.                                    Class S-6Z   Issuer                      Class S-8Z      Class S-9Z
Vestal Manufacturing Co.                                                                      Class S-8CC     Class S-9CC
Walter Industries/Other
Walter Land                                                                                   Class S-8FF     Class S-9FF
</TABLE>
- ----------------
[FN]  Includes Accrued Interest from 12/28/89 to 12/31/94
totaling $165.4 million-[CAD 252]$174.1 million.[CAD 252]

[FN]  The Holders of Class S-8 and S-9 Claims have not provided
the amount of fees and expenses incurred since the Filing Date. 
As a result, there is insufficient information upon which to
estimate Class S-8 and S-9 Claims.

<PAGE>

<TABLE>
<CAPTION>

                                                  SUMMARY OF TREATMENT AND CLASSES
                                                              ($000'S)

UNSECURED CLAIMS SUMMARY
                                    CLASS U-1               CLASS U-2                       CLASS U-3
                              OLD WALTER INDUSTRIES        CONVENIENCE                      OTHER
                                    IRB CLAIMS             CLASS CLAIMS                     UNSECURED CLAIMS

<S>                           <C>                          <C>                              <C>
TREATMENT OF ALLOWED
CLAIMS UNDER PLAN             Payment of Allowed Amounts 
                              in cash and balance of 
                              Allowed Claims reinstated.   Payment of Pre-Filing Date 
                                                           Unsecured Allowed Amounts 
                                                           plus Post-Filing Date interest 
                                                           from the Filing Date to the 
                                                           Effective Date at the General 
                                                           Unsecured Interest Rate in full 
                                                           in cash.                         Payment of 75% of Pre-Filing Date       

                                                                                    Unsecured Allowed Amounts  on or 
                                                                                            promptly after the Effective Date,
                                                                                            payment within six months thereafter of
                                                                                            the balance of the  Pre-Filing  Date
                                                                                            Unsecured  Allowed  Amounts plus 
                                                                                            Post-Filing  Date interest  on  the
                                                                                            Pre-Filing Date Unsecured Allowed
                                                                                            Amounts from  the Filing Date
                                                                                            to  the  Effective  Date  at  the 
                                                                                            General Unsecured Interest   Rate
                                                                                            together  with   Post-Filing  Date
                                                                                            interest  on the  remaining 25%  of 
                                                                                            Pre-Filing Date Unsecured Allowed 
                                                                                            Amounts from  the Effective  Date
                                                                                            to  the  Payment  Date  at   the 
                                                                                            General  Unsecured Interest rate in full
                                                                                            in cash.
</TABLE>
<TABLE>
<CAPTION>

ESTIMATE OF ALLOWED AMOUNT
AS OF DECEMBER 31, 1994       $8,792                 $1,704                              $93,775<F1>   
                                                                       EXACT                                          EXACT 
                              CLASS                  CLASS             AMOUNTS           CLASS                        AMOUNTS
<S>                           <C>                    <C>               <C>              <C>                           <C>
ENTITY:
Best                                                 Class U-2B          6               Class U-3B                       15
Best (Miss.)                                                                             Class U-3C                       0
Coast to Coast                                       Class U-2D        159               Class U-3D                      281
Computer Holdings                                                                        Class U-3E                        0
Computer Services                                    Class U-2J          4               Class U-3J                       34
Dixie                                                Class U-2F          7               Class U-3F                      913
Hamer Holdings                                                                           Class U-3G                        0
Hamer Proportion                                                                         Class U-3H                        0
Hillsborough                                                                             Class U-3A                    2,550
Home Improvement                                     Class U-2DD         9               Class U-2DD                      32
Homes Holdings                                                                           Class U-3I                        0
Jefferson Warrior Railroad                                                                                                 0
Jim Walter Homes                                     Class U-2K        250               Class U-3K                    7,223
Jim Walter Resources, Inc.                           Class U-2M         87               Class U-3M                   19,061
JW Aluminum Co.                                      Class U-2O         72               Class U-3O                    6,413
JW Insurance                                         Class U-2L          5               Class U-3L                        6
JW Resources                                                                             Class U-3GG                       0
JW Walter                                                                                Class U-3R                        0
JW Window Components, Inc.                           Class U-2S         64               Class U-3S                     2,221
JW Window Components (Wisc.)                         Class U-2N          8               Class U-3N                       123
JWI Holdings                                                                             Class U-3Q                         0
Land Holdings                                                                            Class U-3T                         0
Mid-State Holdings                                                                       Class U-3V                         0
Mid-State Homes, Inc.                                Class U-2U         21               Class U-3U                       121
Old Walter Industries         Class U-1EE            Class U-2EE       439               Class U-3EE                   14,385
Pipe Realty                                                                              Class U-3BB                        0
Railroad Holdings                                                                        Class U3W                          0
Resources Holdings                                                                       Class U-3P                         0
Sloss Industries Corp.                               Class U-2X        103               Class U-3X                     5,614
Southern Precision Corp.                             Class U-2Y         27               Class U-3Y                       381
U.S. Pipe and Foundry Co.                            Class U-2AA       370               Class U-3AA                   30,783
United Land Corp.                                    Class U-2Z          4               Class U-3Z                         1
Vestal Manufacturing Co.                             Class U-2CC        35               Class U-3CC                      754
Walter Industries/Other                                                                                                     0
Walter Land                                          Class U-2FF         2               Class U-3FF                       32
</TABLE>
- ----------------
[FN]  Includes Accrued Interest from 12/28/89 to 12/31/94
totaling $23.0 million which has been allocated pro rata across
each Entity in Class U-3.

<PAGE>
<TABLE>
<CAPTION>
                                                  SUMMARY OF TREATMENT AND CLASSES
                                                              ($000'S)

UNSECURED CLAIMS AND OLD COMMON
STOCK INTERESTS SUMMARY

                       CLASS U-4                 CLASS U-5                  CLASS U-6            CLASS U-7              CLASS E-1
                   SENIOR SUBORDINATED        17% SUBORDINATED               PRO IBO            VEIL PIERCING          OLD COMMON
                      RESET NOTES                 NOTES                    DEBENTURE CLAIMS       CLAIMS             STOCK INTERVALS
<S>                <C>                         <C>                         <C>                  <C>                     <C>
TREATMENT OF 
ALLOWED CLAIMS
UNDER PLAN         Payments of Allowed Amount
                   in Full in combination of 
                   Qualified Securities and
                   Common Stock                Payments of Allowed Amount
                                               in Full in combination of
                                               Qualified Securities and
                                               Common Stock                Payments of Allowed 
                                                                           Amount in Full in 
                                                                           combination of 
                                                                           Qualified Securities
                                                                           and Common Stock     Payment of Allowed 
                                                                                                Amounts in full in a 
                                                                                                combination of 
                                                                                                Qualified Securities 
                                                                                                and Common Stock 
                                                                                                to the Veil 
                                                                                                Piercing Claims Trust 
                                                                                                on behalf of Holders 
                                                                                                of Class U-7 Claims     Payment of
                                                                                                                        Common Stock

</TABLE>
<TABLE>
<CAPTION>

ESTIMATE OF ALLOWED AMOUNT AS 
OF DECEMBER 31, 1994
                              $479,261                  $379,254                   $239,472                $375,000<F1> $150,000<F2>

                              CLASS         STATUS      CLASS         STATUS       CLASS        STATUS

<S>                           <C>           <C>         <C>           <C>          <C>          <C> 
ENTITY
Best
Best (Miss)
Coast to Coast
Computer Holdings
Computer Services
Dixie
Hamer Holdings
Hamer Properties
Hillsborough                  Class U-4A    Guarantor   Class U-5A    Guarantor
Home Improvement
Homes Holdings                Class U-4I    Guarantor   Class U-5I    Guarantor
Jefferson Warrior Railroad
Jim Walter Homes              Class U-4K    Issuer      Class U-5K    Issuer
Jim Walter Resources, Inc.
JW Aluminum Co.
JW Insurance
JW Resources
JW Walter
JW Window Components, Inc.
JW Window Components (Wisc.)
JWI Holdings
Land Holdings
Mid-State Holdings
Mid-State Homes, Inc.
Old Walter Industries         Class U-4EE   Guarantor   Class U-SEE   Guarantor    Class U-6EE  Issuer
Pipe Realty
Railroad Holdings
Resources Holdings
Sloss Industries Corp.
Southern Precision Corp.
U.S. Pipe and Foundry Co.     Class U-4AA   Issuer      Class U-5AA   Issuer
United Land Corp.             Class U-4Z    Issuer      Class U-SZ    Issuer
Vestal Manufacturing Co.
Walter Industries/Other
Walter Land
</TABLE>
- ----------------
[FN]  This represents the aggregate of Allowed Amounts against
all Debtors.

[FN]  Old Common Stock [CAD 252]Interests may receive up to an
additional $100,000 according to the terms set forth in Section
II A.3 of the Supplement.

<PAGE>
<TABLE>
<CAPTION>
                                                  Summary of Treatment and Classes
                                                              ($000's)

Secured Intercompany Claims Summary

CLASS I-1CLASS I-2CLASS I-3

<S>                           <C>                          <C>                          <C>
TREATMENT OF ALLOWED
CLAIMS UNDER PLAN             Payment of cash in an 
                              amount equal to the 
                              Allowed Amount of the 
                              claim without interest.      Class I-2 Claims will be 
                                                           reinstated on the books 
                                                           and records of the 
                                                           respective Debtors. Pre-
                                                           Filing Date Intercompany 
                                                           Notes Payable may be paid 
                                                           after the Effective Date 
                                                           in the ordinary course of
                                                           business.                    Class I-3 Claims will be reinstated on the 
                                                                                        books and records of the respective
                                                                                        Debtors.   Pre-Filing Date Intercompany 
                                                                                        Notes Payable may be  paid  after  the  
                                                                                        Effective Date  in the  ordinary course of
                                                                                        business.
</TABLE>
<TABLE>
<CAPTION>

ESTIMATE OF ALLOWED AMOUNT
AS OF DECEMBER 31, 1994       $7,350                        $1,248,631                  $2,006,003
                                                                             EXACT                            EXACT
                                                            CLASS           AMOUNTS     CLASS                 AMOUNTS
<S>                           <C>                           <C>              <C>        <C>                   <C>

ENTITY:
Best                                                         Class I-2B       1,018      Class I-3B             2,389
Best (Miss.)                                                 Class I-2C          64      Class I-3C                24
Coast to Coast                                               Class I-2D         135      Class I-3D                72
Computer Holdings                                            Class I-2E           6      Class I-3E                 2
Computer Services                                            Class I-2J       1,164
Dixie                                                        Class I-2F         232      Class I-3F               220
Hamer Holdings                                               Class I-2G           6      Class I-3G                 2
Hamer Proportion                                             Class I-2H         204      Class I-3H                 5
Hillsborough                                                 Class I-2A     100,653      Class I-3A           130,988
Home Improvement                                             Class I-2DD      1,923      Class I-3DD            2,852
Homes Holdings                                               Class I-2I           6
Jefferson Warrior Railroad                                   
Jim Walter Homes                                             Class I-2K     194,401      Class I-3K           191,971
Jim Walter Resources, Inc.                                   Class I-2M     127,199      Class I-3M             7,838
JW Aluminum Co.                                              Class I-2O      24,464      Class I-3O             7,066
JW Insurance                                                                                   
JW Resources                                                                                   
JW Walter                                                    Class I-2R         198
Window Components                                            Class I-2S      49,712      Class I-3S            14,400
Window Components (Wisc.)                                    Class I-2N       1,165      Class I-3N             1,734
JWI Holdings                                                 Class I-2Q         677
Land Holdings                                                Class I-2T           6      Class I-3T                 2
Mid-State Holdings                                           Class I-2V           6
Mid-State Homes                                              Class I-2U     106,061      Class I-3U           744,944
Old Walter Industries                                        Class I-2EE    466,913      Class I-3EE          481,734
Pipe Realty                                                  Class I-2BB        126      Class I-3BB               24
Railroad Holdings                                            Class I-2W           6      Class I-3W                 1
Resources Holdings                                           Class I-2P          23      Class I-3P                 1
Sloss                                                        Class I-2X      27,768      Class I-3X             8,399
Southern Precision                                           Class I-2Y      21,895      Class I-3Y            12,760
U.S. Pipe                                                    Class I-2AA     35,357      Class I-3AA          175,968
United Land                                                  Class I-2Z      63,636      Class I-3Z            17,424
Vestal                                                       Class I-2CC     12,053      Class I-3CC            3,385
Walter Industries/Other                                      
Walter Land                                                  Class I-2FF     11,555      Class I-3FF            1,799
</TABLE>

<PAGE>                                            EXHIBIT 3.A.1.





            WALTER INDUSTRIES, INC. AND SUBSIDIARIES

                CONSOLIDATED FINANCIAL STATEMENTS

                          MAY 31, 1994


<PAGE>
                  INDEX TO FINANCIAL STATEMENTS

                                                          PAGES

Walter Industries, Inc. and Subsidiaries

  Report of Independent Certified Public Accountants        F-2

  Consolidated Balance Sheet--May 31, 1994 and 1993         F-3

  Consolidated  Statement of  Operations  and Retained
   Earnings (Deficit) for the Three Years Ended 
   May 31, 1994                                             F-4

  Consolidated Statement of Cash Flows for the 
   Three Years Ended May 31, 1994                           F-5

  Notes To Financial Statements                             F-6

<PAGE>
       REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholders
Walter Industries, Inc.

     In our opinion, the accompanying consolidated balance sheet
and  the  related  consolidated  statements  of  operations  and
retained earnings (deficit) and of cash flows present fairly, in
all  material   respects,  the  financial  position   of  Walter
Industries, Inc. and its subsidiaries at  May 31, 1994 and 1993,
and the results  of their  operations and their  cash flows  for
each  of the  three years in  the period  ended May 31,  1994 in
conformity with generally accepted accounting principles.  These
financial  statements are  the responsibility  of the  Company's
management; our responsibility is to express an opinion on these
financial statements  based on  our  audits.   We conducted  our
audits of these statements in accordance with generally accepted
auditing standards  which require that  we plan and  perform the
audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes
examining,  on a test basis, evidence supporting the amounts and
disclosures   in   the  financial   statements,   assessing  the
accounting  principles used  and significant  estimates made  by
management,  and  evaluating  the  overall  financial  statement
presentation.   We believe that our audits  provide a reasonable
basis for the opinion expressed above.

     The  accompanying  consolidated  financial statements  have
been prepared assuming that the Company will continue as a going
concern.   As discussed  in  Notes 2  and  10 to  the  financial
statements,  on December 27,  1989, Walter Industries,  Inc. and
substantially  all of  its subsidiaries  each filed  a voluntary
petition  for reorganization under Chapter 11 of Title 11 of the
United States  Code,  thereby raising  substantial  doubt  about
their ability to continue as a going concern.  The Company filed
a  fourth amended  joint plan  of reorganization  and a  related
disclosure statement with the  Bankruptcy Court on June 22, 1994
and  June 29, 1994, respectively.  The accompanying consolidated
financial statements  do not include any  adjustments that might
result from the outcome of the petitions for reorganization.

     As  discussed  in Note  11  to  the Consolidated  Financial
Statements,  the Company  changed its  method of  accounting for
postretirement benefits other than pensions in fiscal year 1993.


PRICE WATERHOUSE
Tampa, Florida
July 8, 1994

<PAGE>
<TABLE>
            WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                   CONSOLIDATED BALANCE SHEET

                                           WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                                               CONSOLIDATED BALANCE SHEET
<CAPTION>
                                                                 MAY 31,
                                                      -------------------------------
                                                           1994              1993
                                                      -----------        ------------
                                                               (IN THOUSANDS)
<S>                                                  <C>                <C>
ASSETS
Cash (includes short-term investments of 
  $177,040,000 and $172,553,000) (Note 5)             $   203,303        $   190,370
Short-term investments, restricted (Note 3)               107,552            105,620
Instalment notes receivable (Notes 3, 5 and 6)          4,176,040          4,187,316
Less-- Provision for possible losses                      (26,301)           (26,579)
     Unearned time charges                             (2,790,560)        (2,773,878)
                                                      -----------        ------------
     Net                                                1,359,179          1,386,859
Trade receivables                                         135,431            143,259
  Less--Provision for possible losses                      (7,392)            (7,324)
                                                      -----------        ------------
     Net                                                  128,039            135,935
Other notes and accounts receivable                        10,774             15,625
Inventories, at lower of cost (first in, first out 
  or average) or market:
  Finished goods                                           95,270             94,360
  Goods in process                                         27,090             23,421
  Raw materials and supplies                               48,533             47,153
  Houses held for resale                                    1,686              1,705
                                                      -----------        ------------
     Total inventories                                    172,579            166,639
Prepaid expenses                                           11,335              7,902
Property, plant and equipment, at cost (Note 4)         1,123,939          1,075,068
Less--Accumulated depreciation, depletion and 
  amortization                                           (466,076)          (412,028)
                                                      -----------        ------------
     Net                                                  657,863            663,040
Investments                                                 5,753              5,568
Unamortized debt expense                                   31,656             46,622
Other assets                                               39,936             37,616
Excess of purchase price over net assets acquired (Note 1)                                                          412,923         

 461,438
                                                      $ 3,140,892        $ 3,223,234
                                                      ===========        ============
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Bank overdrafts (Note 5)                              $    29,879        $    17,921
Accounts payable (Note 2)                                  59,468             52,696
Accrued expenses (Note 2)                                 122,665            116,238
Income taxes payable (Notes 2 and 6)                       21,543             19,135
Deferred income taxes (Note 6)                             73,152             85,833
Long-term senior debt (Notes 2 and 5)                     871,970          1,046,971
Accrued postpetition interest on secured obligations 
  (Notes 2 and 5)                                         258,032            210,199
Accumulated postretirement health benefits obligation 
  (Note 11)                                               209,962            189,905
Other long-term liabilities                                48,890             46,442
Liabilities subject to Chapter 11 proceedings 
  (Notes 2, 3 and 5)                                    1,727,684          1,725,631
Stockholders' equity (deficit) (Notes 1, 5, 7 and 8):
  Common stock, $.01 par value per share:
    Authorized--50,000,000 shares
    Issued--31,120,773 shares                                 311                311
Capital in excess of par value                            155,293            155,293
Retained earnings (deficit), per accompanying statement  (434,520)          (441,695)
Excess of additional pension liability over unrecognized 
  prior years service cost                                 (3,437)            (1,646)
                                                      -----------        ------------
     Total stockholders' equity (deficit)                (282,353)          (287,737)
                                                      -----------        ------------
                                                      $ 3,140,892        $ 3,223,234
                                                      ===========        ============
</TABLE>
<TABLE>
<CAPTION>
                                              WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                                CONSOLIDATED STATEMENT OF OPERATIONS AND RETAINED EARNINGS (DEFICIT)

                                                  FOR THE YEARS ENDED MAY 31,
                                           ----------------------------------------
                                           1994          1993           1992
                                                       (IN THOUSANDS)
<S>                                        <C>           <C>            <C>
Sales and revenues:
  Net sales                                 $1,068,387   $1,072,615      $1,139,048
  Time charges (Note 3)                        238,097      218,696         195,001
  Miscellaneous                                 17,383       23,160          28,172
  Interest income from Chapter 11 
    proceedings (Note 2)                         4,657        4,515           4,360
                                            -----------  -----------     -----------
                                             1,328,524    1,318,986       1,366,581
                                            -----------  -----------     -----------
Cost and expenses:
  Cost of sales                                845,061      804,411         891,882
Depreciation, depletion and amortization 
  (Note 4)                                      71,035       70,483          82,801
Selling, general and administrative            127,901      124,616         129,372
Postretirement health benefits (Note 11)        25,585       23,474              --
Provision for possible losses                    4,611        4,236           5,787
Chapter 11 costs (Note 2)                       14,254        9,802           5,172
Interest and amortization of debt discount 
  and expense (Interest on unsecured debt 
  obligations not accrued since 
  December 27, 1989--$163,685,000 in each 
  year) (Notes 2, 4 and 5)                     155,470      171,581         177,060
Amortization of excess of purchase price 
  over net assets acquired (Note 1)             48,515       39,461          39,702
                                            -----------  -----------     -----------
                                             1,292,432    1,248,064       1,331,776
                                            -----------  -----------     -----------
                                                36,092       70,922          34,805
Provision for income taxes (Note 6):
  Current                                      (41,598)     (48,141)        (35,957)
  Deferred                                      12,681       23,813          23,494
                                            -----------  -----------     -----------
Income from operations before cumulative 
  effect of accounting change                    7,175       46,594          22,342
Cumulative effect of change in accounting 
  principle--postretirement benefits other 
  than pensions (net of income tax benefit 
  of $61,823,000) (Note 11)                         --     (104,608)             --
Net income (loss)                                7,175      (58,014)         22,342
Retained earnings (deficit) at beginning 
  of year                                     (441,695)    (383,681)       (406,023)
                                            ===========  ===========     ===========
Retained earnings (deficit) at end of year  $ (434,520)  $ (441,695)     $ (383,681)
                                            ===========  ===========     ===========
</TABLE>
<TABLE>
                                              WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                                                CONSOLIDATED STATEMENT OF CASH FLOWS
                                                  FOR THE YEARS ENDED MAY 31,
                                           ----------------------------------------
                                           1994          1993            1992
                                                       (IN THOUSANDS)
<S>                                        <C>           <C>             <C>
OPERATIONS
Net income (loss)                            $   7,175    $ (58,014)      $  22,342
Charges to income not affecting cash:
  Depreciation, depletion and amortization      71,035       70,483          82,801
  Provision for deferred income taxes          (12,681)     (23,813)        (23,494)
  Accumulated postretirement health benefits 
    obligation (Note 11)                        20,057      189,905              --
  Adjustment to deferred taxes for accounting 
    change (Note 11)                                --      (61,823)             --
  Provision for other long-term liabilities        280         (781)          6,782
  Amortization of excess of purchase price 
    over net assets acquired (Note 1)           48,515       39,461          39,702
  Amortization of debt discount and expense     17,597       22,148          19,715
                                             ---------    ---------       ---------
                                               151,978      177,566         147,848
Decrease (increase) in:
  Short-term investments, restricted            (1,932)       1,334           4,374
  Instalment notes receivable, net<F1>          27,680      (23,607)        (47,835)
  Trade and other receivables, net              12,747        1,429            (457)
  Inventories                                   (5,940)         627          12,118
  Prepaid expenses                              (3,433)         236           1,404
Increase (decrease) in:
  Bank overdrafts (Note 5)                      11,958       (9,758)          7,906
  Accounts payable                               6,772       (1,692)            425
  Accrued expenses                               6,427       (1,682)         15,663
  Income taxes payable                           2,408        9,111         (18,036)
  Accrued postpetition interest on secured 
    obligations                                 47,833       32,605          47,868
  Liabilities subject to Chapter 11 
    proceedings (Note 2):
  Accounts payable                               1,438          811             714
  Accrued expense                                 (152)           4            (136)
  Income taxes payable                              --           --           1,429
  Other long-term liabilities                       --           --            (244)
                                             ---------    ---------       ---------
  Cash flows from operations                   257,784      186,984         173,041
                                             ---------    ---------       ---------
FINANCING ACTIVITIES
  Issuance of long-term senior debt              2,000      256,128              --
  Addition to unamortized debt expense              --       (4,794)             --
  Retirement of long-term senior debt (Note 5)(178,865)    (161,959)       (127,258)
  Decrease in liabilities subject to 
    Chapter 11 proceedings (Notes 2 and 5):
    Short-term notes payable                        --           --          (2,805)
    Long-term senior debt                           --     (121,217)        (37,958)
                                             ---------    ---------       ---------
    Cash flows from financing activities      (176,865)     (31,842)       (168,021)
                                             ---------    ---------       ---------
INVESTING ACTIVITIES
  Additions to property, plant and 
    equipment,  net of normal retirements      (65,858)     (68,901)        (63,646)
  Decrease (increase) in investments              (185)        (128)          1,137
  (Increase) in other assets                    (1,943)      (1,617)         (5,485)
                                             ---------    ---------       ---------
  Cash flows from investing activities         (67,986)     (70,646)        (67,994)
                                             ---------    ---------       ---------
  Net increase (decrease) in cash and cash 
    equivalents                                 12,933       84,496         (62,974)
  Cash and cash equivalents at beginning 
    of year                                    190,370      105,874         168,848
                                             ---------    ---------       ---------  
  Cash and cash equivalents at end of year 
    (Note 5)                                 $ 203,303    $ 190,370       $ 105,874

                                             =========    =========       =========
</TABLE>
- ----------------
[FN]  Consists of  sales and  resales, net of  repossessions and
provision  for possible  losses, of $197,472,000,  $207,340,000,
and $207,648,000 and cash collections on account and payouts in
advance of maturity of $225,152,000, $183,733,000, and
$159,813,000 for the years ended May 31, 1994, 1993 and 1992,
respectively.

<PAGE>
            WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                  NOTES TO FINANCIAL STATEMENTS

NOTE 1--ORGANIZATION AND ACQUISITION

     Walter  Industries,  Inc.  (formerly Hillsborough  Holdings
Corporation) (the  "Company") was organized in August  1987 by a
group  of investors led by Kohlberg Kravis Roberts & Co. ("KKR")
for the purpose  of acquiring Jim Walter  Corporation, a Florida
corporation    ("Original   Jim   Walter").      Following   its
organization,  the Company  organized  and acquired  all of  the
outstanding  capital stock  of  a group  of direct  wholly-owned
subsidiaries (the  "First Tier  Subsidiaries").  The  First Tier
Subsidiaries (except  JWC Holdings Corporation) and  the Company
organized and acquired all of  the outstanding capital stock  of
Walter Industries, Inc. ("Old Walter Industries").  JWC Holdings
Corporation, a  Florida corporation and a  First Tier Subsidiary
("JWC Holdings"), organized and  acquired all of the outstanding
shares of  J-II Acquisition  Corporation, a Florida  corporation
("J-II").   Old Walter Industries  and J-II, in  turn, organized
and   acquired  all   of  the   outstanding  capital   stock  of
Hillsborough Acquisition Corporation ("HAC").

     On  September 18, 1987,  HAC acquired approximately  95% of
the outstanding common stock  of Original Jim Walter at  a price
of $60 per  share in cash, pursuant to an  Agreement and Plan of
Merger  dated as  of August 12,  1987 (the  "Acquisition").   On
January 7, 1988, the  Company caused Original  Jim Walter to  be
merged (the "Merger") into  HAC (which changed its name  to "Jim
Walter  Corporation") and the  remaining 5% of  its common stock
was converted into  the right  to receive $60  in cash for  each
share.  On that same date: (i) HAC distributed substantially all
of  its  assets  (principally  excluding the  stock  of  certain
subsidiaries   of  Original  Jim   Walter  engaged  in  building
materials businesses) to Old  Walter Industries in redemption of
all  of  its  shares  of  capital  stock  owned  by  Old  Walter
Industries; (ii) HAC  merged into  J-II; and  (iii) J-II changed
its name to  "Jim Walter  Corporation".  On  April 1, 1991,  Old
Walter Industries merged into Hillsborough  Holdings Corporation
thereby completing its previously  adopted plan of  liquidation.
The  Company changed  its  name to  Walter  Industries, Inc.  in
connection with such merger.   Prior to September 18, 1987,  the
Company  had no  significant assets or  liabilities and  did not
engage  in any  activities  other  than  those  related  to  the
Acquisition.  The purchase  price of the shares of  Original Jim
Walter was approximately  $2,425,000,000, plus  expenses of  the
Acquisition and assumption  of certain outstanding indebtedness.
For  financial  statement  purposes,  the  Acquisition has  been
accounted  for  as a  purchase  as  of  September 1,  1987  and,
accordingly, the  purchase price  has been allocated  based upon
the  fair value of assets acquired and liabilities assumed.  The
excess of purchase price over net  assets acquired in connection
with the Acquisition is being amortized over periods  ranging up
to twenty years.

     The consolidated financial  statements include the accounts
of the Company  and all  of its subsidiaries.   All  significant
intercompany balances have been eliminated.

NOTE 2--REORGANIZATION PROCEEDINGS

     On   December 27,  1989,   the  Company   and  31   of  its
subsidiaries (including the subsidiary in the next sentence, the
"Debtors")  each filed a  voluntary petition  for reorganization
under  Chapter 11  of Title  11 of  the United States  Code (the
"Bankruptcy Code")  in the  United States Bankruptcy  Court (the
"Bankruptcy Court")  for the  Middle District of  Florida, Tampa
Division  (the "Reorganization  Proceedings").   On  December 3,
1990, one additional small subsidiary filed a voluntary petition
for reorganization under the  Bankruptcy Code.  Two  other small
subsidiaries did not file petitions for reorganization.

     The  Debtors' Chapter 11 cases  resulted from a sequence of
events  stemming primarily  from an  inability of  the Company's
interest reset advisors to reset interest rates on approximately
$624 million  of outstanding  Senior Extendible Reset  Notes and
Senior  Subordinated Extendible  Reset Notes  on  which interest
rates were scheduled to be reset effective January 2, 1990.  The
inability to reset the interest rates was primarily attributable
to  pending  asbestos-related  litigation  which  prevented  the
Debtors  from completing a refinancing or from selling assets to
reduce their debt which, together with turmoil in the high yield
bond markets, depressed the bid value of such notes.

     The  consolidated financial statements  of the Company have
been prepared on a  "going-concern" basis which contemplates the
realization of assets and the  liquidation of liabilities in the
ordinary course of business; however, as a result of the Chapter
11  filings,  such  realization  of assets  and  liquidation  of
liabilities   are   subject   to   a   significant   number   of
uncertainties.  These  financial statements include  adjustments
and  reclassifications  that  have  been  made  to  reflect  the
liabilities which  have been  deferred under  the Reorganization
Proceedings.     Interest   in   the  amount   of   $724,306,000
($163,685,000  in the  current  fiscal year)  on unsecured  debt
obligations has  not been accrued in  the consolidated financial
statements  since  the  date  of  the filing  of  petitions  for
reorganization.  This estimate  is based on the balances  of the
unsecured  debt obligations and  their interest rates  as of the
petition date.  Such interest rates do not necessarily presently
govern the  respective rights  of the Company,  its subsidiaries
and the various  lenders.   Instead, the rights  of the  parties
will  be  determined  in  connection  with  the   Reorganization
Proceedings.

     The  discussion below  sets  forth various  aspects of  the
Reorganization  Proceedings,  but  is  not  intended  to  be  an
exhaustive  summary.  For  additional information  regarding the
effect  on  the  Debtors   of  the  Reorganization  Proceedings,
reference should be made  to the Bankruptcy Code, the  rules and
regulations promulgated pursuant to  the Bankruptcy Code and the
case  law thereunder.  Each creditor should consult with its own
counsel regarding the  impact of the Reorganization  Proceedings
on such creditor's claims.

     Pursuant to provisions of the  Bankruptcy Code and an order
of  the Bankruptcy  Court dated  December 28, 1989,  the Debtors
were authorized to continue to operate their businesses and  own
and manage their properties and assets as debtors in possession.
The  Bankruptcy  Code  authorizes  the  Debtors  to  enter  into
transactions, including the sale  or lease of property  of their
estates  and to use property  of their estates,  in the ordinary
course  of  their  businesses  without  prior  approval  of  the
Bankruptcy Court.  The sale or lease of  property of the estates
other  than in the ordinary course of business and certain other
transactions (for example, secured financing), whether or not in
the ordinary  course of business, are subject  to prior approval
by the Bankruptcy Court.

     As a result of the filing  of petitions for reorganization,
the  maturity of all unpaid  principal of, and  interest on, the
senior  and  subordinated  indebtedness of  the  Debtors  became
immediately  due and payable in accordance with the terms of the
instruments governing  such indebtedness.  The  Debtors will not
be  able  to  borrow  additional   funds  under  any  of   their
prepetition credit  arrangements.   Pursuant  to the  applicable
provisions of the Bankruptcy Code, all pending legal proceedings
against the Debtors were automatically stayed upon the filing of
such petitions.

     Under  the Chapter  11  filings, a  significant portion  of
claims  in  existence at  the  filing  date ("prepetition")  are
stayed ("deferred")  while the  Company continues to  manage the
business.   The  Bankruptcy Code  defines "claim"  to include  a
right  to  payment  whether or  not  such  right  is reduced  to
judgment, liquidated, unliquidated, fixed,  contingent, matured,
unmatured,  disputed, undisputed,  legal, equitable,  secured or
unsecured.  Claims which were contingent  or unliquidated at the
commencement of the Reorganization Proceedings constitute claims
under  the Bankruptcy  Code.   Such  claims, including,  without
limitation, those that may arise in connection with rejection of
executory  contracts, including  leases, as  well as  those that
might arise in connection with environmental and pension-related
matters, could be significant.   It is not possible  to quantify
the  amount of such claims  at this time.   Under the Bankruptcy
Code,  a  creditor's claim  is treated  as  secured only  to the
extent  of  the value  of  such creditor's  collateral,  and the
balance  of  such  creditor's  claim is  treated  as  unsecured.
Depending upon the outcome of the Reorganization Proceedings and
the value of  a secured creditor's  collateral, if any,  secured
creditors  may not be entitled to claim interest on their claims
for the  period after  December 27, 1989.   Generally, unsecured
debt does not accrue interest after the filing.

     Only  holders   of  "allowed   claims"  may  vote   on  and
participate  in  distributions  under   any  plan  or  plans  of
reorganization that may  be proposed.  A claim is allowed to the
extent  (i) the claim is  not listed as  contingent, disputed or
unliquidated  on  the  Debtors  bankruptcy  schedules  filed  in
January 1990, as amended, or (ii) a proof of claim  is filed and
not successfully objected to by a party in interest.

     Additional  prepetition claims  and liabilities  may arise,
some  of which may be significant, subsequent to the filing date
for various reasons.  To the extent a creditor must file a proof
of  claim, such  proof must  be  filed by  a date  fixed by  the
Bankruptcy  Court as the last  day to file  proofs of claim (the
"Bar  Date").   At a  hearing on  July 23, 1992,  the Bankruptcy
Court set a Bar  Date of October 30, 1992 in  the Reorganization
Proceedings  for  all claims  other  than  any potential  claims
related  to asbestos personal injury  or property damage.   At a
hearing on December 16, 1992, the Bankruptcy Court set  a second
Bar  Date of March 1, 1993 in the Reorganization Proceedings for
new creditors added by amended schedules filed by certain of the
Debtors  on   November 23,  1992.    On   August 31,  1993,  the
Bankruptcy Court set a  third Bar Date of November 30,  1993 for
creditors  added by  amended schedules filed  by the  Debtors on
July 12,  1993.    No   provision  has  been  included  in   the
accompanying financial statements for any prepetition claims and
additional  liabilities that  may arise  from resolution  of any
claims filed.

     The amount  included as  liabilities subject to  Chapter 11
proceedings  reflected  on  the Company's  consolidated  balance
sheet consists of the following:

                                                 MAY 31,
                                             1994       1993
                                          --------     -------
                                             (IN THOUSANDS)

Short-term notes payable                  $   78,033    $  78,033
Accounts payable                                64,338     62,900
Accrued expenses                                95,847     95,999
Income taxes payable                            47,066     47,066
Long-term senior debt (Notes 3 and 5)          416,629    416,629
Long-term subordinated debt (Note 5)         1,025,533  1,024,766
Other long-term liabilities                        238        238
                                            $1,727,684 $1,725,631


     As  debtors  in possession,  the  Debtors  have the  right,
subject  to   Bankruptcy  Court  approval   and  certain   other
limitations, to  assume or  reject certain  executory contracts,
including unexpired leases.  In this context, "assumption" means
that the  Debtors agree to  perform their  obligations and  cure
certain  existing  defaults under  the  contract  or lease,  and
"rejection"  means  that the  Debtors  are  relieved from  their
obligations to perform  further under the contract  or lease and
are subject only to a claim  for damages for the breach thereof.
Any  claim  for  damages  resulting  from  the  rejection  of an
executory contract or an unexpired lease is treated as a general
unsecured claim in the Reorganization Proceedings.

     Unless the  Bankruptcy Court, upon request  of a non-Debtor
party and after notice and  a hearing, fixes a date by  when the
Debtors must elect  to assume or  reject an executory  contract,
the Debtors may  assume or reject  such contracts in  a plan  or
plans  of   reorganization.      With   respect   to   unexpired
non-residential real property  leases, including mineral  leases
and interests, the Bankruptcy Code provides that a Debtor has 60
days after the  commencement of a  Chapter 11  case in which  to
assume or reject  such leases unless  the Bankruptcy Court,  for
cause shown, extends  such 60 day period.   Pursuant to an order
of the Bankruptcy  Court dated August 31, 1993, the  time within
which the  Debtors must  assume or reject  their non-residential
real  property  leases   was  extended  through  and   including
October 31, 1993.  The  Debtors filed a motion to  extend, until
confirmation  of   a  plan  of  reorganization,   the  time  for
assumption or  rejection of their non-residential  real property
leases.  On March 4, 1994, the Bankruptcy Court entered an order
approving the Debtors motion.  On February 25, 1991, the Debtors
received Bankruptcy Court  approval to assume  substantially all
of their mineral leases and interests.

     The Bankruptcy Code permits the Bankruptcy Court to appoint
a  trustee  on  request of  a  party  in  interest (including  a
creditor,  equity  security   holder,  committee  or   indenture
trustee) or the United States  Trustee.  In order for a  trustee
to be appointed, a requesting party, after notice and a hearing,
must  show  cause,  such   as  gross  mismanagement  by  current
management, or demonstrate that such appointment is in  the best
interest  of  creditors,  equity  security  holders   and  other
interests of the estates.

     In  addition, the  Bankruptcy Code  permits the  Bankruptcy
Court to  appoint an examiner on request  of a party in interest
(including  a creditor,  equity  security  holder, committee  or
indenture  trustee)  or  the   United  States  Trustee,  if  the
Bankruptcy Court does not order the appointment of a trustee, to
conduct such investigation of a debtor as is appropriate.

     For 120 days after  the date of  the filing of a  voluntary
Chapter 11  petition, a debtor has the exclusive right to file a
plan   of  reorganization   with  the   Bankruptcy  Court   (the
"Exclusivity  Period").     If  a   debtor  files   a  plan   of
reorganization during the  120-day Exclusivity Period, no  other
party may file a plan of reorganization until 180 days after the
date of filing  of the Chapter  11 petition.   Until the end  of
this 180-day period (the "Acceptance Period") the debtor has the
exclusive  right  to  solicit  acceptances  of  the plan.    The
Bankruptcy Court  may shorten  or  extend the  120- and  180-day
periods  for cause  shown.   If a  debtor fails  to file  a plan
during the Exclusivity Period  or, if such plan has  been filed,
fails to obtain acceptance of such plan from impaired classes of
its creditors and equity  security holders during the Acceptance
Period, any party  in interest, including a creditor,  an equity
security  holder, a  committee of  creditors or  equity security
holders  or an indenture trustee may file a plan.  Additionally,
if  the  Bankruptcy  Court  were  to  appoint   a  trustee,  the
Exclusivity   Period,  if   not  previously   terminated,  would
terminate.

     The  initial Exclusivity  Period  for each  of the  Debtors
would  have expired on April 26, 1990 and the initial Acceptance
Period would have expired  on June 26, 1990.  The  Debtors filed
various  motions to  extend  the Exclusivity  Period which  were
granted.  Pursuant  to an  order of the  Bankruptcy Court  dated
April 15, 1992, the Exclusivity Period expired June 15, 1992 and
the Acceptance Period was to expire on August 14, 1992.

     On  June 15, 1992,  the Debtors  filed with  the Bankruptcy
Court and presented to the creditor  constituencies a joint plan
of reorganization and related  disclosure statement prior to the
expiration  of the  Exclusivity  Period.   Subsequent to  August
1992,  the  Debtors  were  granted  various  extensions  of  the
Acceptance Period  and adjournments of the  hearing for approval
of  the   disclosure  statement   dated  June 15,   1992,  while
negotiations  continued with the various creditor constituencies
toward a  consensual plan  of reorganization.    Pursuant to  an
order of the Bankruptcy Court dated July 7, 1993, the Bankruptcy
Court  extended  the  Acceptance  Period until  August 2,  1993,
ruling  that  no  further  extensions would  be  granted  beyond
August 2,  1993.  On July 14, 1993, the Bankruptcy Court entered
an order fixing January 1, 1994 as the last date when  a plan of
reorganization  and disclosure  statement  could be  filed by  a
party in  interest  and that  all  plans of  reorganization  and
disclosure statements filed  by such  date would be  heard on  a
date  and time  to be  fixed by future  order of  the Bankruptcy
Court.

     On  September 22,   1993,  the   Debtors  filed  with   the
Bankruptcy  Court and presented  to the  creditor constituencies
their first  amended joint plan of  reorganization (the "Debtors
First  Amended  Plan")  and  first  amended  related  disclosure
statement.  The Debtors First  Amended Plan provided for payment
in full of  all allowed claims  (plus post-petition interest  at
varying  rates)  using  cash,  issuance   of  new  indebtedness,
issuance  of common stock equal to approximately a 46% ownership
interest (subject  to  Debtors option  to substitute  additional
debt  securities in lieu of  common stock proposed  to be issued
under the Debtors First Amended Plan), or a combination thereof.
In  addition,  the  Debtors  First Amended  Plan  provided  that
holders of subordinated debt  claims would additionally share in
a portion of any increase in the Debtors unencumbered instalment
notes receivable portfolio after  May 31, 1993 through  issuance
of additional debt securities ("Value Sharing").

     Such Value Sharing was  designed to provide compensation to
holders  of  subordinated  debt   claims  during  the  delay  in
consummation of the Debtors First Amended Plan required in order
to resolve  the asbestos-related litigation.   Under the Debtors
First Amended Plan certain claims and the equity interest in the
Company were impaired; therefore  the Debtors First Amended Plan
was subject  to acceptance by  vote of the holders  of each such
class of impaired claims and the holders of the Company's common
stock.    Confirmation and  consummation  of  the Debtors  First
Amended  Plan  were  subject  to  the  satisfaction  of  various
conditions  including dismissal  with prejudice  of any  and all
claims  and actions  against the  Debtors or  any assets  of the
Debtors relating  to or in connection  with the asbestos-related
litigation (see Note 10).

     On December 16,  1993, AIF II, L.P.,  certain affiliates of
AIF II, L.P.  and certain accounts managed or controlled by such
affiliates;  Lehman  Brothers  Inc.;  the  Official  Bondholders
Committee  and  the  Official  Committee  of  General  Unsecured
Creditors  (collectively,  the  "Bondholders  Plan  Proponents")
filed a  Joint  Plan of  Reorganization of  Debtors Proposed  by
Certain Creditor  Proponents dated as of  December 16, 1993 (the
"Bondholders Plan").  The Bondholders Plan was predicated upon a
settlement of the Veil  Piercing Litigation which contemplated a
distribution of debt and equity securities  having a value equal
to  $525  million,  subject  to  reduction  in  the   event  the
shareholders of  the Company supported the  Bondholders Plan and
executed the  Veil Piercing  Settlement Agreement (as  said term
was  defined in the Bondholders Plan)  by a date certain, to the
Veil  Piercing Claims  Trust (as  said term  was defined  in the
Bondholders Plan).   The Bondholders  Plan was  premised upon  a
negotiated estimate of the going concern enterprise value of the
Debtors on a  consolidated basis  in an amount  equal to  $2.525
billion.  The Bondholders  Plan provided for payment in  full of
all allowed claims (plus post-petition interest at varying rates
with  respect to  certain  secured and  unsecured claims)  using
cash, issuance of new indebtedness, issuance of common stock, or
a  combination thereof.   The  Bondholders Plan provided  for no
recovery  by   the  shareholders  of  the   Company  unless  the
shareholders supported  the Bondholders  Plan  and executed  the
Veil   Piercing   Settlement  Agreement   by  a   date  certain.
Confirmation  and  effectiveness  of the  Bondholders  Plan were
subject to the satisfaction  of various conditions including the
final resolution  and settlement,  approved by final  orders, of
all asserted and unasserted claims arising out of or relating to
the asbestos-related  litigation and all LBO-Related  Issues (as
said term was defined in the Bondholders Plan).

     On  December 28, 1993,  Chemical  Bank  and  Bankers  Trust
Company (collectively,  the "Bank Agents"), as  agents under the
Bank  Credit  Agreement  dated  as  of  September 10,  1987,  as
amended, and the  Working Capital Credit  Agreement dated as  of
December 29, 1987, as amended, filed the Bank Agents' Joint Plan
of  Reorganization  dated as  of  December 28,  1993 (the  "Bank
Agents  Plan").   The  Bank Agents  Plan  is predicated  upon  a
settlement of the asbestos-related litigation which contemplates
a  distribution  of common  stock having  a  value equal  to the
allowed amount of the "Celotex Disputed Claims" (as said term is
defined  in the  Bank  Agents  Plan).    The  Bank  Agents  Plan
contemplates  that the  allowed amount  of the  Celotex Disputed
Claims shall be determined by: (a) agreement between the holders
of such  claims and the  Bank Agents,  (b) a final order  of the
Bankruptcy  Court  or  (c) an  order  of  the  Bankruptcy  Court
estimating the allowed amount  of such claims.  The  Bank Agents
Plan provides for payment in full in cash of all secured allowed
claims (including post-filing date  interest at varying rates of
interest) and the  distribution of  common stock  to holders  of
unsecured   allowed  claims   (including  trade   creditors  and
subordinated  bondholders)  in  full  satisfaction  of unsecured
allowed claims (including post-filing  date interest at rates to
be agreed to by the Bank Agents or, if no agreement, rates to be
determined by  the  Bankruptcy Court).    The Bank  Agents  Plan
provides  for a recovery by the shareholders of the Company only
to the extent shares of common stock are available after payment
in  full of unsecured allowed claims.  Effectiveness of the Bank
Agents  Plan  is subject  to  various  conditions including  the
Company's  ability to obtain third party  financing in an amount
sufficient to  enable  the Debtors  to  make the  cash  payments
required  under the  Bank Agents  Plan and  to meet  the Debtors
contemplated working capital and letter of credit needs.
     On December 30,  1993, LaSalle National  Bank (the  "Senior
Note  Trustee"), as  the successor  trustee under  the indenture
dated as  of January 1, 1988, as amended, filed the Series B & C
Senior Note  Trustee's Joint  Plan of Reorganization  of Debtors
dated as of December 30, 1993  (the "Senior Note Trustee Plan").
While the Senior  Note Trustee  Plan was not  predicated upon  a
settlement of the asbestos-related litigation, the plan provided
for the issuance of "New Notes" (as said term was defined in the
Senior  Note Trustee Plan) to fund any settlement which might be
approved  by the  Debtors  and  the Series  B  &  C Senior  Note
Trustee.   The  Senior Note  Trustee Plan  was premised  upon an
"Equity  Value" (as  said term  was defined  in the  Senior Note
Trustee Plan) of $783.8  million.  The Senior Note  Trustee Plan
provided  for payment  in full  in cash  of all  secured allowed
claims (including  post-filing date interest  at varying  rates)
and  payment  in full  of  unsecured  allowed claims  (including
post-filing  date  interest at  varying  rates)  by using  cash,
issuance of new indebtedness,  issuance of common stock (subject
to dilution in  the event a  settlement of the  asbestos-related
litigation  was  achieved),  or   a  combination  thereof.    In
addition,  the  Senior  Note  Trustee  Plan  provided  that  the
shareholders  of the  Company  would retain  their common  stock
interests,  subject to dilution in the event a settlement of the
asbestos-related litigation was  reached.  Effectiveness  of the
Senior Note Trustee Plan was subject to various conditions which
were  similar to the conditions  set forth in  the Debtors First
Amended Plan.

     By  order dated  February 25,  1994, the  Bankruptcy  Court
(i) fixed  April 20, 1994 as the  last date to  file any further
amendments or supplements to the Plan, the Bondholders Plan, the
Bank Agents Plan  or the Senior Note  Trustee Plan, (ii) allowed
one  additional  party to  file, by  April 20,  1994, a  plan of
reorganization and related disclosure statement on behalf of his
clients,  (iii) fixed  April 20,  1994  as  the  last  date  for
requesting  a copy of a  plan and disclosure  statement filed by
the above noted parties, (iv) fixed May 6, 1994 as the last date
for any party in  interest to file objections to  the disclosure
statements  and (v) scheduled  a  hearing for  May 19, 1994  and
continuing,  if necessary,  through  May 20,  1994  to  consider
approval of disclosure statements.

     On April 20, 1994, the Debtors, the Senior Note Trustee and
the Bondholders  Plan Proponents each  filed an amended  plan of
reorganization and  an amended  disclosure statement.   The Bank
Agents did not file  any further amendment or supplement  to the
Bank Agents Plan.  The one  additional party did not file a plan
of  reorganization and  disclosure  statement on  behalf of  his
clients.

     The  Debtors Second  Amended Joint  Plan of  Reorganization
dated as of April 19,  1994 (the "Debtors Second  Amended Plan")
modified  the Debtors  First  Amended Plan  in four  significant
ways.    First, the  Debtors  Second  Amended  Plan amended  the
formula for calculating  post-filing date interest with  respect
to  the secured claims of the Revolving Credit Banks (as defined
in the  Debtors  Second Amended  Plan) and  the Working  Capital
Banks  (as defined  in the  Debtors Second  Amended Plan).   The
Debtors  Second  Amended  Plan  provided  for  interest  on  the
adjusted  pre-filing  date  principal claims  of  the  Revolving
Credit  Banks and  the Working  Capital Banks  to accrue  at the
Chemical  Bank Prime  Rate  (as defined  in  the Debtors  Second
Amended Plan) in effect from time to time plus 1 1/2% per annum,
compounded  on each of January 1,  April 1, July 1 and October 1
commencing April 1, 1990.

     Second, with  respect to pre-filing date  unsecured claims,
other than  Subordinated Note Claims (as defined in the Debtor's
Second Amended Plan), the Debtors  Second Amended Plan no longer
provided for the payment of post-filing date interest.

     Third,  with  respect  to  Subordinated  Note  Claims,  the
Debtors Second Amended Plan  did not provide for the  payment of
post-filing date interest nor for Value Sharing.

     Finally, the  Debtors Second Amended Plan  provided for the
shareholders of the Company to retain approximately 75% interest
in  the Company  (subject to  the Debtors  option to  substitute
additional  debt securities  in lieu  of common  stock presently
proposed to be issued under the Debtors Second Amended Plan).

     The  Senior  Note Trustee's  First  Amended  Joint Plan  of
Reorganization  of  Debtors  dated  as of  April 20,  1994  (the
"Senior  Note Trustee Amended Plan") did not in any material way
amend the provisions of the Senior Note Trustee Plan.

     The First  Amended Joint Plan of  Reorganization of Debtors
Proposed by  Certain Creditor  Proponents dated as  of April 20,
1994  (the "Bondholders  Amended Plan") amended  the Bondholders
Plan  in three significant ways.  First, the Bondholders Amended
Plan annexed to it a Veil Piercing Settlement Agreement dated as
of April 18, 1994.

     Second,  the  treatment  of  Subordinated  Note  Claims was
amended to reflect an Agreement for Settlement of Pre-LBO Issues
and Treatment of Subordinated Notes  Pursuant to Chapter 11 Plan
dated as of March 23, 1994.

     Finally,  the   Bondholders   Amended  Plan   amended   the
definition  of "Qualified  Securities" (debt  instruments to  be
issued  under  the  Bondholders   Amended  Plan  to  holders  of
Subordinated  Note Claims and as part of the consideration to be
paid under  the Veil  Piercing Settlement Agreement)  to provide
for subordinated unsecured notes to be issued by the Company.

     On  April 25, 1994, the Bank Agents filed a motion to defer
the Bankruptcy Court's consideration of the Bank Agents Plan and
the  related   disclosure   statement  until   the  earlier   of
December 31, 1994, and  the date on  which the Bankruptcy  Court
denies approval  of the Bondholders  Plan Proponents  disclosure
statement.  The Bank Agents motion was granted by the Bankruptcy
Court on May 18, 1994.

     On  May 6,  1994,  objections to  the  Company's disclosure
statement  were filed  by the  Bondholders Plan  Proponents, the
California Department of Toxic Substances Control and California
Regional  Water Quality  Control  Board (the  "California EPA"),
Mississippi  State Tax  Commission,  Raul Delgado,  et al,  (the
"Texas Homeowners"), the Senior Note Trustee and Purnie Melcher,
Mary Melcher, Richard Melcher and Curtis Melcher.  Objections to
the Bondholders  Plan Proponents disclosure statement were filed
by  the Company, the California EPA, the Senior Note Trustee and
the Texas Homeowners.   Objections to the Senior  Note Trustee's
disclosure statement were filed  by the Company, the Bondholders
Plan Proponents, the California EPA and the Texas Homeowners.

     On May 11, 1994, the Bondholders Plan Proponents filed with
the  Bankruptcy Court  their  (i) Second Amended  Joint Plan  of
Reorganization  of   Debtors   Proposed  by   Certain   Creditor
Proponents  dated  as  of   May 11,  1994;  (ii) Second  Amended
Disclosure Statement  for Creditor Proponents'  Settlement Plan;
and (iii) Supplement to Second  Amended Disclosure Statement for
Creditor   Proponents'   Settlement   Plan  (collectively,   the
"Bondholders Plan Proponents Second Amended Plan Documents") and
on May 17, 1994, the Bondholders Plan Proponents  filed with the
Bankruptcy   Court  their  (i) Third   Amended  Joint   Plan  of
Reorganization   of  Debtors   Proposed   by  Certain   Creditor
Proponents  dated   as  of  May 17,   1994;  (ii) Third  Amended
Disclosure Statement for  Creditor Proponents' Settlement  Plan;
and  (iii) Supplement to Third Amended Disclosure Settlement for
Creditor   Proponents'   Settlement   Plan  (collectively,   the
"Bondholders Plan Proponents Third Amended Plan Documents").

     By motion dated May 13, 1994, the Company  sought the entry
of  an order  striking  the Bondholders  Plan Proponents  Second
Amended  Plan Documents  on the  basis that  the filing  of such
documents   was   in  violation   of   the  Bankruptcy   Court's
February 25, 1994 order.

     At the hearing  held on May 18, 1994, the  Bankruptcy Court
denied the Company's  motion to strike  but determined that  the
Bankruptcy  Court  would  not  consider  the  Bondholders   Plan
Proponents Second Amended Plan Documents or the Bondholders Plan
Proponents  Third Amended  Plan  Documents at  the May 19,  1994
disclosure statement hearing.

     On  May 18, 1994, the Senior Note Trustee filed a motion to
defer the  Bankruptcy Court's  consideration of the  Senior Note
Trustee Amended  Plan  and related  disclosure statement,  which
motion was granted on May 19, 1994.

     On May 19,  1994, the  Bankruptcy Court  held a  hearing to
consider  approval  of   the  disclosure  statements   filed  on
April 20,  1994,  by  the   Company  and  the  Bondholders  Plan
Proponents.   At the  conclusion of the  hearing, the Bankruptcy
Court fixed  June 9, 1994 as  the last day  to file any  further
amendments  to  the  Debtors  Second Amended  Plan  and  related
disclosure  statement  and  the  Bondholders  Amended  Plan  and
related disclosure statement and fixed June 17, 1994 as the date
by  when objections  to the  Company's and the  Bondholders Plan
Proponents  amended disclosure  statements could  be filed.   In
addition, the Bankruptcy Court scheduled a status conference for
June 15, 1994 to consider further procedures with respect to the
Company's  and  Bondholders  Plan Proponents  amended  plans  of
reorganization and disclosure statements.

     On  June 9,  1994,  the  Debtors filed  the  Debtors  Third
Amended Joint  Plan for Reorganization dated as  of June 9, 1994
(the  "Debtors  Third  Amended  Plan")  and  the  Third  Amended
Disclosure  Statement dated  June 9,  1994.   The Debtors  Third
Amended Plan modified  the Debtors  Second Amended  Plan in  two
significant  ways.    First,  the  Debtors  Third  Amended  Plan
modified the formula for calculating post-petition interest with
respect  to the secured claims of the Revolving Credit Banks and
the  Working Capital  Banks.   The  Debtors  Third Amended  Plan
provides for interest on  the adjusted pre-filing date principal
claims  of the  Revolving Credit Banks  and the  Working Capital
Banks  to accrue at the  (i) Chemical Bank Prime  Rate in effect
from time to time plus  2 1/2% per annum, compounded on  each of
January 1, April 1, July 1 and  October 1 commencing on April 1,
1990  for the period from  the Filing Date  to December 31, 1994
and (ii) rate of 13% per annum, compounded on each of January 1,
April 1, July 1 and  October 1 commencing April 1, 1995  for the
period from January 1, 1995 to the Effective Date.

     In addition,  the Debtors  Third Amended Plan  modified the
formula for  calculating post-petition interest with  respect to
and  treatment  of Series  B &  C Senior  Note  Claims.   If the
Holders  of Series B &  C Senior Note  Claims accept the Debtors
Third Amended Plan, interest on the principal amount accrued and
unpaid from the Filing Date to the Effective Date will accrue at
the rate of either (i) 14 5/8% per annum for the Series B Senior
Extendible Reset  Notes and 14  1/2% per annum for  the Series C
Senior Extendible  Reset  Notes if  the  holders of  such  notes
receive  a combination of cash and debt securities on account of
their  Allowed Claims or (ii) 13 5/8% per annum for the Series B
Senior  Extendible Reset  Notes and  13 1/2%  per annum  for the
Series  C Senior Extendible Reset  Notes if the  holders of such
notes receive all cash  on account of their Allowed Claims.   In
the event  holders of Series  B &  C Senior Note  Claims do  not
accept  the Debtors  Third Amended  Plan, then  post-filing date
interest will accrue at the rate of 9% per annum.

     On  June 9,  1994, the  Bondholders  Plan Proponents  filed
their  Second Amended  Joint Plan  of Reorganization  of Debtors
Proposed by Certain Creditor Proponents (the "Bondholders Second
Amended Plan") and their Second Amended Disclosure Statement for
Creditor Proponents'  Settlement Plan.   The  Bondholders Second
Amended  Plan  modified  the  Bondholders Amended  Plan  in  two
significant ways.  First, post-filing date interest on Series  B
& C  Senior Note Claims  (principal amount due and  owing on the
Filing  Date together  with  interest on  such principal  amount
accrued and unpaid as  of the Filing Date) will  accrue (i) with
respect to the  amount of such Claims paid in  cash, at the rate
of 13% per annum for the period from the Filing Date to June 30,
1994  and 14 5/8%  per annum from July 1,  1994 to the Effective
Date or  (ii) with respect to the amount  of such claims paid in
debt securities,  at the rate  of 14% per  annum for the  period
from the Filing Date to June 30, 1994 and 14 5/8%  per annum for
the period from July 1, 1994 to the Effective Date.

     In addition,  the Bondholders Second Amended  Plan provides
that the shareholders of the Company may purchase their pro rata
share  of the  shares of  the Class  B  Common Stock  that would
otherwise be  distributable  to  holders  of  Subordinated  Note
Claims  or  distributable  under  the Veil  Piercing  Settlement
Agreement  at a  cash exercise  price equal  to the  "New Common
Stock Value Per Share."

     On  June 15,  1994,  the  Bankruptcy Court  held  a  status
conference with  respect to  the disclosure statements  filed by
the Debtors and the Bondholders Plan Proponents on June 9, 1994.
At the status  conference, the Debtors and the  Bondholders Plan
Proponents suggested the following  procedures and the fixing of
the following dates in  connection with the disclosure statement
approval process: (i) June 21, 1994 was  fixed as the last  date
by which  the Debtors and the Bondholders  Plan Proponents could
serve  amended  and  restated  plans  of  reorganization,  which
amended and  restated plans of  reorganization were to  be filed
with the  Bankruptcy Court on June 22,  1994; (ii) June 28, 1994
was  fixed  as  the  last  date by  which  the  Debtors  and the
Bondholders Plan  Proponents  could serve  amended and  restated
disclosure  statements,  which amended  and  restated disclosure
statements  were  to  be  filed with  the  Bankruptcy  Court  on
June 29,  1994; (iii) July 6, 1994 was fixed as the last date by 
which  parties  in interest,  other  than the  clients  of Allen
Potter, Esq., could serve written objections to the  amended and
restated  disclosure statements  filed  by the  Debtors and  the
Bondholders Plan Proponents  on June 29, 1994, which  objections
are to be filed with the Bankruptcy  Court no later than July 7,
1994; (iv) July 8, 1994 was fixed as the last date  by which the
clients  of Allen  Potter, Esq.   could  serve and  file written
objections to  amended and restated  disclosure statements filed
by the  Debtors and the Bondholders  Plan Proponents; (v) during
the period July 7  through July 11,  1994, the  Debtors and  the
Bondholders Plan  Proponents are to  confer and attempt  in good
faith  to resolve  any objections  to  the amended  and restated
disclosure  statements; (vi) prior to  July 7, 1994, the Debtors
and the  Bondholders Plan Proponents  are to attempt  to resolve
technical balloting and solicitation  issues and serve and file,
either jointly or separately, a motion regarding such issues and
procedures  which motion  is scheduled  to be heard  on July 13,
1994; (vii) on  July 12, 1994,  the Debtors and  the Bondholders
Plan  Proponents  shall each  file with  the Bankruptcy  Court a
pleading  setting  forth,  without  legal  argument,  unresolved
objections  to the  amended and  restated disclosure  statements
filed by the  Debtors and the  Bondholders Plan Proponents;  and
(viii) a hearing  is scheduled  for July 13,  1994 at  which the
Bankruptcy  Court will  hear argument concerning  any unresolved
objections  to  the amended  and restated  disclosure statements
filed  by the Debtors and  the Bondholders Plan  Proponents.  On
June 28, 1994, the Bankruptcy  Court entered an order confirming
the aforementioned procedures and dates.

     On June 22,  1994, the  Debtors filed their  Fourth Amended
Joint  Plan of  Reorganization dated  as of  June 21,  1994 (the
"Debtors Fourth Amended Plan").  The Debtors Fourth Amended Plan
did not materially modify  the Debtors Third Amended Plan.   The
Bondholder Plan  Proponents did not file a  further amended plan
of reorganization.

     On  June 29, 1994,  the  Debtors and  the Bondholders  Plan
Proponents each filed an amended disclosure statement.

     The process  pursuant to  which the Debtors  Fourth Amended
Plan  or any further amended plan of reorganization filed by the
Debtors and the Bondholders Second  Amended Plan or any  further
amended  plan of  reorganization filed  by the  Bondholders Plan
Proponents may  be confirmed necessarily will be complex and may
be  delayed pending further developments in the asbestos-related
litigation involving  the Company  (see Note 10).   Accordingly,
the timing of such confirmation necessarily cannot be predicted.

     The  Debtors Fourth  Amended  Plan  and/or the  Bondholders
Second  Amended  Plan will  be  sent,  along with  a  disclosure
statement  approved by the  Bankruptcy Court  to all  members of
classes of  impaired creditors  and equity security  holders for
acceptance  or  rejection.    In general,  the  Bankruptcy  Code
provides  that  a claim  or interest  is  impaired under  a plan
unless such plan proposes to pay  such claim or interest in full
or  leave  it unaltered.    In order  to be  accepted,  at least
two-thirds  in amount  and a  majority in  number of  holders of
allowed claims or interests  in each class that is  impaired who
actually vote,  must accept the  plan.  Following  acceptance or
rejection  of any  plan  by impaired  classes  of creditors  and
equity  security  holders, the  Bankruptcy  Court  at a  noticed
hearing would consider whether to confirm the plan.  Among other
things,  for  confirmation the  Bankruptcy  Court  at a  noticed
hearing is required to  find that (i) each holder of  a claim or
interests  in  each  impaired  class  of  creditors  and  equity
security holders will, pursuant to the plan, receive at least as
much as the  class would  have received in  a liquidation  under
Chapter 7  of the Bankruptcy  Code, (ii) each impaired  class of
creditors and equity  security holders has accepted  the plan by
the requisite vote  and (iii) confirmation  of the  plan is  not
likely to be  followed by  the liquidation or  need for  further
financial reorganization  of the debtor or  any successor unless
the plan proposes such liquidation or reorganization.

     If  any  impaired class  of  creditors  or equity  security
holders does  not accept  a plan, and  assuming that all  of the
other requirements of the Bankruptcy Code are met, the proponent
of the plan may  invoke the so-called "cram down"  provisions of
the  Bankruptcy Code.   Under  these provisions,  the Bankruptcy
Court may  confirm a  plan notwithstanding the  nonacceptance of
the  plan by an impaired  class of creditors  or equity security
holders  if certain requirements of  the Bankruptcy Code are met
including  but not limited to finding that the proposed plan and
any  settlement contemplated  therein (i.e.   the  Veil Piercing
Settlement Agreement) is fair and equitable.  These requirements
may  necessitate  provision  in   full  for  senior  classes  of
creditors and/or equity security  holders before provision for a
junior class could be made.

     The  Company cannot now  predict whether, or  at what time,
the Debtors Fourth Amended  Plan, the Bondholders Second Amended
Plan  or  any  further amended  plans  by  either  party may  be
confirmed or the ultimate terms thereof.

NOTE 3--INSTALMENT NOTES RECEIVABLE

     The  instalment  notes  receivable  arise   from  sales  of
partially-finished   homes  to   customers  for   time  payments
primarily over periods of twelve to thirty years and are secured
by first mortgages or similar security instruments.  Revenue and
income  from  the  sale of  homes  is  included  in income  upon
completion of  construction and legal transfer  to the customer.
The buyer's ownership of the land and the improvements necessary
to complete the home  constitute a significant equity investment
which  the Company  has access  to should  the buyer  default on
payment  of the instalment note obligation.  Of the gross amount
of $4,176,040,000 an  amount of $3,870,826,000 is  due after one
year.   Instalment  payments estimated  to be  receivable within
each  of  the five  years  from May 31,  1994  are $305,214,000,
$295,254,000,   $287,645,000,  $281,172,000   and  $274,592,000,
respectively, and $2,732,163,000 after five years.  Time charges
are  included in  equal parts  in each  monthly payment  and are
taken into  income as collected.   This method  approximates the
interest  method since a  much larger provision  for loan losses
and  other expenses would be required if time charge income were
accelerated.     The  aggregate   amount  of   instalment  notes
receivable having  at  least one  payment  ninety or  more  days
delinquent  was  3.23%  and  3.12%  of  total  instalment  notes
receivable at May 31, 1994 and 1993, respectively.

     Mid-State   Homes,   Inc.   ("Mid-State"),    an   indirect
wholly-owned subsidiary of the Company, is the settlor  and sole
beneficiary of two business trusts established under the laws of
Delaware, Mid-State  Trust II  ("Trust II") and  Mid-State Trust
III ("Trust III").  The Trusts were organized for the purpose of
purchasing instalment notes  receivable from Mid-State  from the
net proceeds from the issuance of the Mortgage-Backed Notes  and
the Asset Backed Notes described in  Note 5.  Assets of Trust II
and Trust  III, including  the instalment notes  receivable, are
not  available  to satisfy  claims of  general creditors  of the
Company and its subsidiaries.  Of the gross amount of instalment
notes  receivable  at May 31,  1994  of  $4,176,040,000 with  an
economic balance of  $2,051,261,000, receivables owned  by Trust
II  had a  gross book  value of  $1,631,212,000 and  an economic
balance of $972,093,000 and receivables owned by Trust III had a
gross book  value of  $523,048,000  and an  economic balance  of
$256,904,000.

     Restricted  short-term  investments  include  (i) temporary
investment of reserve funds  and collections on instalment notes
receivable owned by  Trust II  which are available  only to  pay
expenses  of  Trust   II  and  principal  and  interest  on  the
Mortgage-Backed  Notes ($73,000,000),  (ii) temporary investment
of reserve funds and  collections on instalment notes receivable
owned by Trust  III which are available only to  pay expenses of
Trust III and principal  and interest on the Asset  Backed Notes
($12,971,000),   (iii) cash   securing    letters   of    credit
($3,037,000)  and  (iv) miscellaneous other  segregated accounts
restricted to specific  uses ($18,544,000), including $6,271,000
from proceeds of  sale of assets set aside to  offer to purchase
Series B and Series C Senior Extendible Reset Notes.


NOTE 4--PROPERTY, PLANT AND EQUIPMENT

     Property, plant  and equipment  are  summarized as  follows
(see Note 1 regarding purchase accounting):

                                               MAY 31,
                                           1994         1993
                                              (IN THOUSANDS)

Land and mine                              $  200,337  $  200,000
Land improvements                              18,941      17,349
Buildings and leasehold improvements          104,999      99,597
Mine development costs                        123,761     116,576
Machinery and equipment                       663,898     617,987
Construction in progress                       12,003      23,559
     Total                                 $1,123,939  $1,075,068

     The  Company provides depreciation  for financial reporting
purposes principally on the straight line method over the useful
lives of the assets.  Assets (primarily mine  development costs)
extending for  the full life of  a coal mine are  depreciated on
the unit of production  basis.  For federal income tax 
 purposes accelerated methods are used for substantially all 
eligible properties.  Depletion of minerals is provided  based 
on estimated recoverable quantities.

     The   Company  has   capitalized  interest   on  qualifying
properties  in  accordance with  Financial  Accounting Standards
Board  Statement No.  34.   Interest  capitalized for  the years
ended May 31, 1994, 1993 and 1992 was immaterial.  Interest paid
in cash  for the  years ended  May 31, 1994,  1993 and 1992  was
$91,293,000, $117,853,000 and $109,477,000, respectively.

NOTE 5--DEBT

     The  Company's  cash  management  system  provides  for the
reimbursement of all major bank disbursement accounts on a daily
basis.  Checks  issued but not  yet presented  to the banks  for
payment are classified as bank overdrafts.

     As a result of the Reorganization Proceedings, the maturity
of all unpaid principal of,  and interest on, substantially  all
of the indebtedness  of the Debtors  became immediately due  and
payable  in  accordance  with   the  terms  of  the  instruments
governing such indebtedness.

     While  the  Reorganization  Proceedings  are  pending,  the
Debtors are  prohibited from making any  payments of obligations
owing  as of  the  petition date,  except  as permitted  by  the
Bankruptcy  Court.  Furthermore, the Debtors will not be able to
borrow additional  funds under  any of their  prepetition credit
arrangements.

     At the date of the filing of the Reorganization Proceedings
the Company and various of its subsidiaries were borrowing under
a Working Capital Agreement which also provided for the issuance
of letters of credit.  An aggregate of $78,033,000 of borrowings
and $17,549,000 of letters of credit are outstanding under  this
agreement  at  May 31, 1994.   Under  the  terms of  the Working
Capital  Agreement,   overdue  principal  and,  to   the  extent
permitted by law, overdue interest bear interest at a rate equal
to 3 1/2% per annum in  excess of the reference rate of Chemical
Bank (the  "Reference  Rate")  in  effect  from  time  to  time,
provided that no  loan will  bear interest after  maturity at  a
rate per  annum less than 1%  in excess of the  rate of interest
applicable thereto at maturity.

     Since  the  beginning  of  the  Reorganization  Proceedings
certain  of  the  Debtors  have  consummated  an  agreement,  as
amended, with two commercial banks with respect to a $25 million
letter  of credit facility.  Pursuant to  the terms of such "New
Letter  of  Credit Agreement",  upon  issuance  of  a letter  of
credit,  the applicable  Debtors will  deposit with  the issuing
bank an amount of cash equal  to the stated amount of the letter
of credit.   At May 31,  1994, $3,037,000 of  letters of  credit
were outstanding  under this agreement.  Since  the beginning of
the Reorganization Proceedings certain  of the Debtors have also
consummated an agreement with the  lenders pursuant to which the
lenders  agree  to  renew letters  of  credit  issued under  the
Working  Capital Agreement that were outstanding  at the time of
filing  of the  petitions for  reorganization (the  "Replacement
Letter of Credit Agreement").  To the extent that the letters of
credit  under the  Replacement Letter  of Agreement  are renewed
during the Reorganization Proceedings, these Debtors have agreed
to reimburse the issuing  bank for any draws under  such letters
of credit, which obligation shall be entitled to an
administrative  expense claim  under  the Bankruptcy  Code.   In
addition, the obligations of  the Debtors under such Replacement
Letter of Credit Agreement  shall continue to be secured  by the
collateral which secures the Debtors' obligations under the Bank
Credit  Agreement  and  the  Working  Capital  Agreement.    The
Bankruptcy  Court approved  the Debtors'  entering into  the New
Letter  of Credit  Agreement in  May 1990.   The  New  Letter of
Credit Agreement currently terminates on June 30, 1995.

     Long-term debt, in  accordance with its  contractual terms,
consisted of the following at each year end:
<TABLE>
<CAPTION>
                                                           MAY 31,
                                                    1994            1993
                                                     (IN THOUSANDS)
<S>                                                 <C>             <C>
Senior debt:
Mortgage-Backed Notes (less unamortized discount 
  of $1,864,000 in 1993)                             $   671,000    $ 811,122
Asset Backed Notes                                       200,970      229,585
Revolving Credit Agreement                               228,249      228,249
Series B Senior Extendible Reset Notes                   176,300      176,300
Series C Senior Extendible Reset Notes                     5,000        5,000
Other                                                      7,080       13,344
     Total senior debt                                 1,288,599    1,463,600
Subordinated debt:
Senior Subordinated Extendible Reset Notes               443,046       443,046
Subordinated Notes                                       350,000       350,000
13-1/8% Subordinated Notes                                50,000        50,000
13-3/4% Subordinated Debentures                          100,000       100,000
10-7/8% Subordinated Debentures (less unamortized 
  discount of  $7,513,000 and $8,280,000)                 82,487        81,720
     Total subordinated debt                           1,025,533     1,024,766
Less: Amount included as liabilities subject to 
  Chapter 11 proceedings (Note 2)                     (1,442,162)   (1,441,395)
     Total consolidated long-term debt               $   871,970   $ 1,046,971
</TABLE>

     The Mortgage-Backed Notes (see Note 3) were issued by Trust
II  (which did not file  a petition for  reorganization) in five
classes in varying principal amounts.  Three of the classes have
been  fully repaid.   The two remaining  classes A3  and A4 bear
interest  at  the  rates  of  9.35%  and  9.625%,  respectively.
Interest on each  class of  notes is payable  quarterly on  each
January 1,  April 1,  July 1  and  October 1  (each  a  "Payment
Date").    On each  Payment  Date,  regular scheduled  principal
payments will  be made  on the  Class A3 and  Class A4  Notes in
order   of  maturity.    Maturities  of  the  balance  of  these
Mortgage-Backed Notes range  from April 1, 1998 for the Class A3
Notes to April 1, 2003 for the Class A4 Notes.  The Class A3 and
Class A4 Notes are subject to special principal payments and the
Class  A4  Notes may  be  subject to  optional  redemption under
specified  circumstances.   The  scheduled  principal amount  of
notes maturing in  each of the  five years from May 31,  1994 is
$87,000,000,    $87,000,000,   $87,000,000,    $87,000,000   and
$64,600,000, respectively.

     The  Asset Backed Notes (see  Note 3) issued  by Trust III,
bear interest  at 7 5/8%,  constitute a single class  and have a
final  maturity  date  of  April 1,  2022.   Payments  are  made
quarterly on January 1, April 1,  July 1 and October 1, based on
collections on  the underlying collateral less  amounts paid for
interest on the notes and Trust III expenses.

     Set forth in  the following paragraphs is  a description of
the terms  of the Company's various  senior, senior subordinated
and subordinated debt  agreements as in  effect on the  petition
date.  Such provisions  do not necessarily presently govern  the
respective  rights  of the  Company,  its  subsidiaries and  the
various lenders.   Instead, the  rights of the  parties will  be
determined in connection with the Reorganization Proceedings.

     The  Company, Old Walter  Industries and  certain operating
subsidiaries of the Company (the "Revolving Loan Borrowers"), on
a joint and several basis, were initially permitted to borrow up
to  an aggregate  of $800,000,000  under the  terms of  a credit
agreement  dated  as of  September 10,  1987,  as amended,  with
various  banks  (the  "Revolving  Credit Agreement"),  of  which
$700,000,000 was a  term loan and  $100,000,000 was a  revolving
loan.   The commitment under the  Revolving Credit Agreement had
been  reduced  to $242,292,000  at  the  petition  date and  was
scheduled  to  be fully  repaid  by  quarterly payments  through
June 30,  1991.   Additionally, the  commitment would  have been
reduced  by the proceeds of  certain asset sales.   Interest, at
the  option  of the  Revolving  Loan Borrowers,  was  at (i) the
Reference Rate  plus 1 1/2%,  (ii) a LIBOR  rate plus 2  1/4% or
(iii) a certificate of deposit  rate plus 2 1/2%.   A commitment
fee of   1/2 of  1% per annum  was required  based on the  daily
average  unutilized commitment.  In fiscal  1991, pursuant to an
order of the  Bankruptcy Court, $7,356,000 of proceeds  from the
sale  of  an asset  held as  security  for the  Revolving Credit
Agreement  and setoff of bank  accounts were turned  over to the
lenders  with reservation of  rights as  to application  of such
payment.  The Company has applied such payment to a reduction of
principal  ($5,794,000 to  the  Revolving  Credit Agreement  and
$1,562,000 to  the Working  Capital Agreement).   In  June 1991,
pursuant to an  order of  the Bankruptcy  Court, $10,704,000  of
proceeds from the prepayment of the promissory note  received in
connection  with the sale of Apache Building Products Company in
1988, plus  $350,000  of  interest earned  thereon,  held  in  a
segregated  escrow  account  were  applied  as  a  reduction  of
principal  ($8,249,000 to  the  Revolving  Credit Agreement  and
$2,805,000  to the  Working Capital  Agreement).   Bankers Trust
Company  and  Chemical  Bank, as  agents  for  the  various bank
lenders under  the Revolving  Credit  Agreement (the  "Revolving
Credit   Banks"),   appealed  the   Bankruptcy   Court's  order,
permitting  the application of proceeds to  the principal of the
indebtedness only,  to the  District Court (as  defined in  Note
10).    On April 29,  1992,  the  District  Court  reversed  the
Bankruptcy Court's order and remanded the case to the Bankruptcy
Court for  further proceedings and determinations  on the issues
of whether the Revolving Credit Banks are oversecured creditors,
the reasonable,  relevant, applicable interest rate  and whether
the Debtors will  ultimately prove  to be solvent.   At  May 31,
1994, $228,249,000 principal  amount of loans were  outstanding.
Under  the  terms of  the  Revolving  Credit Agreement,  overdue
principal and, to the extent permitted by  law, overdue interest
bear  interest at a rate equal to  3 1/2% per annum in excess of
the Reference Rate in effect from time to time, provided that no
loan will bear interest  after maturity at a rate per annum less
than 1% in excess of the  rate of interest applicable thereto at
maturity.

     The Series  B Senior  Extendible Reset  Notes and Series  C
Senior Extendible  Notes were  bearing interest  at rates  of 14
5/8%  and 14 1/2%,  respectively, on the  petition date, payable
semi-annually, in cash,  on January  1 and  July 1  and were  to
mature on  January 1, 1990 unless the Senior Note Issuers (three
subsidiaries of the Company) elected to extend the notes for one
or  more additional one-year periods.  In the event the maturity
was extended, the interest  rate would be reset to  the interest
rate per  annum these notes should  bear in order to  have a bid
value  of 101% of the principal amount as of the reset date.  In
no  event, however, would the  interest rate be  reset below the
interest rate then in effect.

     The  Senior   Note  Issuers  are  the  following  principal
operating  subsidiaries:  Jim  Walter  Homes,  Inc., Jim  Walter
Resources, Inc. ("Jim Walter  Resources") and United States Pipe
and  Foundry Company ("U.S. Pipe").  See  Note 14 for Summarized
Financial Information of the Senior Note Issuers.

     The Senior Subordinated Extendible Reset Notes were bearing
interest  at a rate  of 16 5/8%  per annum on  the petition date
until  reset  as  described  herein,  payable  semi-annually  on
January 1  and  July 1,  in  cash  or,  at  the  option  of  the
Subordinated Note  Issuers (two subsidiaries of  the Company who
are also the  issuers of  the Subordinated Notes)  on or  before
January 1,  1993, by  delivering additional  Senior Subordinated
Extendible  Reset Notes (valued at their principal amount).  The
Senior  Subordinated Extendible  Reset Notes  were to  mature on
January 1, 1990, unless the Subordinated Note Issuers elected to
extend  the notes for  one or more  additional one-year periods.
In  the event the maturity was extended, the interest rate would
be reset to the interest rate per annum  these notes should bear
in order to have a bid value of 101% of the principal  amount as
of the  reset date.   In no event,  however, would the  interest
rate be reset below the interest rate then in effect.

     The  Subordinated Notes were bearing  interest at a rate of
17% per  annum on  the petition  date payable  semi-annually, in
cash, on January 1 and July 1.
     The Subordinated  Note Issuers are  the following principal
operating subsidiaries:  Jim Walter  Homes, Inc.  and U.S. Pipe.
See  Note  14  for   Summarized  Financial  Information  of  the
Subordinated Note Issuers.

     Subordinated debt  assumed  by Old  Walter Industries  from
Original Jim Walter in  connection with the Acquisition includes
the (i) 13% Subordinated Notes, (ii) 13% Subordinated Debentures
and  (iii) 10% Subordinated  Debentures  (which were  sold at  a
discount to yield 12% to maturity).

     The Company's  various debt agreements had covenants which,
among   other  things,   restricted  incurrence   of  additional
indebtedness,  dividend  payments,  mergers, consolidations  and
sales  of  assets  by  the  Company  and its  subsidiaries,  and
required  the  Company  to maintain  certain  financial  ratios.
However,  as a result of  the automatic stay  resulting from the
filing of the Reorganization Proceedings,  neither the indenture
trustees nor the holders  of the Company's debt may  enforce any
rights,  exercise any remedies or  realize on any  claims in the
event the Company  or any  of its subsidiaries  fails to  comply
with  any  of  the  covenants  contained  in  the  various  debt
agreements.

NOTE 6--INCOME TAXES

     Income tax  expense (benefit) is  made up of  the following
components:
<TABLE>
<CAPTION>

                        MAY 31, 1994           MAY 31, 1993        MAY 31, 1992
                      CURRENT    DEFERRED     CURRENT   DEFERRED  CURRENT  DEFERRED
                                                  (IN THOUSANDS)
<S>                   <C>        <C>           <C>      <C>        <C>       <C> 
United States         $38,712    $(11,716)     $44,093   $(22,682) $34,349   $(23,494)
State and local         2,886        (965)       4,048     (1,131)   1,608      --
     Total            $41,598    $(12,681)     $48,141   $(23,813) $35,957   $(23,494)
</TABLE>


     Federal  income tax paid for fiscal 1994, 1993 and 1992 was
approximately $37.1  million, $35.9 million, and  $52.7 million.
State  income tax  payments  approximated the  amounts  provided
above.

     The  Company  adopted  Statement  of  Financial  Accounting
Standards No.  109 ("FAS 109"), "Accounting for Income Taxes" in
1993.  FAS 109 is an  asset and liability approach that requires
the  recognition of deferred tax  assets and liabilities for the
expected  future  tax consequences  of  events  which have  been
recognized in the Company's financial statements or tax returns.
FAS  109 generally  considers all  expected future  events other
than  changes in tax law or rates.  Previously, the Company used
the FAS 96 asset  and liability method that gave  no recognition
to  future  events other  than  the recovery  of  assets against
liabilities  which reversed in the same time period.  The change
to  FAS  109  did  not  require  any  change  to  the  financial
statements.

     Deferred income taxes result from timing differences in the
recognition  of  revenue  and  expense  for  tax  and  financial
reporting  purposes.  The tax effect  of such timing differences
is summarized as follows:

<TABLE>
<CAPTION>   
                                                       MAY 31,
                                                   1994      1993      1992
                                                         (IN THOUSANDS)
<S>                                                <C>       <C>       <C>
Effect of tax loss and tax credit carryforwards    $   --    $    --   $  4,779
Revenues recognized on the instalment sales 
  method for tax purposes and on the accrual 
  basis for financial reporting                    (11,899)   (11,271)  (13,123)
Excess of book over tax depreciation                (3,197)    (6,149)  (10,850)
Postretirement benefit obligation                   (6,690)    (7,594)     --
Amortization of investment tax credit                  --        (219)    (384)
Mine development expense                             1,936        913      573
Timing differences relating to accrued expenses      5,156      2,364   (3,542)
Enacted tax rate change                              2,833        --        --
Other, net                                             145      (726)     (947)
     Total                                        $(11,716) $(22,682) $(23,494)
Statutory tax rate                                    35.0%     34.0%     34.0%
Effect of:
  Adjustment to deferred taxes                          5.3       --        --
  State and local income tax                            3.3       2.7       3.0
  Percentage depletion                                 (1.7)     (8.3)    (13.8)
  Enacted tax rate change                               9.4        --        --
  Amortization of net investment tax credit              --       (.3)     (1.1)
  Nonconventional source fuel credit                   (10.8)     (7.7)   (15.2)
                                                
                                                              MAY 31,
                                                      1994      1993      1992                                
                                                           (IN THOUSANDS)

  Amortization of excess of purchase price
           over net assets acquired                   47.1      19.0      38.9
  Benefit of capital loss carryforward                (8.5)     (4.7)    (10.2)
  Other, net                                           1.0       (.4)       .2
Effective tax rate                                    80.1%     34.3%     35.8%

</TABLE>

     On August 10,  1993, the Omnibus Budget  Reconciliation Act
of 1993 was signed into law raising the  federal
corporate  income tax  rate  to  35%  from 34%,  retroactive  to
January 1, 1993.  FAS 109 requires that deferred tax liabilities
and assets be adjusted in the period of enactment for the effect
of an enacted  change in the tax laws  or rates.  The  effect of
the change was  $2,833,000 and  such amount is  included in  the
provision for deferred income taxes for the year ended May 31,
1994.  Deferred
tax liabilities (assets) are comprised of the following:
<TABLE>
<CAPTION>

                                                                MAY 31,
                                                            1994       1993
                                                             (IN THOUSANDS)
<S>                                                         <C>        <C>
Instalment sales method for instalment notes receivable 
  in prior years                                            $ 52,549   $ 62,608
Depreciation                                                 117,053     93,701
Difference in basis of assets under purchase accounting       27,269     28,119
Capital loss carryforward                                    (12,600)   (15,800)
Accrued expenses                                             (43,716)   (28,044)
Postretirement benefits other than pensions                  (80,003)   (70,551)
Valuation allowance                                           12,600     15,800
     Total deferred tax liability                           $ 73,152   $ 85,833
</TABLE>


     The  Revenue Act  of 1987  eliminated the  instalment sales
method of tax reporting for  instalment sales after December 31,
1987.

     For  book  purposes  the  Company  recognized  a  long-term
capital  loss of  approximately  $75.0 million  in fiscal  1989.
This loss was recognized for tax purposes in fiscal  1992 and is
deductible to the extent of capital gains  of approximately $8.8
million, $9.9 million and  $10.4 million in years  ended May 31,
1994,  1993 and 1992, respectively.   The remaining capital loss
is available as  a carryback to fiscal 1991 to be offset against
capital   gains  of   approximately  $8.3   million  and   as  a
carryforward to  the succeeding  three years.   The  Company has
established a valuation allowance of $12.6 million to offset the
deferred tax asset related to the carryforward since the Company
cannot predict  whether capital  gains sufficient to  offset the
carryforward  will be  realized in  the three  year carryforward
period.    If  certain  substantial  changes  in  the  Company's
ownership  should occur, there would be  an annual limitation on
the  amount of such  loss carryforward which  could be utilized.
The Company  allocates federal  income tax expense  (benefit) to
its subsidiaries based on their separate taxable income (loss).

     A  substantial controversy  exists with  regard to  federal
income taxes allegedly  owed by  the Company.   Proofs of  claim
have been filed by  the Internal Revenue Service in  the amounts
of $110,560,883 with  respect to fiscal  years ended August  31,
1980  and August 31, 1983  through August 31,  1987, $31,468,189
with  respect to fiscal  years ended May 31,  1988 (nine months)
and May 31, 1989  and $44,837,693 with  respect to fiscal  years
ended May 31, 1990 and  May 31, 1991.  Objections to  the proofs
of claim have been  filed by the Company and  the various issues
are  being litigated  in  the  Bankruptcy  Court.   The  Company
believes  that such  proofs of  claim are  substantially without
merit  and intends  to defend  such claims  against the  Company
vigorously.

NOTE 7--STOCKHOLDERS' EQUITY

     KKR Associates, a New York limited partnership, is the sole
general partner  of  three partnerships  which  own a  total  of
28,500,000  shares  of  the  outstanding  common  stock  of  the
Company.

     The   Company  entered   into  common   stock  subscription
agreements, dated as of December 1, 1987 (the "Management Common
Stock  Subscription Agreements"),  with certain  individuals who
are  former or  current members  of management  (the "Management
Investors") under which an aggregate of 893,500 shares of common
stock  remain   outstanding.     The  Management   Common  Stock
Subscription  Agreements generally  provide  the Company  with a
right of first refusal with respect to any  bona fide offer from
a  third party  to  purchase  any  or  all  of  such  Management
Investor's shares  of common  stock commencing after  January 7,
1993;  provided that  such  transfer restrictions  and right  of
first refusal will terminate  in the event of a  public offering
of the Company's common stock.

NOTE 8--STOCK OPTIONS
     Under  stock  option  plans  approved  by  stockholders  in
October 1987, an aggregate of 3,318,182 shares of  the Company's
common  stock have been reserved  for the grant  and issuance of
incentive  and  non-qualified  stock  options  (the  "Options").
Options for 1,618,568 shares, all of which are exercisable, were
outstanding  at May 31, 1994.  The exercise price of each Option
granted  is $5.00 per  share, the fair  market value at  date of
grant.  During 1994,  1993 and 1992 options for  59,727, 384,909
and 16,591 shares were cancelled.

NOTE 9--RELATED PARTY TRANSACTIONS

     Following  its incorporation, the  Company retained  KKR to
provide financial, financial advisory and consulting services to
the Company in connection with  the Acquisition and the  Merger,
for which the Company paid to KKR a fee of $35 million.  KKR has
agreed to provide  management consulting and  financial services
to the  Company and  its subsidiaries  on an  annually renewable
basis.   Effective with  the commencement of  the Reorganization
Proceedings,  current  payment  of  these  consulting  fees  was
suspended.  The annual rate at such time was $550,000.

NOTE 10--LITIGATION AND OTHER MATTERS

     Note 1 contains  a description of  the organization of  the
Company  and the acquisition of  Original Jim Walter.   On April
21,  1988, the Company sold all of the outstanding capital stock
of  JWC   Holdings,  the   parent  corporation  of   Jim  Walter
Corporation (formerly J-II) and its subsidiaries, including  The
Celotex Corporation  ("Celotex") and its subsidiaries.   Celotex
is   a  co-defendant   with  other  miners,   manufacturers  and
distributors  of  asbestos-containing products  in a  very large
number of  lawsuits filed throughout the  United States alleging
injuries to the health of persons exposed to asbestos-containing
products.   Original Jim Walter had been named as a defendant in
certain  asbestos-related lawsuits  from  time to  time and  the
Company  understands  that   Original  Jim  Walter's   corporate
successor, Jim Walter  Corporation, currently is  a co-defendant
in  a  number of  the  asbestos-related  lawsuits filed  against
Celotex.  As  discussed below,  the Company and  certain of  its
subsidiaries and other affiliates  have been served with process
as a co-defendant in  a number of these  lawsuits.  The  Company
understands  that prior to the Tender Offer Celotex ceased to be
engaged  in the  mining, manufacturing  and distribution  of the
asbestos-containing   products  that  have  given  rise  to  the
aforementioned   asbestos-related   lawsuits  against   Celotex.
Because  Jim Walter  Corporation, Celotex  and  their respective
affiliates  are  not  affiliates  of the  Company,  neither  the
Company,  Old  Walter Industries  nor  any  of their  respective
affiliates can make any  representation as to the status  of the
asbestos-related   litigation   pending   against   Jim   Walter
Corporation, Celotex and their respective affiliates, the amount
of  the  alleged damages  sought  from  Jim Walter  Corporation,
Celotex and  their respective affiliates in  those lawsuits, the
insurance coverage available to them to satisfy asbestos-related
claims, or any other matter related to such litigation.

     The  Company understands  that  the extent  of the  alleged
injuries in the asbestos-related lawsuits filed against  Celotex
varies from case to case, many of the complaints against Celotex
request punitive damages in addition to the compensatory damages
and  the  aggregate  damages  sought  in  these  cases  is  very
substantial.   In  addition to  these  personal injury  cases, a
substantial number of actions, some of which are styled as class
actions,   have  been   filed  against   Celotex  and   numerous
co-defendants seeking very substantial aggregate damages for the
cost   of  detecting,   analyzing,  repairing   and/or  removing
asbestos-containing  materials in buildings owned or operated by
the  plaintiffs.   The Company  understands that  the number  of
asbestos-related lawsuits filed against Celotex has continued to
grow  in recent years and the magnitude of the additional claims
that are expected to  be asserted against Celotex in  the future
cannot be  accurately  predicted  at this  time.    The  Company
understands  that the  cost to  Celotex to  date of  settling or
otherwise disposing of  asbestos-related lawsuits has  been very
substantial and that a substantial portion of such cost has been
borne by insurance carriers pursuant to their insurance policies
or settlement  agreements with  Celotex.  The  Company believes,
however, that (i) most of  Celotex' available insurance coverage
prior to  late 1977 has  been exhausted,  (ii) since late  1977,
most of  Celotex' insurance policies have  excluded coverage for
asbestosis, which is the  basis for most of the  personal injury
claims pending against Celotex, (iii) beginning in late 1977, an
increasing number  of Celotex'  policies have excluded  coverage
for other asbestos-related diseases and Celotex and its insurers
dispute the scope of  most of those exclusions, (iv)  since late
1984, coverage for asbestos-related personal injury and property
damage  claims   generally  have  been  excluded   from  Celotex
policies,  (v) Celotex' insurers dispute whether any of Celotex'
policies cover any  asbestos-related property damage claims  and
(vi) no  insurance is  available  for punitive  damages in  many
jurisdictions.   The  insurance coverage  disputes  referred  to
above  are the subject of litigation.  The uncertain outcome and
possible adverse consequences of the insurance coverage disputes
referred  to above,  the  continued  growth  in  the  number  of
asbestos-related lawsuits  filed against  Celotex  and the  very
substantial   aggregate  damages   alleged   therein   and   the
possibility  that future  disposition costs  could  exceed those
experienced  to date  by Celotex,  could  impair the  ability of
Celotex  to continue  to  satisfy asbestos-related  claims.   On
October 12, 1990, Celotex and its wholly-owned subsidiary, Carey
Canada,  Inc. each  filed  a petition  for reorganization  under
Chapter  11  of  the  Bankruptcy  Code with  the  United  States
Bankruptcy  Court  for the  Middle  District  of Florida,  Tampa
Division.  The Chapter  11 cases were assigned to  the Honorable
Thomas E. Baynes, Jr.   As a result thereof and  pursuant to the
automatic stay  provisions contained  in section 362 of  the
Bankruptcy
Code, all actions (other than those actions set forth in section
362(b)
and,  as  discussed  below,  other  than,  for  certain  limited
purposes, the  Declaratory Judgment Proceeding  commenced by the
Debtors)  commenced against  Celotex prior  to October 12,  1990
were  stayed pending  any future  modification of  the automatic
stay under the  Bankruptcy Code.   On May 8,  1991, the  Debtors
filed a motion  in the Celotex  Chapter 11 case seeking  to have
the automatic stay lifted so as to allow the Debtors to continue
to prosecute the Declaratory Judgment Proceeding against Celotex
and others.  On  June 4, 1991, Judge Baynes granted  the Debtors
motion  for the limited purpose  of permitting them  to file and
proceed with a motion  for summary judgment and to  prosecute or
defend any appeals arising from or related to such motion.

     A substantial number of the asbestos-related lawsuits filed
against Celotex  relate to the asbestos-related  operations of a
predecessor   corporation   of  Rapid-American   Corporation,  a
Delaware corporation ("Rapid-American"), which subsequently were
transferred by Rapid-American to  a corporation which was merged
into  Celotex in  1972.   According  to Rapid-American's  Annual
Report  on Form 10-K for the fiscal year ended January 31, 1989,
Rapid-American is a co-defendant in  a number of personal injury
and  property damage cases.  Each of Celotex and its predecessor
corporation  had indemnified  RapidAmerican and  its predecessor
corporation against all liabilities relating to those operations
for a limited time period.  The extent of the indemnification is
currently a matter of dispute.

     As   stated  above,   the  Company   and  certain   of  its
subsidiaries and other affiliates  have been served with process
as a  codefendant in a  number of the  asbestos-related lawsuits
described above.  One of these  lawsuits is a class action filed
in federal court in  Beaumont, Texas that involves approximately
3,000  plaintiffs  alleging asbestos-related  personal injuries.
Plaintiffs  in the class action added Old Walter Industries as a
defendant  alleging, among other  things, that  (i) Original Jim
Walter and its successors,  including Jim Walter Corporation and
HAC,  are  liable  for  all  damages  caused  by  the   products
manufactured, sold  and distributed by Celotex  by reason, among
other things, of operating Celotex as a division, and conspiring
with Celotex and other co-defendants to market harmful products;
(ii) the distribution by HAC of substantially all of  its assets
to  Old Walter Industries  constituted a  fraudulent conveyance;
and  (iii) Old   Walter  Industries   is  a  successor   to  the
liabilities  of HAC  and is  thus liable  to the  plaintiffs for
injuries caused by Celotex and certain named subsidiaries and/or
predecessor companies  of Celotex,  and Original Jim  Walter and
its successors, including HAC and Jim Walter Corporation.

     Another  asbestos-related  lawsuit  is  a  purported  class
action  filed on July 13, 1989 in state court in Beaumont, Texas
against the Company, Old Walter Industries, KKR, KKR Associates,
Jim  Walter Corporation,  HAC, Celotex,  Drexel Burnham  Lambert
Incorporated ("Drexel  Burnham"), Drexel Burnham  Lambert Group,
Inc.  ("Drexel  Burnham  Group"),   and  certain  directors  and
executive  officers of  the Company,  Old Walter  Industries and
Original Jim  Walter (i.e.,  John B. Carter, Jr.,  Perry Golkin,
Henry R. Kravis,  Paul  E. Raether, George  R. Roberts,  Michael
T. Tokarz  and Gene  M. Woodfin)  that purports  to involve  all
persons pursuing  unsatisfied personal injury or  wrongful death
claims  against Celotex  or  Jim Walter  Corporation based  upon
exposure  to   asbestos.     The  action  originally   named  as
defendants, in addition to  those individuals and entities named
above,  James  O. Alston, Joe  B. Cordell  and  James W. Walter,
directors  and executive  officers  of the  Company, Old  Walter
Industries  and Original Jim  Walter.   Subsequently, plaintiffs
voluntarily  dismissed  their  claims   against  Messrs. Alston,
Cordell  and Walter.    On December 26,  1989, plaintiffs  filed
their  Second  Amended  Original Petition  and  Application  for
Temporary  Injunction.   Plaintiffs allege, among  other things,
that (i) Original  Jim Walter and its  successors, including Jim
Walter Corporation and HAC, are liable for all damages caused by
the products  manufactured, sold  and distributed by  Celotex by
reason, among other things, of operating  Celotex as a division;
(ii) the distribution by HAC of substantially all of  its assets
to Old  Walter Industries  constituted a  fraudulent conveyance;
(iii) Old Walter Industries is a successor to the liabilities of
HAC and the corporate separateness  of Old Walter Industries and
HAC  should be disregarded,  and thus  Old Walter  Industries is
liable  to the plaintiffs for injuries caused by Celotex and its
predecessors  and  Original  Jim   Walter  and  its  successors,
including  HAC and  Jim  Walter Corporation;  (iv) the corporate
separateness of the Company and Old  Walter Industries should be
disregarded; (v) the sales and transfers of assets by Old Walter
Industries  are fraudulent; and  (vi) the individual defendants,
KKR, KKR  Associates, Drexel  Burnham, Drexel Burnham  Group and
the  Company  conspired  to  effect  the   allegedly  fraudulent
transfers  of assets  from and  to Old  Walter Industries.   The
relief requested by the plaintiffs includes, among other things,
(i) enjoining  each  defendant   from  transferring  any  assets
formerly owned by Original Jim Walter (and any proceeds from the
disposition thereof); (ii) requiring  each defendant to  account
for all  transfers of  such assets or  proceeds; (iii) requiring
each defendant to  transfer such assets and proceeds  to Celotex
to  be  held  in  trust  for  the  benefit  of  the  plaintiffs;
(iv) appointing a  receiver to  take charge  of such  assets and
proceeds or of any other property of  any defendant; (v) holding
the defendants jointly and severally liable for damages equal to
the fair market value  of any assets formerly owned  by Original
Jim Walter which  have been  sold and cannot  be recovered;  and
(vi) punitive  damages,  interest and  costs.    Plaintiffs also
requested  the  Beaumont  state   court  to  issue  a  temporary
injunction  enjoining  the  Company  from  selling or  otherwise
transferring or  encumbering its  stock in any  corporation that
owns  assets formerly owned by Original Jim Walter or Old Walter
Industries.  The Company  agreed to give the plaintiffs  15 days
prior notice  of any closing  of any  disposition of stock  of a
corporation  which owns  assets formerly  owned by  Original Jim
Walter or its  subsidiaries.  On September 12  through 15, 1989,
the  Beaumont  state court  held  a hearing  on  the defendants'
motions to dismiss the action for lack of personal jurisdiction.
These motions  were  denied.   On October  11, 1989,  plaintiffs
filed a motion  for class certification.   On October 16,  1989,
defendants  KKR, KKR  Associates,  and Messrs. Kravis,  Roberts,
Raether, Tokarz and Golkin filed a motion for a change of venue.
Discovery was conducted with  respect to the class certification
and venue  motions.   The Beaumont  state court  did not hold  a
hearing  on either  the motion  for  Class Certification  or the
motion to change venue.

     Some of the other asbestos-related lawsuits pending against
the  Company and  its  subsidiaries involve  claims against  the
Company and its subsidiaries and request relief from the Company
and  its subsidiaries  similar  to one  or  more of  the  claims
involved and remedies requested  in the lawsuits pending against
the  Company  and  its  subsidiaries  in  Beaumont,  Texas.   On
December 27,  1989,  the  Debtors  commenced  the Reorganization
Proceedings.   As a result  of the automatic  stay provisions of
the Bankruptcy Code, all  pending litigation against the Debtors
was  automatically stayed.    On December  29, 1989,  plaintiffs
moved  before the  Beaumont  state  court  to sever  the  claims
against the  Company and Old Walter Industries from their claims
against  the  remaining defendants.    On  January 2, 1990,  the
Beaumont state court  action was  removed to  the United  States
Bankruptcy  Court for  the Eastern  District of  Texas, Beaumont
Division.  On January 5, 1990, certain defendants in that action
moved  to transfer  the lawsuit  to the  United  States District
Court for  the Middle District  of Florida, Tampa  Division (the
"District Court").    The plaintiffs  in  that action  moved  to
remand  that action  to state  court.   All proceedings  in that
action have been stayed by agreement of the parties and order of
the District  Court pending resolution of  the abstention issues
in  the  Reorganization  Proceedings  in the  Bankruptcy  Court.
Other asbestos-related  lawsuits pending against the Company and
its  subsidiaries  allege  personal  injuries  arising   out  of
exposure  to asbestos  and further  allege, among  other things,
that  (i) each  named defendant  has  been  or is  now  engaged,
directly  or indirectly,  in  the manufacture,  supply, sale  or
otherwise  placing  into the  stream  of  commerce, asbestos  or
asbestos-containing products and  (ii) defendants should be held
liable  on  the  theories   of  strict  products  liability  and
negligence  for plaintiffs'  injuries.   None of  the complaints
filed in  such latter actions  contain, at this  time, corporate
veil-piercing  or  fraudulent  conveyance  claims.   The  relief
requested  by the  plaintiffs in  these actions  includes, among
other  things, general  damages,  punitive damages  and  special
damages in amounts to be proven at the time of trial.  There can
be  no  assurance that  the Company,  its subsidiaries  or other
affiliates will not, in the future, be named as co-defendants in
other  asbestos-related lawsuits,  whether currently  pending or
subsequently  commenced,  or   that  temporary  or   preliminary
injunctive relief against  the sale by the Company of any of its
assets will not be granted in any such pending or future lawsuit
prior to judgment.  Based on the  advice of outside counsel, the
Company  believes that it and its affiliates have and would have
a variety of meritorious  procedural and substantive defenses to
the claims made or any claims which may be made  against them in
pending  or future asbestos-related  lawsuits.  Accordingly, the
Company believes  that  such claims  are  and would  be  without
foundation or merit and intends to defend such cases vigorously.
Plaintiffs  have not  specified the  amount of  compensatory and
punitive damages they seek from  the Company and its  affiliates
in the lawsuits pending in Beaumont, Texas and most of the other
asbestos-related lawsuits against the Company and its affiliates
referred to above.  Such alleged damages are expected to be very
substantial and,  accordingly, if judgments against  the Company
and its subsidiaries are rendered in such lawsuits,  the Company
and its subsidiaries could be materially adversely affected.

     On January 2, 1990,  the Debtors commenced the  Declaratory
Judgment Proceeding  against Jim Walter Corporation, Celotex and
all  known individuals  who had filed  suit against  the Debtors
seeking to hold them  liable for asbestos-related liabilities of
Celotex.   The  Declaratory  Judgment Proceeding  requested  the
Bankruptcy  Court   to  declare  and  adjudicate   that  (i) the
corporate veil  between Jim  Walter Corporation and  Celotex may
not be pierced, (ii) the leveraged buyout of Original Jim Walter
was  not  a  fraudulent  conveyance,  nor  were  any  subsequent
transactions entered  into as  a part  of that  leveraged buyout
fraudulent  transfers,  (iii) neither  the  Company,  Old Walter
Industries nor any  of their subsidiaries  or affiliates is  the
successor  in interest  to the  asbestos-related liabilities  of
either Jim  Walter Corporation  or Celotex and  (iv) neither the
Company, Old Walter Industries nor any  of their subsidiaries or
affiliates  is liable  for the  asbestos-related  liabilities of
either Jim Walter Corporation or Celotex.

     On  January 2, 1990,  the  Debtors also  commenced  another
proceeding by  filing  in the  Bankruptcy Court  a Complaint  to
Extend the Automatic Stay (the "Injunction Proceeding")  wherein
the  Debtors sought  to  enjoin all  actions against  Jim Walter
Corporation and all other non-debtors on corporate veil piercing
or related theories, and  further seeking a permanent injunction
staying  all such  actions, including  the  previously disclosed
proposed class-action lawsuit filed  in state court in Beaumont,
Texas.   That action was removed to the United States Bankruptcy
Court for  the Eastern District  of Texas, Beaumont  Division by
certain  of  the  defendants  after the  Debtors  commenced  the
Reorganization Proceedings.  A motion to transfer said action to
the Bankruptcy Court is now  pending, as well as a motion  filed
by the plaintiffs  to remand said  action to the state  court in
Beaumont.

     On  January 9, 1990,  the  Debtors filed  their Motion  for
Preliminary Injunction  in the  Injunction Proceeding  seeking a
preliminary injunction extending  the automatic stay  under
section 362
of the Bankruptcy Code  to enjoin the prosecution of  any action
in  which  plaintiffs seek  to hold  Jim Walter  Corporation and
other   non-Debtors   responsible   for   the   asbestos-related
liabilities of Jim Walter  Corporation's subsidiary, Celotex, on
a piercing the corporate veil or similar legal theory.

     On January 19, 1990, an asbestos claimant filed a motion in
the Bankruptcy Court requesting  the Bankruptcy Court to dismiss
and  abstain from deciding or,  in the alternative,  to stay the
Declaratory Judgment  Proceeding.   The  asbestos claimant  also
opposed the Debtors'  motion for  a preliminary  injunction.   A
hearing on  the pending motions  was held  on January 22,  1990.
Subsequently, the  asbestos claimant, joined by  four additional
claimants, also moved to dismiss the Injunction Proceeding.

     On  April 13, 1990,  and as  amended, the  Bankruptcy Court
issued  its proposed  findings of fact,  conclusions of  law and
recommendation   pursuant   to   Bankruptcy  Rule   9011   which
recommended, among  other things,  that the District  Court deny
the asbestos claimants' motion  to abstain from deciding,  or to
stay,  the Declaratory  Judgment Proceeding  as to  the Debtors.
The  asbestos  claimants subsequently  filed  objections  to the
proposed   findings    of   fact,   conclusions   of   law   and
recommendations with the District Court.  On April 20, 1990, the
Bankruptcy Court  entered orders  (i) deferring a ruling  on the
asbestos claimants' motion to dismiss the Injunction  Proceeding
until the District  Court decided  whether or not  to adopt  the
Bankruptcy   Court's   recommendation   and   (ii) preliminarily
enjoining  all asbestos-related  personal  injury  and  property
damage claimants  and their attorneys  and agents and  all other
persons acting on their behalf from commencing or continuing any
civil  action in  any United  States federal  or state  court in
which  such  persons are  attempting  to  assert claims  against
non-Debtors  that are based on the right to pierce the corporate
veil between Celotex and  Jim Walter Corporation or  that relate
to or are connected with claims that attempt to impose liability
on  the  Debtors  for  asbestos-related claims.    The  asbestos
claimants filed an appeal of the preliminary injunction with the
District Court.  On February 5, 1991, the District Court entered
an  order denying the  asbestos claimants'  action for  leave to
appeal   an  interlocutory   order,  thus   letting  stand   the
preliminary  injunction  of  the  Bankruptcy  Court  entered  on
April 20,  1990 enjoining  all asbestos-related  personal injury
and property damage claimants and their attorneys and agents and
all  other persons  acting  on their  behalf from  commencing or
continuing  any civil  action in  any  United States  federal or
state  court  in which  such  persons are  attempting  to assert
claims against non-Debtors that are based on the right to pierce
the corporate veil between Celotex and Jim Walter Corporation or
that  relate to  or are  connected with  claims that  attempt to
impose liability on the Debtors for asbestos-related claims.

     On May 17,  and May 22, 1990, the  asbestos claimants filed
motions  in the  Bankruptcy  Court and  in  the District  Court,
respectively,  each seeking  stay  of  the Declaratory  Judgment
Proceeding, each of which was  denied by those courts on May  17
and June 5, 1990,  respectively.  Also on  May 17, 1990, certain
asbestos  defendants  filed  a  motion  in  District  Court  for
withdrawal  of  reference   as  to   the  Declaratory   Judgment
Proceeding  from the  Bankruptcy Court.   On July 11,  1990, the
District  Court  issued  an  order  dated  June 29,  1990  which
declined  to   rule  on  the  asbestos   claimants'  motion  for
withdrawal of  reference until after the  Bankruptcy Court ruled
on any motion for summary judgment.

     On  September 2,  1992,  the  asbestos  claimants  filed  a
renewed request to withdraw the reference in the District Court.
On  September 14, 1992,  the Debtors filed  a memorandum  of law
responsive  to  the asbestos  claimants'  renewal  request.   On
September 15, 1992, the District  Court entered an order denying
the asbestos claimants' motion  to withdraw the reference.   The
District Court held that while the asbestos claimants could have
their claims heard by a  jury, they were not entitled to  a jury
trial  on  the   claims  of  piercing  the  corporate  veil  and
fraudulent conveyance  because  those claims  are  equitable  in
nature.  On September 22, 1992,  the asbestos claimants filed  a
motion  for reconsideration  and,  pleading in  the alternative,
requested  the   District  Court   to  certify  the   order  for
interlocutory  review  in the  United  States  Circuit Court  of
Appeals  for  the Eleventh  Circuit  ("Court of  Appeals").   On
October 5, 1992,  the Debtors filed  their Memorandum of  Law in
opposition to the asbestos claimants' motion for reconsideration.

  On  February 23, 1993,  the  District  Court entered  an order 
denying  the motion  for reconsideration  and request for
certification of  interlocutory appeal.  On March 3,
1993,  the asbestos  claimants filed  a petition  for a  writ of
mandamus  with the  Court  of Appeals.  On  April 13, 1993,  the
Debtors  filed their  response  to the  writ  of mandamus.    On
April 19,  1993,  the  Court  of  Appeals  denied  the  asbestos
claimants' petition for such writ of mandamus.

     On July 11, 1990, the District Court adopted the Bankruptcy
Court's  proposed  findings  of  fact, conclusions  of  law  and
recommendation pursuant to Bankruptcy  Rule 9011, and denied the
asbestos claimants' motion to abstain from deciding, or to stay,
the  Declaratory  Judgment  Proceeding.    As  a  result of  the
District    Court's   decisions,   absent    any   reversal   on
reconsideration or appeal, the Bankruptcy Court was empowered to
rule  on  a  motion  for summary  judgment  in  the  Declaratory
Judgment Proceeding.

     On July 17,  1990, the asbestos claimants filed a motion in
the District Court seeking  reconsideration of the July 11, 1990
order   denying  the   motion  for   abstention,  and,   in  the
alternative,   seeking   certification   of   that   order   for
interlocutory  appeal to  the Court  of  Appeals pursuant  to 28
U.S.C. section 1292.    The asbestos  claimants  also sought  a 
stay
pending determination  of their motion.   On July 30,  1990, the
Debtors opposed the July 17, 1990 motion.

     On December 6,  1990, the  District Court entered  an order
(a) denying the  asbestos  claimants' motion  to reconsider  the
District  Court's decision  of July 11,  1990 which  adopted the
Bankruptcy   Court's  recommendation   to   deny  the   asbestos
defendants' motion  to require  the Bankruptcy Court  to abstain
from considering the  Declaratory Judgment Proceeding  commenced
by the  Debtors against the asbestos  defendants; (b) giving the
asbestos claimants ten (10) days  from the date of the order  to
seek  interlocutory   appeal  to   the  Court  of   Appeals  and
(c) granting  the asbestos  claimants'  motion  to stay  further
prosecution of  the Declaratory Judgment  Proceeding pending the
outcome of the interlocutory appeal.   On December 17, 1990, the
asbestos claimants filed their Petition for Permission to Appeal
with the  Court of Appeals.   On February 5, 1991,  the Court of
Appeals denied the asbestos  claimants' Petition for  Permission
to Appeal.   By so  ruling, the Court  of Appeals let  stand the
District Court's ruling of December 6, 1990 denying the asbestos
claimants' motion to reconsider the District Court's decision of
July 11,   1990,   which    adopted   the   Bankruptcy   Court's
recommendation to deny the asbestos claimants' motion to abstain
in such proceeding.   On March 19, 1991, the  asbestos claimants
filed   with   the  District   Court   a   Renewed  Motion   for
Reconsideration of their Motion to Abstain, which also sought to
continue the stay in  the Bankruptcy Court.  On  April 16, 1991,
the  District Court entered an order confirming that its stay of
proceedings in the Bankruptcy Court  had expired.  In  addition,
the District Court denied the asbestos claimants' Renewed Motion
for Reconsideration  of their Motion  to Abstain.   Because  the
District Court's  stay  was  lifted,  the  Declaratory  Judgment
Proceeding went forward in  the Bankruptcy Court under schedules
that were set by the Bankruptcy Court.

     Discovery  in the  Declaratory Judgment  Proceeding was  to
have  been concluded  on July 6,  1990 pursuant to  a Bankruptcy
Court  order.   Subsequent to  issuance of  that order,  certain
discovery disputes arose between  Jim Walter Corporation and the
asbestos claimants  centered upon issues relating  to whether or
not certain documentation was  subject to various privileges and
thus protected.    After protracted  litigation wherein  various
issues  were appealed  to the  District Court  and the  Court of
Appeals,  on  June 15,  1992  Jim  Walter  Corporation  and  the
asbestos  claimants entered  into  a  stipulation regarding  the
resolution of all their then pending discovery disputes, without
either  party  waiving  their   right  for  further  review,  if
necessary.

     Following  a hearing  on  January 8,  1992, the  Bankruptcy
Court  ordered  that any  motions  for summary  judgment  in the
Declaratory Judgment  Proceeding be  filed by March 1,  1992 and
set  oral arguments for  April 16, 1992.   On February 28, 1992,
the  Debtors  filed  their   Motion  for  Summary  Judgment  and
supporting affidavits.  On April 9, 1992, the asbestos claimants
filed their  Response to  Debtors' Motion for  Summary Judgment,
and  on  May 7,  1992,  filed  a Supplemental  Response  to  the
Debtors'  Motion for Summary Judgment.   On April 16, 1992, oral
arguments were  heard by  the Bankruptcy Court  on the  Debtors'
Motion for Summary Judgment.  On May 29, 1992, the Debtors filed
their Statement  of Undisputed  Facts and  Memorandum of  Law in
Support  of their Motion for Summary Judgment.  On May 29, 1992,
asbestos claimants  filed their Brief in  Opposition to Debtors'
Motion for Summary Judgment.

     On August 25,  1992, the Bankruptcy Court  entered an order
denying  the   Debtors'  Motion   for  Summary  Judgment.     On
September 3,  1992, the  Debtors filed  a  motion to  reopen the
record  to make  additional findings  of fact  pursuant  to Rule
43(e) of the Federal Rules of Civil Procedure.  On September 18,
1992,  the  asbestos claimants  filed  their  opposition to  the
Debtors'  motion.   On  October 8,  1992,  the Bankruptcy  Court
denied  the  Debtors'  motion  to  reopen  the  record  to  make
additional findings of fact.

     On September 14, 1992, the Debtors filed a motion to strike
the   asbestos  claimants'  demand  for  a  jury  trial  and  on
September 21, 1992, the Debtors filed a motion for a pre-hearing
conference to resolve all  motions pending before the Bankruptcy
Court.   On  October 7, 1992,  the Bankruptcy  Court entered  an
order  granting  the  Debtors'  motion to  strike  the  asbestos
claimants demand for jury trial.

     On July 29, 1992,  the asbestos claimants served  discovery
requests upon  the Debtors, Celotex, Jim  Walter Corporation and
other  parties  not  defendants  to  the   Declaratory  Judgment
Proceeding.  Upon a  motion for protective  order by one of  the
non-party witnesses, which was granted by order dated October 7,
1992,  the  Bankruptcy  Court  suspended all  discovery  in  the
adversary proceeding, and indicated that it would enter, without
a  hearing,  an  order  on  the  issue  of additional  permitted
discovery, if  any,  on  the  veil  piercing  question  and,  if
appropriate, describe the scope of any production of documents.

     On October 5,  1992, the asbestos claimants  filed a motion
for  pre-trial  conference  to   address  a  number  of  issues,
including  but not limited to the nature and scope of discovery.
On October 30, 1992, the Bankruptcy Court entered orders denying
all pending  motions for  pre-trial conference stating  that the
parties had not obtained further relief from the  automatic stay
in the Celotex bankruptcy case.

     On October 30, 1992, Celotex filed  Proofs of Claim in each
of  the Debtor's bankruptcy  cases claiming that  each Debtor is
liable for all claims which Celotex may hold (1) predicated upon
a  piercing the  corporate  veil,  alter  ego,  instrumentality,
agency,  conspiracy and  any related  theory of  law, equity  or
admiralty; (2) arising  out of the leveraged  buyout of Original
Jim Walter  which resulted in  the January 7,  1988 transfer  by
Hillsborough Acquisition Corporation of substantially all of its
assets to  the  Company;  (3) arising out  of  the  transfer  of
Celotex assets  for less  than reasonably equivalent  value; and
(4) arising out  of that certain Stock  Purchase Agreement dated
April 21,  1988 and amendments thereto.  The total amount of the
Proofs of  Claim included all scheduled and filed claims against
Celotex  in their  bankruptcy  proceedings, all  unfiled present
asbestos-related personal injury and  property damage claims and
all  future  asbestos-related  personal  injury  claims  against
Celotex.     On  November 6,  1992,  the   Debtors  filed  their
objections  to the claims of Celotex.  On November 25, 1992, the
Bankruptcy Court sustained the  Debtors objections to the Proofs
of Claim filed by Celotex without prejudice to the right to file
Proofs of Claim, if  appropriate, at the conclusion of  the veil
piercing litigation.

     On November 13, 1992,  the Debtors  filed a  motion in  the
Celotex bankruptcy  case for  limited relief from  the automatic
stay for  the sole  purpose of  permitting a  trial on  the veil
piercing claims  in the Declaratory Judgment  Proceeding and the
prosecution or defense  of any appeals arising  from or relating
to  the  decision  in such  trial.    On  December 4, 1992,  the
asbestos  claimants filed  a  cross-motion for  relief from  the
automatic  stay requesting that the automatic  stay be lifted to
permit  Celotex to participate in all aspects of the Declaratory
Judgment Proceeding.  On  December 9, 1992, Judge Baynes granted
relief   from  the   automatic  stay,   permitting   Celotex  to
participate   in  all  aspects   of  the   Declaratory  Judgment
Proceeding up through final judgment.

     On  December 15,  1992,  the  Debtors,  asbestos claimants,
Celotex  and  Jim Walter  Corporation filed  a Joint  Motion for
Pre-Trial Conference which the Bankruptcy Court granted.

     On January 13, 1993, a pre-trial conference was held.  As a
result of the pre-trial conference, the Bankruptcy Court entered
two orders  on  February 3, 1993.    One order  identified  five
discrete  issues  to be  tried.   The  other order  set  forth a
detailed  schedule  for  any   discovery  which  remained.    On
February 16,   1993,   the   Debtors   filed    a   Motion   for
Reconsideration    in   the    Bankruptcy   Court    seeking   a
reconsideration of  the  discovery schedule  which  the  Debtors
believe   to  be  unnecessarily   long.    In   the  motion  for
reconsideration, the Debtors proposed a more condensed discovery
schedule which would lead to a trial of the remaining  issues by
July  1993.    The  Bankruptcy  Court  granted  the  motion  for
reconsideration and  held a  hearing on March 17,  1993, wherein
the Bankruptcy Court  agreed to  review the issue  and enter  an
order accordingly.   At a  hearing held on  April 22, 1993,  the
Bankruptcy Court stated that  the trial on the  remaining issues
would commence December 13, 1993.

     On February 18, 1993, the  Debtors served upon the asbestos
claimants discovery requests in  the form of interrogatories and
requests for production of documents.  On February 18, 1993, the
asbestos  claimants  served   upon  the  Debtors   (i) discovery
requests  in  the  form  of  interrogatories  and  requests  for
production  of  documents  and  (ii) deposition   notices  which
included  document production  requests on  certain parties  not
defendants to the Declaratory Judgment Proceeding.  The Debtors,
Jim  Walter  Corporation,  the  asbestos  claimants,  and  other
non-party defendants  filed responses and motions for protective
orders  regarding certain discovery  requests which motions were
heard  on March 17, 1993.  The Bankruptcy Court entered an order
from  the bench  both  granting and  denying particular  subject
matters  contained in  the motions  for protective orders.   The
Bankruptcy Court gave all parties until April 10, 1993 to comply
with the  discovery requests  in accordance with  the Bankruptcy
Court's guidance.  The  Debtors produced additional documents in
accordance  with  the  Bankruptcy  Court's  order  and  answered
additional interrogatories.

     On April 15, 1993, the  asbestos claimants filed motions to
compel  the  Debtors,  Jim  Walter Corporation  and  Celotex  to
respond to their discovery requests with more detailed financial
documents.  At a hearing on April 22, 1993, the Bankruptcy Court
denied  in almost its entirety  the asbestos claimants motion to
compel filed against the  Debtors.  The motions to  compel filed
against  Jim Walter  Corporation and  Celotex were  continued to
allow the parties  to comply  by April 30, 1993.   On  April 21,
1993, the  asbestos claimants  served Request for  Admissions on
the Debtors,  Jim Walter  Corporation and  Celotex.   On May 21,
1993, all parties  served their  responses to  said Request  for
Admissions.

     On  June 14,  1993,  the  Debtors  filed  a  pre-conference
statement requesting the Bankruptcy  Court to set definite dates
for  discovery and  all other  pretrial matters.   Prior  to the
June 16, 1993 status conference, the Debtors, asbestos claimants
and  other interested  parties  agreed to  stipulate to  certain
dates contained within the Debtor's proposal.

     On June 21, 1993, the asbestos claimants  served additional
discovery on  the Debtors,  Celotex and Jim  Walter corporation.
The Debtors  served  responses  thereto on  July 1,  1993.    On
July 7, 1993,  the Debtors filed  a motion for  protective order
striking certain of the asbestos claimants' discovery requests.

     On  July 14,  1993,  the Debtors,  Jim  Walter Corporation,
Celotex and  the asbestos  claimants entered into  a stipulation
that modified the previously agreed upon  discovery dates in the
Declaratory  Judgment  Proceeding  and  set  a  firm   pre-trial
schedule  leading to a  December 13, 1993 trial  date, which the
Bankruptcy Court approved by order dated August 17, 1993.

     On July 16,  1993, the asbestos claimants  filed a Petition
for  Writ of  Certiorari with the  United States  Supreme Court,
seeking review of the  decision of the Court of  Appeals for the
Eleventh  Circuit  denying  the  asbestos  claimants'  Writ   of
Mandamus on the  issue of their  right to a  jury trial on  veil
piercing  issues.   On  August 18, 1993,  the Company  filed its
brief  in opposition to the asbestos claimants Petition for Writ
of Certiorari.  On August 25, 1993, the asbestos claimants filed
a  reply brief.  On  October 4, 1993, the  United States Supreme
Court denied the petition for certiorari.

     On August 12,  1993, the Bankruptcy Court  entered an order
which denied the asbestos  claimants motions to compel discovery
against   one   non-party   which,   in   effect,   upheld   the
accountant-client privilege.

     On  October 5,  1993, the  Debtors  filed a  motion  in the
Bankruptcy Court which  sought to  limit the trial  on the  veil
piercing claims  in the  Declaratory Judgment Proceeding  to six
days which was denied by the Bankruptcy Court at a  hearing held
November 3, 1993.

     On October 18, 1993,  the Debtors,  Jim Walter  Corporation
and the asbestos claimants filed their designation of testifying
experts.    On  October 22,  1993, the  Company  filed  a motion
seeking  to preclude  the testimony of  certain of  the asbestos
claimants  designated  experts.    On  November 16,  1993,   the
Bankruptcy Court  entered an order that  precluded the testimony
of  three  of  the  asbestos claimants  designated  experts  and
limited the  testimony of two  of the  other asbestos  claimants
designated experts.

     On October 21, 1993, the  Bankruptcy Court entered an order
which directed  that, in order to  assure the trial in  the veil
piercing  adversary  proceeding  not be  unduly  prolonged,  all
parties must  file all mutually agreed  upon exhibits, premarked
and  accompanied  by  a  log identifying  each,  no  later  than
November 15,  1993.    The  parties thereafter  entered  into  a
stipulation  which  extended  the   time  to  file  exhibits  to
December 7,  1993.   A hearing  to  decide the  admissibility of
those  exhibits  in dispute  was  held November 29,  1993.   The
Bankruptcy Court ruled on  the appropriate submission of certain
grouped documents and limited by date the admissibility of other
exhibits.    The  Bankruptcy   Court  scheduled  a  hearing  for
December 6, 1993  to consider any  other motions which  had been
filed and  to consider the  admissibility of any  other exhibits
not decided at the  November 29, 1993 hearing.   On December 13,
1993, the  Bankruptcy Court entered  an order  disposing of  all
outstanding motions relating to testimony by experts.

     On October 25, 1993,  the asbestos claimants filed  certain
motions to  compel production  of documents and  compliance with
subpoena  from third  parties  which  were  not parties  to  the
adversary proceeding.  At  a hearing held November 3, 1993,  the
Bankruptcy Court  allowed production of  certain documents which
were withheld  under attorney-client privilege.   By order dated
November 5, 1993,  the  Bankruptcy  Court  denied  the  asbestos
claimants motion to  compel production  of certain  accountant's
workpapers,  holding  that the  accountant-client  privilege was
applicable.

     On November 24, 1993, the Bankruptcy Court entered an order
denying the asbestos claimants motion to reschedule the pretrial
conference   scheduled  for  November 29,  1993  and  the  final
evidentiary hearing scheduled to commence December 13, 1993.  On
December 6, 1993, the asbestos  claimants filed a renewed motion
for continuance  which sought to continue  the final evidentiary
hearing until January 1994.  On December 8, 1993, the Bankruptcy
Court entered an order denying  the renewed motion to reschedule
the final evidentiary hearing.  On December 8,1993, the asbestos
claimants filed an  Emergency Petition for  Writ of Mandamus  in
the District Court which sought to have the District Court enter
an order continuing the final evidentiary hearing.  At a hearing
held on December 9, 1993, the District Court denied the asbestos
claimants' Emergency Petition for Writ of Mandamus.

     On  December 13,  1993,   the  final  evidentiary   hearing
commenced in the Bankruptcy  Court and concluded on December 17,
1993.   Post-trial  briefs were  submitted by  the Company,  Jim
Walter Corporation and the asbestos claimants on March 16, 1994.

     On April 18, 1994, the Bankruptcy Court issued its Findings
of  Fact, Conclusions of Law  and Memorandum Decision (the "Veil
Piercing  Decision").    In  the  Veil  Piercing  Decision,  the
Bankruptcy  Court found that there was no basis for piercing the
corporate  veil,  finding for  the  Debtors  on every  contested
factual issue.  In  every case, the Bankruptcy Court  found that
Original Jim  Walter's actions were motivated  by sound business
judgment and  were consistent  with sound business  practices as
recognized  in the corporate business world.   The Veil Piercing
Decision addressed six specific factual issues:

*    Cash Management.  Original Jim Walter had maintained a cash
     management system for all subsidiaries,  including Celotex.
     The Bankruptcy Court found  that the cash management system
     was totally consistent with sound business practices widely
     recognized in the corporate business world.

*    Corporate  Assessment.     Original  Jim  Walter  recovered
     certain   costs,  including   interest  costs,   through  a
     corporate assessment charged to all subsidiaries, including
     Celotex.    The Bankruptcy  Court found  nothing inherently
     improper in the assessment by a parent  of charges incurred
     on behalf of the subsidiary.  The Bankruptcy Court  further
     stated that  forcing the  subsidiary to seek  services from
     third parties  would not have  been either an  efficient or
     economic manner to conduct its business.

*    Line  of Business Reporting.   Original Jim  Walter and its
     subsidiaries  reported  results   according  to  lines   of
     business.  The Bankruptcy  Court found this to be  a proper
     manner  for  a  parent  to  oversee  the operation  of  its
     subsidiaries.

*    Decision Making  Process.   The  Bankruptcy Court  rejected
     claims that Original  Jim Walter management was  improperly
     involved   in  the   decision  making   processes   of  its
     subsidiaries, including capital acquisition and disposition
     decisions, instead finding that the involvement by Original
     Jim Walter  in these areas  was proper within  the accepted
     standards of the corporate business world.
*    Motivation to Sell Assets.  The Bankruptcy Court found that
     the asbestos  claimants failed  to prove that  Original Jim
     Walter  took any  actions  intended to  evade any  possible
     liability  resulting  from the  asbestos  litigation.   The
     Bankruptcy Court  found that the liquidation  process was a
     result of sound proper  business judgment and not motivated
     by any desire  to injure the  Asbestos Claimants or  denude
     Celotex of its assets.

*    Repayment of Intercompany  Payables.  The  Bankruptcy Court
     rejected the claim that it was improper for Celotex to have
     repaid intercompany  payables owing to Original Jim Walter.
     The Bankruptcy  Court found that those  Original Jim Walter
     receivables were  debts of  Celotex.  The  Bankruptcy Court
     explicitly  rejected   the  argument  that   there  was  an
     obligation  to leave  funds in  Celotex, rather  than repay
     valid  debts to  Original Jim  Walter, because  of Celotex'
     asbestos liabilities.

     A Final Judgment was also entered on April 18, 1994 holding
that  the   corporate  veil  between  Celotex   and  Jim  Walter
Corporation shall not be pierced.

     On April 26, 1994, the asbestos claimants filed a Notice of
Appeal  with the  District  Court appealing  the Final  Judgment
entered  by the Bankruptcy Court  on April 18, 1994.   On May 7,
1994, the asbestos claimants filed their statement of issues and
designated those items which  were to be included in  the record
on appeal.   On May 19,  1994, the Debtors  filed their  counter
designation of items to be included in the record on appeal.

     On  June 3,  1994, the  asbestos claimants  filed emergency
motions  in the District  Court to modify  the briefing schedule
and  to modify page limits in the  filing of briefs.  On June 6,
1994,  the  District  Court   granted  the  asbestos  claimants'
emergency motion to  modify the briefing schedule.   On June 21,
1994,  the  Debtors  filed an  emergency  motion  on consent  to
expedite ruling on the asbestos claimants motion to  modify page
limits.   On  June 23,  1994,  the  District  Court  denied  the
asbestos  claimants' motion  to modify  the page  limits  in the
filing of briefs  and ordered that the  asbestos claimants serve
and  file their principal brief  on or before  July 18, 1994 and
the  Debtors   file  and  serve  their  brief   within  15  days
thereafter.   The asbestos claimants  may then serve  and file a
reply  brief within  10 days  of the  Debtors' service  of their
brief.

     On  April 28,  1994,  the  Debtors  commenced an  adversary
proceeding  in the  Celotex  Chapter 11  Proceeding seeking  the
entry  of a  judgment declaring  that under  applicable law,  an
action to pierce the corporate veil between Celotex and Original
Jim  Walter  is  property  of  Celotex' Chapter  11  estate  and
therefore Celotex, as a debtor in possession, has  the exclusive
right  to  assert  a  corporate  veil  piercing  action  against
Original Jim Walter  on behalf  of all Celotex  creditors.   The
adversary proceeding seeks the  entry of judgment declaring that
all  creditors  of  Celotex  are  therefore  bound by  the  Veil
Piercing   Decision.     Contemporaneous   with   the  adversary
proceeding, the Debtors filed a motion for summary judgment with
respect  to its  complaint.   On May 18,  1994, Celotex  filed a
motion to strike  the Debtors'  motion for  summary judgment  as
being untimely filed.

     On June 17, 1994, Celotex and Carey Canada filed motions to
dismiss Count  (iii) of the  complaint for  failure to  state an
actual  case or controversy with any named defendant, or, in the
alternative,  require the  complaint  to be  amended.   Further,
Celotex and  Carey Canada state that the adversary proceeding is
properly stayed, and therefore their time to answer or otherwise
respond should be deferred.

     While  the Bankruptcy  Court  has granted  the Debtors  the
relief sought, there can be no assurance that its ruling will be
affirmed upon appeal.   Moreover, the Debtors necessarily cannot
predict  the  timing  of  any  appellate  proceedings.   If  the
asbestos   health  and/or  asbestos  property  damage  claimants
ultimately prevail  on their allegations that the Debtors may be
liable for claims  asserted against Celotex, it  is not possible
at  this  time:  (i) to quantify  the  amount  of these  claims,
although the  Debtors believe these claims  will be substantial;
(ii) to predict  how these claims will be treated in any plan or
plans of reorganization; (iii) to  determine the impact of these
claims  on the  operations of  the Debtors;  or (iv)  to predict
their ability to confirm a plan or plans of reorganization.

     JWC Holdings, Jim Walter Corporation, Celotex and the other
subsidiaries of  JWC Holdings  have indemnified the  Company and
its affiliates against  any liability or  expense incurred as  a
result  of any asbestos-related lawsuit.   However, there can be
no assurance  that  the  Company  and  its  affiliates  will  be
reimbursed  by  Jim  Walter  Corporation  and  its  subsidiaries
pursuant to  the aforementioned  indemnity for any  liability or
expense resulting therefrom.

     The  Company is  a  party to  a  number of  other  lawsuits
arising  in  the ordinary  course of  its  business.   While the
results of  litigation cannot  be predicted with  certainty, the
Company believes that the final outcome of such other litigation
will not  have  a materially  adverse  effect on  the  Company's
consolidated financial condition.

NOTE 11--PENSION AND OTHER EMPLOYEE BENEFITS
     The Company  has various  pension and profit  sharing plans
covering substantially  all employees.   In addition to  its own
pension plans, the Company contributes to certain multi-employer
plans.  Total pension expense for  the years ended May 31, 1994,
1993  and  1992,  was  $9.7 million,  $16.5  million  and  $20.1
million,  respectively.   The  decrease  in  pension expense  in
fiscal  1994  from  the prior  year  is  due  principally to  no
contributions  being required  to  be made  to  the United  Mine
Workers of America 1950  Pension Plan Trust as such trust had no
unfunded  vested  benefits.    The  funding  of  retirement  and
employee benefit plans is in accordance with the requirements of
the  plans  and,  where  applicable, in  sufficient  amounts  to
satisfy   the  "Minimum  Funding   Standards"  of  the  Employee
Retirement Income  Security Act  of 1974  ("ERISA").   The plans
provide benefits based on years  of service and compensation  or
at stated amounts for each year of service.
     The net pension costs for Company administered plans are as
follows:

                                                                 
<TABLE>
<CAPTION>

                                                 FOR THE YEARS ENDED MAY 31,
                                                 1994         1993        1992
                                                         (IN THOUSANDS)
<S>                                              <C>          <C>         <C>
Service cost-benefits earned during the period   $  5,334$    5,233       $  4,849
Interest cost on projected benefit obligation      16,333    15,634         14,695
Actual return on assets                           (19,352)  (18,131)       (25,212)
Net amortization and deferral                       3,145     3,174         11,954
  Net pension costs                              $  5,460  $  5,910       $  6,286
</TABLE>

     The following table sets forth the funded status of Company
administered plans:
<TABLE>

                                                                 
                                            MAY 31, 1994            MAY 31, 1993
                                           PLANS IN WHICH          PLANS IN WHICH
                                           ASSETS      ACCUMULATED    ASSETS        ACCUMULATED
                                           EXCEED      BENEFITS       EXCEED        BENEFITS
                                          ACCUMULATED  EXCEED         ACCUMULATED   EXCEED
                                          BENEFITS     ASSETS         BENEFITS      ASSETS
<S>                                       <C>          <C>            <C>           <C>
Actuarial present value of accumulated
  benefit obligations:
  Vested benefits                         $133,348      $ 41,353       $115,915      $ 37,492
  Non-vested benefits                        5,599         1,604          4,639         1,626
                                          $138,947      $ 42,957       $120,554      $ 39,118
Plan assets at fair value, primarily
  stocks and bonds                        $187,443      $ 27,012       $176,551      $ 24,926
Projected benefit obligations              166,386        42,957        149,258        39,118
Plan assets in excess of (less
  than) projected benefit obligations       21,057       (15,945)        27,293       (14,192)
Unamortized portion of transition
  (asset) obligation at June 1, 1986       (11,281)        5,002        (12,546)        5,709
Unrecognized net loss (gain) from
  actual experience different from
  that assumed                                 808         2,903         (5,318)           79
Prior service cost not recognized              836         2,487            985         2,540
Contribution to plans after
  measurement date                             879           819          1,369           771
Prepaid (accrued) pension cost              12,299        (4,734)        11,783        (5,093)
Additional liability                          --         (10,393)          --          (8,224)
Prepaid pension cost (pension
  liability) recognized in the
  balance sheet                            $ 12,299      $(15,127)      $ 11,783     $(13,317)
</TABLE>

     The projected benefit obligations were determined using  an
assumed discount rate of  8.0% in fiscal 1994 and 9.0% in fiscal
1993  and,  where applicable,  an  assumed rate  of  increase in
future compensation levels of 5% in fiscal 1994 and 6% in fiscal
1993.  The  assumed long-term rate  of return on plan  assets is
8%.

     Under  the labor contract  with the United  Mine Workers of
America, Jim Walter Resources makes payments into multi-employer
pension  plan trusts  established  for union  employees.   Under
ERISA, as  amended by the Multiemployer  Pension Plan Amendments
Act of 1980, an employer  is liable for a proportionate  part of
the plans'  unfunded vested  benefits liabilities.   The Company
estimates  that its  allocated  portion of  the unfunded  vested
benefits liabilities  of these plans  amounted to  approximately
$43.0  million  at May 31,  1994.    However, although  the  net
liability   can  be  estimated,  its  components,  the  relative
position  of each  employer  with respect  to actuarial  present
value  of  accumulated benefits  and  net  assets available  for
benefits, are not available to the Company.

     The  Company  adopted  Statement  of  Financial  Accounting
Standards  No.   106, "Employers' Accounting  for Postretirement
Benefits Other Than  Pensions" in fiscal  1993.  Upon  adoption,
the  Company  elected to  record  the  transition obligation  of
$166.4 million pre-tax ($104.6 million after tax)  as a one-time
charge against  earnings, rather than amortize it  over a longer
period.   This obligation  is primarily  related  to the  health
benefits for  eligible retirees.  Post-retirement  benefit costs
were $25.6 million  in 1994 and $23.5 million in  1993.  Amounts
paid for postretirement benefits were $5.5 million in 1994, $6.5
million in 1993 and $3.9 million in 1992.

     The net  periodic postretirement benefit cost  includes the
following components:

                                                                 

                                   FOR THE YEARS ENDED
                                        MAY 31,
                                   1994        1993
                                    (IN THOUSANDS)

Service cost                         $ 9,302  $ 8,495
Interest cost                         16,283   14,979
Net periodic postretirement
 benefit cost                        $25,585  $23,474

     The  accumulated  postretirement  benefits   obligation  at
May 31, 1994 and 1993 are as follows:

                                                  MAY 31,
                                               1994     1993
                                               (IN THOUSANDS)

Retirees                                    $   72,779  $ 70,220
Fully eligible, active participants             26,234    23,493
Other active participants                      122,228    96,192
Accumulated postretirement benefit obligation  221,241   189,905
Unrecognized net loss                          (11,279)      --
Postretirement benefit liability recognized
 in the balance sheet                         $209,962  $189,905

     The principal  assumptions used to measure  the accumulated
postretirement benefit obligation include  a discount rate of 8%
in fiscal  1994 and  9% in  fiscal 1993 and  a health  care cost
trend rate of  13% declining to  6.0% over a twelve  year period
and  remaining level thereafter in fiscal 1994 and a health care
cost trend  rate of 14% declining  to 6.5% in fiscal  1993.  The
change  in the  assumptions  used to  calculate the  accumulated
postretirement benefits obligation  resulted in an  unrecognized
net loss of $11.3 million.  A one percent increase in the health
care    cost   component   would    increase   the   accumulated
postretirement benefit obligation by approximately $35.1 million
and increase  net periodic postretirement benefit  cost for 1994
by approximately $5.1 million.

     Certain subsidiaries of the Company maintain profit sharing
plans.   The  total  cost of  these  plans for  the years  ended
May 31, 1994, 1993 and  1992 was $3.1 million, $3.0  million and
$2.7 million, respectively.

NOTE 12--FAIR VALUE OF FINANCIAL INSTRUMENTS

     Statement  of Financial  Accounting  Standards  No.    107,
"Disclosures  about Fair Value  of Financial  Instruments" ("FAS
107")  requires  disclosure of  estimated  fair  values for  all
financial instruments  for which  it is practicable  to estimate
fair value.   Considerable  judgment is necessary  in developing
estimates of  fair value and  a variety of  valuation techniques
are allowed under  FAS 107.   The derived  fair value  estimates
resulting from  the judgments  and valuation techniques  applied
cannot  be substantiated by  comparison to independent materials
or  to disclosures  by  other companies  with similar  financial
instruments.  Furthermore, FAS 107 fair value disclosures do not
purport  to be the amount  which could be  attained in immediate
settlement of  the financial  instrument.  Fair  value estimates
are not  necessarily more  relevant than historical  cost values
and have  limited usefulness in evaluating  long-term assets and
liabilities  held   in   the  ordinary   course   of   business.
Accordingly, management believes  that the disclosures  required
by  FAS  107  have limited  relevance  to  the  Company and  its
operations.   In addition, because of the Company's petition for
reorganization  (see Note 2) and the asbestos-related litigation
(see  Note 10)  estimates  are  either not  practicable  or  are
subject  to  a  much  wider  degree  of uncertainty  than  would
normally be the case.


     The following methods and assumptions were used to estimate
fair value disclosures:

          Cash (including short-term investments) and short-term
     investments-restricted--The carrying amount reported in the
     balance sheet approximates fair value.

          Instalment notes  receivable--In connection  with  the
     Reorganization Proceedings, the  Debtors financial  advisor
     made a valuation of the mortgage portfolio at May 31, 1993,
     which has  been adjusted to reflect  the estimated increase
     in  value resulting from  the addition of  net new mortgage
     notes during fiscal 1994.  This estimated value ranges from
     $1.065  billion to  $1.104  billion as  compared  to a  net
     carrying value  of $487.2  million (net of  indebtedness of
     $872  million secured  by certain  of the  instalment notes
     receivable).  Value of  mortgage-backed instruments such as
     instalment notes receivable  are very sensitive  to changes
     in interest rates.

          Debt--Due  to  the  uncertainties  arising   from  the
     Debtors' petitions for reorganization, the asbestos-related
     litigation   and  the   preliminary   status  of   plan  of
     reorganization  negotiations there  are no  reliable market
     quotations   or  other   valid   market   comparisons   and
     accordingly, it  is impracticable to estimate  a fair value
     of the Company's various outstanding debt instruments.

NOTE 13--SEGMENT INFORMATION

     Information relating to the  Company's business segments is
set forth on pages F-37 and F-38.

     NOTE 14--SUMMARIZED FINANCIAL INFORMATION

          The  consolidated financial statements presented 
herein are of the Company,  which is a guarantor  of the
obligations of the Senior Note Issuers and the Subordinated Note
Issuers (see Note 5).  Summarized financial information  for the
Senior Note Issuers and the Subordinated Note Issuers is set
forth below:
<TABLE>

<CAPTION>                                                            
                                SENIOR NOTES ISSUERS                 SUBORDINATED NOTE ISSUERS
                                FOR THE YEARS ENDED                  FOR THE YEARS ENDED
                                     MAY 31,                             MAY 31,
                                1994       1993      1992         1994          1993      1992
                                 (IN THOUSANDS)                           (IN THOUSANDS)
<S>                             <C>         <C>      <C>          <C>           <C>       <C>
INCOME DATA
Net sales and revenues          $839,146    $858,560 $932,056     $524,840      $510,944  $516,368
   Cost of sales (exclusive
   of depreciation,
   depletion and amortization)   661,748     630,917  730,655      404,761       390,550   384,346
     Other operating expenses    103,187     103,257  119,224       77,242        74,221    77,013
     Postretirement health
       benefits (Note 11)         20,931      19,307     --          6,281         5,870       --
     Chapter 11 costs              7,048       4,845    3,000        4,350         2,933     1,664
Interest and amortization
 of debt expense                  42,803      43,092   45,990       28,304        28,625    30,226
Amortization of excess
     purchase price               21,436      21,498   21,431       23,182        23,244    23,181
                                 (18,007)     35,644   11,756      (19,280)      (14,499)      (62)
     Provision for income
       taxes (Note 6)                396      (14,785)     392      (3,215)      (3,469)    (8,000)
     Income (loss) from
       operations before
       cumulative effect of
       accounting change          (17,611)      20,859    12,148    (22,495)     (17,968)    (8,062)
     Cumulative effect of
       change in accounting
       principle--postretirement
       benefits other than
       pensions (net of
       income tax benefit)
       (Note 11)                       --        (82,513)     --       --          (26,725)      --
     Net income (loss)             $(17,611)    $(61,654)  $ 12,148   $(22,495)   $(44,693)   $ (8,062)
</TABLE>

<TABLE>
<CAPTION>
                                                            
                                SENIOR NOTES ISSUERS                   SUBORDINATED NOTE ISSUERS
                                    MAY 31,                               MAY 31,
                                  1994       1993         1992                1994       1993         1992
                                 (IN THOUSANDS)                              (IN THOUSANDS)
<S>                               <C>        <C>          <C>                 <C>        <C>          <C>       
ASSETS
Cash (includes short-term
       investments)               $ 22,673   $ 23,753    $  21,531          $   22,638  $   23,714   $ 21,479
     Short-term investments,
       restricted                    6,927      8,652       10,986               3,910       5,699      8,195
     Trade and other
       receivables, net            100,490    114,169      112,877              82,197      72,582     70,436
     Inventories                   132,850    128,647      129,848             102,986      93,384     90,534
     Prepaid expenses                8,177      4,921        5,531               3,610       3,300      3,938
     Intercompany receivables    1,914,257  1,723,343    1,545,659           1,419,685   1,264,689  1,153,071
     Property, plant and
       equipment, net              522,070    525,779      523,763             169,186     172,962    173,930
     Unamortized debt expense
       and other assets             27,269     33,563       39,520              18,171      25,671     32,433
     Excess of purchase price
       over net assets
       acquired                    284,238    305,673      327,171             307,386     330,568     353,812
                                $3,018,951  $2,868,500  $2,716,886          $2,129,769  $1,992,569  $1,907,828

LIABILITIES AND
STOCKHOLDER'S EQUITY 
  (DEFICIT)
 Bank overdrafts               $   21,752    $ 13,590    $   21,347         $  12,184     $  9,758      $ 14,108
     Accounts payable and
       accrued expenses           113,235     115,162       123,105            60,285       57,694       61,878
     Income taxes payable
       (Note 6)                     7,548       7,209         6,557            5,600         5,036        4,853
     Deferred income taxes
       (Note 6)                    56,282      63,514       128,401           34,146        40,812       66,433
Intercompany payables             693,786     578,132       483,491          698,066       570,337      483,369
     Long-term senior debt          --          6,264          --               --           --           --
     Accrued postpetition
       interest on secured
       obligations                194,621     152,633        110,821         132,683       104,665       76,741
     Accumulated
       postretirement
       health benefits
       obligation (Note 11)       166,631      150,904         --              53,009       48,492        --
     Other long-term
       liabilities                 37,368       36,178        37,404            7,543        6,949        7,598
     Liabilities subject
       to Chapter 11
       proceedings              1,733,187     1,731,865     1,731,406       1,445,394    1,444,575     1,444,253
     Stockholder's equity
       (deficit)                   (5,459)       13,049        74,354        (319,141)    (295,749)     (251,405)
                                $3,018,951   $2,868,500    $2,716,886      $2,129,769   $1,992,569    $1,907,828
</TABLE>

<TABLE>
<CAPTION>

                                                  WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                                                    SEGMENT INFORMATION

                                                              FOR THE YEARS ENDED MAY 31,
                                                           1994              1993        1992
                                                                    (IN THOUSANDS)
<S>                                                        <C>               <C>         <C>
Sales and Revenues:
Homebuilding and related financing                         $  424,530        $  419,378   $  409,071
Building materials                                             56,111            51,539       46,887
Industrial products                                           180,615           171,541      165,007
Water and waste water transmission products                   345,136           320,740      324,400
Natural resources(e)                                          319,410           351,017      419,274
Corporate                                                       2,722             4,771        1,942
    Consolidated sales and revenues(a)(f)                  $1,328,524        $1,318,986   $1,366,581
Contributions to Operating Income:
Homebuilding and related financing                         $  101,954       $    88,902   $   82,718
    Building materials                                          2,074             2,354        2,343
    Industrial products                                        11,873             9,997       11,226
            Water and waste water transmission products        25,545            14,990       24,492
            Natural resources                                  (1,175)           50,807       16,020
                                                              140,271           167,050      136,799
              Less-Unallocated corporate interest
                and other expense(b)                         (104,179)          (96,128)    (101,994)
              Income taxes                                    (28,917)          (24,328)     (12,463)
               Income from operations(c)                   $    7,175        $   46,594     $ 22,342
          Depreciation, Depletion and Amortization:
            Homebuilding and related financing             $    3,093        $    3,113     $  3,059
            Building materials                                  1,570             1,421        1,103
            Industrial products                                 8,915             8,654        9,118
            Water and waste water transmission products        15,399            15,079       14,492
            Natural resources                                  40,326            40,714       53,556
            Corporate                                           1,732             1,502        1,473
               Total                                       $   71,035        $   70,483     $ 82,801
          Gross Capital Expenditures:
            Homebuilding and related financing             $    3,210        $    6,284     $  6,357
            Building materials                                  1,115               998          709
            Industrial products                                 9,752             8,344        7,284
            Water and waste water transmission products        13,613            12,084       16,379
            Natural resources                                  40,224            42,941       36,993
            Corporate                                           1,917             1,057          627
               Total                                       $   69,831        $   71,708     $ 68,349
          Identifiable Assets:
          Homebuilding and related financing               $1,832,919        $1,907,199   $1,899,737
          Building materials                                   55,568            57,343       57,564
          Industrial products                                 132,685           129,392      129,723
          Water and waste water transmission products         475,369           478,234      496,890
          Natural resources                                   450,468           475,533      477,150
          Corporate(d)                                        193,883           175,533      110,202
               Total                                       $3,140,892        $3,223,234   $3,171,266
</TABLE>

 (a)  Inter-segment sales (made primarily at prevailing
market prices) are deducted from sales of the selling segment and
are insignificant in amount with the exception of
the sales of the Industrial Products Group to the Water and Waste
Water  Transmission Products Group of 
$19,359,000, $18,667,000 and $16,661,000 and  sales of the
Natural Resources Group  to  the  Industrial Products  Group  of 
$5,650,000,  $7,121,000 and  $9,552,000  in  1994,  1993 and 
1992, respectively.

          (b)  Excludes  interest expense incurred by  the
Homebuilding and Related Financing  Group of $128,828,000,
$137,945,000 and $136,955,000 in 1994, 1993 and 1992, 
respectively.  The balance of unallocated expenses is
attributable to all groups and cannot be reasonably allocated to
specific groups.

          (c)  Includes postretirement health benefits of
$25,585,000 and $23,474,000 in 1994 and 1993.  A breakdown by
segment is as follows:

                                                                 

                                         FOR THE YEARS ENDED
                                            MAY, 31,
                                        1994            1993
                                        (IN THOUSANDS)

Homebuilding and related financing      $ 2,170       $ 1,991
          Building materials                504           463
          Industrial products             3,158         2,821
Water and waste water
 transmission products                    4,391         4,136
          Natural resources              14,681        13,437
          Corporate                         681           626
                                        $25,585       $23,474

          (d)  Primarily cash and corporate headquarters
buildings and equipment.

          (e)  Includes sales of coal of $289,279,000,
$321,834,000 and $392,674,000 in 1994, 1993 and 1992,
respectively.

          (f)  Export  sales,  primarily  coal,  were 
$155,966,000,  $183,188,000  and  $206,546,000  in  1994,  1993 
and  1992, respectively.  Export sales to any single
geographic area do not exceed 10% of consolidated net sales and
revenues.

<PAGE>
                                                                 

                                                   EXHIBIT A.2.

         MANAGEMENT'S DISCUSSION AND ANALYSIS OF
       FINANCIAL CONDITION AND RESULTS OF OPERATIONS

               This discussion should  be read  in conjunction
with  the consolidated  financial statements and  notes thereto 
of Walter Industries,  Inc. and subsidiaries  (see Index
to  Financial Statements on  Page F-1), particularly  the
"Segment Information" on pages F-37 and F-38 which presents
sales and operating income by operating group.

               The "Segment Information" is prepared on  the
basis of product markets  rather than legal corporate structures 
and thus does not reflect separate data for the issuers and
guarantors of certain of the Company's outstanding indebtedness.
However, see Note 14 of Notes  to Financial Statements
as to combined financial  data for such issuers.  The  guarantors
are holding companies and  neither one currently, with
the exception of Walter  Industries, Inc., which provides certain
corporate  staff functions and owns a twin-tower, eight
story office building  located on a plot of land in excess of 13
acres in  Tampa, Florida,  has any  substantial
properties  or engages in  any substantial  business other  than
through subsidiaries.

          RESULTS OF OPERATIONS:
          YEARS ENDED MAY 31, 1994 AND 1993

               Net sales and revenues for the year ended May 31,
1994 were $9.5 million, or .7%, greater than the prior year.  The
improved performance was the result  of increased
pricing and/or product mix as sales volumes  were level with the
prior year.  The increase in net sales and revenues resulted
from improved sales and revenues  in the Homebuilding and Related
Financing,  Building Materials, Industrial Products 
and Water and  Waste Water Transmission  Products Groups,
partially offset by lower sales and revenues in the Natural
Resources Group.

               Homebuilding and  Related Financing Group  sales
and revenues  were $5.2 million, or  1.2%, greater than  the
prior year.   This performance reflects a  3.5% increase in
the average selling price per  home sold from $37,000  in 1993
to $38,300 in 1994, which was more than offset by a 9.5%
decrease in the  number of homes sold, from 4,784 units in 1993
to 4,331 units in  1994.  The higher average  selling
price in 1994  reflects a price increase instituted  April 1,
1993 to compensate for higher  lumber costs and a  greater
percentage of "90% complete"  homes sold this year  versus last
year.
          The decrease in unit sales reflects continuing strong
competition in virtually every Jim Walter Homes sales region. 
Jim Walter Homes' backlog  at May 31, 1994 was 2,065 units 
(all of which are expected  to be completed prior to  the end of
 fiscal 1995)  compared to 1,831  units at May 31, 
1993.   Time charge income  (revenues received from  Mid-State
Home's instalment note portfolio) increased from $218.7
million in 1993 to $238.1 million in 1994.  The increase in time
charge income  is attributable to increased payoffs received 
in advance of maturity and to  an increase in the average balance
per account in  the portfolio.  The Group's operating 
income of $102.0 million exceeded the prior  year period by $13.1
million.  This improvement resulted from the increase
in the average selling price per home sold, the higher time
charge income and lower interest expense in 1994 ($128.8
million) compared to that incurred in 1993 ($137.9 million),
partially offset by  the lower number  of homes sold, reduced 
homebuilding gross profit  margins and higher selling,  general
and administrative expenses.  The lower gross profit
margins were the result  of higher average lumber prices, the
effect of discounts relating to sales promotions on certain
models instituted during the period February 1994 through May
1994 and the decision  in October 1992 to reduce gross profit
margins on  five smaller basic shelter homes to generate
additional sales.

               Building Materials Group  sales and revenues were
$4.6 million, or 8.9%, greater than the prior year.  The increase
principally resulted from improved sales prices and
volumes for window components and greater metal building and
foundry products sales volumes.   The Group's operating  income
of $2.1  million was $280,000 below  the prior year.   The lower
performance was the result of the increased
manufacturing costs in the window components and metal building
and  foundry businesses, partially offset by the increased sales.
Industrial  Products Group sales and revenues were
$9.1 million, or 5.3%, ahead of the prior year.  Increased sales
volumes of aluminum foil, foundry  coke, castings,
resin coated sand and chemicals and higher selling prices for
furnace coke were partially offset by lower sales volumes of
mineral wool and patterns and  tooling and lower selling prices
for aluminum foil and sheet.   The Group's operating income
of $11.9  million was $1.9 million greater than the  prior year.
The improved performance resulted from the  sales
increase and higher gross profit margins for  furnace coke and
mineral wool, partially  offset by reduced  margins for
chemicals,  foundry coke, castings, resin  coated sand and 
patterns and tooling.

   Water  and Waste Water  Transmission Products
Group sales  and revenues were  $24.4 million, or  7.6%, ahead of
the prior year.  The increase was  the result of higher
selling prices and volumes for ductile iron pressure pipe and
valves and hydrants and increased selling prices for fittings,
partially offset by lower fittings volume.  The order backlog of
pressure pipe at  May 31, 1994  was 111,907 tons, 
which represents  approximately three months  shipments, compared
to 121,173  tons at May 31, 1993.  Operating income of
$25.5 million  exceeded the prior year period by $10.6 million. 
The improved performance resulted  from the  increased
sales prices  and volumes,  partially offset by  higher raw 
material costs, especially scrap, a major raw material
component.

    Natural  Resources Group  sales and revenues  were
$31.6  million, or  9.0%, below  the prior  year.   The decrease
resulted from  lower sales  volumes and prices  for
coal  and reduced  methane gas selling  prices, partially  offset
by increased methane gas sales volume and  an increase in
outside gas and timber  royalty income.  A total of 6.56  million
tons of coal was sold in 1994  versus 7.18 million tons
in 1993.  The  decrease in tonnage sold was the result of  lower
shipments to Alabama Power Company ("Alabama Power")
and Japanese steel mills.  Reduced shipments  to Alabama Power
were the result of an  agreement reached with Alabama Power 
to ship only the Reduced  Base Tonnage Coal (2 million  tons per
year) and Period 2 Tonnage  Coal (500,000 tons) for the
contract year ending June 30,  1994 (see Financial Condition for
further discussion).  The  average price per ton of 
coal decreased 1.6%, from $44.84  in 1993 to $44.13 in  1994 due
to lower prices realized on shipments to  Japanese steel
mills and other export customers.   Blue Creek Mine No.  5 
("Mine No.  5") was shut down  from November 17, 1993 through
December 16, 1993 as  a precautionary measure as a result of  air
monitoring  tests detecting evidence of spontaneous
combustion heatings in a section  of the mine.  Mine No.  5 was
shut down for  a substantial  portion of  the period  from
July 9,  1990 through September 16,  1990 when  a similar 
problem occurred.  The heatings were a result of  pyritic
sulfur concentrations occurring in the coal seam being exposed to
air.
    Representatives  of Jim  Walter  Resources, the  Mine 
Safety and  Health Administration  ("MSHA"),  Alabama State  Mine
 Inspectors  and the United Mine Workers of  America
("UMWA") investigated the problem.   Since the area of the
suspected heatings  was inaccessible,  a decision  was made  to
drill  vertical holes  from the  surface and  flood the  area
with combinations of water, carbon dioxide, foam and
cementitious mixtures to neutralize the spontaneous combustion
heatings.
     MSHA  approved the  resumption of operations  at the 
mine on December 17,  1993.   In early April  1994 the
spontaneous heatings recurred  and the  mine was  shut down.  
Representatives  of Jim  Walter Resources,  MSHA, Alabama  State
Mine Inspectors and the UMWA agreed  that the longwall coal
panel being  mined at the time the spontaneous  heatings recurred
would be abandoned and sealed off.  Development mining
for the two remaining longwall coal panels in this section of the
mine resumed May 16, 1994 and the first panel  will be
ready for mining approximately January 1, 1995.   Production will
be adversely impacted until January 1, 1995; however a
portion of the costs will be recovered from business interruption
insurance.  The Group incurred an operating loss of 
$1.2 million in 1994 compared to operating income of  $50.8
million in  1993.  The lower performance reflects the  decrease
in sales volumes and prices  for coal, lower methane gas selling
prices, reduced coal mining productivity as a result of
various geological problems in all mines during portions for the
year which resulted in higher costs  per ton of coal
produced and idle  plant costs of $5.7 million associated with 
the Mine No.  5 shut downs which more than offset the 
effect of increased methane gas sales volumes and the greater
outside gas and timber royalty income.

               Cost of sales,  exclusive of depreciation, of
$845.1 million was 79.1% of net sales versus $804.4 million and
75.0% in 1993.  The cost of  sales percentage increase was
primarily the result  of lower gross profit margins on home 
sales, coal, chemicals, foundry coke, industrial castings,
resin coated sand, patterns and tooling, window
components and metal building  and foundry products,
partially offset by improved margins  on furnace coke, mineral
wool and pipe products.
     Selling, general and  administrative expenses
(exclusive of postretirement health benefits)  of $127.9 million
were 9.6% of net sales and revenues in 1994 versus $124.6
million and 9.4% in 1993.

               The Company adopted Statement of Financial
Accounting  Standards No.  106 "Employers' Accounting for
Postretirement Benefits Other  Than Pensions" ("FAS 106") in 
1993 (see Note 11 of  Notes to Financial Statements).   Upon
adoption the Company elected to  record the transition obligation
of $166.4 million pre-tax ($104.6  million after tax) as a one
time charge against earnings  rather than amortize it  over
a longer  period.  The  annual accrual for postretirement  health
benefit costs in 1994 was $25.6 million versus $23.5
million in 1993.

        Interest and amortization of  debt discount and
expense decreased $16.1 million.   The decrease was principally
the result of reductions in the outstanding debt balances
on the Mortgage-Backed Notes and Asset Backed Notes (see Note 5
of Notes to Financial Statements) and lower amortization
of  debt discount and expense, partially offset by higher
interest rates.  Interest in  the amount of $724.3 million
($163.7 million in the  current year) on unsecured obligations
has not been accrued  in the consolidated  financial statements
since  the date of the  filing of petitions  for reorganization.
This amount is based on the balances of the unsecured
debt obligations and their interest rates as of December 27, 
1989 and does not  consider fluctuations in the  level of
short-term debt and  interest rates and the  issuance of
commercial paper that would have  occurred to meet the working
capital requirements of the Homebuilding and Related Financing
Group (see Notes 2, 3 and  5 of Notes to Financial 
Statements).  Such interest  rates do not presently govern  the
respective rights of the Company, its subsidiaries and  the
various lenders.  Instead the rights of the  parties will be
determined in connection with the Reorganization Proceedings.

               Amortization of excess of purchase price over net 
assets acquired (goodwill) increased $9.1 million.  The increase
resulted from adjustments to amortization  of the
goodwill due to greater payoffs received in advance of maturity
on the instalment note portfolio (see Note 1 of Notes to
Financial Statements).

       The  Omnibus Budget Reconciliation  Act of 1993
increased  the federal corporate  tax rate to 35%  from 34%. 
Also, Statement of  Financial Accounting  Standards No.   109
requires that  deferred tax  liabilities and assets  be adjusted
whenever there  is a rate  change.  The  effect of the 
rate change resulted  in a $2.8  million charge to  deferred tax
expense.  The rate change effect combined with reduced
percentage depletion and increased amortization of goodwill (both
permanent book/tax differences) resulted in an
effective tax rate of 80.1% in 1994 versus an effective tax rate
of 34.3% in 1993.

         The net income for 1994 and the net loss 1993
reflects all of the previously  mentioned factors as well as the
$4.5 million increase in Chapter  11 costs, partially offset
by slightly higher interest  income from Chapter 11 proceedings.
The increase  in Chapter  11 costs  was due to  the
veil  piercing litigation  and the  filing of two  amended plans 
of reorganization (see Notes 2 and 10 of Notes to
Financial Statements).

          YEARS ENDED MAY 31, 1993 AND 1992

               As previously  mentioned, the  Company adopted FAS
106 in 1993.   Accordingly,  operating income presented  in the
"Segment Information" includes postretirement health
benefits  of $23.5 million in 1993.   However, for purposes of 
the following discussion  of results of  operations for 
the years ended  May 31, 1993 and  1992, the fiscal  1993
operating income referred to in each business  segment excludes
such postretirement health benefits expense  (hereinafter
referred to as "1993 adjusted operating income").

               Net sales and revenues for the year ended May 31,
1993 decreased $47.6 million, or 3.5%.  A 5.9% decrease in volume
was partially offset by a 2.4%  increase in price
and/or product mix.   The decrease in net sales and revenues 
resulted from lower sales and revenues in the Water and Waste
Water Transmission Products and Natural Resources Groups,
partially offset by improved sales in the Homebuilding and
Related Financing, Building Materials and Industrial Products
Groups.

               Water and Waste Water  Transmission Products Group
sales and revenues  were $3.7 million, or 1.1%,  below the prior 

  year.   The decrease was basically  the result of lower 
ductile iron pressure pipe  sales volume due to  continued weak
construction activity  and rehabilitation  work,
partially  offset by  improved selling  prices.  The  order
backlog  of pressure pipe at May 31, 1993 was 121,173  tons
compared to 121,956 tons at  May 31, 1992.  The 1993 adjusted 
operating income of $19.1 million  was $5.4 million below the 
prior year.  The effect  of lower ductile iron pressure  pipe
sales volume  on this highly capital intensive product group
was the  primary reason for the decline in operating profit which
was partially offset by lower scrap costs, a major raw
material component, improved selling  prices and reduced selling,
general and  administrative expenses (due principally 
to legal and settlement  costs in 1992 associated  with a lawsuit
filed by the City of Atlanta).

               Natural Resources Group  sales and revenues were
$68.3 million,  or 16.3%, below the prior year.   The decrease
was the result of lower coal shipments and a decrease in
outside coal royalties, partially offset by higher  average
selling prices for coal and methane gas and greater methane gas
sales volume.  A total of  7.18 million tons of coal was sold in
1993  versus 9.18 million tons in 1992, a 22% decrease. 
 On June 17, 1992 a major production hoist accident occurred at
Blue Creek  Mine No.  3 ("Mine No.   3") causing
extensive damage.  The mine  did not resume production until
August 31, 1992.  The hoist accident resulted in a mutually
agreed postponement of shipments of 400,000 tons to Alabama Power

from the period  July through  September 1992 to  the period 
January through June  1993.  Fiscal  1992 tonnage  shipments to
 Alabama Power were favorably impacted by a separate
lower selling price short-term contract for 964,000 tons. 
Shipments to the  Japanese steel mills and other export customers
were also below the  prior year due to the hoist accident and an
 April 1992  workforce reduction which reduced
production tonnage available for sale.   The average price per
ton of coal sold increased 4.9%, from $42.76 in 1992 to $44.84 in
1993.  The higher price realization in 1993 was the result of
coal shipped to Alabama  Power in  1992 under  the
previously  mentioned separate  lower selling  price short-term 
contract, partially offset by lower selling prices to the
Japanese and other export customers  in 1993.  The Group's 1993
adjusted operating income of $64.2 million  exceeded the prior
year by $48.2 million.  The improved performance resulted from
the increased coal  and methane  gas average selling 
prices, higher methane  gas sales  volume, lower selling, 
general and administrative expenses and  improved mining
productivity, including  the effect of the April  1992 workforce
reduction, which  resulted in lower  costs per ton  of coal
produced,  partially offset  by the reduced  coal sales volume 
and the decrease  in outside coal royalties.   Prior year 
results were also adversely  impacted by severance,  vacation pay
and ongoing medical benefits associated with  the April
1992 workforce reduction ($6.2 million), accelerated depreciation
on the remaining assets at a previously closed  small coal
mine ($5.6 million) and idle plant costs associated with a three
week shutdown of  Blue Creek Mine No. 4 ("Mine No.  
4") due to an accident  which damaged the production  hoist ($4.4
million) and wildcat strikes by the UMWA ($2.4 million)
in August 1991.

     Homebuilding and Related Financing Group  sales
and revenues were $10.3 million, or 2.5%,  greater than 1992. 
This performance reflects a 6.9%  increase in the average 
selling price per  home sold, from $34,600  in 1992 to $37,000 
in 1993, which was more than offset by a 9.8% decrease in
the number of homes sold, from 5,305 units in 1992 to 4,784 units
in  1993.  The increase in average selling price in
1993  was attributable to higher average prices realized on both
the standard line and the larger sized Regency homes
combined with a greater percentage of Regency homes sold.  The
decrease in unit sales reflected strong competition in 
virtually every Jim Walter Homes sales region and 1993  having a
one week shorter sales period than 1992.   Jim Walter Homes'
backlog at May 31, 1993  was 1,831 units compared to 1,637 units 
at May 31, 1992.   Time charge income (revenues received
from Mid-State's  instalment note portfolio) increased from
$195.0 million  in 1992 to $218.7 million  in 1993.  The
increase  in time charge income was  attributable to the growth
of the mortgage portfolio,  increased payoffs received in
advance of maturity and  new mortgages having a higher yield than
the older mortgages paying out.  The Group's 1993 adjusted
operating income of $90.9 million exceeded the prior year by $8.2
million.  This improvement resulted  from the increase
in  average selling price per home  sold, the higher time  charge
income and  lower selling,  general and administrative 
expenses, partially offset  by the  lower number of  homes sold,
reduced homebuilding gross profit margins (due
principally  to the sales of the larger sized, lower margin
Regency homes and increased lumber  prices) and slightly higher
interest expense in 1993 ($137.9 million) as compared to that
incurred in 1992 ($137.0 million).  Lumber prices rose from $259
per thousand board feet in June 1992  to a high of $506 in March
1993  and ended  the year at  $325.  A  price increase
was  instituted effective  April 1, 1993 to  compensate for these
increased costs.

      Building Materials  Group sales and revenues  were
$4.7 million,  or 9.9%, ahead of  the prior year.   The increase
resulted  from improved window  components and metal 
building and foundry  products sales volumes,  partially offset
by lower  overall sales prices and/or mix.  The Group's
1993 adjusted operating income of $2.8 million was $500,000
greater than the prior year as the increased sales volumes and
improved operating efficiencies in the metal building and foundry
business more than offset the lower selling prices and
increased manufacturing costs in the window components business.
Industrial Products Group sales  and revenues were
$6.5 million, or  4.0%, greater than the prior year.   Increased
sales volumes of foundry  coke, chemicals, castings and 
aluminum foil were partially  offset by lower sales volumes  of
aluminum sheet,  resin coated sand,  patterns and
tooling, furnace  coke and mineral  wool and lower selling 
prices for aluminum foil and sheet, furnace coke, resin coated
sand and patterns and tooling.  The  Group's 1993 adjusted
operating income of  $12.8 million  exceeded the  prior year by 
$1.6 million.   The  improved performance was  the result  of the
increased sales volumes and improved gross profit
margins for castings, partially offset by lower margins for
chemicals, resin coated sand and patterns and tooling.

     Cost of sales, exclusive of depreciation, of 
$804.4 million was 75.0% of net sales versus $891.9 million and
78.3% in 1992.  The cost of sales percentage decrease was
primarily the result of improved gross profit margins on coal,
metal building and  foundry products and industrial 
castings, partially offset by  lower margins on home  sales,
ductile iron pressure  pipe, chemicals, resin coated sand and 
patterns and tooling.  Results in  1992 were adversely affected
by the impact of charges resulting from the previously
mentioned Jim Walter Resources mining operations workforce
reduction and idle plant costs associated with the wildcat
strikes by the UMWA.

               Selling, general  and administrative expenses  of
$124.6 million  were 9.4% of  net sales and  revenues in 1993  as
compared to  $129.4 million and 9.5%  in 1992. 
Expenses in  1992 were adversely impacted by  legal and
settlement costs associated with a lawsuit filed by the City of
Atlanta.

               As previously mentioned, the Company  adopted FAS
106 in  1993.  Upon adoption, the  Company elected to record  the
transition obligation of $166.4 million pre-tax ($104.6
million after tax) as a one time charge  against earnings rather
than amortize it over a longer  period.  The annual
accrual under the new accounting method amounted to $23.5 million
in the year ended May 31, 1993.  See Note 11 of the Notes
to Financial Statements.

               Interest and  amortization of debt discount  and
expense decreased  $5.5 million.  The  decrease was the  result
of lower outstanding debt balances on secured obligations
(see Notes 2, 3 and 5 of Notes to Financial Statements) and lower
 interest rates, partially offset by greater
amortization of debt discount and expense.  Interest in the
amount of $560.6 million ($163.7 million in 1993) on unsecured
obligations  has not been accrued in the consolidated financial
statements since the date of  the filing of petitions for 
reorganization.  This amount is  based on the balances of  the
unsecured debt obligations  and their interest rates as  of
December 27, 1989 and  does not consider fluctuations in  the
level of short term debt and  interest rates and the issuance 
of commercial paper that  would have occurred to meet  the
working capital requirements  of the  Homebuilding and  Related
Financing  Group (see  Notes 2, 3  and 5 of  Notes to  Financial
Statements).  Such interest rates do not presently
govern the respective rights of the Company, its subsidiaries and
the various  lenders.   Instead  the  rights  of the 
parties  will  be determined  in  connection  with the 
Reorganization Proceedings.

               The net loss for  1993 and the net income for 1992
reflects all of the  previously mentioned factors as well as the
          impact of a slightly lower effective income tax rate
(see  Note 6 of Notes to Financial Statements) and slightly 
higher interest income from Chapter 11 proceedings, partially
offset by a $4.6 million increase in Chapter 11 costs.

          YEARS ENDED MAY 31, 1992 AND 1991

               Net sales and revenues for the year ended May 31,
1992 increased $40.2 million, or 3.0%.  A 4.8% increase in volume
was partially offset by a 1.8%  decrease in price
and/or product mix.   The increase in net sales and revenues 
resulted from improved sales and revenues in the Homebuilding
and  Related Financing, Building Materials, Industrial Products
and Water and Waste Water  Transmission Products Groups,
partially offset by lower sales in  the Natural Resources Group
and lower Corporate revenues (basically lower interest
income from Chapter 11 proceedings).  There is no identifiable
reason for the  increase in  volume of  the many  different
product  lines of  the Company's  subsidiaries other  than
improved activity in the markets for these products.

               Homebuilding and  Related Financing Group net 
sales and revenues were  $19.9 million, or 5.1%,  greater than
1991.   The improved performance includes a 3.6% increase in
the average price per home sold, from $33,400 in 1991 to $34,600
in  1992 and a 1.5% increase in the number of homes sold,
from 5,229 units in 1991 to 5,305 units in  1992.  The increase
in average selling price in 1992 is primarily attributable
to an improved sales mix resulting from the sale of larger sized
homes.  Jim Walter Homes' backlog at May 31, 1992 was
1,637 units compared to  1,588 units at May 31, 1991.  Time
charge income (revenues received from Mid-State's mortgage
portfolio) increased  from $180.3 million in 1991 to $195.0 
million in 1992.   The  increase in  time charge income  is
attributable  to the  growth of  the mortgage portfolio  and to 
new mortgages having a  higher yield than  the older
mortgages paying  out.  The  Group's operating income of  $82.7
million exceeded the prior  year by $15.7 million.  This
improvement reflects the increases  in average selling price and
number of homes  sold, the higher  time charge  income and
lower  interest expense  in 1992  ($137.0 million) compared to 
that incurred in  1991 ($140.6 million), partially  offset
by reduced  gross profit margins (due  principally to the  sale
of larger sized, but lower margin Regency homes and
increased lumber prices).

               Building Materials Group  sales and revenues  were
$2.9 million, or 6.6%,  ahead of the  prior year.   The increase
 resulted from improved window  components sales
(increased volume, partially offset by lower selling prices) and
greater foundry products sales volume.  Operating income of
$2.3 million was $1.2 million greater than the prior year
reflecting the  increased sales, improved efficiencies in the
metal building and foundry business due to the increased sales
volume and reduced aluminum costs, a major raw material used
in the window components business.

       Industrial  Products Group  sales and  revenues
were  $12.0 million, or  7.8%, greater  than the  prior year.  
The increase was the result of higher sales  volumes of
aluminum foil and sheet products, furnace and  foundry coke,
mineral wool, chemicals, resin coated sand and tooling,
partially offset by lower selling prices for aluminum foil and
sheet and furnace coke.   Operating income  of $11.2 million
exceeded  the prior year by  $2.3 million.  The  improved
performance resulted from the increased  volume and increased
operating margins for mineral wool  and chemicals, partially
offset by lower  margins for aluminum  foil and sheet,  furnace
coke,  resin coated sand  and tooling.   Fiscal 1991  results
were adversely impacted by reduced operating efficiencies at
the Charleston, South Carolina aluminum rolling mill due to roof
failures over the melting furnaces which  were a
delayed effect of Hurricane Hugo in September 1989; a 102 day
strike at the Sloss Industries  manufacturing facilities in
Birmingham,  Alabama, during which period  salaried personnel
operated the facilities; and an abnormal $1.6 million bad debt
expense in the aluminum operation.

               Water and  Waste Water Transmission  Products
Group sales  and revenues were $18.9 million,  or 6.2%, ahead  of
the prior year, due  to improved sales volumes, partially
offset  by slightly lower pricing.  The  order backlog of
pressure pipe at May 31, 1992 was 121,956 tons  compared to
136,807 tons at May 31, 1991.  Operating  income of $24.5 million
was level with the prior year.  Increased  sales volumes
and lower scrap costs, a major raw material  component, were
offset by  the lower  selling prices  and higher  selling,
general  and administrative  expenses due  principally to  legal
and settlement costs associated with a lawsuit filed by the
City of Atlanta.

               Natural Resources Group sales and revenues were
$4.6 million, or  1.1%, below the prior year.  The decrease was
the result of lower selling prices  for coal and methane
gas and a decrease in outside coal royalty income, partially
offset by greater coal shipments and increased methane gas
sales volume.  A total of 9.18 million tons of coal was sold in
1992 versus  8.89 million tons in 1991, a 3.3% increase. 
The average  price per ton of coal sold decreased 2.8%, from
$43.99 in  1991 to $42.76 in 1992, due to coal shipped to
Alabama Power in fiscal 1992 under a separate short-term contract
and to lower prices  to the Japanese and  other export
customers.   Shipments in the prior  year were adversely 
affected by reduced availability from Mine  No.  5.  Mine No.  5
was shut down for  a substantial portion of the period from July
9, 1990 through September 16, 1990 as a result of safety
concerns arising from spontaneous combustion heatings which were
a result of pyritic sulfur concentrations occurring in
the coal seam in the southern part of the mine being exposed to
air by the mining process.   The exposure of the sulfur 
deposits and its reaction with oxygen  contained in the
ventilation air currents caused the heatings to occur. 
Throughout this period, Jim Walter Resources was engaged in
discussions with the MSHA  regarding a new ventilating 
arrangement,
designed to  reduce the contact  between oxygen and sulfur,  for
the longwall  faces at Mine No.  5.  Although MSHA approved 
the resumption of operations at the mine on September 15, 1990,
 providing for  a modified  conventional ventilation
system,  productivity was poor  and costs  were therefore high.  
In February 1991, Mine No.  5's one longwall unit was
moved from  the southern part of the mine to a longwall coal
panel in the northern area and  productivity improved.  The
southwestern area  of the mine was subsequently abandoned  and
sealed off  as  efforts to  design a  ventilation  arrangement
acceptable  to MSHA  which  properly controlled  the spontaneous
combustion heatings and  provided acceptable 
productivity and costs  of operations  were not successful.   The
Group's operating income of $16.0 million was $45.1 million
below the  prior year.  The lower performance reflected the
decrease in coal and methane gas selling prices, reduced outside
coal royalty income, lower productivity which resulted in higher
costs per  ton of  coal produced, severance,  vacation
pay and  ongoing medical  benefits associated with  the workforce
reduction described in  the following paragraph ($6.2
million),  accelerated depreciation on  the remaining assets at 
a previously closed  small coal mine ($5.6 million)  and
slightly higher idle  plant costs associated with  the three week
shutdown of Mine No.  4  due to an accident which
damaged the production hoist ($4.4 million) and wildcat strikes
by the UMWA ($2.4 million) in 1992 versus the previously
mentioned Mine No.  5 problem in 1991 ($6.5 million), partially
offset by the improved coal and methane gas sales volumes.

               On April 10, 1992, Jim Walter Resources  announced
that it was reducing  its workforce by approximately 720  hourly
and salaried employees (approximately  25%) in a major
cost reduction move to  increase mine productivity and strengthen
its competitiveness in worldwide coal markets.  The
cutback, effective April 13, 1992, applied to all four mines as
well as above ground support functions.

               Cost of sales,  exclusive of depreciation, of
$891.9 million  was 78.3% of net sales in  1992 versus $826.5
million and 75.3%  in 1991.  The  cost of sales percentage 
increase was primarily the  result of lower margins  on coal,
homes, aluminum foil and sheet, furnace coke, resin coated
sand and tooling, combined with the impact of charges resulting
from the  previously  mentioned Jim  Walter  Resources 
mining operations  workforce  cutback, and  higher  idle  plant
costs associated with  the Mine No.  4 production  hoist
problem and the UMWA  wildcat strikes in 1992 versus the  Mine
No.  5 spontaneous combustion heatings problem  in 1991. 
These increases were partially offset  by improved margins for
window components, metal building and foundry products,
mineral wool and chemicals.

            Selling, general and administrative  expenses of
$129.4 million were 9.5% of net sales  and revenues in 1992
versus $122.9 million and 9.3% in 1991.  Expenses in 1992 were
adversely impacted by legal and settlement costs associated with
 a lawsuit filed by the City of Atlanta.

               Interest and  amortization of debt discount and 
expense decreased $32.5 million.  The decrease  is the result of
a reduction  in  the  amounts  outstanding  under  the 
Mid-State  credit  facility  (see  Financial  Condition)  and 
the Mortgage-Backed Notes (see Note 5 of Notes to Financial
Statements) and lower amortization of debt discount and expense.
Interest  in the amount of $396.9 million ($163.7
million in 1992) on unsecured debt obligations has not been
accrued in the consolidated financial statement since the date of
the filing of petitions for reorganization.  This amount is based
on the balances of the unsecured debt obligations and
their interest rates as of December 27, 1989 and does not
consider fluctuations  in the level of  short-term debt and
interest rates  and the issuance of  commercial paper that would
have occurred to meet the working capital requirements of
the  Homebuilding and Related Financing Group (see Notes 2, 3 and
5 of Notes to Financial Statements).  Such interest rates
do not necessarily presently govern the respective rights of the
          Company, its subsidiaries and the various lenders. 
Instead, the rights of the  parties will be determined in
connection with the Reorganization Proceedings.

               The net income for 1992 and 1991 reflects all of
the previously  mentioned factors as well as the impact of a
lower effective  income tax rate (see Note 6  of Notes to
Financial Statements) and  the effect of discontinued operations
(in 1991),  partially offset by  decreased interest  income
from  Chapter 11 proceedings ($8.9 million)  due to  lower funds
   available for investment and lower interest rates.

          FINANCIAL CONDITION
               On December 27, 1989, the  Debtors each filed a
voluntary petition for reorganization  under Chapter 11 of Title
11 of the United States Code (the "Bankruptcy Code") in
the United States Bankruptcy Court (the "Bankruptcy Court") for
the Middle District of  Florida, Tampa Division  (the
"Reorganization Proceedings").   On  December 3, 1990, one 
additional small subsidiary filed a voluntary petition for
reorganization  under the Bankruptcy Code.  Two other small
subsidiaries have not filed petitions for reorganization. 
Pursuant to the  applicable provisions of the Bankruptcy Code,
all pending legal proceedings and collection of outstanding
claims against  the Debtors were automatically stayed upon filing
of the Chapter 11 petitions  while the Debtors continue 
business operations as debtors  in possession (see Note 2  of
Notes to Financial Statements).

               The Debtors' Chapter 11  petitions resulted from a
sequence  of events stemming primarily from an  inability of the
          Company's interest reset advisors to reset interest
rates on approximately $624 million of outstanding Senior
Extendible Reset Notes and Senior Subordinated Extendible Reset
Notes  (collectively, the "Old Notes") on which interest rates
were scheduled to be  reset effective January 2, 1990.  The
Company believes that  the reset advisors' inability to reset the
interest rates  was primarily  attributable to  pending 
asbestos-related litigation  which prevented  the Debtors  from
completing a refinancing or from selling assets to
reduce their debt which, together with turmoil in the high yield
bond markets, depressed the bid  value of such notes.   This
created the potential for  a sharply higher reset rate  that, in
turn, would  have caused interest expense  to rise
above the  Debtors' ability to  pay.  To mitigate  these factors,
the Company, on November 7,  1989, offered to exchange  the
Old Notes  for a combination of  cash and new  Senior Extendible
Reset Notes and new Senior Subordinated Reset Notes.

               The interest reset advisors, Drexel Burnham and
Merrill Lynch, advised the Company in early December 1989 that, 
in their  opinion, there was no interest rate at which 
the Old Notes could be reset to  have a bid value of 101% as
called for in the terms of the Old Notes.  Trustees  for the
Old Notes, citing the inability of the interest reset  advisors
to establish  a new rate,  subsequently advised the 
Company that the  failure to reset  the Old Notes not  tendered
in the exchange offers would likely  constitute non-compliance
under  the indentures for  the Old Notes.   Later, the  exchange
offer  was supplemented  to  strengthen certain 
covenants of  the  new Senior  Extendible  Reset Notes  and new 
Senior Subordinated Reset Notes and, in addition, an offer  of
10% equity in the Company was made to the  holders of old Senior
Subordinated Extendible Reset Notes.

               The Company received less than the percentages of
each of the outstanding classes of Old Notes required under terms
of the exchange offers, which expired at 7:00 p.m.  New
York City time on December 27,  1989.  As a result, the exchange
offers were terminated and all tendered Old Notes were
returned.

         As a result of the Reorganization Proceedings, the
maturity of all unpaid principal of, and interest on, the senior
and subordinated  indebtedness of the Debtors  became
immediately due  and payable in  accordance with the terms  of
the instruments governing  such  indebtedness.   The 
amount of  indebtedness  that was  accelerated  on the  petition 
date aggregated approximately $1.7 billion.  The  Debtors
are currently accruing, but not paying, interest  on senior
secured indebtedness  and not  accruing  interest on  unsecured 
indebtedness.   At  May 31,  1994, interest  in  the amount  of
$724.3 million ($163.7 million in the current fiscal
year) had not been accrued on unsecured obligations.  These
amounts are based  on the balances of  the unsecured debt
obligations  and their interest rates  as of the petition  date. 
Such interest rates do not necessarily govern the respective
rights of the Company, its subsidiaries and the various lenders.
 Instead, the rights of the parties will be determined
in connection with the Reorganization Proceedings.

               While  the  Reorganization Proceedings  are 
pending,  the  Debtors are  prohibited  from  making any 
payments  of prepetition obligations owing  as of the petition
date, except  as permitted by the Bankruptcy  Court. 
Furthermore, the Debtors will not be able to borrow additional
funds under any of their prepetition credit arrangements.

        Since  the beginning of  the Reorganization
Proceedings  certain of the  Debtors have consummated  an
agreement, as amended, with two commercial banks  with respect to
a $25 million letter of  credit facility.  Pursuant to the  terms
of such "New Letter of Credit Agreement", upon issuance of
a letter of credit, the applicable Debtors will deposit with the
issuing bank  an amount of cash  equal to the  stated
amount of the  letter of credit.   At May 31, 1994,  $3,037,000
of letters of credit were outstanding under this
agreement.  Since the beginning of the Reorganization Proceedings
certain of the Debtors have  also consummated an agreement with
the lenders pursuant to which the lenders agree to renew letters
of  credit issued under the Working Capital Agreement 
that were outstanding at the time  of filing of the petitions for
reorganization (the "Replacement Letter of Agreement"). 
To the extent that the letters of  credit under the Replacement
Letter of  Agreement ($17,549,000 outstanding at May
31, 1994) are  renewed during the Reorganization Proceedings,
these Debtors have agreed to reimburse the  issuing bank for
any draws under such letters of credit, which obligation shall be
entitled to  an administrative expense  claim under the
Bankruptcy  Code.  In  addition, the obligations of  the Debtors
under such  Replacement Letter of  Credit Agreement
shall  continue to be  secured by the  collateral which  secures
the Debtors' obligations under the  Bank Credit Agreement
and the Working Capital Agreement.   The Bankruptcy Court
approved the Debtors' entering into the New Letter of Credit
Agreement in May 1990.  The New Letter of Credit Agreement
currently terminates on June 30, 1995.  See Note 5 of Notes to
Financial Statements.

               For a discussion of the plans of  reorganization
which have been filed in the Reorganization Proceedings see Note
2 of Notes to Financial Statements.

         On May 10, 1994, Jim Walter  Resources and Alabama
Power signed a  new agreement for the sale and  purchase of coal 

replacing the 1979 contract and the 1988 amendment
thereto (the "New Contract").  The New  Contract resolves the
various legal  disputes between  Jim Walter  Resources and 
Alabama Power  reported in  previous years.   On  May 23, 1994, 
the Bankruptcy Court issued an order approving the New
Contract, and such order became final on June 3, 1994.  Under the
New Contract, Alabama Power will purchase 4.0 million tons
of coal per year from Jim Walter Resources during the period July
1, 1994 through August 31,  1999.  In addition,  Jim
Walter Resources will  have the option  to extend the New 
Contract through August 31, 2004, subject to mutual  agreement
on the market pricing mechanism and other  terms and conditions
of such extension.  The New Contract will have a fixed
price subject to an escalation based on the Consumer Price Index
and adjustments for governmental  impositions and quality.  
The New Contract  includes modifications of  specifications and
shipping deviations and changes  in transportation
arrangements.   The New  Contract provides for  the dismissal of 
Jim Walter  Resources'  declaratory  judgment action  and 
Alabama Power's  dismissal  of  its appeal  regarding  Jim Walter
Resources'  assumption of the 1979 contract.  In
accordance with the  New Contract, a joint motion has been filed
by Jim Walter Resources and  Alabama Power with  the District
Court seeking  the entry of  an order dismissing Alabama  Power's
appeal from the March 4,  1991 order; and a joint 
motion was filed by Jim  Walter Resources and Alabama Power  with
the Bankruptcy Court seeking the entry of an order 
dismissing Jim Walter Resources' declaratory judgment action.  
By order dated June 24, 1994, the Bankruptcy Court granted  the
joint motion of Jim Walter Resources and Alabama Power to dismiss
Jim Walter Resources' declaratory judgment action.

               The long-term contracts with the six (6) Japanese
steel  mills for 2.75 to 3.0 million tons annually, depending  on
the level of steel production in Japan, expired on
March 31, 1994.  The pricing mechanisms in such contracts were
market driven and reflected changes in the  prices of four (4)
specific coal indices.  The composite change in market prices of
these coal indices from the base point was then
reflected in the billing price to the steel mills.  Tentative
agreements have  been reached  with some  of  the Japanese  steel
mills  as  to one-year  contracts for  shipment of  approximately
1.2 million tons  of coal at  a current market price.  
In addition, approximately  800,000 tons of  coal not previously
shipped under terms  of the long-term  contracts will
be  shipped from April  1994 through March  1996 at the 
long-term contract price, which is substantially higher than the
current market price.

           A  substantial controversy exists  with regard to
federal  income taxes allegedly  owed by the  Company.  Proofs of
claim have been filed by the  Internal Revenue Service
in the amounts of $110,560,883 with respect to fiscal years ended
August 31, 1980 and August 31, 1983 through August 31,
1987, $31,468,189 with respect to fiscal years ended May 31, 1988
(nine months)  and May 31,  1989 and  $44,837,693 with
respect  to fiscal  years ended  May 31, 1990  and May 31,  1991.
Objections  to the proofs of  claim have been  filed by
the  Company and the various  issues are being  litigated in the
Bankruptcy Court.  The Company  believes that such
proofs of claim are substantially without merit and intends to
defend such claims against the Company vigorously.

          LIQUIDITY
       
       The Debtors did not commence the Reorganization
Proceedings as a result of their inability to fund normal
operating liabilities either on  a short-term  or long-term
basis;  therefore, the  following discussion of  liquidity
presents  a somewhat unusual position compared to that normally
associated with many bankruptcy filings.

          The  Company normally  uses its  cash  flows for 
three principal  purposes: (1) for  working  capital requirements
(including the financing of home sales); (2) for
capital expenditures for business expansion,  productivity
improvement, cost  reduction and  replacements  necessary to 
maintain the  business;  and (3) to  provide  a return  to
lenders  and shareholders.

               Working capital  is required to fund adequate 
levels of inventories and  accounts receivable, including
instalment notes  receivable arising  from the  homebuilding
business.   At May 31,  1994, the Company  had free  cash
balances and short-term investments of approximately $125 million
available for operations.  On July 1, 1992, pursuant to approval
by the Bankruptcy Court,  instalment notes  receivable
having  a gross amount  of $638,078,000  were sold  by Mid-State 
to Mid-State Trust III  ("Trust III"), a business  trust
established under  the laws of Delaware,  in exchange for  the
net proceeds  from the public  issuance of $249,864,000 of 
Asset Backed Notes  by Trust III which bear  an interest rate of
7-5/8%.   Net  proceeds were  utilized to  repay in
full  all outstanding  indebtedness due  under the  Mid-State
credit facility with the excess cash to  be used to fund the
ongoing operations  of the Debtors.  Under the Mid-State  Trust
II ("Trust II") indenture for the  Mortgage-Backed Notes,
if certain criteria  as to performance of the  pledged instalment
notes are met, Trust II is allowed to make 
distributions of cash to Mid-State Homes, its sole beneficial 
owner, to the extent that cash collections  on such instalment
notes exceed  Trust II's cash expenditures for its  operating
expenses, interest  expense and  mandatory debt  payments on  the
Mortgage-Backed  Notes.   In addition  to the  performance based
distribution, the  indenture permits distribution  of
additional excess funds,  if any, provided  such distributions
are consented to by  the guarantor  of the  Mortgage-Backed
Notes.   The guarantor  approved an  additional distribution  of
approximately $20.6 million  for the July 1, 1994 
distribution.  During the  period from formation  of Trust II
through July 1, 1994 such distributions amounted to $81.2
million.

         At the present time, 97% of all home sales made by
Jim Walter Homes are for credit.  Jim Walter Homes obtains funds
necessary to  operate its  home construction business 
primarily using cash  flow from operations  of the Company.   The
Company believes that, under  present operating
conditions, sufficient cash  flow will be generated, together 
with some use  of free cash balances, to finance home sales,to
make  planned capital expenditures and to meet all operating
needs, including  any cash  deposits  to collateralize 
letters of  credit.   There  are  no material  commitments for 
capital expenditures; however, the Debtors' business  plans for
1995 include capital expenditures of  approximately $96 million.
The Reorganization Proceedings have had no adverse
impact on capital expenditures.

               Greater cash flow  from operations in future years
is  dependent upon the Company's ability to  grow and to improve
its profitability.  The effects  that the
Reorganization Proceedings will have  on the levels of cash flow 
generated by future operations are unknown at this time.

                                                                 

                                              EXHIBIT 3.B.1.


            WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                                                     
             CONSOLIDATED FINANCIAL STATEMENTS
                                                              
                         AUGUST 31, 1994


            WALTER INDUSTRIES, INC. AND SUBSIDIARIES
             CONSOLIDATED STATEMENT OF
            OPERATIONS AND RETAINED EARNINGS (DEFICIT)

<TABLE>
<CAPTION>
                                                                  
                                     FOR THE MONTHS ENDED
                                          AUGUST, 31,
                                    1994              1993
                                       (IN THOUSANDS)

<S>                                        <C>               <C>
Sales and revenues
 Net sales                                 $  95,187          $ 100,582
Time charges                                  19,135             19,420
 Miscellaneous                                 1,161              2,341
Interest income from Chapter 11
 proceedings (Note 2)                            475                430
                                             115,958            122,773
 Costs and expenses:
    Cost of sales                             74,744             77,970
Depreciation, depletion and amortization       5,874              5,893
 Selling, general and administrative          10,838             10,644
  Postretirement health benefits               2,315              2,133
  Provision for possible losses                  559                395
    Chapter 11 costs (Note 2)                  2,367                963
Interest and amortization of debt discount and
expense
 (Interest on unsecured obligations not accrued--
 $13,640,000 in 1994 and 1993) (Note 2)       12,137             13,306
Amortization of excess of purchase price over net
assets acquired (Note 1)                       3,538              3,355
                                             112,372            114,659
                                               3,586              8,114
Provision for income taxes (Note 7):
            Current                           (4,545)            (6,247)
            Deferred                           1,931               (532)
     Net income                                  972              1,335
Retained earnings (deficit) at
 beginning of period                        (434,059)          (441,638)
Retained earnings (deficit) at end of period$(433,087)        $(440,303)
</TABLE>
        
<TABLE>
<CAPTION>
              WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF
               OPERATIONS AND RETAINED EARNINGS (DEFICIT)

                                                              
                                                   FOR THE THREE MONTHS ENDED
                                                             AUGUST, 31,
                                                    1994                   1993
                                                       (IN THOUSANDS)
<S>                                                 <C>                    <C>
Sales and revenues
   Net sales                                         $ 277,152             $ 268,676
   Time charges                                         56,749                58,112
   Miscellaneous                                         5,321                 5,789
Interest income from Chapter 11 proceedings (Note 2)     1,418                 1,193
                                                       340,640               333,770
 Costs and expenses:
     Cost of sales                                     224,119               212,716
 Depreciation, depletion and amortization               16,757                16,386
            Selling, general and administrative         32,350                31,989
        Postretirement health benefits                   6,647                 6,396
            Provision for possible losses                1,297                 1,530
            Chapter 11 costs (Note 2)                    4,149                 2,923
Interest and amortization of debt discount and expense
 (Interest on unsecured obligations not accrued--
  $40,921,000 in 1994 and 1993) (Note 2)                36,463                40,112
Amortization of excess of purchase price over net
         assets acquired (Note 1)                       10,568                 9,936
                                                       332,350               321,988
                                                         8,290                11,782
Provision for income taxes (Note 7):
          Current                                      (12,895)              (13,373)
          Deferred                                       6,038                 2,983
          Net income                                     1,433                 1,392
Retained earnings (deficit) at beginning of period    (434,520)             (441,695)
Retained earnings (deficit) at end of period         $(433,087)            $(440,303)
</TABLE>

<TABLE>
<CAPTION>
                                    WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                                         CONSOLIDATED BALANCE SHEET

                                                                AUGUST 31,
                                                           1994            1993
                                                             (IN THOUSANDS)
<S>                                                         <C>             <C>
ASSETS
Cash (includes short-term investments of $183,996,000
            and $203,741,000) (Note 3)                       $   209,557   $ 220,199
          Short-term investments restricted (Note 4)              98,665     104,553
          Instalment notes receivable (Note 4)                 4,187,486   4,209,674
            Less--Provision for possible losses                  (26,316)    (26,663)
                  Unearned time charges                       (2,804,523) (2,795,466)
          Trade receivables, less $7,701,000 and $7,691,000
            provision for possible losses                        127,973     123,072
          Other notes and accounts receivable                     16,950      15,696
          Inventories at lower of cost (first in, first out or
            average) or market:
            Finished goods                                        82,448      74,663
            Goods in process                                      27,267      23,143
            Raw materials and supplies                            48,327      44,838
            Houses held for resale                                 1,737       1,967
          Prepaid expenses                                         9,109       6,397
          Property, plant and equipment, at cost               1,130,185   1,085,395
            Less--Accumulated depreciation, depletion and
              amortization                                      (477,799)   (426,305)
          Investments                                              5,852       5,590
          Unamortized debt expense                                28,533      42,609
          Other assets                                            39,853      37,424
          Excess of purchase price over net assets acquired
            (Note 1)                                             402,355     451,502
                                                             $ 3,107,659 $ 3,198,288
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
   Bank overdrafts (Note 3)                                  $    17,946   $  12,452
          Accounts payable (Note 2)                               57,993      54,743
          Accrued expenses (Note 2)                              112,632     109,412
          Income taxes payable (Notes 2 and 7)                    28,367      31,453
          Deferred income taxes (Note 7)                          67,114      82,850
          Long-term senior debt (Notes 2, 4 and 5)               841,254    1,003,240
          Accrued postpetition interest on secured obligations 
          (Note 2)                                               270,657      221,638
          Accumulated postretirement health benefits obligation  216,161     196,301
          Other long-term liabilities (Note 2)                    48,566      46,592
          Liabilities subject to Chapter 11 proceedings
            (Notes 2, 4 and 5)                                 1,727,889    1,725,952
          Stockholders' equity (deficit)(Note 1):
            Common stock, $.01 par value per share:
              Authorized--50,000,000 shares
              Issued--31,120,773 shares                             311          311
          Capital in excess of par value                        155,293       155,293
 Retained earnings (deficit), per accompanying statement       (433,087)    (440,303)
          Excess of additional pension liability over
            unrecognized prior years service cost                (3,437)     (1,646)
               Total stockholders' equity (deficit)            (280,920)   (286,345)
                                                            $ 3,107,659  $3,198,288
</TABLE>

<TABLE>
<CAPTION>
                         WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF CASH FLOWS
                                                                  
                                                             FOR THE MONTH ENDED
                                                                   AUGUST, 31,
                                                           1994               1993
                                                               (IN THOUSANDS)
<S>                                                        <C>                <C>
 OPERATIONS
    Net income                                             $    972          $ 1,335
            Charges to income not affecting cash:
              Depreciation, depletion and amortization        5,874            5,893
 Provision for deferred income taxes (Note 7)                (1,931)             532
Accumulated postretirement health benefits obligation         2,157            2,133
         Provision for other long-term liabilities              (93)              45
    Amortization of excess of purchase price over net
          assets acquired (Note 1)                            3,538            3,355
              Amortization of debt discount and expense       1,107            1,558
                                                             11,624           14,851
Decrease (increase) in:
  Short-term investments, restricted (Note 4)               (21,797)         (23,990)
              Instalment notes receivable, net                  679            1,010
              Trade and other receivables, net               (1,547)         (11,672)
              Inventories                                    (6,682)           5,614
              Prepaid expenses                                1,123              609
            Increase (decrease) in:
              Bank overdrafts (Note 3)                       (3,523)            (734)
              Accounts payable                                5,398            5,700 
              Accrued expenses                               (3,534)            (242)
              Income taxes payable (Note 7)                  (1,482)           5,197
Accrued postpetition interest on secured obligations         11,007           11,726
Liabilities subject to Chapter 11 proceedings (Note 2):
               Accounts payable                                  11                4
               Cash flows from operations                    (8,723)           8,073
          FINANCING ACTIVITIES
              Retirement of long-term senior debt             --              (1,000)
               Cash flows from financing activities           --              (1,000)
          INVESTING ACTIVITIES
 Additions to property, plant and equipment, net of
                normal retirements                           (5,749)          (3,768)
              (Increase) in investments                         (18)             (19)
              Decrease (increase) in other assets               (22)              88
               Cash flows from investing activities          (5,789)          (3,699)
Net increase (decrease) in cash and cash equivalents        (14,512)           3,374
 Cash and cash equivalents at beginning of period           224,069          216,825
Cash and cash equivalents at end of period (Note 3)        $209,557         $220,199
</TABLE>

<TABLE>
<CAPTION>
                           WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                          CONSOLIDATED STATEMENT OF CASH FLOWS

                                                                 
                                                          FOR THE THREE MONTHS
                                                                 ENDED AUGUST, 31,
                                                           1994                1993
                                                               (IN THOUSANDS)
<S>                                                        <C>                 <C>

OPERATIONS
       Net income                                           $  1,433         $  1,392
            Charges to income not affecting cash:
              Depreciation, depletion and amortization        16,757           16,386
              Provision for deferred income taxes (Note 7)    (6,038)          (2,983)
 Accumulated postretirement health benefits obligation         6,199            6,396
              Provision for other long-term liabilities         (324)             150
              Amortization of excess of purchase price over net
                assets acquired (Note 1)                       10,568           9,936
              Amortization of debt discount and expense         3,318           4,667
                                                               31,913          35,944
            Decrease (increase) in:
              Short-term investments, restricted (Note 4)       8,887          1,067
              Instalment notes receivable, net                  2,532           (686)
              Trade and other receivables, net                 (6,110)        12,792
              Inventories                                      12,800         22,028
              Prepaid expenses                                  2,226          1,505
            Increase (decrease) in:
              Bank overdrafts (Note 3)                        (11,933)        (5,469)
              Accounts payable                                 (1,475)         2,047
              Accrued expenses                                (10,033)        (6,826)
              Income taxes payable (Note 7)                     6,824         12,318
Accrued postpetition interest on secured obligations           12,625         11,439
Liabilities subject to Chapter 11 proceedings (Note 2):
      Accounts payable                                             10            139
               Cash flows from operations                      48,266         86,298
          FINANCING ACTIVITIES
            Issuance of long-term senior debt                    --            2,000
            Retirement of long-term senior debt               (30,716)       (46,203)
               Cash flows from financing activities           (30,716)       (44,203)
          INVESTING ACTIVITIES
            Additions to property, plant and equipment, net of
              normal retirements                              (11,280)       (12,436)
            (Increase) in investments                             (99)          (22)
            Decrease in other assets                               83             192
               Cash flows from investing activities           (11,296)       (12,266)
          Net increase in cash and cash equivalents             6,254         29,829
          Cash and cash equivalents at beginning of period    203,303        190,370
  Cash and cash equivalents at end of period (Note 3)        $209,557       $220,199
</TABLE>

                     WALTER INDUSTRIES, INC. AND SUBSIDIARIES
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      AUGUST 31, 1994

NOTE 1--ORGANIZATION

        Walter Industries, Inc. (formerly Hillsborough
Holdings  Corporation) (the "Company") was organized in  August
1987 by a  group of  investors  led by  Kohlberg  Kravis
Roberts  &  Co. ("KKR")  for the  purpose  of acquiring  Jim 
Walter Corporation, a Florida corporation ("Original  Jim
Walter") through a tender offer and a  subsequent merger,
consummated on January 7, 1988  (the "Merger").  On April 1,
1991, Walter Industries, Inc., a subsidiary of the Company,
merged into the Company thereby completing its  previously
adopted plan of reorganization.   The Company changed its name 
to Walter Industries, Inc. in connection  with such merger.   The
consolidated  financial statements include  the accounts of  the
Company  and all  of its  subsidiaries.   All
significant  intercompany balances  have been  eliminated.   The
Company's financial statements reflect the allocation of the
purchase price of Original Jim Walter based upon fair market
value of the assets acquired and liabilities assumed.

NOTE 2--REORGANIZATION PROCEEDINGS

     On  December 27, 1989, the Company and 31  of its
subsidiaries (including the  subsidiary in the next sentence, the
"Debtors") each filed  a voluntary petition for
reorganization  under Chapter 11 of  Title 11 of the United 
States Code (the "Bankruptcy  Code") in  the United  States
Bankruptcy  Court (the "Bankruptcy  Court") for  the Middle 
District of Florida, Tampa Division (the "Reorganization
Proceedings").   On December 3, 1990, one additional small
subsidiary filed a voluntary  petition for reorganization under
the Bankruptcy Code.  Two other small subsidiaries did not file
petitions for reorganization.

       The Debtors'  Chapter 11 cases  resulted from  a
sequence  of events stemming  primarily from  an inability of 
the Company's interest reset advisors to reset interest
rates on approximately $624 million of outstanding Senior
Extendible Reset Notes and Senior Subordinated Extendible Reset
Notes on which interest rates were scheduled to be  reset
effective January 2, 1990.   The inability  to reset the 
interest rates  was primarily attributable  to pending 
asbestos-related litigation which prevented the Debtors from
completing a refinancing  or from selling assets to reduce their
debt which, together with turmoil in the high yield bond markets,
depressed the bid value of such notes.

       The  consolidated  financial  statements  of the 
Company  have  been  prepared on  a  "going-concern"  basis which
contemplates the realization of  assets and the
liquidation of liabilities in the  ordinary course of business;
however, as a  result of the  Chapter 11  filings, such
realization  of assets and  liquidation of liabilities  are
subject  to a significant number of  uncertainties.  These 
financial statements include  adjustments and reclassifications
that  have been made to  reflect the liabilities which have  been
deferred under the  Reorganization Proceedings.  Interest  in the
amount of $765,227,000 at August 31, 1994  and
$601,542,000 at August 31, 1993  ($40,921,000 for the three
months  ended August 31, 1994 and  1993) on unsecured debt
obligations  has not been accrued in the  consolidated financial
statements since  the date of the filing of petitions for
reorganization.   This estimate is based on the balances of the
unsecured debt obligations and their interest  rates as of the 
petition date.  Such interest  rates do not necessarily 
presently govern the respective  rights of the  Company, its
subsidiaries  and the various  lenders.  Instead,  the rights of 
the parties will be determined in connection with the
Reorganization Proceedings.

               The  discussion below sets forth  various aspects
of the Reorganization  Proceedings, but is not  intended to be an
exhaustive summary.   For additional information
regarding the effect on  the Debtors of the Reorganization
Proceedings, reference should be made to  the Bankruptcy Code,
the rules and regulations promulgated  pursuant to the Bankruptcy
Code and  the  case  law thereunder.    Each  creditor
should  consult  with its  own  counsel  regarding the  impact 
of the Reorganization Proceedings on such creditor's claims.
 Pursuant to provisions  of the Bankruptcy Code 
and an order of  the Bankruptcy Court dated  December 28, 1989,
the  Debtors were authorized  to continue  to operate  their
businesses and  own and  manage their properties  and assets  as
debtors in possession.   The Bankruptcy Code 
authorizes the Debtors to enter  into transactions, including the
sale or lease  of property of their  estates and to use 
property of their estates,  in the ordinary  course of their
businesses without prior approval of the Bankruptcy Court.  The
sale or lease of property of the estates other than in the
ordinary course of  business and  certain other transactions 
(for example, secured  financing), whether  or not in  the
ordinary course of business, are subject to prior approval by
the Bankruptcy Court.

               As a result of the  filing of petitions for
reorganization, the  maturity of all unpaid principal of,  and
interest on,  the senior and subordinated indebtedness of  the
Debtors became immediately due and  payable in accordance with
the terms of the instruments governing such indebtedness. 
The Debtors will not be able to borrow additional funds under any
of their  prepetition credit arrangements.   Pursuant
to the applicable  provisions of the Bankruptcy  Code, all
pending legal proceedings against the Debtors were
automatically stayed upon the filing of such petitions.

           Under the Chapter 11 filings, a significant
portion  of claims in existence at the filing date
("prepetition")  are stayed ("deferred") while the Company
continues to manage the business.  The Bankruptcy Code defines
"claim" to include a right to  payment whether  or not  such
right is reduced to  judgment, liquidated,  unliquidated, fixed, 
contingent, matured, unmatured, disputed,  undisputed, legal, 
equitable, secured  or unsecured.   Claims which  were contingent
or unliquidated at the commencement  of the Reorganization
Proceedings constitute  claims under the Bankruptcy Code.   Such
claims, including,  without  limitation, those  that
may  arise in  connection  with rejection  of executory 
contracts, including leases, as well as those that might arise in
connection with environmental and pension-related matters,  could
be significant.  It is not  possible to quantify the
amount of such  claims at this time.  Under the Bankruptcy  Code,
a creditor's claim is treated as secured only to the
extent of the value of such creditor's collateral, and the
balance of such creditor's claim is  treated as unsecured.  
Depending upon the outcome of  the Reorganization Proceedings and
the value of a  secured creditor's collateral,  if any,
secured  creditors may not  be entitled to  claim interest on 
their claims for the period after December 27, 1989. 
Generally, unsecured debt does not accrue interest after the
filing.

       Only  holders of  "allowed claims"  may  vote on 
and  participate in  distributions  under any  plan  or plans  of
reorganization that may  be proposed.   A claim  is
allowed to  the extent  (i) the claim is  not listed as 
contingent, disputed or unliquidated on the Debtors bankruptcy
schedules filed in January 1990, as amended, or (ii) a proof of
claim is filed and not successfully objected to by a party in
interest.

         Additional prepetition claims and liabilities may
arise, some of which may be significant, subsequent to the filing
date for various reasons.  To the extent a creditor
must file a proof of claim, such proof must be filed by a date
fixed by the  Bankruptcy Court as the last day to file 
proofs of claim (the "Bar Date").   At a hearing on July 23,
1992, the  Bankruptcy Court set  a Bar Date of  October 30, 1992
in  the Reorganization Proceedings for  all claims other  than
any potential claims  related to  asbestos personal  injury
or  property damage.   At a  hearing on  December 16, 1992,  the
Bankruptcy  Court set a second Bar  Date of March 1,
1993  in the Reorganization Proceedings for  new creditors added
by amended schedules filed by certain of the Debtors on
November 23, 1992.  On  August 31, 1993, the Bankruptcy Court set
a third Bar Date of November 30, 1993  for creditors
added by amended schedules filed by the Debtors on July 12, 1993.
No provision has  been  included in  the  accompanying 
financial statements  for  any prepetition  claims  and 
additional liabilities that may arise from resolution of any
claims filed.

               The  amount included  as liabilities  subject to 
Chapter 11  proceedings reflected  on the  Company's consolidated
balance sheet consists of the following:

                                                            
                                             AUGUST 31,
                                            1994       1993
                                            (IN THOUSANDS)

Short-term notes payable                   $   78,033  $ 78,033
ccounts payable                                64,348    63,039
ccrued expenses                                95,847    95,999
ncome taxes payable                            47,066    47,066
 Long-term senior debt (Note 5)               416,629    416,629
Long-term subordinated debt                  1,025,728  1,024,948
 Other long-term liabilities                       238        238
                                            $1,727,889 $1,725,952

               As debtors  in possession,  the Debtors  have the 
right, subject to  Bankruptcy Court  approval and  certain other
limitations, to assume or reject certain executory
contracts, including unexpired leases.  In this context,
"assumption" means  that the Debtors  agree to perform  their
obligations and  cure certain existing  defaults under  the
contract or lease, and "rejection" means that the Debtors are
relieved from  their obligations to perform further under the
contract or lease and are subject only to a claim  for damages
for the breach thereof.  Any claim for damages  resulting from
the rejection of an executory contract or an unexpired
lease  is treated as a general unsecured claim in the 
Reorganization Proceedings.

               Unless  the Bankruptcy Court, upon request  of a
non-Debtor party  and after notice and a  hearing, fixes a date
by when the Debtors must  elect to assume or reject an
executory contract, the  Debtors may assume or reject such
contracts in a plan or plans of reorganization.  With respect to
unexpired non-residential real property leases, including mineral
leases and interests, the Bankruptcy Code provides that
a Debtor has 60 days after the commencement of a Chapter 11 case
in which  to assume or  reject such leases  unless the
Bankruptcy Court,  for cause shown,  extends such 60  day period.
Pursuant to an  order of the Bankruptcy Court  dated
August 31, 1993, the time  within which the Debtors must  assume
or reject their nonresidential real property leases was
extended through and including October 31, 1993.  The Debtors
filed a motion to  extend, until  confirmation of a  plan of 
reorganization, the time  for assumption  or rejection of  their
non-residential real  property leases.  On  March 4,
1994, the Bankruptcy  Court entered an order  approving the
Debtors motion.   On February  25, 1991,  the Debtors received 
Bankruptcy Court approval  to assume substantially  all of their
mineral leases and interests.

         For 120 days after the  date of the filing of a
voluntary Chapter 11 petition, a  debtor has the exclusive right
to file  a plan of  reorganization with  the Bankruptcy
Court  (the "Exclusivity  Period").   If a debtor  files a  plan
of reorganization during  the 120-day Exclusivity Period,
no other  party may file a plan  of reorganization until 180 days
after the date of filing of the Chapter 11 petition. 
Until the end of this 180-day period (the "Acceptance Period")
the debtor has the exclusive right to  solicit acceptances
of the plan.  The Bankruptcy Court may shorten or extend the 120-
and  180-day periods for cause shown.  If a  debtor
fails to file a plan during  the Exclusivity Period or, if such
plan has been filed,  fails to obtain  acceptance of such 
plan from impaired  classes of its  creditors and equity 
security holders during  the Acceptance  Period, any  party in 
interest,  including a  creditor, an  equity security  holder,  a
committee of  creditors or  equity security holders  or
an  indenture trustee  may file  a plan.   Additionally, if  the
Bankruptcy Court were to appoint a trustee, the
Exclusivity Period, if not previously terminated, would
terminate.

               The  initial Exclusivity  Period for  each of  the
Debtors would  have expired  on April 26,  1990 and  the initial
Acceptance Period would  have expired on  June 26,
1990.  The  Debtors filed various  motions to extend  the
Exclusivity Period which were  granted.  Pursuant to an order  of
the Bankruptcy Court dated April 15,  1992, the Exclusivity
Period expired June 15, 1992 and the Acceptance Period was to
expire on August 14, 1992.

       For information concerning  (a) the plans of 
reorganization filed by the  Debtors on June 15,  1992, September
22, 1993,  April 20,  1994,  June 9, 1994  and  June 22, 
1994  (the  "Debtors  Fourth  Amended  Plan"),  (b) the  plans 
of reorganization filed by LaSalle National Bank (as the
successor trustee under the indenture dated as of January 1,
1988, as  amended for the Series B & C  Senior Notes) on
December 30, 1993 and  April 20, 1994, (c) the plan of
reorganization filed by Chemical Bank and  Bankers Trust Company
(as agents under  the Bank Credit Agreement dated as  of
September 10, 1987, as amended, and the  Working Capital Credit
Agreement dated as  of December 29, 1987, as amended) on 
December 28, 1993, (d) the plans of reorganization filed  by AIF
II, L.P., certain affiliates  of AIF II, L.P.  and certain 
accounts managed  or controlled by  such affiliates, Lehman 
Brothers Inc., the  Official Bondholders Committee  and the
Official Committee  of  General Unsecured  Creditors 
(collectively, the  "Bondholders  Plan Proponents")  on  December
16, 1993, April 20, 1994, May 11, 1994, May 17, 1994 and June 9,
1994 (the "Bondholders Second Amended Plan"), and (e) hearings to
consider approval of  the disclosure statements filed
by  the Debtors and the Bondholders Plan  Proponents in
connection with such plans  that were held on  May 19, 1994 and
June 15,  1994, reference is made to  Note 2 of Notes  to
Financial Statements for the year ended May 31, 1994.
The Debtors are pursuing confirmation  of the
Debtors' Fifth Amended Joint Plan of  Reorganization Dated As Of
July 25, 1994  (the "Debtors'  Fifth Amended  Plan") and 
the Bondholders Plan  Proponents are  pursuing confirmation  of
the Creditors' Joint Plan of Reorganization Dated As Of
August 1, 1994 (the "Bondholders Third Amended Plan").  
Information concerning the Debtors' Fifth Amended Plan and the
Bondholders Third Amended Plan, is included below.

               On July 7, 1994, the Debtors and the Pension 
Benefit Guaranty Corporation filed objections to the Bondholders
Plan Proponents amended disclosure statement  for the
Bondholders  Second Amended Plan.   In addition,  on July 7,
1994,  the Bondholders  Plan Proponents  and  the Pension 
Benefit Guaranty  Corporation filed  objections  to the  Debtors
amended disclosure statement for the Debtors  Fourth Amended
Plan.   On July 8, 1994, the  Texas Homeowners filed objections 
to such Debtors amended disclosure statement and such
Bondholders Plan Proponents amended disclosure statement.

    Prior to the July 13, 1994 hearing, the Debtors
and the Bondholders Plan Proponents each resolved with  the
Pension Benefit Guaranty Corporation the objections filed to
their respective disclosure statements.

          At the hearing held on July 13, 1994 the 
Bankruptcy Court, inter alia,: (i) overruled the objections filed
by  the Texas Homeowners  to the Debtors  amended disclosure 
statement and the  Bondholders Plan Proponents  amended
disclosure statement; (ii) sustained in  part and overruled  in
part the objections  filed by the  Debtors to the  Bondholders
Plan Proponents'  amended disclosure statement  and the
objections  filed by the  Bondholders Plan Proponents  to the
Debtors amended disclosure statement; (iii) fixed voting  and
solicitation procedures, which procedures were to be  set forth
in the Confirmation Hearing Notice; (iv) fixed September
23, 1994 as the last date for voting on the Debtors Fourth
Amended Plan and the Bondholders Second Amended Plan; (v) fixed
October 7, 1994 as the last date to challenge individual ballots
cast for accepting or  rejecting the Debtors Fourth
Amended Plan or the  Bondholders Second Amended Plan; (vi)
scheduled hearings  to commence  October 17, 1994  to hear and 
determine: (a) the  declaratory judgment  action commenced  by
the Debtors for a determination that unsecured creditors
are not entitled to post-petition interest under the facts of
these Chapter  11 cases, (b) whether the  Veil Piercing
Settlement  is fair and equitable  and (c) any challenge  to
whether a class  of claims has  accepted or  rejected the 
Debtors Fourth  Amended Plan  or the  Bondholders Second  Amended
Plan;  (vii) fixed  November 10, 1994 as the  last date to
file  objections to Confirmation of  the Debtors Fourth Amended
Plan  and/or the Bondholders Second  Amended Plan; (viii)
scheduled an initial  Confirmation Hearing for November 16,  1994
at which time  the Bankruptcy Court will  fix a date  when
the Confirmation Hearing  will commence; and  (ix) approved such
disclosure  statements, as  supplemented, consistent 
with the  Bankruptcy  Court's rulings  made at  the July 13, 
1994 hearing.

        On July 25,  1994, the Debtors filed  an emergency
motion seeking  authorization to file the  Debtors Fifth Amended
Plan  and the  Debtors Fifth Amended  Disclosure
Statement  Dated As Of  July 25, 1994  Pursuant to Section  1125
of the Bankruptcy Code (the "Debtors Fifth Amended Disclosure
Statement").  On July 28, 1994, the Bankruptcy Court: (i) granted
the Debtors emergency motion; (ii) directed the Debtors
to serve the Debtors Fifth Amended Plan on August 1, 1994 and to
file  said plan  with the Bankruptcy  Court by  August
2, 1994; (iii) directed  the Debtors  to serve the  Debtors Fifth
Amended Disclosure  Statement by  August 2, 1994  and
to  file said disclosure  statement with  the Bankruptcy  Court
by August 3, 1994; (iv) permitted the Bondholder Plan
Proponents to  further amend the Bondholders Second Amended Plan 
and related disclosure statement  provided such amended
plan and  disclosure statement must be served by  August 1, 1994
and filed  with the  Bankruptcy Court  on August 2,  1994;
and  (v) prohibited the filing  of any  further amended  plans of
reorganization until September 26, 1994.

        On August 1, 1994, the Debtors served the Debtors
Fifth Amended Plan and filed said plan  with the Bankruptcy Court
on August 2, 1994.  On August 2, 1994, the Debtors
served the Debtors Fifth Amended Disclosure Statement and  filed
said disclosure statement with the Bankruptcy Court on
August 3, 1994.

       The Debtors Fifth Amended Plan  modified the
Debtors Fourth Amended Plan in two respects.  First, the Debtors
Fifth Amended Plan modifies the Allowed Amount (as said term
is defined in the Debtors Fifth Amended Plan) of the Series B & C
Senior Note Claims  by including post-filing date 
interest on interest accrued and  unpaid as of the  Filing Date,
plus providing for additional interest in an amount equal to 
5% of the Net Enterprise Value (as said term is defined  in the
Debtors Fifth Amended Plan).  Payment of the additional
interest will be in the form of shares of Common Stock having an
aggregate value equal to 5% of the Net Enterprise
Value.

     In addition, the  Allowed Amount  of the  Working
Capital Bank  Claims and  Revolving Credit Bank  Claims has  been
 modified  to include  post-filing date interest  on
interest  accrued and unpaid  as of  the Filing Date  and
additional interest  in an amount equal to 3.726% of the Net
Enterprise  Value with respect to the Revolving Credit Bank
Claims and 1.274% of the Net Enterprise Value with respect to the
Working Capital Bank Claims.  Payment of such additional interest
will be in the form of shares of Common Stock having an
aggregate value equal to 5% of the Net Enterprise Value.

               As a result of said modifications, the current 
shareholders' interest in the reorganized Debtors will decline
from approximately 75% to 68%.

         On  August 1, 1994, the Bondholders  Plan
Proponents served  the Bondholders Third Amended  Plan and the
Disclosure Statement  For Creditors'  Plan Dated  As  Of August
1,  1994 (the  "Bondholders Amended  Disclosure  Statement"),
which documents were filed with the Bankruptcy Court on
August 2, 1994.

               The Bondholders  Third Amended  Plan modified the 
Bondholders Second Amended  Plan in  four respects.   First, the
Bondholders Plan Proponents have agreed in principle
with certain alleged asbestos claimants and the official
committees appointed  in the  Chapter 11 case  of The  Celotex
Corporation  ("Celotex") to  an Amended  and Restated  Veil
Piercing Settlement Agreement dated as  of August 1, 1994 (the
"Restated  Veil Piercing Settlement Agreement") pursuant  to
which the shares of "Class B Common Stock"  having an
aggregate value of $75 million which was to have been distributed
to the alleged asbestos claimants subject to the rights of any
"settling equity holders" will instead be distributed to Holders
of Revolving  Credit Bank Claims ($28,220,625), 
Working Capital Bank Claims  ($9,279,375) and Series B  & C
Senior Note Claims ($37,500,000).  The Restated  Veil Piercing
Settlement Agreement will become effective upon  (i) execution of
the agreement by the parties thereto and (ii) approval by
the Bankruptcy Court in the Celotex Chapter 11 case.  At a
hearing on September 1,  1994, by the Bankruptcy Court in the 
Celotex Chapter 11 case, approval was  given to the Restated Veil
Piercing Settlement Agreement.

       Second, the provisions  with respect to the
Allowed Amount and treatment  of Revolving Credit Bank Claims
have been modified  to include as additional  interest such
amount of  $28,220,625 which shall be satisfied  by shares of
"Class B Common Stock".

               Third, the provisions  with respect to the 
Allowed Amount and treatment  of Working Capital Bank  Claims
have been modified to  include as additional interest  such
amount of  $9,279,375 which shall be  satisfied by shares of 
"Class B Common Stock".

               Finally, the provisions with respect  to the
Allowed Amount and treatment  of Series B & C Senior  Note Claims
have been modified  to include  as additional  interest such 
amount of  $37,500,000 which  shall be satisfied  by shares  of
 "Class B Common Stock".

               On August 2, 1994, the Bankruptcy Court entered an
order approving the Debtors Fifth Amended Disclosure  Statement
and the Bondholders Amended Disclosure Statement.

               The process pursuant to which the Debtors Fifth
Amended Plan or any further amended plan of reorganization filed
by the Debtors  and  the Bondholders  Third  Amended Plan 
or  any further  amended plan  of  reorganization filed  by  the
Bondholders Plan Proponents may be confirmed
necessarily will be complex and may be delayed pending further
developments in the asbestos-related  litigation involving the 
Company.  Accordingly,  the timing  of such confirmation 
necessarily cannot be predicted.

               The Debtors  Fifth Amended  Plan and/or the 
Bondholders Third Amended  Plan were  sent, along with  the
disclosure statements approved by the Bankruptcy Court, to all
members of classes of impaired creditors and equity security
holders for acceptance or rejection.  In general, the
Bankruptcy Code provides that a claim or interest is impaired
under a plan unless  such plan proposes to  pay such claim or
interest  in full or leave  it unaltered.  In order  to be
accepted, at least two-thirds  in amount and a  majority in
number of  holders of allowed claims  or interests in each  class
that is impaired who actually vote,  must accept the plan. 
Following acceptance or rejection of any plan by impaired classes
of creditors and equity security holders,  the Bankruptcy
Court at a noticed hearing would consider  whether to confirm the
 plan.  Among other things,  for confirmation the
Bankruptcy Court at a noticed hearing is required to find that
(i) each holder of a  claim or interests in each  impaired class
of creditors and  equity security holders will,  pursuant to the
plan, receive at least as much as the class would have
received in a liquidation under Chapter 7 of the Bankruptcy Code,
(ii) each impaired  class of  creditors and equity 
security holders  has accepted the  plan by  the requisite vote 
and (iii) confirmation of  the  plan  is not  likely  to be 
followed  by  the liquidation  or  need for  further  financial  

reorganization of the debtor or any successor unless
the plan proposes such liquidation or reorganization.

               If any impaired class of creditors  or equity
security holders does not accept a plan, and assuming that all of
the other requirements of  the Bankruptcy  Code are met, 
the proponent of  the plan  may invoke the  so-called "cram 
down" provisions of the Bankruptcy Code.  Under these
provisions, the Bankruptcy Court  may confirm a plan
notwithstanding the nonacceptance of the  plan by an impaired
class of creditors or equity security holders if  certain
requirements of the Bankruptcy Code  are met, including but  not
limited to finding  that the proposed plan and  any settlement
contemplated therein  (i.e.   the  Restated Veil  Piercing
Settlement  Agreement)  is fair  and  equitable.   These
requirements  may necessitate provision in full  for senior
classes  of
creditors and/or  equity security holders  before provision for 
a junior class could be made.

               Donlin,  Recano &  Company, Inc.,  the ballot 
agent, filed  with the  Bankruptcy Court  the Declaration  of
Carole G. Donlin Certifying the Ballots Accepting and
Rejecting the Creditors' Joint Plan of Reorganization Under
Chapter 11 of the Bankruptcy Code and  the Declaration of Carol
G. Donlin Certifying the Ballots  Accepting and Rejecting the
Debtor's Fifth Amended Joint  Plan of  Reorganization Under 
Chapter 11 of  the Bankruptcy  Code which  indicated that:  (a)
each impaired class  of creditors voted to accept the 
Bondholders Third Amended Plan and  (b) no impaired class of
creditors voted to accept the Debtors' Fifth Amended Plan.

               In addition to challenging the unsecured 
creditors' alleged entitlement to post-petition interest in  the
Debtors' Chapter 11 cases and the fairness of the Restated  Veil
Piercing Settlement Agreement, the Debtors have filed objections
to  certain individual ballots and  a motion to
disallow all  ballots cast and voiding  the entire solicitation
process.
          The objections to individual ballots  and the motion to
disallow all  ballots cast and to void the  solicitation process
are scheduled to be heard during the week of October
17, 1994.

               The Company cannot  now predict whether, or  at
what time,  the Debtors Fifth Amended  Plan, the Bondholders 
Third Amended Plan or any further amended plans by either
party may be confirmed or the ultimate terms thereof.

          NOTE 3--CLASSIFICATION OF CASH

               The Company's cash  management system provides for
the  reimbursement of all major bank disbursement  accounts on a
daily basis.  Checks issued but not yet presented to
the banks for payment are classified as bank overdrafts.

          NOTE 4--INSTALMENT NOTES RECEIVABLE AND RESTRICTED
INVESTMENTS

               The net change in instalment notes receivable
consists of sales and resales, net of repossessions and provision
for possible  losses, of $38,792,000 and $42,059,000 and 
cash collections on account and payouts  in advance of maturity
of $41,324,000 and $41,373,000 for the three months ended
August 31, 1994 and 1993, respectively.

               Mid-State Homes, Inc. ("Mid-State"),  an indirect
wholly-owned subsidiary of  the Company, is the settlor  and sole
beneficiary of two business trusts established under
the laws of Delaware, Mid-State Trust II ("Trust II") and
Mid-State Trust III  ("Trust III").   Trust  II and  Trust III 
were  organized for  the  purpose of  purchasing instalment 
notes receivable  from  Mid-State  from the  net  proceeds 
from, respectively,  the  issuance  of  the Mortgage-Backed 
Notes ($649,250,000 outstanding at August 31, 1994) and the 
Asset Backed Notes ($192,004,000 outstanding at August 31, 1994).
Assets of  Trust II and Trust III,  including the
instalment  notes receivable, are  not available to satisfy 
claims of general creditors of the Company and its subsidiaries. 
Of the gross amount of instalment notes receivable at August 31,
1994  of $4,187,486,000, receivables owned by Trust II
had a  gross book value of $1,566,688,000 and an economic balance
of $937,245,000 and  receivables owned by Trust  III
had a gross book  value of $508,295,000 and an  economic balance
of $251,440,000.

               Restricted  short-term investments include (i)
temporary investment of  reserve funds and collections on
instalment notes  receivable owned by Trust II which are 
available only to pay expenses of  Trust II and principal and
interest on the  Mortgage-Backed Notes ($65,597,000), (ii)
temporary investment of reserve funds and collections on
instalment notes receivable owned  by Trust III which are only
available  to pay expenses of Trust III  and principal and
interest on the Asset  Backed  Notes ($10,783,000),  (iii) cash 
securing  letters of  credit  $2,985,000  and (iv) miscellaneous 
other segregated accounts restricted to specific uses
($19,300,000, including  $6,332,000 from proceeds of sale of
assets  set aside to offer to purchase Series B and Series C
Senior Extendible Reset Notes).

          NOTE 5--DEBT

            In  June 1991, pursuant to  an order of  the
Bankruptcy Court, $10,704,000  of proceeds from  the prepayment
of the promissory note  received in  connection with  the sale 
of Apache Building  Products Company  ("Apache") in  1988, plus
$350,000  of interest earned  thereon, held  in a
segregated  escrow account, were  applied as a  reduction of
principal ($8,249,000 to the Revolving Credit Agreement and
$2,805,000 to the Working Capital Agreement).  The Bank Agents
for the Revolving Credit and Working  Capital Banks appealed
the Bankruptcy Court's order permitting the application of
proceeds to the principal of the indebtedness only, to the
United States District Court for the Middle District of Florida,
Tampa Division (the "District  Court").   On April 29,  1992,
the District  Court reversed  the Bankruptcy  Court's order  and
remanded the  case to  the Bankruptcy Court  for
further  proceedings and determinations  on the  issues of
whether  the Revolving Credit and Working Capital Banks are
oversecured creditors, the reasonable, relevant, applicable
interest rate and whether the Debtors will ultimately prove to be
solvent.

               During fiscal 1991, pursuant to an order of the
Bankruptcy Court, $7,356,000 of proceeds from the sale of an
asset, held as security  for the Revolving Credit Agreement
and the Working Capital Agreement, and setoff of bank accounts
were turned  over to the  Revolving Credit and  Working
Capital Banks  with reservation of  rights as to  application of
such payment.  The Company has applied such payment to a
reduction of principal ($5,794,000 to the Revolving Credit
Agreement and $1,562,000 to the Working Capital Agreement).

          NOTE 6--LITIGATION AND OTHER MATTERS

               The Company has previously  discussed in Note 10
of Notes to Financial Statements  for the year ended May 31,
1994, the background  and status of  the Declaratory Judgment 
Proceeding which the  Company filed on  January 2, 1990 in  the
Bankruptcy Court against  Jim Walter Corporation,
Celotex and  certain known individuals who had filed  suit
against the Company and/or certain of its subsidiaries seeking to
hold them liable for asbestos-related liabilities of Celotex.

               On July 18, 1994, the asbestos  claimants filed
their brief in the District Court.   On August 2, 1994, the
Debtors filed  their Brief in Opposition to the appeal of the
asbestos  claimants in the District Court.  On August 2, 1994,
Jim Walter  Corporation also filed their Brief in 
Opposition to the appeal of the  asbestos claimants.  On August
12, 1994, the asbestos claimants filed their reply brief.

               On August 11, 1994, the Debtors filed an Emergency
Motion to Expedite Appeal, to which the asbestos claimants filed
a response on August 18, 1994.   On August 19, 1994,
the  District Court ordered that oral  arguments would be heard 
on September 13, 1994.   On  August 22, 1994,  the
Bondholders  Plan Proponents filed  a motion  and memorandum 
seeking to intervene for sole purpose  of clarifying and
correcting the record  on the Debtors Emergency Motion  to
Expedite Appeal or, alternatively, to file as  an Amicus Curiae. 
On September 9, 1994, the District  Court denied the Debtors
emergency motion as  moot.   On  September 9, 1994,  the District
Court also  denied the  Bondholders Plan  Proponents motion  to
intervene.  On September 13, 1994, the District Court
heard oral arguments of the parties.

               On October 13, 1994, the  District Court issued
its opinion  affirming the Bankruptcy Court's April 18,  1994
"Veil Piercing Decision" in  which the Bankruptcy Court found
that there was no  basis of piercing the corporate veil, finding
for the Debtors on every contested factual issue.

               The Company is a party to  a number of other
lawsuits  arising in the ordinary course  of its business.  While
the results  of litigation cannot be  predicted with
certainty,  the Company believes that  the final outcome  of such
other litigation will not have a materially adverse effect on
the Company's consolidated financial condition.

          NOTE 7--INCOME TAXES

               On August 10, 1993, the Omnibus Budget
Reconciliation Act of 1993 was signed into law raising the
federal corporate income tax rate to 35% from 34%, retroactive to
January 1, 1993.  The provision for income taxes for the month of
August 1993 included federal income  tax at the 35% statutory 
rate for the month and  three months ended August 31, 1993.   In
addition, Statement of Financial Accounting Standards
No.  109 "Accounting for Income Taxes" requires that deferred 
tax liabilities and assets be adjusted in the period of
enactment for the effect of  an enacted change in tax laws or
rates.
          The  Company estimated that  such one-time charge  was
approximately $2.5  million and  such amount was  included in the
provision for deferred income taxes for the month and
three months ended August 31, 1993.

          NOTE 8--SUMMARIZED FINANCIAL INFORMATION

               The consolidated financial statements presented
herein are of  the Company, which is a guarantor of the
obligations of the  Senior Note  Issuers (the principal 
operating subsidiaries consisting  of Jim  Walter Homes, Inc. 
["Jim Walter Homes"], Jim Walter Resources, Inc. and United
States Pipe and Foundry Company ["U.S. Pipe"]) and the
Subordinated Note Issuers (Jim Walter Homes and U.S. Pipe). 
Summarized unaudited financial information of the Senior Note
Issuers and the Subordinated Note Issuers is set forth as
follows:

 <TABLE>
<CAPTION>                                                  
                                    SENIOR NOTE ISSUERS                 SUBORDINATED NOTES ISSUERS
                                     THREE MONTHS ENDED                  THREE MONTHS ENDED
                                          AUGUST 31,                           AUGUST 31,
                                      1994           1993                1994               1993
                                                   ($ IN THOUSANDS)
<S>                                   <C>            <C>                 <C>                <C> 
OPERATIONS DATA
Net sales and revenues                $216,145       $215,250             $147,594          $136,432
Cost of sales (exclusive of
depreciation, depletion and
       amortization)                   171,442        167,939              114,813           103,097
          Other operating expenses      20,940(a)      25,739(a)            17,621(b)         20,456(b)
  Postretirement health benefits         5,488          5,235                1,596             1,574
          Chapter 11 costs                  17            (15)                  11               (21)
          Interest and amortization of
            debt expense                11,121          10,840               7,287             7,170
          Amortization of excess
            purchase price               5,402           5,402               5,842             5,842
                                         1,735             110                 424            (1,686)
          Provision for income taxes
            (Note 7)                    (2,656)         (4,182)             (2,389)           (2,881)
          Net loss                   $    (921)       $ (4,072)           $ (1,965)         $ (4,567)

(a)  Net of $10,608 and $7,735 intercompany income, respectively.

(b)  Net of $3,268 and $2,097 intercompany income, respectively.
</TABLE>

<TABLE>

<CAPTION>
BALANCE SHEET DATA
                                                                  
                                     SENIOR NOTE ISSUERS                     SUBORDINATED NOTE ISSUERS
                                    AUGUST 31,      MAY 31,                   AUGUST 31,       MAY 31,
                                    1994           1994                       1994             1994
                                                    ($ IN THOUSANDS)
<S>                                 <C>            <C>                        <C>              <C>

ASSETS
Cash                                 $  3,339       $   22,673                 $    3,303       $   22,638
Short-term investments, restricted      7,221            6,927                      3,740            3,910
Trade and other receivables, net      108,530          100,490                     81,748           82,197
          Inventories                 119,147          132,850                     94,789          102,986
          Prepaid expenses              6,202            8,177                      2,618            3,610
          Intercompany receivables  1,977,481        1,914,257                  1,483,435        1,419,685
          Property, plant and
            equipment, net            513,370          522,070                    167,524          169,186
    Unamortized debt expense and
            other assets               25,671           27,269                     16,546           18,171
 Excess of purchase price over
        net assets acquired           278,836          284,238                    301,544          307,386
                                   $3,039,797       $3,018,951                $ 2,155,247      $ 2,129,769

LIABILITIES AND STOCKHOLDER'S
EQUITY (DEFICIT)
 Bank overdrafts                  $   12,878        $   21,752               $   12,068        $    12,184
Accounts payable and accrued
         expenses                    105,581           113,235                   60,118             60,285
Income taxes payable (Note 7)         14,033             7,548                   10,278              5,600
Deferred income taxes (Note 7)        52,490            56,282                   31,895             34,146
          Intercompany payables      713,366           693,786                  714,633           698,066
  Accrued postpetition interest
       on secured obligations        205,769           194,621                  140,040           132,683
          Accumulated postretirement
  health benefits obligation         171,839           166,631                   54,513             53,009
   Other long-term liabilities        37,024            37,368                    7,404              7,543
          Liabilities subject to
            Chapter 11 proceedings 1,733,196         1,733,187                1,445,403          1,445,394
Stockholder's equity (deficit)        (6,379)           (5,459)                (321,105)          (319,141)
                                  $3,039,797        $3,018,951               $2,155,247         $2,129,769
</TABLE>

<TABLE>
<CAPTION>       
   NOTE 9--SEGMENT INFORMATION

  Information relating to the Company's business segments is set forth as follows:

                                                                  
                                                   THREE MONTHS ENDED
                                                     AUGUST, 31,
                                                  1994              1993
                                                                  
                                                     (IN THOUSANDS)
<S>                                                <C>               <C>
Sales and Revenues:
    Homebuilding and related financing              $103,082         $109,246
    Building materials                                16,519           14,556
            Industrial products                       48,566           41,286
Water and waste water transmission products          102,200           86,798
            Natural resources(e)                      68,612           80,399
            Corporate                                  1,661            1,485
        Consolidated sales and revenues(a)          $340,640         $333,770
          Contributions to Operating Income(b):
            Homebuilding and related financing      $ 19,889         $ 24,177
            Building materials                            46              465
            Industrial products                        2,536            1,614
  Water and waste water transmission products         10,257            7,385
            Natural resources                         (2,459)             801
                                                      30,269           34,442
 Less--Unallocated corporate interest and other
              expense(c)                             (21,979)         (22,660)
              Income taxes                            (6,857)         (10,390)
          Net income                                $  1,433         $  1,392
          Depreciation, Depletion and Amortization:
            Homebuilding and related financing      $    836         $    824
            Building materials                           436              383
            Industrial products                        2,310            2,175
    Water and waste water transmission products        3,574            3,814
            Natural resources                          9,126            8,798
            Corporate                                    475              392
           Total                                    $ 16,757         $ 16,386
          Gross Capital Expenditures:
            Homebuilding and related financing      $  1,024         $  1,003
            Building materials                         2,513              167
            Industrial products                        4,447            1,116
       Water and waste water transmission products     2,508            2,657
            Natural resources                          4,138            8,307
            Corporate                                     34              429
               Total                                $ 14,664         $ 13,679
</TABLE>

<TABLE>

<CAPTION>
                                                   AUGUST, 31,
                                                1994            1993
                                                  (IN THOUSANDS)
<S>                                             <C>            <C>
Identifiable Assets:
  Homebuilding and related financing            $1,790,301     $1,877,904
            Building materials                      59,076         56,746
            Industrial products                    131,093        122,932
Water and waste water transmission products        461,184        462,513
            Natural resources                      445,704        452,377
           Corporate(d)                            220,301        225,816
               Total                            $3,107,659     $3,198,288
</TABLE>


  (a)  Inter-segment sales (made primarily at prevailing
market prices) are deducted from sales of the selling segment and
are insignificant in amount with the exception of
the sales of the Industrial Products Group to the Water and Waste
Water Transmission Products Group  of $5,146,000
and  $3,960,000 and sales  of the Natural  Resources Group to 
the Industrial  Products  Group of  $1,375,000 and 
$1,111,000  in the  three months  ended  August 31, 1994  and
1993, respectively.

(b)  Includes postretirement health benefits of
$6,647,000 and $6,396,000 for the three months ended August 31,
1994 and 1993, respectively.  A breakdown by segment is as
follows:

                                                                 
<TABLE>
<CAPTION>
                                               THREE MONTHS ENDED
                                                  AUGUST, 31,
                                             1994             1993
                                                (IN THOUSANDS)
<S>                                          <C>              <C>
Homebuilding and related financing           $  573            $  542
          Building materials                    129               126
          Industrial products                   775               790
Water and waste water transmission products   1,091             1,098
          Natural resources                   3,901             3,670
     Corporate                                  178               170
                                             $6,647            $6,639
</TABLE>

          (c)  Excludes interest expense incurred  by the
Homebuilding and Related Financing Group  of $31,120,000 and
$32,573,000 in the three months ended August 31, 1994 and
1993, respectively.

          (d)  Primarily cash and corporate headquarters
buildings and equipment.

          (e)  Includes  sales of  coal of  $61,890,000, and 
$72,554,000  in the  three months  ended August 31,  1994 and 
1993, respectively.

                                                                 

                                                EXHIBIT 3.B.2
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS

               This discussion should  be read  in conjunction
with  the consolidated  financial statements and  notes thereto 
of Walter  Industries, Inc.  and subsidiaries  for the 
three months  ended August 31,  1994, particularly  Note
9--Segment Information which presents sales and operating income
by operating group.

          RESULTS OF OPERATIONS
            Three months ended August 31, 1994 and 1993

               Net sales and revenues for  the three months ended
August 31, 1994 increased $6.9 million,  or 2.1%, over the prior
year period,  with a 1.5% increase in volume  and a .6%
increase in  pricing and/or mix.  The increase  in net sales and
revenues was the  result of improved sales  and
revenues in  the Building Materials, Industrial  Products and
Water  and Waste Water Transmission Products  Groups, partially
offset by lower sales and revenues  in the Homebuilding and
Related Financing and Natural Resources Groups.

               Building Materials Group sales and revenues were
$2.0  million, or 13.5%, greater than the prior year period.  
The increase resulted from improved sales volumes and
prices for window components and metal building and foundry 
products. The Group's operating income performance, however, of
$46,000 was $419,000  below the 1993 period.  This performance
was largely the result of higher manufacturing  costs in
the window components business due to increased raw material
costs, especially aluminum, a major  raw material component,
and costs associated with the  consolidation and relocation of
the Hialeah, Florida  and Columbus, Ohio operations to
Elizabethton, Tennessee which is  expected to be completed by the
end of calendar 1994.  Increased manufacturing costs for
metal building products, which resulted in slightly lower
operating income,  were the  result of  higher raw  material
costs,  primarily scrap  metal,  and reduced  efficiencies
reflecting start-up problems associated with the relocation of
the steel fabrication operation in May 1994.

               Industrial  Products Group  sales  and revenues 
were $7.3  million,  or 17.6%,  ahead  of the  prior year 
period. Increased sales volumes of aluminum foil and sheet
products,  foundry coke, chemicals, industrial castings, patterns
and tooling and  resin coated sand  and higher selling 
prices for aluminum  foil and sheet  products and furnace  coke
were partially offset by lower sales volumes of furnace coke
and  mineral wool.  The Group's operating income of $2.5 million
was $922,000 greater than the prior year period.   The
improved performance resulted from the sales increase and  higher
gross profit  margins for  furnace coke, chemicals  and
patterns and  tooling, partially  offset by reduced  margins for
foundry coke, mineral wool, industrial castings and
resin coated sand.

          Water and Waste  Water Transmission Products Group
sales  and revenues were $15.4  million, or 17.7%, ahead  of the
prior year  period.  The  increase was the  result of
higher  sales prices and volumes  for ductile iron  pressure
pipe, fittings and  valves and hydrants.   The  order backlog
for  pressure pipe at  August 31, 1994  was 127,885 tons,  which
represents approximately three months shipments,
compared to 129,108 tons at August 31, 1993.  Operating income of
$10.3 million  exceeded the prior year  period by $2.9 
million.  The improved  performance resulted from  the increased
sales prices and volumes, partially offset by higher raw
material costs, especially scrap, a major raw material component.

               Homebuilding and Related  Financing Group  sales
and  revenues were $6.2  million, or  5.6%, below  the prior 
year period.  This performance reflects a 12.8% decrease in
the number of homes sold, from 1,218 units in 1993 to 1,062 units
in 1994, partially offset by an increase  in the
average selling price per home sold from $37,600 in  1993 to
$39,400 in 1994.   The decrease in  unit sales reflects 
continuing strong  competition in virtually  every Jim Walter 
Homes sales region.   The higher  average selling price  in 1994
reflects  a greater percentage  of "90% complete"  homes sold and
a smaller percentage of  the lower priced Affordable 
Line homes sold.  Jim  Walter Homes' backlog at  August 31, 1994
was 2,019 units  compared to 1,830 units at  August 31,
1993.  Time  charge income (revenues received  from Mid-State
Homes' instalment note portfolio) decreased from $58.1 million
in  1993 to $56.7 million in 1994.  The decrease in  time charge
income is attributable to  a reduction in the total
number  of accounts, partially offset by an increase  in the
average balance  per account in the portfolio.  The  Group's
operating income of $19.9 million  was $4.3 million below the
prior year period.  This decrease resulted from  the lower
number of homes sold, reduced homebuilding gross profit margins
and the decrease  in time charge income, partially offset
by  the increase in average selling price  per home sold and
lower interest  expense in 1994 ($31.1 million) as compared
to that incurred  in 1993 ($32.6 million).  The lower gross
profit margins reflect higher lumber prices and the effect of
discounts related to sales promotions on certain models.

               Natural  Resources Group sales  and revenues were 
$11.8 million, or  14.7%, below  the 1993 period.   The decrease
resulted from lower sales volumes and prices for coal,
reduced methane gas selling prices and decreases in outside coal,
gas  and timber royalty income, partially offset by
greater methane gas  sales volume.  A total of 1.403 million tons
of coal  was sold in  the 1994 period  versus 1.539
million  tons in the  1993 period, an  8.8% decrease.   The
decrease in tonnage sold was  the result of lower shipments to
Japanese steel mills  and other export customers, partially
offset by greater shipments to Alabama Power Company ("Alabama
Power").  Increased shipments to Alabama Power were the result of
a new  agreement signed May 10, 1994 for the sales and
purchase of coal replacing the 1979 contract and the 1988
amendment thereto.   On May 23, 1994, the United  States
Bankruptcy Court for the Middle  District of Florida, Tampa
Division (the "Bankruptcy Court") issued  an order approving the
new contract,  such order becoming final on June 3,  1994.  Under
the new contract, Alabama Power will purchase 4.0 million
tons of coal per  year from Jim Walter Resources during the
period July 1, 1994 through August 31, 1999.  In addition, Jim
Walter Resources will have the option to extend the new contract
through  August 31, 2004,  subject to  mutual agreement 
on the  market pricing  mechanism and  certain other  terms and
conditions  of such extension.  The new contract has a
fixed  price subject to an escalation based on the Consumer Price
Index or another appropriate  published index and
adjustments for government impositions and  quality.  The new
contract includes modifications  of specifications,  shipping
deviations  and changes  in transportation  arrangements.   The
new contract provides for the dismissal of Jim Walter 
Resources' declaratory judgment action and Alabama Power's 
dismissal of  its appeal regarding Jim Walter Resources'
assumption of the 1979  contract.  A joint motion was filed by
Jim Walter Resources and Alabama Power with the District Court
seeking the entry of an order dismissing Alabama Power's appeal
from the March 4, 1991  order; and a joint  motion was filed
by  Jim Walter Resources and  Alabama Power with  the Bankruptcy
Court  seeking the  entry of  an order dismissing  Jim
Walter  Resources' declaratory judgment  action.   By order dated
June 23, 1994, the District Court granted the motion 
to dismiss Alabama Power's appeal.  By order dated  June 24,
1994, the Bankruptcy Court granted the joint motion to
dismiss the declaratory judgment action.  The average price per 
ton of coal decreased 6.4%.   from $47.13  in the 1993  period
to $44.11  in the 1994  period due to  lower prices realized  on
shipments to Alabama  Power, Japanese steel mills and
other  export customers.  The Group incurred  an operating loss
of $2.5 million  in the 1994 period  compared to operating
income  of $801,000 in the  1993 period.  The  lower performance
reflects the decreases  in sales volumes  and prices
for  coal, lower methane  gas selling  prices, reduced coal 
mining productivity  which resulted in higher  costs per ton 
of coal produced and  lower outside coal,  gas and timber royalty
income, partially  offset by greater  methane gas sales 
volume.  Reduced coal  mining productivity was  principally the
result of limited production at  Blue Creek Mine No.  
5 due to the  recurrence of spontaneous combustion heatings  that
shut down  the mine  from early  April 1994  until May
16,  1994, together  with  geological problems  at Mine  No.   4.
Representatives of Jim Walter  Resources, the Mine
Safety and  Health Administration, Alabama State Mine  Inspectors
and the United  Mine Workers of  America agreed that the 
longwall coal panel  being mined in  Mine No.   5 at the  time
the spontaneous heating  recurred would be abandoned and
sealed off.  Development mining for the two remaining longwall
coal panels in this section of the mine resumed May 16, 1994
and the first longwall panel will be ready for mining in January
1995.   Production  will be  adversely impacted  until
such  date; however,  a portion  of the  increased costs  will be
recovered from business interruption insurance.

          Cost  of sales, exclusive of depreciation, of
$224.1 million was 80.9% of net sales versus $212.7 million and
79.2% in the 1993 period.   The cost of sales  percentage
increase was primarily the  result of lower gross profit  margins
on home sales,  coal, foundry  coke, mineral  wool,
industrial  castings, resin  coated sand, window  components and 
metal building products, partially offset by improved margins
for furnace coke, chemicals and patterns and tooling.

               Selling, general and  administrative expenses
(exclusive of  postretirement health benefits) of $32.3  million
were 9.5% of net sales and revenues in the 1994 period
versus $32.0 million and 9.6% in 1993.

               Chapter 11 costs of $4.1 million  were $1.2
million greater than the prior  year period due to the filing of 
three amended plans of reorganization and printing, mailing
and  noticing costs associated with the Debtors Fifth Amended
Plan and the Bondholders Third Amended Plan, along with the
disclosure statements approved by the Bankruptcy Court, that were
sent to all members of classes of impaired creditors
and equity security holders for acceptance or rejection (see Note
2 of Notes to Consolidated Financial Statements).

               Interest and amortization of debt discount  and
expense decreased $3.6 million.   The decrease was principally 
the result of reductions  in the outstanding  debt balance 
on the Mortgage-Backed  Notes and Asset  Backed Notes and  lower
amortization of debt  discount and expense, partially
offset by higher interest rates.  Interest in the amount of
$765.2 million ($40.9 million  in the three months ended 
August 31, 1994) on unsecured  obligations has not be accrued  in
the consolidated financial statements since the date of the
filing of petitions for reorganization.  This amount is based on
the balances of  the unsecured debt obligations and
their  interest rates as of December 27, 1989  and does not
consider fluctuations in the level of  short-term debt and
interest  rates and the issuance of  commercial paper that would 
have occurred to meet the working capital requirements of
the Homebuilding and  Related Financing Group (see Notes 2 and 4
of the Notes to Consolidated Financial Statements).  Such
interest  rates do not presently govern the respective rights  of
the  Company, its  subsidiaries and  the various 
lenders.   Instead the  rights of  the parties  will be 
determined in connection with the Reorganization Proceedings.

               On August 10, 1993, the Omnibus Budget
Reconciliation Act of 1993 was signed into law raising the
federal corporate income tax rate to  35% from 34%, retroactive
to  January 1, 1993.  The provision  for income taxes for the 
1993 period included federal  income taxes at the 35% statutory
rate.   In addition, Statement of Financial Accounting Standards
No. 109  "Accounting for  Income Taxes"  requires that 
deferred tax  liabilities and assets  be adjusted  in the  period
of enactment for the effect of an enacted change in tax
laws or rates.  The Company estimated that such one-time charge
was $2.5 million and such amount was included in the
provision for deferred income taxes in the 1993 period.

               The net income  for the three months ended August
31, 1994 was $1.433  million as compared to $1.392 million in the
1993 period reflecting all of the previously mentioned 
factors as well as the impact of lower miscellaneous  income and
slightly higher postretirement health benefits,
partially offset by greater Chapter 11 interest income.

     FINANCIAL CONDITION

               On December 27, 1989, the Debtors  each filed a
voluntary petition for reorganization under Chapter  11 of Title
11 of the  United States  Code (the  "Bankruptcy Code") 
in the Bankruptcy  Court (the  "Reorganization Proceedings").  
On December 3, 1990, one additional  small subsidiary
filed  a voluntary petition for  reorganization under the 
Bankruptcy Code.  Two other small subsidiaries  have not filed
petitions for reorganization.  Pursuant to the applicable
provisions of the Bankruptcy Code,  all pending legal 
proceedings and collection  of outstanding claims  against the
Debtors  were automatically stayed upon  filing of the Chapter 11
petitions while the  Debtors continue business operations as
debtors in possession (see Note 2 of Notes to Consolidated
Financial Statements).

               The Debtors' Chapter  11 petitions resulted from a
sequence  of events stemming primarily from  an inability of the
Company's interest reset advisors to reset interest
rates on approximately $624 million of outstanding Senior
Extendible Reset Notes and Senior Subordinated Extendible Reset
Notes (collectively, the "Old Notes") on which interest rates 
were scheduled to be reset effective  January 2, 1990.  The
Company believes that the reset  advisors' inability to reset the
interest  rates was  primarily attributable  to pending 
asbestos-related litigation  which prevented  the  Debtors from
completing a refinancing or from selling assets to
reduce their debt which, together with turmoil in the high yield
bond markets, depressed the bid  value of such notes.   This
created the potential for  a sharply higher reset rate  that, in
turn,  would have caused  interest expense to rise 
above the Debtors' ability  to pay.  To  mitigate these factors,
the Company,  on November 7, 1989, offered  to exchange the
Old  Notes for a  combination of cash and  new Senior Extendible
Reset Notes and new Senior Subordinated Reset Notes.

               The interest reset advisors, Drexel Burnham and
Merrill Lynch, advised  the Company in early December 1989 that,
in their opinion,  there was no interest rate at which 
the Old Notes could be reset to have  a bid value of 101% as
called for  in the terms of the Old Notes.  Trustees for the 
Old Notes, citing the inability of the interest reset advisors to
establish  a new rate,  subsequently advised the
Company  that the failure  to reset the  Old Notes not  tendered
in the exchange offers  would likely constitute 
non-compliance under the  indentures for the Old  Notes.  Later, 
the exchange offer  was supplemented  to  strengthen certain 
covenants of  the  new Senior  Extendible  Reset Notes  and new 
Senior Subordinated Reset Notes and, in addition, an offer  of
10% equity in the Company was made to the holders  of old Senior
Subordinated Extendible Reset Notes.

               The Company received less than the percentages of
each of the outstanding classes of Old Notes required under terms
of the exchange offers, which expired at 7:00 p.m.  New 
York City time on December 27, 1989.  As a result, the exchange
offers were terminated and all tendered Old Notes were
returned.

               As a result of the Reorganization Proceedings, the
maturity of all unpaid principal of, and interest on, the senior
and subordinated  indebtedness of the  Debtors became
immediately  due and payable in  accordance with the  terms of
the instruments  governing  such indebtedness.    The
amount  of  indebtedness that  was  accelerated on  the  petition
date aggregated approximately $1.7 billion.   The Debtors
are currently accruing, but not  paying, interest on senior
secured indebtedness and not accruing interest on unsecured
indebtedness.  At  August 31, 1994, interest in the amount of
$765.2 million ($40.9 million in the three months  ended
August 31, 1994) had not been accrued on unsecured obligations. 
These amounts  are based on the balances of the  unsecured
debt obligations and their interest  rates as of the petition
date.  Such interest rates do  not necessarily govern the
respective  rights of the Company,  its subsidiaries and the 
various lenders.  Instead, the rights of the parties will be
determined in connection with the Reorganization Proceedings.

               While  the Reorganization  Proceedings  are 
pending,  the Debtors  are  prohibited  from  making any 
payments  of prepetition obligations owing as of  the petition
date, except as  permitted by the Bankruptcy Court.  
Furthermore, the Debtors will not be able to borrow additional
funds under any of their prepetition credit arrangements.

       Since the beginning  of the Reorganization 
Proceedings certain of  the Debtors have  consummated an
agreement,  as amended, with two commercial banks with  respect
to a $25 million letter of  credit facility.  Pursuant to the
terms of such "New Letter of Credit Agreement," upon issuance of
a letter of credit, the applicable Debtors will deposit with the
issuing bank an amount of cash equal  to the stated
amount of the letter  of credit.  At August 31, 1994, $2,985,000 
of letters of credit were outstanding under this
agreement.   Since the beginning of the Reorganization
Proceedings certain of the Debtors have also consummated an
agreement with the lenders pursuant to which  the lenders agree
to renew letters of credit issued under the  Working Capital
Agreement that were outstanding  at the time of filing of the 
petitions for reorganization (the "Replacement Letter of
Agreement"). To the extent  that the letters of credit under the
Replacement Letter of  Agreement ($17,549,000  outstanding at
August 31,  1994) are  renewed during the  Reorganization
Proceedings, these Debtors  have agreed to reimburse the  issuing
bank for any  draws under such letters of  credit, which
obligation shall be entitled to  an administrative expense claim
under  the Bankruptcy Code.   In addition, the obligations of 
the Debtors under such Replacement Letter of Credit 
Agreement shall continue to be secured by the  collateral which
secures the Debtors'  obligations under  the Bank  Credit
Agreement  and the Working  Capital Agreement.   The  Bankruptcy
Court approved the Debtors' entering into the  New Letter of
Credit Agreement in May 1990.  The New Letter of Credit Agreement
currently terminates on June 30, 1995.

               For further  discussion on  the background and 
status of  the Reorganization  Proceedings see Note  2 of  Notes
to Consolidated Financial Statements.

               A substantial controversy  exists with regard  to
federal income taxes  allegedly owed by  the Company.   Proofs of
claim have been filed by the Internal Revenue Service
in the amounts  of $110,560,883 with respect to fiscal years
ended August 31, 1980 and August 31, 1983 through August 31,
1987, $31,468,189 with respect to fiscal years ended May 31, 1988
(nine months)  and May 31,  1989 and  $44,837,693 with 
respect to fiscal  years ended  May 31, 1990  and May 31,  1991.
Objections  to the proofs of  claim have been  filed by
the  Company and the various  issues are being  litigated in the
Bankruptcy Court.  The Company believes that  such
proofs of claim are substantially without merit and intends to
defend such claims against the Company vigorously.

          LIQUIDITY

               The Debtors did not commence the Reorganization
Proceedings as a result of their inability to fund normal
operating liabilities either on  a short-term  or long-term
basis;  therefore, the  following discussion of  liquidity
presents  a somewhat unusual position compared to that normally
associated with many bankruptcy filings.

               The  Company  normally uses  its cash  flows for 
three principal  purposes: (1)  for working  capital requirements
(including  the financing of home sales); (2) for
capital expenditures for business expansion, productivity
improvement, cost  reduction and  replacements  necessary to 
maintain the  business;  and (3)  to provide  a  return to 
lenders and shareholders.

               Working capital is  required to fund adequate
levels  of inventories and accounts receivable,  including
instalment notes receivable arising  from the homebuilding
business.   At August 31, 1994, the  Company had free cash 
balances and short-term investments of approximately $143 million
available for operations.  On July 1, 1992, pursuant to approval
by the Bankruptcy Court,  instalment notes  receivable
having  a gross amount  of $638,078,000  were sold  by Mid-State 
to Mid-State Trust III ("Trust  III"), a business  trust
established under the  laws of Delaware, in  exchange for the 
net proceeds from the public issuance of  $249,864,000 of
Asset Backed Notes by Trust  III which bear an interest rate of 
7 5/8%.  Net proceeds were utilized to repay in full all 
outstanding indebtedness due under the Mid-State credit facility
with  the  excess cash  to be  used  to fund  the
ongoing  operations  of the  Debtors.   Under  the Mid-State 
Trust II ("Trust II") indenture for the  Mortgage-Backed Notes,
if certain criteria  as to performance of the  pledged instalment
notes  are met, Trust II is allowed to make
distributions of  cash to Mid-State Homes, its sole beneficial
owner, to the extent that cash  collections on such instalment
notes  exceed Trust II's cash expenditures for  its operating
expenses, interest  expense and  mandatory debt  payments on  the
Mortgage-Backed  Notes.   In addition  to the  performance based
distribution,  the indenture permits  distribution of
additional excess  funds, if any,  provided such distributions
are consented  to  by the  guarantor of  the 
Mortgage-Backed Notes.   The  guarantor  approved additional 
distributions of approximately $20.6 million on  July 1, 1994 and
$13.9 million for the October 1, 1994  distribution.  During the
period from formation of Trust II through October 1, 1994 such
distributions amounted to $98.8 million.
       
        At the present time, 97% of all home sales made by
Jim Walter Homes are for credit.  Jim Walter Homes obtains funds
necessary  to operate its  home construction  business
primarily using  cash flow from  operations of the  Company.  The
Company believes that, under  present operating
conditions, sufficient cash  flow will be generated, together 
with some use of free  cash balances, to finance home sales,to
make planned capital  expenditures and to meet all operating
needs, including  any cash  deposits  to collateralize 
letters of  credit.   There  are  no material  commitments for 
capital expenditures; however, the Debtors' business  plans for
1995 include  capital expenditures of approximately $72  million
for the balance  of the fiscal year ending May 31,
1995.   The Reorganization Proceedings have had  no adverse
impact on capital expenditures.

               Greater  cash flow from operations in future 
years is dependent upon the Company's  ability to grow and to
improve its profitability.   The effects that the
Reorganization Proceedings  will have on the levels of  cash flow
generated by future operations are unknown at this time.


<TABLE>

<CAPTION>
                                                                                                                        EXHIBIT 3.C.

                                              WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                                                         SEGMENT INFORMATION

                                    1994                                     PROJECTED FOR THE YEARS ENDING MAY 31,
                                   ACTUAL          1995      1996        1997         1998         1999
                                                            (IN THOUSANDS)

<S>                                <C>            <C>       <C>          <C>          <C>         <C>       
Sales and Revenues:
Homebuilding and
 related financing              $ 424,530        $  457,704   $473,346  $  494,099 $ 519,296  546,071
Building materials                 56,111            60,840     66,073      66,986    67,943   68,486
Industrial products               180,615           203,876    221,858     243,353   255,004  272,462
Water and waste water transmission 
  products                        345,136           375,839    401,662     429,137   452,935  476,799
Natural resources                 319,410           364,882    382,404     399,370   410,179  405,589
Corporate                           2,722             5,461      5,511       6,814     9,236   12,833
     Total                     $1,328,524        $1,468,602 $1,550,854  $1,639,759 $1,714,593 $1,782,240
Earnings Before Interest and Taxes (EBIT):
Homebuilding and related financing $ 230,782     $  237,349  $246,110   $  257,208 $  266,696 $  277,728
Building materials                  2,074             2,660     5,451     5,808         6,526      7,294
Industrial products                11,873            13,064    19,806    24,080        29,117     31,239
Water and waste water transmission
  products                         25,545            30,636    38,987    47,335       51,381      55,280
Natural resources                  (1,175)           36,841    46,579    58,649       63,922      68,232
Corporate                         (24,233)          (22,634)  (22,349)  (20,719)     (15,970)    (12,549)
     Total                     $  244,866        $  297,916 $ 334,584 $ 372,361    $ 401,672  $  427,224


</TABLE>

<TABLE>
<CAPTION>
                                              WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                                                         SEGMENT INFORMATION

                                     1994       PROJECTED FOR THE YEARS ENDING MAY 31,
                                   ACTUAL     1995      1996      1997      1998     1999
                                                                                                                     (IN THOUSANDS)
<S>                                 <C>       <C>       <C>       <C>       <C>      <C>
Depreciation, Depletion and Amortization(a):
Homebuilding and related financing$ 3,380  $ 3,420   $ 3,520   $ 3,620   $ 3,720  $ 3,820
Building materials                  1,035    1,234     1,467     1,518     1,610    1,643
Industrial products                 8,205    9,060    10,228    11,230    12,082   12,900
Water and waste water transmission products 12,878    13,317    14,690    15,442   16,43717,731
Natural resources                  42,433   44,880    46,987    47,183    48,305   47,085
Corporate                           1,025    1,215     1,247     1,304     1,321    1,353
     Total                        $68,956  $73,126   $78,139   $80,297   $83,475  $84,532
Capital Expenditures:
Homebuilding and related financing$ 3,210  $ 6,156   $ 5,000   $ 5,000   $ 5,000  $ 5,000
Building materials                  1,115    2,310     1,540       929       807      520
Industrial products                 9,752   19,670    15,697    13,526    11,456   13,240
Water and waste water transmission products 13,613    19,340    19,170    19,777   20,60021,775
Natural resources                  40,224   47,197    46,159    53,731    28,597   33,176
Corporate                           1,917    1,730       905       580       420      355
     Total                        $69,831  $96,403   $88,471   $93,543   $66,880  $74,066

(a)    Excludes Excess of Purchase Price 
     Depreciation of:             $ 2,079  $ 4,049   $ 4,368   $ 4,498   $ 4,439  $ 4,889
</TABLE>
<PAGE>

                                             Exhibit T3E3

                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION

<TABLE>
 <S>                                  <C>

                                      Chapter 11
 In re                                Jointly Administered

 HILLSBOROUGH HOLDINGS
   CORPORATION,                       Case No. 89-9715-8P1
 BEST INSURORS, INC.,                 Case No. 89-9740-8P1
 BEST INSURORS OF MISSISSIPPI, INC.,  Case No. 89-9737-8P1
 COAST TO COAST ADVERTISING, INC.,    Case No. 89-9727-8P1
 COMPUTER HOLDINGS CORPORATION,       Case No. 89-9724-8P1
 DIXIE BUILDING SUPPLIES, INC.,       Case No. 89-9741-8P1
 HAMER HOLDINGS CORPORATION,          Case No. 89-9735-8P1
 HAMER PROPERTIES, INC.,              Case No. 89-9739-8P1
 HOMES HOLDINGS CORPORATION,          Case No. 89-9742-8P1
 JIM WALTER COMPUTER SERVICES, INC.,  Case No. 89-9723 8P1
 JIM WALTER HOMES, INC.,              Case No. 89-9746-8P1
 JIM WALTER INSURANCE SERVICES,       Case No. 89-9731-8P1
 INC.,                                Case No. 89-9738-8P1
 JIM WALTER RESOURCES, INC.,
 JIM WALTER WINDOW COMPONENTS,
   INC.,                              Case No. 89-9716-8P1
 JW ALUMINUM COMPANY,                 Case No. 89-9718-8P1
 JW RESOURCES, INC.,                  Case No. 90-11997-8P1
 JW RESOURCES HOLDINGS
   CORPORATION,                       Case No. 89-9719-8P1
 J.W.I. HOLDINGS CORPORATION,         Case No. 89-9721-8P1
 J.W. WALTER, INC.,                   Case No. 89-9717-8P1
 JW WINDOW COMPONENTS, INC.,          Case No. 89-9732-8P1
 LAND HOLDINGS CORPORATION,           Case No. 89-9720-8P1
 MID-STATE HOMES, INC.,               Case No. 89-9725-8P1
 MID-STATE HOLDINGS CORPORATION,      Case No. 89-9726-8P1
 RAILROAD HOLDINGS CORPORATION,       Case No. 89-9733-8P1
 SLOSS INDUSTRIES CORPORATION,        Case No. 89-9743-8P1
 SOUTHERN PRECISION CORPORATION,      Case No. 89-9729-8P1
 UNITED LAND CORPORATION,             Case No. 89-9730-8P1
 UNITED STATES PIPE AND FOUNDRY
   COMPANY,                           Case No. 89-9744-8P1
 U.S. PIPE REALTY, INC.,              Case No. 89-9734-8P1
 VESTAL MANUFACTURING COMPANY,        Case No. 89-9728-8P1
 WALTER HOME IMPROVEMENT, INC.,       Case No. 89-9722-8P1
 WALTER INDUSTRIES, INC. and          Case No. 89-9745-8P1
 WALTER LAND COMPANY                  Case No. 89-9736-8P1

           Debtors.

</TABLE>

NOTICE OF ORDER (A) APPROVING DEBTORS' DISCLOSURE STATEMENT AND
CREDITORS' DISCLOSURE STATEMENT, (B) ESTABLISHING PROCEDURES AND
DEADLINES FOR VOTING ON AND OBJECTING TO THE DEBTORS' JOINT PLAN
OF REORGANIZATION AND THE CREDITORS' JOINT PLAN OF

REORGANIZATION, (C) FIXING THE DATE OF THE INITIAL CONFIRMATION
HEARING AND OF THE SCHEDULING OF RELATED HEARINGS, AND (D)
APPROVING RELATED RELIEF

TO ALL CREDITORS, EQUITY SECURITY HOLDERS AND PARTIES-IN-
INTEREST:

     PLEASE TAKE NOTICE that the United States Bankruptcy Court
for the Middle District of Florida (Tampa Division) (the
"Bankruptcy Court") has approved the Debtors' Fifth Amended
Disclosure Statement dated as of July 25, 1994 (the "Debtors'
Disclosure Statement") relating to the Debtors' Fifth Amended
Joint Plan of Reorganization dated as of July 25, 1994 (the
"Debtors' Plan"), and the Disclosure Statement for Creditors'
Plan dated as of August 1, 1994 (the "Creditors' Disclosure
Statement") relating to the Creditors' Joint Plan of
Reorganization dated as of August 1, 1994 (the "Creditors'
Plan"), as containing adequate information within the meaning of
Section 1125 of Title 11 of the United States Code (the
"Bankruptcy Code").

     PLEASE TAKE FURTHER NOTICE that separate ballots for the
purpose of voting to accept or reject the Debtors' Plan and/or
the Creditors' Plan will be transmitted to those holders of
claims and interests entitled to vote thereon. Creditors and
equity security holders whose votes are solicited with respect
to either Plan may vote to accept both Plans, may vote to reject
both Plans, or may vote to accept one Plan and reject the other
Plan.

     PLEASE TAKE FURTHER NOTICE that each ballot with respect to
either the Debtors' Plan or the Creditors' Plan will allow the
voter to indicate its preference as between the Debtors' Plan
and the Creditors' Plan. You may indicate a preference between
Plans even if you vote in favor of both Plans.

     PLEASE TAKE FURTHER NOTICE that each ballot cast to accept
or reject the Debtors' Plan, and each ballot cast to accept or
reject the Creditors' Plan, by the beneficial owner of a claim
against or interest in any Debtor which is also the record
holder of such claim or interest must be properly completed,
executed, and mailed or delivered to the Balloting Agent at the
address indicated in the voting instructions accompanying such
ballot so that the ballot is actually received no later than
5:00 p.m. Eastern Time, on September 23, 1994 (the "Voting
Deadline"). If you are the beneficial owner of a claim against
or interest in any Debtor which is held of record by a bank,
broker or other record nominee, you must properly complete and
execute each separate ballot transmitted to you, and mail or
deliver such ballot to your record holder nominee at the address
indicated in the voting instructions accompanying such ballot,
so that the ballot is actually received by your record holder
nominee no later than 5:00 p.m. Eastern Time, on September 19,
1994 (the "Beneficial Owners Voting Deadline"). If any ballot
either is not properly completed or is not actually received by
the Voting Deadline or the Beneficial Owners Voting Deadline, as
may be applicable, such untimely ballot will not be counted as a
vote to accept or reject the Plan to which such ballot relates,
nor will any preference for one Plan over the other Plan that is
indicated on such ballot be counted.

     PLEASE TAKE FURTHER NOTICE that the holders of Series B & C
Senior Note Claims (Class S-6) under the Debtors' Plan, and the
holders of Other Unsecured Claims (Class U-3), Series B & C
Senior Note Claims (Class S-6), Subordinated Note Claims
(Classes U-4, U-5 and U-6) and Old Common Stock Interests
(Class E-1) under the Creditors' Plan may exercise certain
elections. These elections are located on the ballots
transmitted to such creditors and equity security holders to
accept or reject the Debtors' Plan or the Creditors' Plan, as is
applicable. If the applicable election is not properly completed
on the ballot, it will be treated as if the election had not
been made.

     PLEASE TAKE FURTHER NOTICE that any objection or challenge
to the vote cast by any holder of a claim or interest on the
Debtors' Plan or the Creditors' Plan (a "Voting Objection") must
be in writing and (a) state the name and address of the
objecting party and the amount of its claim or the nature of its
interest in the Debtors' Chapter 11 cases, (b) state with
particularity the basis and nature of the objection or challenge
and (c) be filed with the Clerk of the Bankruptcy Court,
4921 Memorial Highway, Tampa, Florida 33634, together with proof
of service, and served on the following parties (the "Notice
Parties") at the following addresses, so as to be actually
received by each of them on or before 5:00 p.m. Eastern Time on
October 7, 1994 (the "Voting Objection Deadline"):

<TABLE>
     <S>                               <C>
     Counsel for the Official          Counsel for Lehman
Brothers
       Bondholders' Committee          Inc.
     Stroock & Stroock & Lavan          Paul, Weiss, Rifkind,
     Seven Hanover Square              Wharton &
     New York, New York 10004-2696       Garrison
     Attn: Daniel H. Golden, Esq.      1285 Avenue of the
Americas
                                       New York, New York
10019-6064
     Counsel for the Official          Attn: Robert D. Drain,
Esq.
     Committee
       of General Unsecured Creditors                and
     Jones, Day, Reavis & Pogue
     599 Lexington Avenue              Hill, Ward & Henderson
     New York, New York 10016          Suite 3700   Barnett Plaza
     Attn: Marc S. Kirschner, Esq.     101 East Kennedy Boulevard
                                       Tampa, Florida 33602
     Counsel for Apollo Advisors, L.P. Attn: Douglas McClurg,
Esq.
     Akin, Gump, Strauss, Hauer &
     Feld,                             Counsel for the Debtors
       L.L.P.                          Kaye, Scholer, Fierman,
Hays
     65 East 55th Street                 & Handler
     33rd Floor                        425 Park Avenue
     New York, New York 10022          New York, New York 10022
     Attn: Ellen R. Werther, Esq.      Attn: Andrew A. Kress,
Esq.
           Steven M. Pesner, P.C.
                                                      and
                and
                                       Stichter, Riedel, Blain &
     Stutman, Treister & Glatt           Prosser, P.A.
     3699 Wilshire Boulevard           110 East Madison Street
     Suite 900                         Suite 200
     Los Angeles, CA 90010             Tampa, Florida 33602
     Attn: Kenneth Klee, Esq.          Attn: Don M. Stichter,
Esq.
           Isaac Pachulski, Esq.
                                       Counsel for Kohlberg
Kravis
     Counsel for the Ad Hoc Committee    Roberts & Co.
     of                                Carlton, Fields, Ward,
       Pre-LBO Bondholders               Emmanuel, Smith &
Cutler,
     Marcus Montgomery Wolfson P.C.      P.A.
     53 Wall Street                    One Harbour Place
     New York, New York 10005          P.O. Box 3239
     Attn: Peter D. Wolfson, Esq.      Tampa, Florida 33601
           Sara L. Chenetz, Esq.       Attn: Leonard Gilbert,
Esq.

     Office of the United States
       Trustee
     Assistant U.S. Trustee
     Suite 110
     4919 Memorial Highway
     Tampa, Florida 33634
     Attn: Cynthia P. Burnette, Esq.

    </TABLE>

    Any Voting Objection not filed and served as set forth above
    shall be deemed waived and shall not be considered by the
    Bankruptcy Court.

         PLEASE TAKE FURTHER NOTICE that commencing on October
    17, 1994, and continuing day to day until concluded, hearings
    shall be held before the Honorable Alexander L. Paskay, Chief
    Bankruptcy Judge at 9:00 a.m. at the United States Bankruptcy
    Court, 4921 Memorial Highway, Tampa, Florida 33634 to
    consider the following confirmation-related matters:

              a. the issues raised by the Debtors in Adversary
         Proceeding No. 94-278, which action the Court has ruled
         should be deemed to be a contested matter governed by
         Bankruptcy Rule 9014, and the issues raised in any
         response and/or motion filed by any of the defendants
         thereto;

              b. the application by the Proponents of the
     Creditors' Plan seeking approval of the Veil Piercing
     Settlement Agreement annexed as Exhibit 3A or 3C, as
     applicable, to the Creditors' Plan, which, among other
     things, provides for the settlement of all Veil Piercing
     Claims, as defined therein, including, inter alia, all
     claims asserted in Adversary Proceeding Numbers 90-0003 and
     90-0004 in the Debtors' Chapter 11 cases, and any related
     application or response filed by any party-in-interest
     thereto; and

          c. any Voting Objection properly filed on or before the
     Voting Objection Deadline.

          PLEASE TAKE FURTHER NOTICE that pursuant to Rule
     3020(b) of the Federal Rules of Bankruptcy Procedure (the
     "Bankruptcy Rules"), November 10, 1994 is fixed as the last
     day for filing and serving written objections to
     confirmation of the Debtors' Plan and/or the Creditors' Plan
     (a "Confirmation Objection"). Any Confirmation Objection
     must be in writing and (a) state the name and address of the
     objecting party and the amount of its claim or the nature of
     its interest in the Debtors' Chapter 11 cases, (b) state
     with particularity the basis and nature of the objection
and (c) be filed with the Clerk of the Bankruptcy Court, together
with proof of service, and served on the Notice Parties, so as to
be actually received by each of them on or before 5:00 p.m.
Eastern Time on November 10, 1994. Any Confirmation Objection not
filed and served as set forth above shall be deemed waived and
shall not be considered by the Bankruptcy Court.

     PLEASE TAKE FURTHER NOTICE that the initial hearing to
consider confirmation of the Debtors' Plan and the Creditors'
Plan will be held before the Honorable Alexander L. Paskay, Chief
Bankruptcy Judge, on November 16, 1994 at 1:30 p.m. at the United
States Bankruptcy Court, 4921 Memorial Highway, Tampa, Florida
33634 (the "Initial Confirmation Hearing") at which time the
Court will conduct only a status conference to schedule the date
on which the hearing on the confirmation of the Debtors' Plan and
the Creditors' Plan will continue, and to consider other issues
appropriate for consideration at such status conference. The
Initial Confirmation Hearing may be adjourned from time to time
without further notice other than an announcement made at the
Initial Confirmation Hearing or at any adjourned hearing thereon,
and the continued confirmation hearing will be held without any
further notice other than as provided at the Initial Confirmation
Hearing.

     PLEASE TAKE FURTHER NOTICE that if you are the holder of a
Disputed Claim (as set forth below) you will not be allowed to
vote to accept or reject either the Debtors' Plan or the
Creditors' Plan.  However, if you wish to vote on the Debtors'
Plan and/or the Creditors' Plan, you must file a motion pursuant
to Bankruptcy Rule 3018(a) (the "Allowance Motion") with the
Bankruptcy Court requesting that the Bankruptcy Court temporarily
allow your claim for the purpose of voting to accept or reject
such Plans. If your claim (a) is listed on the Proof of Claim
Register maintained by the Clerk of the Court without a dollar
amount (reflecting that the claim filed specified no dollar
amount) or in a zero dollar amount (reflecting that the claim was
filed as contingent, disputed or unliquidated), or (b) has been
objected to by any or all of the Debtors, your claim is a
Disputed Claim. If your claim is a Disputed Claim on or prior to
July 13, 1994, the Allowance Motion must be filed with the Clerk
of the Bankruptcy Court, 4921 Memorial Highway, Tampa, Florida
33634, together with proof of service, and served on the Notice
Parties so as to be received by each of them on or before
September 14, 1994. If the Debtors file an objection to your
claim after July 13, 1994 but prior to the Voting Deadline, your
Allowance Motion must be filed and served on the Notice Parties
not later than 30 days after service of the Debtors' objection.
Dated: at Tampa, Florida on August 2, 1994.

                                  BY THE COURT

                                  Clerk, U.S. Bankruptcy Court
                                  4921 Memorial Highway
                                  Suite 200
                                  Tampa, FL 33634

<PAGE>
                                             Exhibit T3E4
                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION




In re                                   In Proceedings For
                                        A Reorganization
                                        Under Chapter 11
  Hillsborough Holdings Corporation     No. 89-9715-8P1
  Best Insurors, Inc.                   No. 89-9740-8P1
  Best Insurors Of Mississippi, Inc.    No. 89-9737-8P1
  Coast To Coast Advertising, Inc.      No. 89-9727-8P1
  Computer Holdings Corporation         No. 89-9724-8P1
  Dixie Building Supplies, Inc.         No. 89-9741-8P1
  Hamer Holdings Corporation            No. 89-9735-8P1
  Hamer Properties, Inc.                No. 89-9739-8P1
  Homes Holding Corporation             No. 89-9742-8P1
  Jim Walter Computer Services, Inc.    No. 89-9723-8P1
  Jim Walter Homes, Inc.                No. 89-9746-8P1
  Jim Walter Insurance Services, Inc.   No. 89-9731-8P1
  Jim Walter Resources, Inc.            No. 89-9738-8P1
  Jim Walter Window Components, Inc.    No. 89-9716-8P1
  JW Aluminum Company                   No. 89-9718-8P1
  JW Resources, Inc.                    No. 90-11997-8P1
  JW Resources Holdings Corporation     No. 89-9719-8P1
  J.W.I. Holdings Corporation           No. 89-9721-8P1
  J.W. Walter, Inc.                     No. 89-9717-8P1
  JW Window Components, Inc.            No. 89-9732-8P1
  Land Holdings Corporation             No. 89-9720-8P1
  Mid-State Homes, Inc.                 No. 89-9725-8P1
  Mid-State Holdings Corporation        No. 89-9726-8P1
  Railroad Holdings Corporation         No. 89-9733-8P1
  Sloss Industries Corporation          No. 89-9743-8P1
  Southern Precision Corporation        No. 89-9729-8P1
  United Land Corporation               No. 89-9730-8P1
  United States Pipe And Foundry CompanyNo. 89-9744-8P1
  U.S. Pipe Realty, Inc.                No. 89-9734-8P1
  Vestal Manufacturing Company          No. 89-9728-8P1
  Walter Home Improvement, Inc.         No. 89-9722-8P1
  Walter Industries, Inc.               No. 89-9745-8P1
  Walter Land Company,                  No. 89-9736-8P1
                                        (Jointly Administered)
                                              
                  Debtors.


NOTICE OF ORDER (A) APPROVING DISCLOSURE STATEMENT SUPPLEMENT
RESPECTING CONSENSUAL PLAN, (B) ESTABLISHING PROCEDURES AND
DEADLINES REGARDING ACCEPTANCES AND REJECTIONS OF, AND OBJECTIONS
TO, THE CONSENSUAL PLAN AND OBJECTIONS TO THE VEIL PIERCING
SETTLEMENT, (C) FIXING THE DATE OF THE HEARING ON CONFIRMATION OF
THE CONSENSUAL PLAN AND ON THE VEIL PIERCING SETTLEMENT AND (D)
APPROVING RELATED RELIEF


TO:  ALL CREDITORS, EQUITY SECURITY HOLDERS AND PARTIES IN
     INTEREST:

     PLEASE TAKE NOTICE that the United States Bankruptcy Court
for the Middle District of Florida, Tampa Division (the
"Bankruptcy Court") has approved the "Supplement to Disclosure
Statement for Amended Joint Plan of Reorganization Dated As Of
December 9, 1994" (the "Disclosure Statement Supplement")
relating to the Amended Joint Plan of Reorganization Dated As Of
December 9, 1994 (the "Consensual Plan"), as containing adequate
information within the meaning of Section 1125 of Title 11 of the
United States Code (the "Bankruptcy Code"). The Consensual Plan
is a modification of the "Creditors' Joint Plan of Reorganization
Dated As Of August 1, 1994" (the "Creditors' Plan"). Acceptances
and rejections of the Creditors' Plan were previously solicited
pursuant to prior order of the Bankruptcy Court, which approved
the "Disclosure Statement for Creditors' Plan Dated As Of
August 1, 1994" (the "Creditors' Disclosure Statement").

     PLEASE TAKE FURTHER NOTICE that by Order dated December 15,
1994 (the "Resolicitation Order"), the Bankruptcy Court has
ordered that (i) each holder of a claim against or interest in
any Debtor as of July 13, 1994, the record date previously
established by the Bankruptcy Court with respect to voting on the
Creditors' Plan (a "Record Date Holder") in Classes S-1
(Revolving Credit Bank Claims)<F1>, S-2 (Working Capital Bank
Claims), S-6 (Series B & C Senior Note Claims), U-3A, U-3DD,
U-3U, U-3Z, U-3FF, U-3EE, U-3K (the foregoing U-3 Classes
consisting of Other Unsecured Claims against certain Debtors),
U-4 (Senior Subordinated Note Claims), U-5 (17% Subordinated Note
Claims), U-6 (Pre-LBO Debenture Claims) and E-1 (Old Common Stock
Interests in Hillsborough) (collectively, the "Resolicitation
Classes"), that timely voted to accept or to reject the
Creditors' Plan (a "Qualified Resolicitation Holder") shall have
the opportunity to change the vote such Holder cast on the
Creditors' Plan, and to have the revised vote applied in respect
of the Consensual Plan; (ii) each Qualified Resolicitation Holder
which voted to accept or reject the Creditors' Plan which does
not complete, execute and return a vote change certification
prior to the deadline which is set forth later in this Notice
shall be deemed to have voted to accept or reject the Consensual
Plan in the same way as it previously voted to accept or reject
the Creditors' Plan; (iii) each Record Date Holder of a claim or
interest in any of the Resolicitation Classes which was entitled
to but did not cast a timely vote to either accept or reject the
Creditors' Plan shall not be provided with the opportunity to
vote on the Consensual Plan; (iv) each holder of a claim or
interest in any of the Resolicitation Classes who was not a
holder of such claim or interest as of July 13, 1994 shall not be
entitled to vote with respect to the Consensual Plan; and
(v) each Record Date Holder of a claim in any of the U-3 Classes,
other than those U-3 Classes which are included within the
Resolicitation Classes, which previously voted to accept or
reject the Creditors' Plan, is not entitled to change its prior
vote, and the vote as previously cast will be deemed to have been
cast on the Consensual Plan in the same manner as cast on the
Creditors' Plan. Separate forms of Vote Change Certification for
the purpose of enabling Qualified Resolicitation Holders to
change their prior acceptances or rejections of the Creditors'
Plan with respect to the modification of the Creditors' Plan
contained in the Consensual Plan, are being transmitted to
Qualified Resolicitation Holders. The foregoing is without
prejudice to the right of any party in interest to contend that
the effect on Classes S-1, S-2 and S-6 of the modification of the
Creditors' Plan contained in the Consensual Plan is sufficiently
de minimus that, having accepted the Creditors' Plan, those three
classes should be deemed to have accepted the Consensual Plan.

[FN]
<F1>Capitalized terms not otherwise defined herein have the
meanings set forth in the Consensual Plan.

     PLEASE TAKE FURTHER NOTICE that holders of claims in Class
U-7 (Veil Piercing Claimants)<F2>, who were not previously given
an
opportunity to vote to accept or reject the Creditors' Plan, are
being given an opportunity to vote to accept or reject the
Consensual Plan. Ballots on which Class U-7 Holders (as defined
below) may vote to accept or reject the Consensual Plan are being
transmitted to such Holders. The foregoing is without prejudice
to the right of any party in interest to contend that Class U-7
is not impaired under, and is therefore deemed to have accepted,
the Consensual Plan, and that there is no need to solicit the
vote of Class U-7 on the Consensual Plan.

[FN]
<F2> The term "Veil Piercing Claimant" has the meaning set forth
in the Second Amended and Restated Veil Piercing Settlement
Agreement (the "Amended Veil Piercing Settlement Agreement")
dated as of November 22, 1994 and refers generally to The Celotex
Corporation and to any other person or entity who may have
asserted or may assert a claim against any Debtor based upon
various theories of liability for claims against The Celotex
Corporation, including theories of piercing the corporate veil
between The Celotex Corporation and any Debtor or its
predecessor.


     PLEASE TAKE FURTHER NOTICE that if you are the holder of a
claim in Class U-7 (i.e., a Veil Piercing Claimant), you should
have received two additional notices with this notice: (a) notice
of the bar date for filing proofs of Class U-7 claims against the
Debtors and (b) notice of the proposed settlement of a class
proof of claim filed against the Debtors on behalf of all of the
Veil Piercing Claimants.

     PLEASE TAKE FURTHER NOTICE that pursuant to the
Resolicitation Order, each Holder of a claim in Class U-7 (Veil
Piercing Claimants) (a "Class U-7 Holder") is deemed to have, for
purposes of voting on the Consensual Plan only, a provisionally
allowed claim against each Debtor in the amount of one dollar,
with the result that each Class U-7 Holder may cast a vote to
accept or reject the Consensual Plan in the amount of one dollar
per Holder. The foregoing temporary allowance is without
prejudice to the amount of any distribution which any Class U-7
Holder may ultimately be entitled to receive out of the
settlement fund that will be created under the Amended Veil
Piercing Settlement Agreement, if the Consensual Plan and that
Agreement become effective.

     PLEASE TAKE FURTHER NOTICE that, except for (i) the
opportunity accorded to each Qualified Resolicitation Holder to
change its prior acceptance or rejection of the Creditors' Plan
and have such changed vote count for purposes of accepting or
rejecting the Consensual Plan and (ii) voting on the Consensual
Plan by Class U-7 Holders, no holder of any claim or interest is
entitled to change a prior vote or to cast a new ballot with
respect to the Consensual Plan, which is a modification of the
Creditors' Plan. Accordingly, Vote Change Certification forms are
being transmitted only to Qualified Resolicitation Holders, and
ballots for voting to accept or reject the Consensual Plan are
being transmitted only to holders of claims in Class U-7.

     PLEASE TAKE FURTHER NOTICE that each holder of a Senior
Subordinated Note Claim (Class U-4) who previously elected on the
Subordinated Note Claim Election Form to receive Qualified
Securities under the Creditors' Plan may exercise an additional
election under the Consensual Plan with respect to the form of
the distribution to be received by such holder under the
Consensual Plan (the "Additional Election"). An Additional
Election may be exercised only by a Class U-4 creditor who
exercised the prior Subordinated Note Claim Election, which is a
predicate for making the Additional Election ("Qualified U-4
Holder"), and only by timely completing, executing and returning
the Class U-4 Exchange Election form (the "Additional Election
Form") which is being transmitted to Qualified U-4 Holders. Each
Additional Election Form must contain a certification that the
signatory or the holder for whom it acts is a Qualified U-4
Holder. Under the Consensual Plan, any election previously
exercised by a Class U-4 claim holder under the Creditors' Plan
will remain effective whether or not such claim holder exercises
an Additional Election.

     PLEASE TAKE FURTHER NOTICE that each Vote Change
Certification to change a prior vote to accept or reject the
Creditors' Plan for purposes of the Consensual Plan, and each
Additional Election Form to exercise an Additional Election, by
the beneficial owner of a claim against or interest in any Debtor
which is also the record holder of such claim or interest, must
be properly completed, executed, mailed and delivered to Donlin,
Recano & Company, Inc. (the "Balloting Agent") at the address
indicated in the instructions accompanying such Vote Change
Certification or the Additional Election Form, so that the Vote
Change Certification and/or the Additional Election Form is
actually received no later than 5:00 p.m., Eastern Time, on
January 24, 1995 (the "Vote Change/Additional Election
Deadline"). If you are the beneficial owner of a claim against or
interest in any Debtor which is held of record by a bank, broker
or other record nominee (a "Record Holder Nominee"), then in
order to have a Vote Change Certification or an Additional
Election Form be counted, you must properly complete and execute
each separate Vote Change Certification and/or each Additional
Election Form transmitted to you, as may be applicable, and mail
and deliver such Vote Change Certification and/or Additional
Election Form to your Record Holder Nominee at the address
indicated in the instructions accompanying such Vote Change
Certification and/or Additional Election Form, so that the Vote
Change Certification and/or Additional Election Form is actually
received by your Record Holder Nominee no later than 5:00 p.m.,
Eastern Time, on January 19, 1995 (the "Beneficial Owner Vote
Change/Additional Election Deadline"). If any Vote Change
Certification either is not properly completed or is not actually
received by the Vote Change/Additional Election Deadline or the
Beneficial Owner Vote Change/Additional Election Deadline, as may
be applicable, such Vote Change Certification will not be counted
as a change of a prior vote to accept or reject the Creditors'
Plan, and the holder of a claim or interest who submitted such
untimely Vote Change Certification shall be deemed to have voted
to accept or reject the Consensual Plan in the same way as it
previously voted to accept or reject the Creditors' Plan. If any
Additional Election Form either is not properly completed or is
not actually received by the Vote Change/Additional Election
Deadline or the Beneficial Owner Vote Change/Additional Election
Deadline, as may be applicable, such Additional Election Form
will not be counted as making an Additional Election, and the
claim of the applicable holder will be treated under the
Consensual Plan as if such Additional Election had not been made.

     PLEASE TAKE FURTHER NOTICE that each Class U-7 ballot cast
to accept or reject the Consensual Plan must be properly
completed, executed, mailed and delivered to the Balloting Agent
at the address indicated in the voting instructions accompanying
such ballot so that the ballot is actually received no later than
5:00 p.m., Eastern Time, on February 22, 1995 (the "Class U-7
Voting Deadline"). If any ballot either is not properly completed
or is not actually received by the Class U-7 Voting Deadline,
such untimely ballot will not be counted as a vote to accept or
reject the Consensual Plan.

     PLEASE TAKE FURTHER NOTICE that the proponents of the
Consensual Plan ("Consensual Plan Proponents") have filed a
motion (the "Veil Piercing Settlement Motion") which seeks
approval of the Amended Veil Piercing Settlement Agreement, which
is annexed as Exhibit "3A" to the Consensual Plan. This proposed
settlement (the "Veil Piercing Settlement") pertains to present
and future claims by asbestos victims and others who assert
claims against The Celotex Corporation ("Celotex"), a
manufacturer of home building materials which is a former
affiliate of the Debtors and is itself a debtor in its own
chapter 11 case (the "Celotex Chapter 11 Case"), and which seek
to pierce the corporate veil between Celotex and its former
parent, Jim Walter Corporation ("JWC"). After a leveraged buyout
of JWC in 1987 (the "LBO"), Hillsborough Holdings Corporation
("HHC") emerged as the parent company of all of the former
subsidiaries of JWC, with the exception of Celotex, which HHC did
not retain. Veil Piercing Claimants have sought to assert
fraudulent conveyance claims against the Debtors and others based
on the LBO. By the Veil Piercing Settlement, the Consensual Plan
Proponents seek to settle the "Settlement Claims", which are
defined in the Amended Veil Piercing Settlement Agreement to
include all Veil Piercing Claims (present and future) and all
claims and demands (present or future) held or assertable by the
Veil Piercing Claimants based upon the LBO-Related Issues (each
as defined in the Amended Veil Piercing Settlement Agreement).

     PLEASE TAKE FURTHER NOTICE that under the Amended Veil
Piercing Settlement Agreement and the Veil Piercing Settlement,
all Settlement Claims against the Debtors and the other Released
Parties (defined in the Amended Veil Piercing Settlement
Agreement) will be settled, satisfied, released and discharged in
exchange for the allowance of a claim against the Debtors in the
"Settlement Amount" (defined as $375 million plus, under certain
conditions, an additional amount of up to $15 million, as
calculated in the Amended Veil Piercing Settlement Agreement),
the satisfaction of $375 million of that allowed claim by a
combination of cash, New Senior Notes and New Common Stock, and,
to the extent that the Settlement Amount exceeds $375 million,
cash in the amount of such excess (not to exceed an additional
$15 million), all under the terms and conditions set forth in the
Amended Veil Piercing Settlement Agreement. All of the
consideration to be distributed on account of the Settlement
Claims will be distributed to the "Celotex Settlement Fund
Recipient", which is defined as an entity designated by order of
the Bankruptcy Court in the Celotex Chapter 11 Case (the "Celotex
Bankruptcy Court"), for the benefit of all Veil Piercing
Claimants. The Celotex Bankruptcy Court (not the Bankruptcy Court
presiding over the Hillsborough Debtors' chapter 11 cases) will
determine how, the amount, when and to whom the consideration
distributed on account of the Settlement Amount will be
distributed. The Amended Veil Piercing Settlement Agreement also
contains numerous provisions addressing other aspects of the
proposed settlement, including, among other things, the
registration, voting and transfer of New Common Stock distributed
to the Celotex Settlement Fund Recipient and the granting of
broad releases to the Released Parties (as defined therein). The
Consensual Plan provides for a broad release and injunction
protecting the Debtors, the other Released Parties and other
specified third parties from the Settlement Claims and other
claims related to the Debtors or their chapter 11 cases.

     PLEASE TAKE FURTHER NOTICE that the foregoing is only a
brief summary of the terms of the Amended Veil Piercing
Settlement Agreement and is qualified in its entirety by the
terms of that Agreement, which shall control in the event that it
is approved by the Bankruptcy Court, and the Consensual Plan and
that Agreement become effective. A copy of the Veil Piercing
Settlement Motion, which more fully describes the proposed
settlement and the reasons why the Consensual Plan Proponents
believe that the proposed settlement is fair, equitable and
reasonable, is available for inspection during normal business
hours at the Office of the Clerk of the Bankruptcy Court, United
States Bankruptcy Court for the Middle District of Florida, Tampa
Division, 4921 Memorial Highway, Tampa, Florida 33634, and may be
obtained by sending a written request therefor to Walter
Industries, Inc. c/o Legal Department, 1500 N. Dale Mabry
Highway, Tampa, Florida 33607.

     PLEASE TAKE FURTHER NOTICE that the Consensual Plan
Proponents will seek the entry of a single order both confirming
the Consensual Plan and approving the Amended Veil Piercing
Settlement Agreement at the hearing described later in this
Notice.

     PLEASE TAKE FURTHER NOTICE that the Bankruptcy Court has
fixed the last day for filing and serving written objections to
confirmation of the Consensual Plan (a "Confirmation Objection")
and written objections to approval of the Amended Veil Piercing
Settlement Agreement (a "Veil Piercing Settlement Objection") as
follows:

          1. Any Confirmation Objection and any Veil Piercing
     Settlement Objection by any holder of a claim or interest
     against any Debtor and any other party in interest, other
     than the holder of a Class U-7 (Veil Piercing Claimants)
     Claim (in its capacity as a Class U-7 Holder), must be filed
     with the Clerk of the Bankruptcy Court, United States
     Bankruptcy Court for the Middle District of Florida, Tampa
     Division, 4921 Memorial Highway, Tampa, Florida 33634,
     together with proof of service, and served on the parties
     identified below (the "Notice Parties"), so as to be
     actually received by each of them on or before 5:00 p.m.,
     Eastern Time, on January 24, 1995.
<TABLE>
<CAPTION>
     The Notice Parties on whom any Confirmation Objection and
any Veil Piercing Settlement Objection must be served are as
follows:

<S>                                                <C>
Counsel for the Official Bondholders' Committee    Counsel for
Apollo
Stroock & Stroock & Lavan                          Akin, Gump,
Strauss, Hauer & Feld, L.L.P.
Seven Hanover Square                               65 East 55th
Street, 33rd Floor
New York, New York 10004-2696                      New York, New
York 10022
Attn: Daniel H. Golden, Esq.                       Attn: Steven
M. Pesner, P.C.

Counsel for the Official Committee of General           and
Unsecured Creditors
Jones, Day, Reavis & Pogue                         Stutman,
Treister & Glatt
599 Lexington Avenue                               Professional
Corporation
New York, New York 10016                           3699 Wilshire
Boulevard
Attn: Marc S. Kirschner, Esq.                      Suite 900
                                                   Los Angeles,
California 90010
Counsel for Lehman Brothers Inc.                   Attn: Kenneth
N. Klee, Esq.
Paul, Weiss, Rifkind, Wharton & Garrison                 Isaac M.
Pachulski, Esq.
1285 Avenue of the Americas
New York, New York 10022                           Counsel for
the Ad Hoc
Attn: Robert D. Drain, Esq.                        Committee of
Pre-LBO Bondholders
                                                   Marcus
Montgomery Wolfson P.C.
                                                   53 Wall Street
                                                   New York, New
York 10005
                                                   Attn: Peter D.
Wolfson, Esq.
                                                         Sara L.
Chenetz, Esq.

Counsel for the Debtors                            Counsel for
the KKR Proponents
Kaye, Scholer, Fierman, Hays & Handler             Carlton,
Fields, Ward, Emmanuel,
425 Park Avenue                                    Smith &
Cutler, P.A.
New York, New York 10022                           One Harbour
Place
Attn:Michael J. Crames, Esq.                       P.O. Box 3239
Andrew A. Kress, Esq.                              Tampa, Florida
33602
                                                   Attn: Leonard
H. Gilbert, Esq.
 and
                                                   Office of the
U.S. Trustee
Stichter, Riedel, Blain & Prosser, P.A.            Assistant U.S.
Trustee
110 East Madison Street                            4919 Memorial
Highway
Suite 200                                          Suite 110
Tampa, Florida 33602                               Tampa, Florida
33634
Attn: Don M. Stichter, Esq.                        Attn: Sara L.
Kistler, Esq.

 and

Simpson Thacher & Bartlett
425 Lexington Avenue
New York, New York
Attn: Charles Koob, Esq.
</TABLE>

          2. Any Confirmation Objection and any Veil Piercing
     Settlement Objection by the Holder of a Class U-7 (Veil
     Piercing Claimants) Claim (in its capacity as such) must be
     filed with the Clerk of the Bankruptcy Court, United States
     Bankruptcy Court for the Middle District of Florida, Tampa
     Division, 4921 Memorial Highway, Tampa, Florida 33634,
     together with proof of service, and served on the Notice
     Parties, so as to be actually received by each of them on or
     before 5:00 p.m., Eastern Time, on February 22, 1995.

Each Confirmation Objection and each Veil Piercing Settlement
Objection must be in writing and (a) state the name and address
of the objecting party and the amount of its claim or the nature
of its interest in the Debtors' chapter 11 cases and (b) state
with particularity the basis and nature of the objection. Any
Confirmation Objection and any Veil Piercing Settlement Objection
which is not filed and served in the time and manner set forth
above shall be deemed waived and shall not be considered by the
Bankruptcy Court.

     PLEASE TAKE FURTHER NOTICE that the hearing to consider
confirmation of the Consensual Plan and approval of the Amended
Veil Piercing Settlement Agreement will be held before the
Honorable Alexander L. Paskay, Chief Bankruptcy Judge, and shall
commence on March 1, 1995, at 9:00 a.m., and, if not completed on
that date, shall continue, on March 1 and March 2, 1995 until
completed, at the United States Bankruptcy Court, 4921 Memorial
Highway, Tampa, Florida 33634, Courtroom "C" (the
"Confirmation/Veil Piercing Settlement Hearing"). The
Confirmation/Veil Piercing Settlement Hearing may be adjourned
from time to time without further notice other than an
announcement made at the Confirmation/Veil Piercing Settlement
Hearing or at any adjourned hearing thereon, and any continued
Confirmation/Veil Piercing Settlement Hearing will be held
without any further notice other than as provided at the
Confirmation/Veil Piercing Settlement Hearing.

DATED: at Tampa, Florida, on December 15, 1994.


                         BY THE COURT

                         Clerk, United States Bankruptcy Court
                         4921 Memorial Highway
                         Suite 200
                         Tampa, FL 33634

<PAGE>
                                          Exhibit T3E13


                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION

____________________________
                           
In re
                                        Chapter 11
  Hillsborough Holdings                 Jointly Administered
  Corporation, et al.,                  Case Nos. 89-9715-8P1
                                        to 89-9746-8P1 and
                  Debtors.              90-11997-8P1 Inclusive
____________________________













              INDIVIDUAL VOTE CHANGE CERTIFICATION

         FOR CLASS U-4 (SENIOR SUBORDINATED NOTE) CLAIMS
                       (BENEFICIAL OWNERS)

     PLEASE READ THE FOLLOWING CAREFULLY. IF YOU WANT TO CHANGE
THE VOTE YOU PREVIOUSLY CAST ON THE CREDITORS' JOINT PLAN OF
REORGANIZATION FOR PURPOSES OF THE VOTE ON THE AMENDED JOINT
PLAN
OF REORGANIZATION DATED AS OF DECEMBER 9, 1994 (THE "CONSENSUAL
PLAN") PLEASE COMPLETE, SIGN, AND DATE THIS CERTIFICATION AND
RETURN IT IN THE ENCLOSED POSTAGE-PAID ENVELOPE PROMPTLY. IF
YOUR
CERTIFICATION HAS NOT BEEN RECEIVED BY DONLIN, RECANO & COMPANY,
INC. (THE "BALLOTING AGENT") BY 5:00 P.M., EASTERN TIME, ON OR
BEFORE JANUARY 24, 1995, OR, IF YOU ARE NOT THE RECORD HOLDER,
BY
YOUR BROKER, BANK OR NOMINEE BY 5:00 P.M., EASTERN TIME, ON OR
BEFORE JANUARY 19, 1995, IT WILL NOT BE COUNTED. IF YOU DO NOT
WANT TO CHANGE THE VOTE YOU CAST ON THE CREDITORS' PLAN FOR
PURPOSES OF THE VOTE ON THE CONSENSUAL PLAN, YOU NEED DO
NOTHING.

     The records of the Balloting Agent reflect that you
previously cast a timely ballot to either accept or reject the
"Creditors' Joint Plan of Reorganization Dated As Of August 1,
1994" (the "Creditors' Plan") proposed by the statutorily
appointed Bondholders' Committee and Creditors' Committee,
Lehman
Brothers Inc., Apollo and the Ad Hoc Committee of Pre-LBO
Bondholders (collectively, the "Creditor Proponents").

     The Creditor Proponents, the Debtors, and Kohlberg Kravis
Roberts & Co. ("KKR") have now settled their disputes and
reached
agreement on the terms of a joint plan of reorganization for the
Debtors which is based on a modification of the Creditors' Plan.
The terms of the settlement are embodied in the Amended Joint
Plan of Reorganization Dated As Of December 9, 1994 and exhibits
thereto (the "Consensual Plan"), which is jointly proposed by
the
Creditor Proponents, the Debtors and the KKR Proponents (as
defined in the Consensual Plan).

     The Consensual Plan represents a modification of the
Creditors' Plan. The changes made to the Creditors' Plan which
are embodied in the Consensual Plan are reflected in the black-
lined version of the Consensual Plan which has been transmitted
to you and are further described in the Supplement To Disclosure
Statement For Amended Joint Plan of Reorganization Dated As Of
December 9, 1994 (the "Disclosure Statement Supplement"). On
December 15, 1994, the United States Bankruptcy Court for the
Middle District of Florida (Tampa Division) entered an order
approving the Disclosure Statement Supplement as containing
adequate information.

     Under the Bankruptcy Code, a holder of a claim or interest
that cast a vote to accept or reject a plan of reorganization,
is
deemed to have accepted or rejected, as may be applicable, such
plan as modified, unless such holder who voted to accept or
reject such plan changes that vote within the time fixed by the
court.

     IF YOU WANT TO CHANGE THE VOTE YOU CAST ON THE CREDITORS'
PLAN, AND THEREFORE HAVE A DIFFERENT VOTE CAST WITH RESPECT TO
THE CONSENSUAL PLAN PLEASE CHECK THE APPROPRIATE BOX BELOW:

     Item 1.  Principal Amount of Senior Subordinated Notes As
To
Which Votes Were Cast and Vote Change Applies. This
Certification
is cast by or on behalf of the Beneficial Owner of the aggregate
principal amount of the Senior Subordinated Notes indicated
immediately below. The undersigned hereby certifies that the
undersigned was the beneficial holder of such Senior
Subordinated
Notes as of July 13, 1994 (the "Beneficial Owner"), and voted
the
claim represented thereby to accept or reject the Creditors'
Plan. Please fill out the following as may be appropriate:


Account Number (if known)        Aggregate Principal Amount




                                   Total = $

Or, if you do not hold your Senior Subordinated Notes through an
account or accounts, $         in aggregate principal amount.

     Item 2.  Class U-4 (Senior Subordinated Note Claims)
ORIGINAL VOTE. The Beneficial Owner of the aggregate principal
amount of Senior Subordinated Notes set forth in Item 1
originally voted to (please check one box below):

               Accept the Creditors' Plan      /   /

               Reject the Creditors' Plan      /   /    

     Item 3.  Class U-4 (Senior Subordinated Note Claims) VOTE
CHANGE. The Beneficial Owner of the aggregate principal amount
of
Senior Subordinated Notes set forth in Item 1 does not want the
vote it cast on or before September 23, 1994 on the Creditors'
Plan to be applied to the Consensual Plan, and wishes instead to
have the following vote applied to the Consensual Plan (please
check the appropriate box):

               Accept the Consensual Plan      /   /     

               Reject the Consensual Plan     /    /

     Item 4. By signing this Certification, the undersigned
certifies that (i) the Beneficial Owner of the Senior
Subordinated Notes set forth in Item 1 has full power and
authority to vote to accept or reject the Consensual Plan,
(ii) such Beneficial Owner has voted to accept or reject the
Consensual Plan as set forth in Item 3 above, (iii) the vote
cast
by such Beneficial Owner in Item 3 above reflects a change from
the vote that was previously cast by the Beneficial Owner on the
Creditors' Plan, and (iv) this Certification has been executed
on
behalf of a single Beneficial Owner. The undersigned also
acknowledges that (i) the Beneficial Owner has been provided
with
a copy of the Disclosure Statement Supplement, including all
Exhibits thereto, and (ii) this Certification shall be counted
as
the undersigned's changed vote with respect to all Debtors
against which the undersigned has an Allowed Class U-4 Claim.


                         Name:________________________________
                                  (Print or Type)

                              ________________________________
                                    Federal Tax I.D. No.

                         Signature:___________________________

                         By:__________________________________
                                     (If Appropriate)

                         Title:_______________________________
                                     (If Appropriate) 

                         Address:_____________________________ 
                                           Street

                                 _____________________________
                                    City, State and Zip Code

                         Telephone Number: (    )_____________

                         Date Completed: _____________________

<PAGE>
     INSTRUCTIONS FOR COMPLETING THE INDIVIDUAL VOTE CHANGE
CERTIFICATION

     The Certification on the reverse side is not a letter of
transmittal and may not be used for any purpose other than for
the Beneficial Owner to indicate that it wishes to change from a
rejection to an acceptance, or an acceptance to a rejection, as
may be applicable, the vote such claimholder cast on the
Creditors' Plan, with the result that the changed vote shall be
utilized in respect of determining whether the Consensual Plan
has been accepted by the requisite amount and number of claims.
Accordingly, holders should not surrender certificates
representing their securities in connection with this
Certification, and the Balloting Agent will not accept delivery
of any such certificates tendered together with this
Certification.

     Only a holder of Senior Subordinated Notes in whose name
such notes are held on the books of the Senior Subordinated
Indenture Trustee on July 13, 1994, the record date previously
established by the Bankruptcy Court, or any person who has
obtained a properly completed proxy from such person, and who
timely cast a vote to either accept or reject the Creditors'
Plan
has the opportunity to change the vote it originally cast on the
Creditors' Plan.

     The Consensual Plan may be confirmed by the Bankruptcy
Court
and thereby made binding on you if it is accepted by the holders
of two-thirds in amount and more than one-half in number of
claims in each class and the holders of two-thirds in amount of
equity security interests in each class voting on such plan. In
the event the requisite acceptances are not obtained, the
Bankruptcy Court may nevertheless confirm the Consensual Plan if
the Bankruptcy Court finds that such plan accords fair and
equitable treatment to the class or classes rejecting it and
otherwise satisfies the requirements of section 1129(b) of the
Code.
If
the Consensual Plan is confirmed by the Bankruptcy Court, all
holders of Senior Subordinated Notes and any and all other
holders of claims against and equity interests in the Debtors
(including those who abstain or reject such plan or are not
entitled to vote thereon) will be bound by the confirmed plan
and
the transactions contemplated thereby. If you do not want the
vote you cast on the Creditors' Plan to be deemed to have been
cast on the Consensual Plan, you must complete, sign and return
this Certification in the enclosed return envelope to:

If By Mail                     If By Courier or Hand
Donlin, Recano & Company, Inc.  Donlin, Recano & Company, Inc.
     P.O. Box 2022              419 Park Avenue South
     Murray Hill Station        Suite 1206
New York, New York 10156-0701   New York, New York 10016

     To have your vote change count, you must complete, sign and
return this Certification so that it is received either (i) by
the Balloting Agent not later than 5:00 p.m., Eastern Time, on
January 24, 1995, or (ii) if you are not also the record holder,
by your broker, bank or nominee not later than 5:00 p.m.,
Eastern
Time, on January 19, 1995. Your original signature is required
on
the Certification in order for your vote change to count.

     All capitalized terms used herein shall have the meanings
ascribed to them in the Consensual Plan.

     To properly complete the Certification, you must follow the
procedures described below:

          (a) make sure that the information required in Item 1
     has been inserted; if you do not know the amount of your
     claim, please contact either the Balloting Agent, or, if
you
     are not the record holder, your broker, your bank, or your
     nominee;
          (b) indicate whether you had voted to accept or reject
     the Creditors' Plan by checking the proper box in Item 2;
if
     you do not remember how you voted, please contact either
the
     Balloting Agent, or, if you are not the record holder, your
     broker, bank or your nominee;

          (c) indicate your changed vote to accept or reject the
     Consensual Plan by checking the appropriate box in Item 3;

          (d) if you are completing this Certification on behalf
     of another entity, indicate your relationship with such
     entity and the capacity in which you are signing;

          (e) please use additional Certifications (available
     from the Balloting Agent) if additional space is required
to
     respond to any item on the Certification or use additional
     sheets of papers clearly marked to indicate the applicable
     item of the Certification (if you elect to use additional
     Certifications because additional space is required, you
     must complete and sign each such Certification);

          (f) return your Certification using the enclosed
return
     envelope. If you received a return envelope addressed
     directly to the Balloting Agent, please mail or deliver
your
     Certification so that it will be received by January 24,
     1995. If you received a return envelope addressed to a
     broker, bank or nominee, you must return your Certification
     to such entity by January 19, 1995. Please allow additional
     time; and

          (g) if you hold claims or interests in more than one
     class, and you previously cast a ballot to either accept or
     reject the Creditors' Plan in more than one of those
     classes, you may receive more than one Certification,
     labeled for different classes of claims or interests. Your
     changed vote will be counted in determining acceptance or
     rejection of the Consensual Plan by a particular class only
     if you fill out and return the Certification labeled for
     that class in accordance with the instructions on that
     Certification.

     IF YOU WANT THE VOTE YOU ORIGINALLY CAST TO ACCEPT OR
REJECT
THE CREDITORS' PLAN TO BE COUNTED AS CAST IN DETERMINING
ACCEPTANCE OR REJECTION OF THE CONSENSUAL PLAN, YOU NEED NOT DO
ANYTHING.

     IF YOU DID NOT RECEIVE A RETURN ENVELOPE WITH YOUR
CERTIFICATION, OR YOU DID NOT RECEIVE A COPY OF THE DISCLOSURE
STATEMENT SUPPLEMENT OR CONSENSUAL PLAN, OR IF YOU BELIEVE THAT
YOU HAVE NOT RECEIVED THE CORRECT CERTIFICATION, CONTACT DONLIN,
RECANO & COMPANY, INC. AT 1 (800) 489-7444 OR YOUR BANK, BROKER
OR NOMINEE.

     IF YOU HAVE ANY QUESTIONS REGARDING THIS CERTIFICATION
PLEASE CALL 1 (800) 489-7444.

<PAGE>

                                     Exhibit T3E14


      

                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION
____________________________
                           
In re
                                   Chapter 11
  Hillsborough Holdings            Jointly Administered
  Corporation, et al.,             Case Nos. 89-9715-8P1
                                   to 89-9746-8P1 and
                  Debtors.         90-11997-8P1 Inclusive
____________________________


                MASTER VOTE CHANGE CERTIFICATION

  FOR USE BY RECORD HOLDERS OF CLASS U-4 (SENIOR SUBORDINATED 
                          NOTE) CLAIMS

     PLEASE READ THE FOLLOWING CAREFULLY. IF ANY BENEFICIAL OWNER
OF THE SENIOR SUBORDINATED NOTES FOR WHICH YOU WERE THE RECORD
HOLDER AS OF JULY 13, 1994 WANTS TO CHANGE THE VOTE IT CAST ON
THE CREDITORS' JOINT PLAN OF REORGANIZATION FOR PURPOSES OF THE
VOTE ON THE AMENDED JOINT PLAN OF REORGANIZATION DATED AS OF
DECEMBER 9, 1994 (THE "CONSENSUAL PLAN"), PLEASE COMPLETE, SIGN
AND DATE THIS MASTER CERTIFICATION AND RETURN IT IN THE ENCLOSED
POSTAGE-PAID ENVELOPE PROMPTLY TO DONLIN, RECANO & COMPANY, INC.
(THE "BALLOTING AGENT") BY 5:00 P.M. EASTERN TIME, ON OR BEFORE
JANUARY 24, 1995 OR IT WILL NOT BE COUNTED. IF NONE OF THE
BENEFICIAL OWNERS FOR WHICH YOU WERE THE RECORD HOLDER WANTS TO
CHANGE THE VOTE IT CAST ON THE CREDITORS' PLAN FOR PURPOSES OF
THE VOTE ON THE CONSENSUAL PLAN, YOU NEED NOT TRANSMIT THIS
MASTER CERTIFICATION TO THE BALLOTING AGENT.

     The records of the Balloting Agent reflect that you
previously cast a timely master ballot on which was recorded,
among other items, acceptances and/or rejections of the
Creditors' Joint Plan of Reorganization Dated As Of August 1,
1994 (the "Creditors' Plan") cast by the beneficial owners as of
July 13, 1994, of the Senior Subordinated Notes for which you are
the recordholder.

     The proponents of the Creditors' Plan comprised of the
statutorily appointed Bondholders' Committee and Creditors'
Committee, Lehman Brothers Inc., Apollo and the Ad Hoc Committee
of Pre-LBO Bondholders (collectively, the "Creditor Proponents"),
the Debtors and Kohlberg Kravis Roberts & Co. ("KKR") have now
settled their disputes and reached agreement on the terms of a
joint plan of reorganization for the Debtors which is based on a
modification of the Creditors' Plan. The terms of the settlement
are embodied in the Amended Joint Plan of Reorganization Dated As
Of December 9, 1994 and exhibits thereto (the "Consensual Plan"),
which is jointly proposed by the Creditor Proponents, the Debtors
and the KKR Proponents (as defined in the Consensual Plan). The
Consensual Plan represents a modification of the Creditors' Plan.

     Item 1.  Principal Amount of Senior Subordinated Notes as to
Which Votes Were Cast and Vote Change Opportunity Applies. The
undersigned hereby certifies that the undersigned was the
registered recordholder of Senior Subordinated Notes as of
July 13, 1994 and transmitted to the Balloting Agent a schedule
of the following votes cast to accept or reject the Creditors'
Plan by the beneficial owners of such Senior Subordinated Notes
as of July 13, 1994. Please complete the schedule immediately
below.

                               Principal      Principal
                               Amount of      Amount of
                                 $                  $
         Name                   Accepted        Rejected
        (Optional)  Account No. Creditors'Plan Creditors' Plan
1
2
3
4
5
6
7
        Total =        N/A

             (ATTACH ADDITIONAL PAGES IF NECESSARY)

     Item 2.  Principal Amount of Senior Subordinated Notes as to
Which There Has Been A VOTE CHANGE. The undersigned hereby
certifies that the schedule set forth immediately below is a true
and accurate schedule of each of the beneficial owners of the
Senior Subordinated Notes set forth in Item 1 (a "Beneficial
Owner") which does not want the vote it previously cast on the
Creditors' Plan to be applied to the Consensual Plan, and wishes
instead to have the following vote applied to the Consensual
Plan. Please complete the following as may be appropriate.

                             Principal         Principal
                             Amount of         Amount of
                                 $             $
      Name                   Accepts the       Rejects the
     (Optional)   Account No. Consensual Plan  Consensual Plan
1
2
3
4
5
6
7
     Total =         N/A

             (ATTACH ADDITIONAL PAGES IF NECESSARY)

     Item 3.  By signing this Master Certification, the
undersigned certifies that each Beneficial Owner of the Senior
Subordinated Notes described above whose votes are being
transmitted along with this Master Certification has been
provided with a black-lined copy of the Consensual Plan inclusive
of all exhibits thereto and of the Supplement To Disclosure
Statement For Amended Joint Plan of Reorganization Dated As of
December 9, 1994 (the "Disclosure Statement Supplement").


                         Name:________________________________
                                  (Print or Type)

                              ________________________________
                                  Federal Tax I.D. No.

                         Signature:___________________________

                         By:__________________________________
                                     (If Appropriate)

                         Title:_______________________________
                                     (If Appropriate) 

                         Address:_____________________________ 
                                           Street

                                 _____________________________
                                    City, State and Zip Code

                         Telephone Number: (    )_____________

                         Date Completed: _____________________

INSTRUCTIONS FOR COMPLETING THE MASTER VOTE CHANGE CERTIFICATION

     The Certification on the reverse side is not a letter of
transmittal and may not be used for any purpose other than for a
record holder of Senior Subordinated Notes as of July 13, 1994,
holding on behalf of another, to record such Beneficial Owner's
instruction to change from a rejection to an acceptance, or an
acceptance to a rejection, as may be applicable, the vote such
Beneficial Owner cast on the Creditors' Plan, with the result
that the changed vote shall be utilized in respect of determining
whether the Consensual Plan has been accepted by the requisite
amount and number of claims. Accordingly, holders should not
surrender certificates representing their securities in
connection with this Certification, and the Balloting Agent will
not accept delivery of any such certificates tendered together
with this Certification.

     The Consensual Plan may be confirmed by the Bankruptcy Court
and thereby made binding on you if it is accepted by the holders
of two-thirds in amount and more than one-half in number of
claims in each class and the holders of two-thirds in amount of
equity security interests in each class voting on such plan. In
the event the requisite acceptances are not obtained, the
Bankruptcy Court may nevertheless confirm the Consensual Plan if
the Bankruptcy Court finds that such plan accords fair and
equitable treatment to the class or classes rejecting it and
otherwise satisfies the requirements of Section 1129(b) of the
Code. If the Consensual Plan is confirmed by the Bankruptcy
Court, all holders of Senior Subordinated Note Claims and any and
all other holders of claims against and equity interests in the
Debtors (including those who abstain or reject such plan or are
not entitled to vote thereon) will be bound by the confirmed plan
and the transactions contemplated thereby.

     Under the Bankruptcy Code, a holder of a claim or interest
that cast a vote to accept or reject a plan of reorganization, is
deemed to have accepted or rejected, as may be applicable, such
plan as modified, unless such holder who voted to accept or
reject such plan changes that vote within the time fixed by the
Court.

     Only a holder of Senior Subordinated Notes in whose name
such notes are held on the books of the Senior Subordinated
Indenture Trustee on July 13, 1994, the record date previously
established by the Bankruptcy Court, or any person who has
obtained a properly completed proxy from such person, and who
timely cast a vote to either accept or reject the Creditors' Plan
has the opportunity to change the vote it originally cast on the
Creditors' Plan.

     This Master Certification is to be used by brokerage firms,
banks, or nominees for summarizing those Individual Vote Change
Certifications received from the Beneficial Owners of Senior
Subordinated Notes for which you were the record holder as of
July 13, 1994, and who previously timely transmitted Individual
Ballots to you on the Creditors' Plan. Only Individual Vote
Change Certifications received by you by 5:00 p.m., Eastern Time,
on January 19, 1995 are to be counted by you. Individual Vote
Change Certifications received after such time must not be
counted.

     Please retain all executed Individual Vote Change
Certifications for one year.

     Please forward this Master Vote Change Certification in the
enclosed return envelope to:

  If By Mail                   If By Courier or Hand

 Donlin, Recano & Company, Inc.  Donlin, Recano & Company, Inc.
     P.O. Box 2022               419 Park Avenue South
     Murray Hill Station         Suite 1206
New York, New York 10156-0701    New York, New York 10016

     TO HAVE THE INDIVIDUAL VOTE CHANGE CERTIFICATIONS
TRANSMITTED TO YOU BY YOUR BENEFICIAL OWNERS, IF ANY, COUNT, YOU
MUST COMPLETE, SIGN AND RETURN THIS MASTER CERTIFICATION SO THAT
IT IS RECEIVED BY THE BALLOTING AGENT NOT LATER THAN 5:00 P.M.,
EASTERN TIME, ON JANUARY 24, 1995.

     YOU NEED NOT TRANSMIT THIS MASTER CERTIFICATION TO THE
BALLOTING AGENT IF YOU DO NOT RECEIVE ANY INDIVIDUAL VOTE CHANGE
CERTIFICATIONS FROM YOUR BENEFICIAL OWNERS.

     IF YOU DID NOT RECEIVE A RETURN ENVELOPE WITH YOUR MASTER
VOTE CHANGE CERTIFICATION, CONTACT DONLIN, RECANO & COMPANY, INC.
AT 1 (800) 489-7444.

     IF YOU HAVE ANY QUESTIONS REGARDING THIS MASTER VOTE CHANGE
CERTIFICATION OR THE VOTE CHANGE PROCEDURES, PLEASE CALL 1 (800)
489-7444.

<PAGE>

                                     Exhibit T3E15




                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION

____________________________
                           
In re
                                        Chapter 11
  Hillsborough Holdings                 Jointly Administered
  Corporation, et al.,                  Case Nos. 89-9715-8P1
                                        to 89-9746-8P1 and
                  Debtors.              90-11997-8P1 Inclusive
____________________________














              INDIVIDUAL VOTE CHANGE CERTIFICATION

          FOR CLASS U-5 (17% SUBORDINATED NOTE) CLAIMS
                       (BENEFICIAL OWNERS)

     PLEASE READ THE FOLLOWING CAREFULLY. IF YOU WANT TO CHANGE
THE VOTE YOU PREVIOUSLY CAST ON THE CREDITORS' JOINT PLAN OF
REORGANIZATION FOR PURPOSES OF THE VOTE ON THE AMENDED JOINT PLAN
OF REORGANIZATION DATED AS OF DECEMBER 9, 1994 (THE "CONSENSUAL
PLAN") PLEASE COMPLETE, SIGN, AND DATE THIS CERTIFICATION AND
RETURN IT IN THE ENCLOSED POSTAGE-PAID ENVELOPE PROMPTLY. IF YOUR
CERTIFICATION HAS NOT BEEN RECEIVED BY DONLIN, RECANO & COMPANY,
INC. (THE "BALLOTING AGENT") BY 5:00 P.M., EASTERN TIME, ON OR
BEFORE JANUARY 24, 1995, OR, IF YOU ARE NOT THE RECORD HOLDER, BY
YOUR BROKER, BANK OR NOMINEE BY 5:00 P.M., EASTERN TIME, ON OR
BEFORE JANUARY 19, 1995, IT WILL NOT BE COUNTED. IF YOU DO NOT
WANT TO CHANGE THE VOTE YOU CAST ON THE CREDITORS' PLAN FOR
PURPOSES OF THE VOTE ON THE CONSENSUAL PLAN, YOU NEED DO NOTHING.

     The records of the Balloting Agent reflect that you
previously cast a timely ballot to either accept or reject the
"Creditors' Joint Plan of Reorganization Dated As Of August 1,
1994" (the "Creditors' Plan") proposed by the statutorily
appointed Bondholders' Committee and Creditors' Committee, Lehman
Brothers Inc., Apollo and the Ad Hoc Committee of Pre-LBO
Bondholders (collectively, the "Creditor Proponents").

     The Creditor Proponents, the Debtors, and Kohlberg Kravis
Roberts & Co. ("KKR") have now settled their disputes and reached
agreement on the terms of a joint plan of reorganization for the
Debtors which is based on a modification of the Creditors' Plan.
The terms of the settlement are embodied in the Amended Joint
Plan of Reorganization Dated As Of December 9, 1994 and exhibits
thereto (the "Consensual Plan"), which is jointly proposed by the
Creditor Proponents, the Debtors and the KKR Proponents (as
defined in the Consensual Plan).

     The Consensual Plan represents a modification of the
Creditors' Plan. The changes made to the Creditors' Plan which
are embodied in the Consensual Plan are reflected in the black-
lined version of the Consensual Plan which has been transmitted
to you and are further described in the Supplement To Disclosure
Statement For Amended Joint Plan of Reorganization Dated As Of
December 9, 1994 (the "Disclosure Statement Supplement"). On
December 15, 1994, the United States Bankruptcy Court for the
Middle District of Florida (Tampa Division) entered an order
approving the Disclosure Statement Supplement as containing
adequate information.

     Under the Bankruptcy Code, a holder of a claim or interest
that cast a vote to accept or reject a plan of reorganization, is
deemed to have accepted or rejected, as may be applicable, such
plan as modified, unless such holder who voted to accept or
reject such plan changes that vote within the time fixed by the
court.

     IF YOU WANT TO CHANGE THE VOTE YOU CAST ON THE CREDITORS'
PLAN, AND THEREFORE HAVE A DIFFERENT VOTE CAST WITH RESPECT TO
THE CONSENSUAL PLAN PLEASE CHECK THE APPROPRIATE BOX BELOW:

     Item 1.  Principal Amount of 17% Subordinated Notes As To
Which Votes Were Cast and Vote Change Applies. This Certification
is cast by or on behalf of the Beneficial Owner of the aggregate
principal amount of the 17% Subordinated Notes indicated
immediately below. The undersigned hereby certifies that the
undersigned was the beneficial holder of such 17% Subordinated
Notes as of July 13, 1994 (the "Beneficial Owner"), and voted the
claim represented thereby to accept or reject the Creditors'
Plan. Please fill out the following as may be appropriate:


Account Number (if known)        Aggregate Principal Amount
                                 


                                 Total = $

Or, if you do not hold your 17% Subordinated Notes through an
account or accounts, $         in aggregate principal amount.

     Item 2.  Class U-5 (17% Subordinated Note Claims) ORIGINAL
VOTE. The Beneficial Owner of the aggregate principal amount of
17% Subordinated Notes set forth in Item 1 originally voted to
(please check one box below):

               Accept the Creditors' Plan           /   /

               Reject the Creditors' Plan          /   /


     Item 3.  Class U-5 (17% Subordinated Note Claims) VOTE
CHANGE. The Beneficial Owner of the aggregate principal amount of
17% Subordinated Notes set forth in Item 1 does not want the vote
it cast on or before September 23, 1994 on the Creditors' Plan to
be applied to the Consensual Plan, and wishes instead to have the
following vote applied to the Consensual Plan (please check the
appropriate box):

               Accept the Consensual Plan        /    /

               Reject the Consensual Plan       /    /

     Item 4. By signing this Certification, the undersigned
certifies that (i) the Beneficial Owner of the 17% Subordinated
Notes set forth in Item 1 has full power and authority to vote to
accept or reject the Consensual Plan, (ii) such Beneficial Owner
has voted to accept or reject the Consensual Plan as set forth in
Item 3 above, (iii) the vote cast by such Beneficial Owner in
Item 3 above reflects a change from the vote that was previously
cast by the Beneficial Owner on the Creditors' Plan, and
(iv) this Certification has been executed on behalf of a single
Beneficial Owner. The undersigned also acknowledges that (i) the
Beneficial Owner has been provided with a copy of the Disclosure
Statement Supplement, including all Exhibits thereto, and
(ii) this Certification shall be counted as the undersigned's
changed vote with respect to all Debtors against which the
undersigned has an Allowed Class U-5 Claim.


                         Name:________________________________
                                  (Print or Type)

                              ________________________________
                                  Federal Tax I.D. No.

                         Signature:___________________________

                         By:__________________________________
                                     (If Appropriate)

                         Title:_______________________________
                                     (If Appropriate) 

                         Address:_____________________________ 
                                           Street

                                 _____________________________
                                    City, State and Zip Code

                         Telephone Number: (    )_____________

                         Date Completed: _____________________

<PAGE>

           INSTRUCTIONS FOR COMPLETING THE INDIVIDUAL 
                    VOTE CHANGE CERTIFICATION

     The Certification on the reverse side is not a letter of
transmittal and may not be used for any purpose other than for
the Beneficial Owner to indicate that it wishes to change from a
rejection to an acceptance, or an acceptance to a rejection, as
may be applicable, the vote such claimholder cast on the
Creditors' Plan, with the result that the changed vote shall be
utilized in respect of determining whether the Consensual Plan
has been accepted by the requisite amount and number of claims.
Accordingly, holders should not surrender certificates
representing their securities in connection with this
Certification, and the Balloting Agent will not accept delivery
of any such certificates tendered together with this
Certification.

     Only holders of 17% Subordinated Notes in whose name such
notes are held on the books of the 17% Indenture Trustee on
July 13, 1994, the record date previously established by the
Bankruptcy Court, or any person who has obtained a properly
completed proxy from such person, and who timely cast a vote to
either accept or reject the Creditors' Plan has the opportunity
to change the vote it originally cast on the Creditors' Plan.

     The Consensual Plan may be confirmed by the Bankruptcy Court
and thereby made binding on you if it is accepted by the holders
of two-thirds in amount and more than one-half in number of
claims in each class and the holders of two-thirds in amount of
equity security interests in each class voting on such plan. In
the event the requisite acceptances are not obtained, the
Bankruptcy Court may nevertheless confirm the Consensual Plan if
the Bankruptcy Court finds that such plan accords fair and
equitable treatment to the class or classes rejecting it and
otherwise satisfies the requirements of section 1129(b) of the
Code. If
the Consensual Plan is confirmed by the Bankruptcy Court, all
holders of 17% Subordinated Notes and any and all other holders
of claims against and equity interests in the Debtors (including
those who abstain or reject such plan or are not entitled to vote
thereon) will be bound by the confirmed plan and the transactions
contemplated thereby. If you do not want the vote you cast on the
Creditors' Plan to be deemed to have been cast on the Consensual
Plan, you must complete, sign and return this Certification in
the enclosed return envelope to:

If By Mail                        If By Courier or Hand
Donlin, Recano & Company, Inc.    Donlin, Recano & Company, Inc.
    P.O. Box 2022                 419 Park Avenue South
    Murray Hill Station           Suite 1206
    New York, New York 10156-0701 New York, New York 10016

     To have your vote change count, you must complete, sign and
return this Certification so that it is received either (i) by
the Balloting Agent not later than 5:00 p.m., Eastern Time, on
January 24, 1995, or (ii) if you are not also the record holder,
by your broker, bank or nominee not later than 5:00 p.m., Eastern
Time, on January 19, 1995. Your original signature is required on
the Certification in order for your vote change to count.

     All capitalized terms used herein shall have the meanings
ascribed to them in the Consensual Plan.

     To properly complete the Certification, you must follow the
procedures described below:

          (a) make sure that the information required in Item 1
     has been inserted; if you do not know the amount of your
     claim, please contact either the Balloting Agent, or, if you
     are not the record holder, your broker, your bank, or your
     nominee;

          (b) indicate whether you had voted to accept or reject
     the Creditors' Plan by checking the proper box in Item 2; if
     you do not remember how you voted, please contact either the
     Balloting Agent, or, if you are not the record holder, your
     broker, bank or your nominee;

          (c) indicate your changed vote to accept or reject the
     Consensual Plan by checking the appropriate box in Item 3;

          (d) if you are completing this Certification on behalf
     of another entity, indicate your relationship with such
     entity and the capacity in which you are signing;

          (e) please use additional Certifications (available
     from the Balloting Agent) if additional space is required to
     respond to any item on the Certification or use additional
     sheets of papers clearly marked to indicate the applicable
     item of the Certification (if you elect to use additional
     Certifications because additional space is required, you
     must complete and sign each such Certification);

          (f) return your Certification using the enclosed return
     envelope. If you received a return envelope addressed
     directly to the Balloting Agent, please mail or deliver your
     Certification so that it will be received by January 24,
     1995. If you received a return envelope addressed to a
     broker, bank or nominee, you must return your Certification
     to such entity by January 19, 1995. Please allow additional
     time; and

          (g) if you hold claims or interests in more than one
     class, and you previously cast a ballot to either accept or
     reject the Creditors' Plan in more than one of those
     classes, you may receive more than one Certification,
     labeled for different classes of claims or interests. Your
     changed vote will be counted in determining acceptance or
     rejection of the Consensual Plan by a particular class only
     if you fill out and return the Certification labeled for
     that class in accordance with the instructions on that
     Certification.

     IF YOU WANT THE VOTE YOU ORIGINALLY CAST TO ACCEPT OR REJECT
THE CREDITORS' PLAN TO BE COUNTED AS CAST IN DETERMINING
ACCEPTANCE OR REJECTION OF THE CONSENSUAL PLAN, YOU NEED NOT DO
ANYTHING.

     IF YOU DID NOT RECEIVE A RETURN ENVELOPE WITH YOUR
CERTIFICATION, OR YOU DID NOT RECEIVE A COPY OF THE DISCLOSURE
STATEMENT SUPPLEMENT OR CONSENSUAL PLAN, OR IF YOU BELIEVE THAT
YOU HAVE NOT RECEIVED THE CORRECT CERTIFICATION, CONTACT DONLIN,
RECANO & COMPANY, INC. AT 1 (800) 489-7444 OR YOUR BANK, BROKER
OR NOMINEE.

     IF YOU HAVE ANY QUESTIONS REGARDING THIS CERTIFICATION
PLEASE CALL 1 (800) 489-7444.
<PAGE>

                                           Exhibit T3E16

                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION

____________________________
                           
In re
                                   Chapter 11
  Hillsborough Holdings            Jointly Administered
  Corporation, et al.,             Case Nos. 89-9715-8P1
                                   to 89-9746-8P1 and
                  Debtors.         90-11997-8P1 Inclusive
____________________________


                MASTER VOTE CHANGE CERTIFICATION

    FOR USE BY RECORD HOLDERS OF CLASS U-5 (17% SUBORDINATED 
                          NOTE) CLAIMS

     PLEASE READ THE FOLLOWING CAREFULLY. IF ANY BENEFICIAL OWNER
OF THE 17% SUBORDINATED NOTES FOR WHICH YOU WERE THE RECORD
HOLDER AS OF JULY 13, 1994 WANTS TO CHANGE THE VOTE IT CAST ON
THE CREDITORS' JOINT PLAN OF REORGANIZATION FOR PURPOSES OF THE
VOTE ON THE AMENDED JOINT PLAN OF REORGANIZATION DATED AS OF
DECEMBER 9, 1994 (THE "CONSENSUAL PLAN"), PLEASE COMPLETE, SIGN
AND DATE THIS MASTER CERTIFICATION AND RETURN IT IN THE ENCLOSED
POSTAGE-PAID ENVELOPE PROMPTLY TO DONLIN, RECANO & COMPANY, INC.
(THE "BALLOTING AGENT") BY 5:00 P.M. EASTERN TIME, ON OR BEFORE
JANUARY 24, 1995 OR IT WILL NOT BE COUNTED. IF NONE OF THE
BENEFICIAL OWNERS FOR WHICH YOU WERE THE RECORD HOLDER WANTS TO
CHANGE THE VOTE IT CAST ON THE CREDITORS' PLAN FOR PURPOSES OF
THE VOTE ON THE CONSENSUAL PLAN, YOU NEED NOT TRANSMIT THIS
MASTER CERTIFICATION TO THE BALLOTING AGENT.

     The records of the Balloting Agent reflect that you
previously cast a timely master ballot on which was recorded,
among other items, acceptances and/or rejections of the
Creditors' Joint Plan of Reorganization Dated As Of August 1,
1994 (the "Creditors' Plan") cast by the beneficial owners as of
July 13, 1994, of the 17% Subordinated Notes for which you are
the recordholder.

     The proponents of the Creditors' Plan comprised of the
statutorily appointed Bondholders' Committee and Creditors'
Committee, Lehman Brothers Inc., Apollo and the Ad Hoc Committee
of Pre-LBO Bondholders (collectively, the "Creditor Proponents"),
the Debtors and Kohlberg Kravis Roberts & Co. ("KKR") have now
settled their disputes and reached agreement on the terms of a
joint plan of reorganization for the Debtors which is based on a
modification of the Creditors' Plan. The terms of the settlement
are embodied in the Amended Joint Plan of Reorganization Dated As
Of December 9, 1994 and exhibits thereto (the "Consensual Plan"),
which is jointly proposed by the Creditor Proponents, the Debtors
and the KKR Proponents (as defined in the Consensual Plan). The
Consensual Plan represents a modification of the Creditors' Plan.

     Item 1.  Principal Amount of 17% Subordinated Notes As To
Which Votes Were Cast and Vote Change Opportunity Applies. The
undersigned hereby certifies that the undersigned was the
registered recordholder of 17% Subordinated Notes as of July 13,
1994 and transmitted to the Balloting Agent a schedule of the
following votes cast to accept or reject the Creditors' Plan by
the beneficial owners of such 17% Subordinated Notes as of
July 13, 1994. Please complete the schedule immediately below.

                                Principal       Principal 
                                Amount of       Amount of
                                 $              $
     Name                       Accepted        Rejected
   (Optional)   Account No.    Creditors'Plan   Creditors' Plan

1
2
3
4
5
6
7
    Total =       N/A

             (ATTACH ADDITIONAL PAGES IF NECESSARY)

     Item 2.  Principal Amount of 17% Subordinated Notes As To
Which There Has Been A VOTE CHANGE. The undersigned hereby
certifies that the schedule set forth immediately below is a true
and accurate schedule of each of the beneficial owners of the 17%
Subordinated Notes set forth in Item 1 (a "Beneficial Owner")
which does not want the vote it previously cast on the Creditors'
Plan to be applied to the Consensual Plan, and wishes instead to
have the following vote applied to the Consensual Plan. Please
complete the following as may be appropriate.

                                  Principal         Principal    

                                   Amount of         Amount of   

                                    $                 $ 
         Name                     Accepts the       Rejects the
        (Optional) Account No.   Consensual Plan  Consensual Plan

1
2
3
4
5
6
7
         Total =    N/A

             (ATTACH ADDITIONAL PAGES IF NECESSARY)


     Item 3.  By signing this Master Certification, the
undersigned certifies that each Beneficial Owner of the 17%
Subordinated Notes described above whose votes are being
transmitted along with this Master Certification has been
provided with a black-lined copy of the Consensual Plan inclusive
of all exhibits thereto and of the Supplement To Disclosure
Statement For Amended Joint Plan of Reorganization Dated As of
December 9, 1994 (the "Disclosure Statement Supplement").


                         Name:________________________________
                                  (Print or Type)

                              ________________________________
                                  Federal Tax I.D. No.

                         Signature:___________________________

                         By:__________________________________
                                     (If Appropriate)

                         Title:_______________________________
                                     (If Appropriate) 

                         Address:_____________________________ 
                                           Street

                                 _____________________________
                                    City, State and Zip Code

                         Telephone Number: (    )_____________

                         Date Completed: _____________________


INSTRUCTIONS FOR COMPLETING THE MASTER VOTE CHANGE CERTIFICATION

     The Certification on the reverse side is not a letter of
transmittal and may not be used for any purpose other than for a
record holder of 17% Subordinated Notes as of July 13, 1994,
holding on behalf of another, to record such Beneficial Owner's
instruction to change from a rejection to an acceptance, or an
acceptance to a rejection, as may be applicable, the vote such
Beneficial Owner cast on the Creditors' Plan, with the result
that the changed vote shall be utilized in respect of determining
whether the Consensual Plan has been accepted by the requisite
amount and number of claims. Accordingly, holders should not
surrender certificates representing their securities in
connection with this Certification, and the Balloting Agent will
not accept delivery of any such certificates tendered together
with this Certification.

     The Consensual Plan may be confirmed by the Bankruptcy Court
and thereby made binding on you if it is accepted by the holders
of two-thirds in amount and more than one-half in number of
claims in each class and the holders of two-thirds in amount of
equity security interests in each class voting on such plan. In
the event the requisite acceptances are not obtained, the
Bankruptcy Court may nevertheless confirm the Consensual Plan if
the Bankruptcy Court finds that such plan accords fair and
equitable treatment to the class or classes rejecting it and
otherwise satisfies the requirements of section 1129(b) of the
Code. If
the Consensual Plan is confirmed by the Bankruptcy Court, all
holders of 17% Subordinated Note Claims and any and all other
holders of claims against and equity interests in the Debtors
(including those who abstain or reject such plan or are not
entitled to vote thereon) will be bound by the confirmed plan and
the transactions contemplated thereby.

     Under the Bankruptcy Code, a holder of a claim or interest
that cast a vote to accept or reject a plan of reorganization, is
deemed to have accepted or rejected, as may be applicable, such
plan as modified, unless such holder who voted to accept or
reject such plan changes that vote within the time fixed by the
Court.

     Only a holder of 17% Subordinated Notes in whose name such
notes are held on the books of the 17% Indenture Trustee on
July 13, 1994, the record date previously established by the
Bankruptcy Court, or any person who has obtained a properly
completed proxy from such person, and who timely cast a vote to
either accept or reject the Creditors' Plan has the opportunity
to change the vote it originally cast on the Creditors' Plan.

     This Master Certification is to be used by brokerage firms,
banks, or nominees for summarizing those Individual Vote Change
Certifications received from the Beneficial Owners of 17%
Subordinated Notes for which you were the record holder as of
July 13, 1994, and who previously timely transmitted Individual
Ballots to you on the Creditors' Plan. Only Individual Vote
Change Certifications received by you by 5:00 p.m., Eastern Time,
on January 19, 1995 are to be counted by you. Individual Vote
Change Certifications received after such time must not be
counted.

     Please retain all executed Individual Vote Change
Certifications for one year.

     Please forward this Master Vote Change Certification in the
enclosed return envelope to:

If By Mail                      If By Courier or Hand

Donlin, Recano & Company, Inc.  Donlin, Recano & Company, Inc.
     P.O. Box 2022              419 Park Avenue South
     Murray Hill Station        Suite 1206
New York, New York 10156-0701   New York, New York 10016

     To have the Individual Vote Change Certifications
transmitted to you by your Beneficial Owners, if any, count, you
must complete, sign and return this Master Certification so that
it is received by the Balloting Agent not later than 5:00 p.m.,
Eastern Time, on January 24, 1995.

     You need not transmit this Master Certification to the
Balloting Agent if you do not receive any Individual Vote Change
Certifications from your Beneficial Owners.

     IF YOU DID NOT RECEIVE A RETURN ENVELOPE WITH YOUR MASTER
VOTE CHANGE CERTIFICATION, CONTACT DONLIN, RECANO & COMPANY, INC.
AT 1 (800) 489-7444.

     IF YOU HAVE ANY QUESTIONS REGARDING THIS MASTER VOTE CHANGE
CERTIFICATION OR THE VOTE CHANGE PROCEDURES, PLEASE CALL
1 (800) 489-7444.
<PAGE>
                                  Exhibit T3E17


                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION

____________________________
                           
In re
                                        Chapter 11
  Hillsborough Holdings                 Jointly Administered
  Corporation, et al.,                  Case Nos. 89-9715-8P1
                                        to 89-9746-8P1 and
                  Debtors.              90-11997-8P1 Inclusive
____________________________















              INDIVIDUAL VOTE CHANGE CERTIFICATION

            FOR CLASS U-6 (PRE-LBO DEBENTURE) CLAIMS
                       (BENEFICIAL OWNERS)

     PLEASE READ THE FOLLOWING CAREFULLY. IF YOU WANT TO CHANGE
THE VOTE YOU PREVIOUSLY CAST ON THE CREDITORS' JOINT PLAN OF
REORGANIZATION FOR PURPOSES OF THE VOTE ON THE AMENDED JOINT
PLAN
OF REORGANIZATION DATED AS OF DECEMBER 9, 1994 (THE "CONSENSUAL
PLAN") PLEASE COMPLETE, SIGN, AND DATE THIS CERTIFICATION AND
RETURN IT IN THE ENCLOSED POSTAGE-PAID ENVELOPE PROMPTLY. IF
YOUR
CERTIFICATION HAS NOT BEEN RECEIVED BY DONLIN, RECANO & COMPANY,
INC. (THE "BALLOTING AGENT") BY 5:00 P.M., EASTERN TIME, ON OR
BEFORE JANUARY 24, 1995, OR, IF YOU ARE NOT THE RECORD HOLDER, BY
YOUR BROKER, BANK OR NOMINEE BY 5:00 P.M., EASTERN TIME, ON OR
BEFORE JANUARY 19, 1995, IT WILL NOT BE COUNTED. IF YOU DO NOT
WANT TO CHANGE THE VOTE YOU CAST ON THE CREDITORS' PLAN FOR
PURPOSES OF THE VOTE ON THE CONSENSUAL PLAN, YOU NEED DO
NOTHING.

     The records of the Balloting Agent reflect that you
previously cast a timely ballot to either accept or reject the
"Creditors' Joint Plan of Reorganization Dated As Of August 1,
1994" (the "Creditors' Plan") proposed by the statutorily
appointed Bondholders' Committee and Creditors' Committee,
Lehman
Brothers Inc., Apollo and the Ad Hoc Committee of Pre-LBO
Bondholders (collectively, the "Creditor Proponents").

     The Creditor Proponents, the Debtors, and Kohlberg Kravis
Roberts & Co. ("KKR") have now settled their disputes and
reached
agreement on the terms of a joint plan of reorganization for the
Debtors which is based on a modification of the Creditors' Plan.
The terms of the settlement are embodied in the Amended Joint
Plan of Reorganization Dated As Of December 9, 1994 and exhibits
thereto (the "Consensual Plan"), which is jointly proposed by
the
Creditor Proponents, the Debtors and the KKR Proponents (as
defined in the Consensual Plan).

     The Consensual Plan represents a modification of the
Creditors' Plan. The changes made to the Creditors' Plan which
are embodied in the Consensual Plan are reflected in the black-
lined version of the Consensual Plan which has been transmitted
to you and are further described in the Supplement To Disclosure
Statement For Amended Joint Plan of Reorganization Dated As Of
December 9, 1994 (the "Disclosure Statement Supplement"). On
December 15, 1994, the United States Bankruptcy Court for the
Middle District of Florida (Tampa Division) entered an order
approving the Disclosure Statement Supplement as containing
adequate information.

     Under the Bankruptcy Code, a holder of a claim or interest
that cast a vote to accept or reject a plan of reorganization,
is
deemed to have accepted or rejected, as may be applicable, such
plan as modified, unless such holder who voted to accept or
reject such plan changes that vote within the time fixed by the
court.

     IF YOU WANT TO CHANGE THE VOTE YOU CAST ON THE CREDITORS'
PLAN, AND THEREFORE HAVE A DIFFERENT VOTE CAST WITH RESPECT TO
THE CONSENSUAL PLAN PLEASE CHECK THE APPROPRIATE BOX BELOW:

     Item 1.  Principal Amount of 10 7/8% Subordinated
Debentures, 13 1/8% Subordinated Notes and 13 3/4% Subordinated
Debentures As To
Which Votes Were Cast and Vote Change Applies. This
Certification
is cast by or on behalf of the Beneficial Owner of the aggregate
principal amount of the 10 7/8% Subordinated Debentures, 13 1/8%
Subordinated Notes and 13 3/4% Subordinated Debentures indicated
immediately below. The undersigned hereby certifies that the
undersigned was the beneficial holder of such Subordinated
Debentures and/or Subordinated Notes as of July 13, 1994 (the
"Beneficial Owner"), and voted the claim represented thereby to
accept or reject the Creditors' Plan. Please fill out the
following as may be appropriate:

     (a) 10 7/8% Subordinated Debentures.


Account Number (if known)             Aggregate Principal Amount




                                      Total = $

Or, if you do not hold your 10 7/8% Subordinated Debentures
through an account or accounts, $         in aggregate principal
amount.

     (b) 13 1/8% Subordinated Notes.


Account Number (if known)        Aggregate Principal Amount
                                


                                 Total = $

Or, if you do not hold your 13 1/8% Subordinated Notes through
an
account or accounts, $         in aggregate principal amount.

     (c) 13 3/4% Subordinated Debentures.


Account Number (if known)       Aggregate Principal Amount 



                                Total = $

Or, if you do not hold your 13 3/4% Subordinated Debentures
through
an account or accounts, $         in aggregate principal amount.

       Grand Total Aggregate Principal Amount = $        .

     Item 2.  Class U-6 (Pre-LBO Debenture Claims) ORIGINAL
VOTE.
The Beneficial Owner of the aggregate principal amount of
Subordinated Debentures and/or Subordinated Notes set forth in
Item 1 originally voted to (please check one box below):

     The Beneficial Owner of the aggregate principal amount of
10 7/8% Subordinated Debentures set forth in Item 1 originally
voted to (please check one box below):

               Accept the Creditors' Plan          /  /

               Reject the Creditors' Plan         /   /

     The Beneficial Owner of the aggregate principal amount of
13 1/8% Subordinated Notes set forth in Item 1 originally voted
to
(please check one box below):

     
               Accept the Creditor's Plan        /  /

               Reject the Creditor's Plan       /  /


     The Beneficial Owner of the aggregate principal amount of
13 3/4% Subordinated Debentures set forth in Item 1 originally
voted
to (please check one box below):

               Accept the Creditors' Plan       /  /

               Reject the Creditors' Plan       /  /

     Item 3.  Class U-6 (Pre-LBO Debenture Claims) VOTE CHANGE.
The Beneficial Owner of the aggregate principal amount of 10
7/8%
Subordinated Debentures, 13 1/8% Subordinated Notes and/or 13
3/4%
Subordinated Debentures set forth in Item 1 does not want the
vote it cast on or before September 23, 1994 on the Creditors'
Plan to be applied to the Consensual Plan, and wishes instead to
have the following vote applied to the Consensual Plan (please
check the appropriate box):

     The Beneficial Owner of the aggregate principal amount of
10 7/8% Subordinated Debentures set forth in Item 1 votes to
(please
check one box below):

               Accept the Consensual Plan         /  /

               Reject the Consensual Plan        /   /

     The Beneficial Owner of the aggregate principal amount of
13 1/8% Subordinated Notes set forth in Item 1 votes to (please
check one box below):

               Accept the Consensual Plan      /   /

               Reject the Consensual Plan     /    /

     The Beneficial Owner of the aggregate principal amount of
13 3/4% Subordinated Debentures set forth in Item 1 votes to
(please
check one box below):

               Accept the Consensual Plan      /  /

               Reject the Consensual Plan      /  /

     Item 4.  By signing this Certification, the undersigned
certifies that (i) the Beneficial Owner of the Subordinated
Debentures and/or Subordinated Notes set forth in Item 1 has
full
power and authority to vote to accept or reject the Consensual
Plan, (ii) such Beneficial Owner has voted to accept or reject
the Consensual Plan as set forth in Item 3 above, (iii) the vote
cast by such Beneficial Owner in Item 3 above reflects a change
from the vote that was previously cast by the Beneficial Owner
on
the Creditors' Plan, and (iv) this Certification has been
executed on behalf of a single Beneficial Owner. The undersigned
also acknowledges that (i) the Beneficial Owner has been
provided
with a copy of the Disclosure Statement Supplement, including
all
Exhibits thereto, and (ii) this Certification shall be counted as
the undersigned's changed vote with respect to all Debtors
against which the undersigned has an Allowed Class U-6 Claim.


                         Name:________________________________
                                  (Print or Type)

                              ________________________________
                                  Federal Tax I.D. No.

                         Signature:___________________________

                         By:__________________________________
                                     (If Appropriate)

                         Title:_______________________________
                                     (If Appropriate) 

                         Address:_____________________________ 
                                           Street

                                 _____________________________
                                    City, State and Zip Code

                         Telephone Number: (    )_____________

                         Date Completed: _____________________

<PAGE>
           INSTRUCTIONS FOR COMPLETING THE INDIVIDUAL 
                    VOTE CHANGE CERTIFICATION

     The Certification on the reverse side is not a letter of
transmittal and may not be used for any purpose other than for
the Beneficial Owner to indicate that it wishes to change from a
rejection to an acceptance, or an acceptance to a rejection, as
may be applicable, the vote such claimholder cast on the
Creditors' Plan, with the result that the changed vote shall be
utilized in respect of determining whether the Consensual Plan
has been accepted by the requisite amount and number of claims.
Accordingly, holders should not surrender certificates
representing their securities in connection with this
Certification, and the Balloting Agent will not accept delivery
of any such certificates tendered together with this
Certification.

     Only a holder of 10 7/8% Subordinated Debentures, 13 1/8%
Subordinated Notes and/or 13 3/4% Subordinated Debentures, in
whose
name such notes are held on the books of the 10 7/8% Indenture
Trustee, the 13 1/8% Indenture Trustee and/or the 13 3/4%
Indenture
Trustee, as applicable, on July 13, 1994, the record date
previously established by the Bankruptcy Court, or any person
who
has obtained a properly completed proxy from such person, and
who
timely cast a vote to either accept or reject the Creditors'
Plan
has the opportunity to change the vote it originally cast on the
Creditors' Plan.

     The Consensual Plan may be confirmed by the Bankruptcy
Court
and thereby made binding on you if it is accepted by the holders
of two-thirds in amount and more than one-half in number of
claims in each class and the holders of two-thirds in amount of
equity security interests in each class voting on such plan. In
the event the requisite acceptances are not obtained, the
Bankruptcy Court may nevertheless confirm the Consensual Plan if
the Bankruptcy Court finds that such plan accords fair and
equitable treatment to the class or classes rejecting it and
otherwise satisfies the requirements of section 1129(b) of the
Code. If
the Consensual Plan is confirmed by the Bankruptcy Court, all
holders of Pre-LBO Debenture Claims and any and all other
holders
of claims against and equity interests in the Debtors (including
those who abstain or reject such plan or are not entitled to
vote
thereon) will be bound by the confirmed plan and the
transactions
contemplated thereby. If you do not want the vote you cast on
the
Creditors' Plan to be deemed to have been cast on the Consensual
Plan, you must complete, sign and return this Certification in
the enclosed return envelope to:

If By Mail                        If By Courier or Hand
Donlin, Recano & Company, Inc.    Donlin, Recano & Company, Inc.
    P.O. Box 2022                 419 Park Avenue South
    Murray Hill Station           Suite 1206
    New York, New York 10156-0701 New York, New York 10016

     To have your vote change count, you must complete, sign and
return this Certification so that it is received either (i) by
the Balloting Agent not later than 5:00 p.m., Eastern Time, on
January 24, 1995, or (ii) if you are not also the record holder,
by your broker, bank or nominee not later than 5:00 p.m., Eastern
Time, on January 19, 1995. Your original signature is required
on
the Certification in order for your vote change to count.

     All capitalized terms used herein shall have the meanings
ascribed to them in the Consensual Plan.

     To properly complete the Certification, you must follow the
procedures described below:

          (a) make sure that the information required in Item 1
     has been inserted; if you do not know the amount of your
     claim, please contact either the Balloting Agent, or, if
you
     are not the record holder, your broker, your bank, or your
     nominee;

          (b) indicate whether you had voted to accept or reject
     the Creditors' Plan by checking the proper box in Item 2;
if
     you do not remember how you voted, please contact either
the
     Balloting Agent, or, if you are not the record holder, your
     broker, bank or your nominee;

          (c) indicate your changed vote to accept or reject the
     Consensual Plan by checking the appropriate box in Item 3;

          (d) if you are completing this Certification on behalf
     of another entity, indicate your relationship with such
     entity and the capacity in which you are signing;

          (e) please use additional Certifications (available
     from the Balloting Agent) if additional space is required
to
     respond to any item on the Certification or use additional
     sheets of papers clearly marked to indicate the applicable
     item of the Certification (if you elect to use additional
     Certifications because additional space is required, you
     must complete and sign each such Certification);

          (f) return your Certification using the enclosed
return
     envelope. If you received a return envelope addressed
     directly to the Balloting Agent, please mail or deliver
your
     Certification so that it will be received by January 24,
     1995. If you received a return envelope addressed to a
     broker, bank or nominee, you must return your Certification
     to such entity by January 19, 1995. Please allow additional
     time; and

          (g) if you hold claims or interests in more than one
     class, and you previously cast a ballot to either accept or
     reject the Creditors' Plan in more than one of those
     classes, you may receive more than one Certification,
     labeled for different classes of claims or interests. Your
     changed vote will be counted in determining acceptance or
     rejection of the Consensual Plan by a particular class only
     if you fill out and return the Certification labeled for
     that class in accordance with the instructions on that
     Certification.

     IF YOU WANT THE VOTE YOU ORIGINALLY CAST TO ACCEPT OR
REJECT
THE CREDITORS' PLAN TO BE COUNTED AS CAST IN DETERMINING
ACCEPTANCE OR REJECTION OF THE CONSENSUAL PLAN, YOU NEED NOT DO
ANYTHING.

     IF YOU DID NOT RECEIVE A RETURN ENVELOPE WITH YOUR
CERTIFICATION, OR YOU DID NOT RECEIVE A COPY OF THE DISCLOSURE
STATEMENT SUPPLEMENT OR CONSENSUAL PLAN, OR IF YOU BELIEVE THAT
YOU HAVE NOT RECEIVED THE CORRECT CERTIFICATION, CONTACT DONLIN,
RECANO & COMPANY, INC. AT 1 (800) 489-7444 OR YOUR BANK, BROKER
OR NOMINEE.

     IF YOU HAVE ANY QUESTIONS REGARDING THIS CERTIFICATION
PLEASE CALL 1 (800) 489-7444.

<PAGE>

                                             Exhibit T3E18

                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION

____________________________
                           
In re
                                   Chapter 11
  Hillsborough Holdings            Jointly Administered
  Corporation, et al.,             Case Nos. 89-9715-8P1
                                   to 89-9746-8P1 and
                  Debtors.         90-11997-8P1 Inclusive
____________________________


                MASTER VOTE CHANGE CERTIFICATION

FOR USE BY RECORD HOLDERS OF CLASS U-6 (PRE-LBO DEBENTURE)
CLAIMS

     PLEASE READ THE FOLLOWING CAREFULLY. IF ANY BENEFICIAL
OWNER
OF THE PRE-LBO DEBENTURE CLAIMS FOR WHICH YOU WERE THE RECORD
HOLDER AS OF JULY 13, 1994 WANTS TO CHANGE THE VOTE IT CAST ON
THE CREDITORS' JOINT PLAN OF REORGANIZATION FOR PURPOSES OF THE
VOTE ON THE AMENDED JOINT PLAN OF REORGANIZATION DATED AS OF
DECEMBER 9, 1994 (THE "CONSENSUAL PLAN"), PLEASE COMPLETE, SIGN
AND DATE THIS MASTER CERTIFICATION AND RETURN IT IN THE ENCLOSED
POSTAGE-PAID ENVELOPE PROMPTLY TO DONLIN, RECANO & COMPANY, INC.
(THE "BALLOTING AGENT") BY 5:00 P.M. EASTERN TIME, ON OR BEFORE
JANUARY 24, 1995 OR IT WILL NOT BE COUNTED. IF NONE OF THE
BENEFICIAL OWNERS FOR WHICH YOU WERE THE RECORD HOLDER WANTS TO
CHANGE THE VOTE IT CAST ON THE CREDITORS' PLAN FOR PURPOSES OF
THE VOTE ON THE CONSENSUAL PLAN, YOU NEED NOT TRANSMIT THIS
MASTER CERTIFICATION TO THE BALLOTING AGENT.

     The records of the Balloting Agent reflect that you
previously cast a timely master ballot on which was recorded,
among other items, acceptances and/or rejections of the
Creditors' Joint Plan of Reorganization Dated As Of August 1,
1994 (the "Creditors' Plan") cast by the beneficial owners as of
July 13, 1994, of the Pre-LBO Debenture Claims for which you are
the recordholder.

     The proponents of the Creditors' Plan comprised of the
statutorily appointed Bondholders' Committee and Creditors'
Committee, Lehman Brothers Inc., Apollo and the Ad Hoc Committee
of Pre-LBO Bondholders (collectively, the "Creditor
Proponents"),
the Debtors and Kohlberg Kravis Roberts & Co. ("KKR") have now
settled their disputes and reached agreement on the terms of a
joint plan of reorganization for the Debtors which is based on a
modification of the Creditors' Plan. The terms of the settlement
are embodied in the Amended Joint Plan of Reorganization Dated
As
Of December 9, 1994 and exhibits thereto (the "Consensual
Plan"),
which is jointly proposed by the Creditor Proponents, the
Debtors
and the KKR Proponents (as defined in the Consensual Plan). The
Consensual Plan represents a modification of the Creditors'
Plan.

     Item 1.  Principal Amount of Pre-LBO Debenture Claims As To
Which Votes Were Cast and Vote Change Opportunity Applies. The
undersigned hereby certifies that the undersigned was the
registered recordholder of 10% Subordinated Debentures, 13 1/8%
Subordinated Notes and/or 13 3/4 Subordinated Debentures as of
July 13, 1994 and transmitted to the Balloting Agent a schedule
of the following votes cast to accept or reject the Creditors'
Plan by the beneficial owners of such Pre-LBO Debenture Claims
as
of July 13, 1994. Please complete the schedule immediately
below.

     a. 10 7/8 Subordinated Debentures

                                   Principal       Principal
                                   Amount of       Amount of
                                   $               $
         Name                      Accepted        Rejected
       (Optional)  Account No.   Creditors' Plan  Creditors'
Plan

1
2
3
4
5
6
7
       Total =      N/A

     b. 13 1/8 Subordinated Notes


                                 Principal       Principal
                                 Amount of       Amount of  
                                 $               $ 
         Name                    Accepted        Rejected
        (Optional) Account No.   Creditors' Plan Creditors' Plan

1
2
3
4
5
6
7
       Total =     N/A

     c. 13 3/4 Subordinated Debentures

                                 Principal       Principal
                                 Amount of       Amount of
                                 $               $
             Name
          (Optional) Account No. Accepted         Rejected
                                 Creditors' Plan  Creditors'
Plan

1
2
3
4
5
6
7
        Total =       N/A

             (ATTACH ADDITIONAL PAGES IF NECESSARY)

     Item 2.  Principal Amount of Pre-LBO Debenture Claims As To
Which There Has Been A VOTE CHANGE. The undersigned hereby
certifies that the schedule set forth immediately below is a
true
and accurate schedule of each of the beneficial owners of the
Pre-LBO Debenture Claims set forth in Item 1 (a "Beneficial
Owner") which does not want the vote it previously cast on the
Creditors' Plan to be applied to the Consensual Plan, and wishes
instead to have the following vote applied to the Consensual
Plan. Please complete the following as may be appropriate.

     a. 10 7/8 Subordinated Debentures

                                Principal         Principal
                                Amount of        Amount of
                                $               $
          Name
         (Optional) Account No. Accepts the      Rejects the
                                Consensual Plan  Consensual Plan
1
2
3
4
5
6
7
         Total =      N/A


     b. 13 3/4 Subordinated Notes

                                 Principal        Principal
                                 Amount of        Amount of
                                  $               $
          Name
      (Optional)   Account No.   Accepts the      Rejects the
                                 Consensual Plan  Consensual
Plan
1
2
3
4
5
6
7
      Total =      N/A



     c. 13 3/4 Subordinated Debentures

                              Principal       Principal
                              Amount of       Amount of
                               $              $
      Name
    (Optional)  Account No.  Accepts the      Rejects the
                             Consensual Plan  Consensual Plan
1
2
3
4
5
6
7
     Total =       N/A

             (ATTACH ADDITIONAL PAGES IF NECESSARY)

     Item 3.  By signing this Master Certification, the
undersigned certifies that each Beneficial Owner of the Pre-LBO
Debenture Claims described above whose votes are being
transmitted along with this Master Certification has been
provided with a black-lined copy of the Consensual Plan
inclusive
of all exhibits thereto and of the Supplement To Disclosure
Statement For Amended Joint Plan of Reorganization Dated As of
December 9, 1994 (the "Disclosure Statement Supplement").

                         Name:________________________________
                                  (Print or Type)

                              ________________________________
                                  Federal Tax I.D. No.

                         Signature:___________________________

                         By:__________________________________
                                     (If Appropriate)

                         Title:_______________________________
                                     (If Appropriate) 

                         Address:_____________________________ 
                                           Street

                                 _____________________________
                                    City, State and Zip Code

                         Telephone Number: (    )_____________

                         Date Completed: _____________________


INSTRUCTIONS FOR COMPLETING THE MASTER VOTE CHANGE CERTIFICATION

     The Certification on the reverse side is not a letter of
transmittal and may not be used for any purpose other than for a
record holder of 10 7/8% Subordinated Debentures, 13 1/8%
Subordinated
Notes and/or 13 3/4% Subordinated Debentures as of July 13,
1994,
holding on behalf of another, to record such Beneficial Owners
instruction to change from a rejection to an acceptance, or an
acceptance to a rejection, as may be applicable, the vote such
Beneficial Owner cast on the Creditors' Plan, with the result
that the changed vote shall be utilized in respect of
determining
whether the Consensual Plan has been accepted by the requisite
amount and number of claims. Accordingly, holders should not
surrender certificates representing their securities in
connection with this Certification, and the Balloting Agent will
not accept delivery of any such certificates tendered together
with this Certification.

     The Consensual Plan may be confirmed by the Bankruptcy
Court
and thereby made binding on you if it is accepted by the holders
of two-thirds in amount and more than one-half in number of
claims in each class and the holders of two-thirds in amount of
equity security interests in each class voting on such plan. In
the event the requisite acceptances are not obtained, the
Bankruptcy Court may nevertheless confirm the Consensual Plan if
the Bankruptcy Court finds that such plan accords fair and
equitable treatment to the class or classes rejecting it and
otherwise satisfies the requirements of section 1129(b) of the
Code. If
the Consensual Plan is confirmed by the Bankruptcy Court, all
holders of Pre-LBO Debenture Claims and any and all other
holders
of claims against and equity interests in the Debtors (including
those who abstain or reject such plan or are not entitled to
vote
thereon) will be bound by the confirmed plan and the
transactions
contemplated thereby.

     Under the Bankruptcy Code, a holder of a claim or interest
that cast a vote to accept or reject a plan of reorganization,
is
deemed to have accepted or rejected, as may be applicable, such
plan as modified, unless such holder who voted to accept or
reject such plan changes that vote within the time fixed by the
Court.

     Only a holder of 10 7/8% Subordinated Debentures, 13 1/8%
Subordinated Notes and/or 13 3/4% Subordinated Debentures in
whose
name such notes are held on the books of the 10 7/8% Indenture
Trustee, 13 1/8% Indenture Trustee or 13 3/4% Indenture Trustee,
as
applicable, on July 13, 1994, the record date previously
established by the Bankruptcy Court, or any person who has
obtained a properly completed proxy from such person, and who
timely cast a vote to either accept or reject the Creditors'
Plan
has the opportunity to change the vote it originally cast on the
Creditors' Plan.

     This Master Certification is to be used by brokerage firms,
banks, or nominees for summarizing those Individual Vote Change
Certifications received from the Beneficial Owners of 10 7/8%
Subordinated Debentures, 13 1/8% Subordinated Notes and/or 13
3/4%
Subordinated Debentures for which you were the record holder as
of July 13, 1994, and who previously timely transmitted
Individual Ballots to you on the Creditors' Plan. Only
Individual
Vote Change Certifications received by you by 5:00 p.m., Eastern
Time, on January 19, 1995 are to be counted by you. Individual
Vote Change Certifications received after such time must not be
counted.

     Please retain all executed Individual Vote Change
Certifications for one year.

     Please forward this Master Vote Change Certification in the
enclosed return envelope to:

     If By Mail                If By Courier or Hand

 Donlin, Recano & Company, Inc.  Donlin, Recano & Company, Inc.
     P.O. Box 2022               419 Park Avenue South
     Murray Hill Station         Suite 1206
New York, New York 10156-0701    New York, New York 10016

     To have the Individual Vote Change Certifications
transmitted to you by your Beneficial Owners, if any, count, you
must complete, sign and return this Master Certification so that
it is received by the Balloting Agent not later than 5:00 p.m.,
Eastern Time, on January 24, 1995.

     You need not transmit this Master Certification to the
Balloting Agent if you do not receive any Individual Vote Change
Certifications from your Beneficial Owners.

     IF YOU DID NOT RECEIVE A RETURN ENVELOPE WITH YOUR MASTER
VOTE CHANGE CERTIFICATION, CONTACT DONLIN, RECANO & COMPANY,
INC.
AT 1 (800) 489-7444.

     IF YOU HAVE ANY QUESTIONS REGARDING THIS MASTER VOTE CHANGE
CERTIFICATION OR THE VOTE CHANGE PROCEDURES, PLEASE CALL
1 (800) 489-7444.

<PAGE>

                                       Exhibit T3E20


                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION

____________________________
                           
In re
                                        Chapter 11
  Hillsborough Holdings                 Jointly Administered
  Corporation, et al.,                  Case Nos. 89-9715-8P1
                                        to 89-9746-8P1 and
                  Debtors.              90-11997-8P1 Inclusive
____________________________
















              INDIVIDUAL VOTE CHANGE CERTIFICATION

         FOR CLASS S-6 (SERIES B & C SENIOR NOTE) CLAIMS
                       (BENEFICIAL OWNERS)

     PLEASE READ THE FOLLOWING CAREFULLY. IF YOU WANT TO CHANGE
THE VOTE YOU PREVIOUSLY CAST ON THE CREDITORS' JOINT PLAN OF
REORGANIZATION FOR PURPOSES OF THE VOTE ON THE AMENDED JOINT PLAN
OF REORGANIZATION DATED AS OF DECEMBER 9, 1994 (THE "CONSENSUAL
PLAN") PLEASE COMPLETE, SIGN, AND DATE THIS CERTIFICATION AND
RETURN IT IN THE ENCLOSED POSTAGE-PAID ENVELOPE PROMPTLY. IF YOUR
CERTIFICATION HAS NOT BEEN RECEIVED BY DONLIN, RECANO & COMPANY,
INC. (THE "BALLOTING AGENT") BY 5:00 P.M., EASTERN TIME, ON OR
BEFORE JANUARY 24, 1995, OR, IF YOU ARE NOT THE RECORD HOLDER, BY
YOUR BROKER, BANK OR NOMINEE BY 5:00 P.M., EASTERN TIME, ON OR
BEFORE JANUARY 19, 1995, IT WILL NOT BE COUNTED. IF YOU DO NOT
WANT TO CHANGE THE VOTE YOU CAST ON THE CREDITORS' PLAN FOR
PURPOSES OF THE VOTE ON THE CONSENSUAL PLAN, YOU NEED DO NOTHING.

     The records of the Balloting Agent reflect that you
previously cast a timely ballot to either accept or reject the
"Creditors' Joint Plan of Reorganization Dated As Of August 1,
1994" (the "Creditors' Plan") proposed by the statutorily
appointed Bondholders' Committee and Creditors' Committee, Lehman
Brothers Inc., Apollo and the Ad Hoc Committee of Pre-LBO
Bondholders (collectively, the "Creditor Proponents").

     The Creditor Proponents, the Debtors, and Kohlberg Kravis
Roberts & Co. ("KKR") have now settled their disputes and reached
agreement on the terms of a joint plan of reorganization for the
Debtors which is based on a modification of the Creditors' Plan.
The terms of the settlement are embodied in the Amended Joint
Plan of Reorganization Dated As Of December 9, 1994 and exhibits
thereto (the "Consensual Plan"), which is jointly proposed by the
Creditor Proponents, the Debtors and the KKR Proponents (as
defined in the Consensual Plan).

     The Consensual Plan represents a modification of the
Creditors' Plan. The changes made to the Creditors' Plan which
are embodied in the Consensual Plan are reflected in the black-
lined version of the Consensual Plan which has been transmitted
to you and are further described in the Supplement To Disclosure
Statement For Amended Joint Plan of Reorganization Dated As Of
December 9, 1994 (the "Disclosure Statement Supplement"). On
December 15, 1994, the United States Bankruptcy Court for the
Middle District of Florida (Tampa Division) entered an order
approving the Disclosure Statement Supplement as containing
adequate information.

     Under the Bankruptcy Code, a holder of a claim or interest
that cast a vote to accept or reject a plan of reorganization, is
deemed to have accepted or rejected, as may be applicable, such
plan as modified, unless such holder who voted to accept or
reject such plan changes that vote within the time fixed by the
court.

     IF YOU WANT TO CHANGE THE VOTE YOU CAST ON THE CREDITORS'
PLAN, AND THEREFORE HAVE A DIFFERENT VOTE CAST WITH RESPECT TO
THE CONSENSUAL PLAN PLEASE CHECK THE APPROPRIATE BOX BELOW:

     Item 1.  Principal Amount of Series B & C Senior Notes As To
Which Votes Were Cast and Vote Change Applies. This Certification
is cast by or on behalf of the Beneficial Owner of the aggregate
principal amount of the Series B & C Senior Notes indicated
immediately below. The undersigned hereby certifies that the
undersigned was the beneficial holder of such Series B & C Senior
Notes as of July 13, 1994 (the "Beneficial Owner"), and voted the
claim represented thereby to accept or reject the Creditors'
Plan. Please fill out the following as may be appropriate:


Account Number (if known)  Aggregate Principal Amount



                           Total = $

Or, if you do not hold your Series B & C Senior Notes through an
account or accounts, $         in aggregate principal amount.

     Item 2.  Class S-6 (Series B & C Senior Note Claims)
ORIGINAL VOTE. The Beneficial Owner of the aggregate principal
amount of Series B & C Senior Notes set forth in Item 1
originally voted to (please check one box below):

               Accept the Creditors' Plan   / /

               Reject the Creditors' Plan  / /

     Item 3.  Class S-6 (Series B & C Senior Note Claims) VOTE
CHANGE. The Beneficial Owner of the aggregate principal amount of
Series B & C Senior Notes set forth in Item 1 does not want the
vote it cast on or before September 23, 1994 on the Creditors'
Plan to be applied to the Consensual Plan, and wishes instead to
have the following vote applied to the Consensual Plan (please
check the appropriate box):

               Accept the Consensual Plan     / /

               Reject the Consensual Plan    /  /

     Item 4. By signing this Certification, the undersigned
certifies that (i) the Beneficial Owner of the Series B & C
Senior Notes set forth in Item 1 has full power and authority to
vote to accept or reject the Consensual Plan, (ii) such
Beneficial Owner has voted to accept or reject the Consensual
Plan as set forth in Item 3 above, (iii) the vote cast by such
Beneficial Owner in Item 3 above reflects a change from the vote
that was previously cast by the Beneficial Owner on the
Creditors' Plan, and (iv) this Certification has been executed on
behalf of a single Beneficial Owner. The undersigned also
acknowledges that (i) the Beneficial Owner has been provided with
a copy of the Disclosure Statement Supplement, including all
Exhibits thereto, and (ii) this Certification shall be counted as
the undersigned's changed vote with respect to all Debtors
against which the undersigned has an Allowed Class S-6 Claim.



                         Name:________________________________
                                       (Print or Type)

                              ________________________________
                                     Federal Tax I.D. No.

                         Signature:___________________________

                         By:__________________________________
                                     (If Appropriate)

                         Title:_______________________________
                                     (If Appropriate) 

                         Address:_____________________________ 
                                           Street

                                 _____________________________
                                    City, State and Zip Code

                         Telephone Number: (    )_____________

                         Date Completed: _____________________


           INSTRUCTIONS FOR COMPLETING THE INDIVIDUAL 
                    VOTE CHANGE CERTIFICATION

     The Certification on the reverse side is not a letter of
transmittal and may not be used for any purpose other than for
the Beneficial Owner to indicate that it wishes to change from a
rejection to an acceptance, or an acceptance to a rejection, as
may be applicable, the vote such claimholder cast on the
Creditors' Plan, with the result that the changed vote shall be
utilized in respect of determining whether the Consensual Plan
has been accepted by the requisite amount and number of claims.
Accordingly, holders should not surrender certificates
representing their securities in connection with this
Certification, and the Balloting Agent will not accept delivery
of any such certificates tendered together with this
Certification.

     Only a holder of Series B & C Senior Notes in whose name
such notes are held on the books of the Series B & C Senior Note
Trustee on July 13, 1994, the record date previously established
by the Bankruptcy Court, or any person who has obtained a
properly completed proxy from such person, and who timely cast a
vote to either accept or reject the Creditors' Plan has the
opportunity to change the vote it originally cast on the
Creditors' Plan.

     The Consensual Plan may be confirmed by the Bankruptcy Court
and thereby made binding on you if it is accepted by the holders
of two-thirds in amount and more than one-half in number of
claims in each class and the holders of two-thirds in amount of
equity security interests in each class voting on such plan. In
the event the requisite acceptances are not obtained, the
Bankruptcy Court may nevertheless confirm the Consensual Plan if
the Bankruptcy Court finds that such plan accords fair and
equitable treatment to the class or classes rejecting it and
otherwise satisfies the requirements of section 1129(b) of the
Code. If
the Consensual Plan is confirmed by the Bankruptcy Court, all
holders of Series B & C Senior Notes and any and all other
holders of claims against and equity interests in the Debtors
(including those who abstain or reject such plan or are not
entitled to vote thereon) will be bound by the confirmed plan and
the transactions contemplated thereby. If you do not want the
vote you cast on the Creditors' Plan to be deemed to have been
cast on the Consensual Plan, you must complete, sign and return
this Certification in the enclosed return envelope to:

   If By Mail                           If By Courier or Hand
   Donlin, Recano & Company, Inc.       Donlin, Recano & Company,
Inc.
   P.O. Box 2022                        419 Park Avenue South
   Murray Hill Station                  Suite 1206
   New York, New York 10156-0701        New York, New York 10016

     To have your vote change count, you must complete, sign and
return this Certification so that it is received either (i) by
the Balloting Agent not later than 5:00 p.m., Eastern Time, on
January 24, 1995, or (ii) if you are not also the record holder,
by your broker, bank or nominee not later than 5:00 p.m., Eastern
Time, on January 19, 1995. Your original signature is required on
the Certification in order for your vote change to count.

     All capitalized terms used herein shall have the meanings
ascribed to them in the Consensual Plan.

     To properly complete the Certification, you must follow the
procedures described below:

          (a) make sure that the information required in Item 1
     has been inserted; if you do not know the amount of your
     claim, please contact either the Balloting Agent, or, if you
     are not the record holder, your broker, your bank, or your
     nominee;

          (b) indicate whether you had voted to accept or reject
     the Creditors' Plan by checking the proper box in Item 2; if
     you do not remember how you voted, please contact either the
     Balloting Agent, or, if you are not the record holder, your
     broker, bank or your nominee;

          (c) indicate your changed vote to accept or reject the
     Consensual Plan by checking the appropriate box in Item 3;

          (d) if you are completing this Certification on behalf
     of another entity, indicate your relationship with such
     entity and the capacity in which you are signing;

          (e) please use additional Certifications (available
     from the Balloting Agent) if additional space is required to
     respond to any item on the Certification or use additional
     sheets of papers clearly marked to indicate the applicable
     item of the Certification (if you elect to use additional
     Certifications because additional space is required, you
     must complete and sign each such Certification);

          (f) return your Certification using the enclosed return
     envelope. If you received a return envelope addressed
     directly to the Balloting Agent, please mail or deliver your
     Certification so that it will be received by January 24,
     1995. If you received a return envelope addressed to a
     broker, bank or nominee, you must return your Certification
     to such entity by January 19, 1995. Please allow additional
     time; and

          (g) if you hold claims or interests in more than one
     class, and you previously cast a ballot to either accept or
     reject the Creditors' Plan in more than one of those
     classes, you may receive more than one Certification,
     labeled for different classes of claims or interests. Your
     changed vote will be counted in determining acceptance or
     rejection of the Consensual Plan by a particular class only
     if you fill out and return the Certification labeled for
     that class in accordance with the instructions on that
     Certification.

     IF YOU WANT THE VOTE YOU ORIGINALLY CAST TO ACCEPT OR REJECT
THE CREDITORS' PLAN TO BE COUNTED AS CAST IN DETERMINING
ACCEPTANCE OR REJECTION OF THE CONSENSUAL PLAN, YOU NEED NOT DO
ANYTHING.

     IF YOU DID NOT RECEIVE A RETURN ENVELOPE WITH YOUR
CERTIFICATION, OR YOU DID NOT RECEIVE A COPY OF THE DISCLOSURE
STATEMENT SUPPLEMENT OR CONSENSUAL PLAN, OR IF YOU BELIEVE THAT
YOU HAVE NOT RECEIVED THE CORRECT CERTIFICATION, CONTACT DONLIN,
RECANO & COMPANY, INC. AT 1 (800) 489-7444 OR YOUR BANK, BROKER
OR NOMINEE.

     IF YOU HAVE ANY QUESTIONS REGARDING THIS CERTIFICATION
PLEASE CALL 1 (800) 489-7444.

<PAGE>

                                             Exhibit T3E21



                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION

____________________________
                           
In re
                                   Chapter 11
  Hillsborough Holdings            Jointly Administered
  Corporation, et al.,             Case Nos. 89-9715-8P1
                                   to 89-9746-8P1 and
                  Debtors.         90-11997-8P1 Inclusive
____________________________

                MASTER VOTE CHANGE CERTIFICATION

      FOR USE BY RECORD HOLDERS OF CLASS S-6 (SERIES B & C 
                       SENIOR NOTE) CLAIMS

     PLEASE READ THE FOLLOWING CAREFULLY. IF ANY BENEFICIAL OWNER
OF THE SERIES B & C SENIOR NOTES FOR WHICH YOU WERE THE RECORD
HOLDER AS OF JULY 13, 1994 WANTS TO CHANGE THE VOTE IT CAST ON
THE CREDITORS' JOINT PLAN OF REORGANIZATION FOR PURPOSES OF THE
VOTE ON THE AMENDED JOINT PLAN OF REORGANIZATION DATED AS OF
DECEMBER 9, 1994 (THE "CONSENSUAL PLAN"), PLEASE COMPLETE, SIGN
AND DATE THIS MASTER CERTIFICATION AND RETURN IT IN THE ENCLOSED
POSTAGE-PAID ENVELOPE PROMPTLY TO DONLIN, RECANO & COMPANY, INC.
(THE "BALLOTING AGENT") BY 5:00 P.M. EASTERN TIME, ON OR BEFORE
JANUARY 24, 1995 OR IT WILL NOT BE COUNTED. IF NONE OF THE
BENEFICIAL OWNERS FOR WHICH YOU WERE THE RECORD HOLDER WANTS TO
CHANGE THE VOTE IT CAST ON THE CREDITORS' PLAN FOR PURPOSES OF
THE VOTE ON THE CONSENSUAL PLAN, YOU NEED NOT TRANSMIT THIS
MASTER CERTIFICATION TO THE BALLOTING AGENT.

     The records of the Balloting Agent reflect that you
previously cast a timely master ballot on which was recorded,
among other items, acceptances and/or rejections of the
Creditors' Joint Plan of Reorganization Dated As Of August 1,
1994 (the "Creditors' Plan") cast by the beneficial owners as of
July 13, 1994, of the Series B & C Senior Notes for which you are
the recordholder.

     The proponents of the Creditors' Plan comprised of the
statutorily appointed Bondholders' Committee and Creditors'
Committee, Lehman Brothers Inc., Apollo and the Ad Hoc Committee
of Pre-LBO Bondholders (collectively, the "Creditor Proponents"),
the Debtors and Kohlberg Kravis Roberts & Co. ("KKR") have now
settled their disputes and reached agreement on the terms of a
joint plan of reorganization for the Debtors which is based on a
modification of the Creditors' Plan. The terms of the settlement
are embodied in the Amended Joint Plan of Reorganization Dated As
Of December 9, 1994 and exhibits thereto (the "Consensual Plan"),
which is jointly proposed by the Creditor Proponents, the Debtors
and the KKR Proponents (as defined in the Consensual Plan). The
Consensual Plan represents a modification of the Creditors' Plan.

     Item 1.  Principal Amount of Series B & C Senior Notes As To
Which Votes Were Cast and Vote Change Opportunity Applies. The
undersigned hereby certifies that the undersigned was the
registered recordholder of Series B & C Senior Notes as of
July 13, 1994 and transmitted to the Balloting Agent a schedule
of the following votes cast to accept or reject the Creditors'
Plan by the beneficial owners of such Series B & C Senior Notes
as of July 13, 1994. Please complete the schedule immediately
below.

                                  Principal    Principal
                                  Amount of    Amount of
                                   $             $
      Name
      (Optional)  Account No.    Accepted       Rejected
                                 Creditors'     Creditors' Plan 
1
2
3
4
5
6
7
     Total =          N/A 
             (ATTACH ADDITIONAL PAGES IF NECESSARY)

     Item 2.  Principal Amount of Series B & C Senior Notes As To
Which There Has Been A VOTE CHANGE. The undersigned hereby
certifies that the schedule set forth immediately below is a true
and accurate schedule of each of the beneficial owners of the
Series B & C Senior Notes set forth in Item 1 (a "Beneficial
Owner") which does not want the vote it previously cast on the
Creditors' Plan to be applied to the Consensual Plan, and wishes
instead to have the following vote applied to the Consensual
Plan. Please complete the following as may be appropriate.

                                   Principal     Principal
                                   Amount of     Amount of
                                   $              $
         Name
      (Optional)   Account No.   Accepts the     Rejects the     

                                Consensual Plan  Consensual Plan
1
2
3
4
5
6
7
      Total =       N/A

             (ATTACH ADDITIONAL PAGES IF NECESSARY)

     Item 3.  By signing this Master Certification, the
undersigned certifies that each Beneficial Owner of the Series B
& C Senior Notes described above whose votes are being
transmitted along with this Master Certification has been
provided with a black-lined copy of the Consensual Plan inclusive
of all exhibits thereto and of the Supplement To Disclosure
Statement For Amended Joint Plan of Reorganization Dated As of
December 9, 1994 (the "Disclosure Statement Supplement").


                         Name:________________________________
                                  (Print or Type)

                              ________________________________
                                  Federal Tax I.D. No.

                         Signature:___________________________

                         By:__________________________________
                                     (If Appropriate)

                         Title:_______________________________
                                     (If Appropriate) 

                         Address:_____________________________ 
                                           Street

                                 _____________________________
                                    City, State and Zip Code

                         Telephone Number: (    )_____________

                         Date Completed: _____________________
<PAGE>

INSTRUCTIONS FOR COMPLETING THE MASTER VOTE CHANGE CERTIFICATION

     The Certification on the reverse side is not a letter of
transmittal and may not be used for any purpose other than for a
record holder of Series B & C Senior Notes as of July 13, 1994,
holding on behalf of another, to record such Beneficial Owner's
instruction to change from a rejection to an acceptance, or an
acceptance to a rejection, as may be applicable, the vote such
Beneficial Owner cast on the Creditors' Plan, with the result
that the changed vote shall be utilized in respect of determining
whether the Consensual Plan has been accepted by the requisite
amount and number of claims. Accordingly, holders should not
surrender certificates representing their securities in
connection with this Certification, and the Balloting Agent will
not accept delivery of any such certificates tendered together
with this Certification.

     The Consensual Plan may be confirmed by the Bankruptcy Court
and thereby made binding on you if it is accepted by the holders
of two-thirds in amount and more than one-half in number of
claims in each class and the holders of two-thirds in amount of
equity security interests in each class voting on such plan. In
the event the requisite acceptances are not obtained, the
Bankruptcy Court may nevertheless confirm the Consensual Plan if
the Bankruptcy Court finds that such plan accords fair and
equitable treatment to the class or classes rejecting it and
otherwise satisfies the requirements of section 1129(b) of the
Code. If
the Consensual Plan is confirmed by the Bankruptcy Court, all
holders of Series B & C Senior Notes and any and all other
holders of claims against and equity interests in the Debtors
(including those who abstain or reject such plan or are not
entitled to vote thereon) will be bound by the confirmed plan and
the transactions contemplated thereby.

     Under the Bankruptcy Code, a holder of a claim or interest
that cast a vote to accept or reject a plan of reorganization, is
deemed to have accepted or rejected, as may be applicable, such
plan as modified, unless such holder who voted to accept or
reject such plan changes that vote within the time fixed by the
Court.

     Only a holder of Series B & C Senior Notes in whose name
such notes are held on the books of the Series B & C Senior Note
Trustee on July 13, 1994, the record date previously established
by the Bankruptcy Court, or any person who has obtained a
properly completed proxy from such person, and who timely cast a
vote to either accept or reject the Creditors' Plan has the
opportunity to change the vote it originally cast on the
Creditors' Plan.

     This Master Certification is to be used by brokerage firms,
banks, or nominees for summarizing those Individual Vote Change
Certifications received from the Beneficial Owners of Series B &
C Senior Notes for which you were the record holder as of
July 13, 1994, and who previously timely transmitted Individual
Ballots to you on the Creditors' Plan. Only Individual Vote
Change Certifications received by you by 5:00 p.m., Eastern Time,
on January 19, 1995 are to be counted by you. Individual Vote
Change Certifications received after such time must not be
counted.

     Please retain all executed Individual Vote Change
Certifications for one year.

     Please forward this Master Vote Change Certification in the
enclosed return envelope to:

If By Mail                        If By Courier or Hand

Donlin, Recano & Company, Inc.    Donlin, Recano & Company, Inc.
     P.O. Box 2022                419 Park Avenue South
     Murray Hill Station          Suite 1206
New York, New York 10156-0701     New York, New York 10016

     To have the Individual Vote Change Certifications
transmitted to you by your Beneficial Owners, if any, count, you
must complete, sign and return this Master Certification so that
it is received by the Balloting Agent not later than 5:00 p.m.,
Eastern Time, on January 24, 1995.

     You need not transmit this Master Certification to the
Balloting Agent if you do not receive any Individual Vote Change
Certifications from your Beneficial Owners.

     IF YOU DID NOT RECEIVE A RETURN ENVELOPE WITH YOUR MASTER
VOTE CHANGE CERTIFICATION, CONTACT DONLIN, RECANO & COMPANY, INC.
AT 1 (800) 489-7444.

     IF YOU HAVE ANY QUESTIONS REGARDING THIS MASTER VOTE CHANGE
CERTIFICATION OR THE VOTE CHANGE PROCEDURES, PLEASE CALL 1 (800)
489-7444.

<PAGE>

                                        Exhibit T3E22

                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION

____________________________
                           
In re
                                   Chapter 11
  Hillsborough Holdings            Jointly Administered
  Corporation, et al.,             Case Nos. 89-9715-8P1
                                   to 89-9746-8P1 and
                  Debtors.         90-11997-8P1 Inclusive

____________________________    


    CLASS U-4 EXCHANGE ELECTION FORM FOR THE CONSENSUAL PLAN

        FOR USE BY BENEFICIAL OWNERS AS OF JULY 13, 1994
       WHO PREVIOUSLY ELECTED TO BE DISTRIBUTED QUALIFIED
                     SECURITIES IN CLASS U-4
                   (SENIOR SUBORDINATED NOTES)

     PLEASE READ THE FOLLOWING CAREFULLY. IF YOU WANT TO ELECT TO
EXERCISE THE CLASS U-4 EXCHANGE ELECTION (HAVING PREVIOUSLY
ELECTED TO RECEIVE QUALIFIED SECURITIES UNDER THE CREDITORS'
PLAN) AND RECEIVE A PROPORTIONATELY INCREASED AGGREGATE PRINCIPAL
AMOUNT OF QUALIFIED SECURITIES UNDER THE TERMS OF THE AMENDED
JOINT PLAN OF REORGANIZATION DATED AS OF DECEMBER 9, 1994 (THE
"CONSENSUAL PLAN") INSTEAD OF NEW COMMON STOCK HAVING AN
IDENTICAL AGGREGATE NEW COMMON STOCK VALUE PER SHARE THAT YOU
WOULD OTHERWISE RECEIVE UNDER THE CONSENSUAL PLAN, PLEASE
COMPLETE, SIGN, AND DATE THIS CLASS U-4 EXCHANGE ELECTION AND
RETURN IT IN THE ENCLOSED POSTAGE-PAID ENVELOPE PROMPTLY. IF YOUR
EXCHANGE ELECTION FORM HAS NOT BEEN RECEIVED BY DONLIN, RECANO &
COMPANY, INC. (THE "BALLOTING AGENT") BY 5:00 P.M. EASTERN TIME,
ON OR BEFORE JANUARY 24, 1995, OR IF YOU ARE NOT THE RECORD
HOLDER, BY YOUR BROKER, BANK OR NOMINEE BY 5:00 P.M. EASTERN
TIME, ON OR BEFORE JANUARY 19, 1995, IT WILL NOT BE COUNTED.

     Item 1.  Principal Amount of Senior Subordinated Notes As to
Which A Prior Subordinated Note Claim Election Was Made. This
Class U-4 Exchange Election is being exercised by or on behalf of
the Beneficial Owner of the aggregate principal amount of the
Senior Subordinated Notes indicated below. The undersigned hereby
certifies that the undersigned was the beneficial owner of such
Senior Subordinated Notes as of July 13, 1994 (the "Beneficial
Owner") and previously elected to have the aggregate principal
amount of its Allowed Senior Subordinated Note Claim indicated
immediately below satisfied by Qualified Securities. Please fill
out the following as may be appropriate:

Account Number  Aggregate Principal 
(if known)      Amount  $           Elected to Receive Qualified
                                    Securities in $              

                            Principal   Amount



                    Total = $

Or, if you do not hold your Senior Subordinated Notes through an
account or accounts; $         in aggregate principal amount and
elected to receive Qualified Securities in respect of $        
principal amount of its Allowed Class U-4 Claim.

     Item 2.  Class U-4 Exchange Election. Pursuant to Section
1.26(e) of the Consensual Plan, each holder of a Class U-4 Claim
that had affirmatively elected to receive all or part of its
Class U-4 Claim in the form of Qualified Securities pursuant to
the Subordinated Note Claim Election (other than Lehman Brothers
Inc.) (a holder of an "Eligible Class U-4 Claim") may elect to
modify the allocation of Qualified Securities and New Common
Stock that would otherwise be issued to such holder of an
Eligible Class U-4 Claim under the Consensual Plan, so as to
increase the aggregate amount of Qualified Securities and
decrease by an identical aggregate New Common Stock Value Per
Share the New Common Stock to be issued to such holder, to the
extent set forth in Section 1.26(e) of the Consensual Plan. Such
additional amount of Qualified Securities shall be solely in the
form of New Senior Notes, unless no New Senior Notes are issued
as Qualified Securities under the Consensual Plan, in which case
such additional amount of Qualified Securities shall be in the
form of Cash.

     I wish to exercise the Class U-4 Exchange Election   /  /

The Subordinated Note Claim Election that you previously
exercised remains effective whether or not you elect to exercise
the Class U-4 Exchange Election.

     Item 3.  By signing this Class U-4 Exchange Election Form,
the undersigned certifies that (i) the Beneficial Owner of the
Senior Subordinated Note Claim set forth in Item 1 as, or on
behalf of, the holder of an Eligible Class U-4 Claim has full
power and authority to execute this Exchange Election Form,
(ii) the amounts and other information listed herein about such
Eligible Class U-4 Claims are accurate, and (iii) this Exchange
Election Form has been executed on behalf of a single Beneficial
Owner. The undersigned also acknowledges that the Beneficial
Owner has been provided with a copy of the Disclosure Statement
Supplement, the Consensual Plan and all Exhibits thereto.


                         Name:________________________________
                                  (Print or Type)

                              ________________________________
                                  Federal Tax I.D. No.

                         Signature:___________________________   

                         By:__________________________________
                                     (If Appropriate)

                         Title:_______________________________
                                     (If Appropriate) 

                         Address:_____________________________ 
                                           Street

                                 _____________________________
                                    City, State and Zip Code

                         Telephone Number: (    )_____________

                         Date Completed: _____________________


INSTRUCTIONS FOR COMPLETING THE CLASS U-4 EXCHANGE ELECTION FORM

     The Class U-4 Exchange Election on the reverse side is not a
letter of transmittal and may not be used for any purpose other
than for the Beneficial Owner of an Eligible Class U-4 Claim to
indicate that it wishes to exercise the Class U-4 Exchange
Election provided for under the Consensual Plan. Accordingly,
holders should not surrender certificates representing their
securities in connection with this Class U-4 Exchange Election
and the Balloting Agent will not accept delivery of any such
certificates tendered together with this Class U-4 Exchange
Election.

     Only a holder of Senior Subordinated Notes (other than
Lehman Brothers Inc.) (a) in whose name such notes were held on
the books of the Senior Subordinated Indenture Trustee on
July 13, 1994, the record date previously established by the
Bankruptcy Court, or any person who has obtained a properly
completed proxy from such person, and (b) who previously elected
on or before September 23, 1994 to receive all or any part of its
Allowed Claim in Qualified Securities (a "Beneficial Owner of an
Eligible Class U-4 Claim") has the opportunity to exercise the
Class U-4 Exchange Election under the Consensual Plan.

     To have your Class U-4 Exchange Election count, you must
complete, sign and return this Class U-4 Exchange Election so
that it is received either (i) by the Balloting Agent not later
than 5:00 p.m., Eastern Time, on January 24, 1995, or (ii) if you
are not also the record holder, by your broker, bank or nominee
not later than 5:00 p.m., Eastern Time, on January 19, 1995. Your
original signature is required on the Class U-4 Exchange Election
in order for your election to count. If you are both the
Beneficial Owner and record holder, the Class U-4 Exchange
Election is to be returned to the Balloting Agent, as follows:

    If By Mail                 If By Courier or Hand

    Donlin, Recano & Company, Inc.Donlin, Recano & Company, Inc.
    P.O. Box 2022              419 Park Avenue South
    Murray Hill Station        Suite 1206
    New York, New York 10156-0701New York, New York 10016

     All capitalized terms not otherwise defined herein shall
have the meanings ascribed to them in the Consensual Plan.

     To properly complete the Class U-4 Exchange Election, you
must follow the procedures described below:

          (a) make sure that the information required in Item 1
     has been inserted; if you do not know the principal amount
     of your claim and/or the portion of that amount which you
     previously elected to have satisfied by Qualified
     Securities, please contact either the Balloting Agent, or,
     if you are not the record holder, your broker, your bank, or
     your nominee;

          (b) indicate whether you wish to exercise the Class U-4
     Exchange Election by checking the appropriate box in Item 2;

          (c) if you are completing this Class U-4 Exchange
     Election on behalf of another entity, indicate your
     relationship with such entity and the capacity in which you
     are signing;

          (d) please use additional Class U-4 Exchange Elections
     (available from the Balloting Agent) if additional space is
     required to respond to any item on the Class U-4 Exchange
     Election or use additional sheets of paper clearly marked to
     indicate the applicable item of the Class U-4 Exchange
     Election (if you elect to use additional Class U-4 Exchange
     Elections because additional space is required, you must
     complete and sign each such Class U-4 Exchange Election);
     and

          (e) return your Class U-4 Exchange Election using the
     enclosed postage-paid return envelope. If you received a
     return envelope addressed directly to the Balloting Agent,
     please mail or deliver your Class U-4 Exchange Election so
     that it will be received by January 24, 1995. If you
     received a return envelope addressed to a broker, bank or
     nominee, you must return your Class U-4 Exchange Election to
     such entity by January 19, 1995. Please allow additional
     time.

     IF YOU DO NOT WANT TO MODIFY THE ALLOCATION OF QUALIFIED
SECURITIES AND NEW COMMON STOCK THAT WOULD OTHERWISE BE ISSUED TO
YOU UNDER THE CONSENSUAL PLAN, YOU NEED NOT DO ANYTHING.

     IF YOU DID NOT RECEIVE A RETURN ENVELOPE WITH YOUR CLASS U-4
EXCHANGE ELECTION, OR YOU DID NOT RECEIVE A COPY OF THE
DISCLOSURE STATEMENT SUPPLEMENT OR CONSENSUAL PLAN, CONTACT
DONLIN, RECANO & COMPANY, INC. AT 1 (800) 489-7444 OR YOUR BANK,
BROKER OR NOMINEE.

<PAGE>

                                              Exhibit T3E23

                 UNITED STATES BANKRUPTCY COURT
                   MIDDLE DISTRICT OF FLORIDA
                         TAMPA DIVISION

____________________________
                           
In re
                                   Chapter 11
  Hillsborough Holdings            Jointly Administered
  Corporation, et al.,             Case Nos. 89-9715-8P1
                                   to 89-9746-8P1 and
                  Debtors.         90-11997-8P1 Inclusive
____________________________


 MASTER CLASS U-4 EXCHANGE ELECTION FORM FOR THE CONSENSUAL PLAN
  FOR USE BY RECORD HOLDERS OF CLASS U-4 (SENIOR SUBORDINATED 
                          NOTE) CLAIMS

     PLEASE READ THE FOLLOWING CAREFULLY. IF ANY BENEFICIAL OWNER
OF THE SENIOR SUBORDINATED NOTES FOR WHICH YOU WERE THE RECORD
HOLDER AS OF JULY 13, 1994 HAS PROPERLY INSTRUCTED YOU TO
EXERCISE THE CLASS U-4 EXCHANGE ELECTION AND MODIFY THE AGGREGATE
PRINCIPAL AMOUNT OF QUALIFIED SECURITIES AND NEW COMMON STOCK
THAT SUCH HOLDER WOULD OTHERWISE RECEIVE UNDER THE TERMS OF THE
AMENDED JOINT PLAN OF REORGANIZATION DATED AS OF DECEMBER 9, 1994
(THE "CONSENSUAL PLAN"), PLEASE COMPLETE, SIGN AND DATE THIS
MASTER CLASS U-4 EXCHANGE ELECTION FORM AND RETURN IT IN THE
ENCLOSED POSTAGE-PAID ENVELOPE PROMPTLY TO DONLIN, RECANO &
COMPANY, INC. (THE "BALLOTING AGENT") BY 5:00 P.M. EASTERN TIME,
ON OR BEFORE JANUARY 24, 1995. IF THIS MASTER EXCHANGE FORM HAS
NOT BEEN RECEIVED BY THE BALLOTING AGENT BY SUCH DEADLINE, IT
WILL NOT BE COUNTED. IF NONE OF THE BENEFICIAL OWNERS FOR WHICH
YOU WERE THE RECORD HOLDER HAS PROPERLY INSTRUCTED YOU TO
EXERCISE THE CLASS U-4 EXCHANGE ELECTION, YOU NEED NOT TRANSMIT
THIS MASTER CLASS U-4 EXCHANGE ELECTION FORM TO THE BALLOTING
AGENT.

     The records of the Balloting Agent reflect that you
previously cast a timely master ballot on which was recorded,
among other items, the Subordinated Note Claim Elections
exercised by the beneficial owners as of July 13, 1994, of the
Senior Subordinated Notes for which you were the record holder,
in connection with the Creditors' Joint Plan of Reorganization
Dated As Of August 1, 1994 (the "Creditors' Plan").

     The proponents of the Creditors' Plan comprised of the
statutorily appointed Bondholders' Committee and Creditors'
Committee, Lehman Brothers Inc., Apollo and the Ad Hoc Committee
of Pre-LBO Bondholders (collectively, the "Creditor Proponents"),
the Debtors and Kohlberg Kravis Roberts & Co. have now settled
their disputes and reached agreement on the terms of a joint plan
of reorganization for the Debtors which is based on a
modification of the Creditors' Plan. The terms of the settlement
are embodied in the Amended Joint Plan of Reorganization Dated As
Of December 9, 1994 and exhibits thereto (the "Consensual Plan"),
which is jointly proposed by the Creditor Proponents, the Debtors
and the KKR Proponents (as defined in the Consensual Plan). The
Consensual Plan is a modification of the Creditors' Plan.

     Item 1.  Principal Amount of Senior Subordinated Notes As To
Which A Prior Subordinated Note Claim Election Was Made To
Receive Qualified Securities. The undersigned hereby certifies
that the undersigned was the registered record holder of Senior
Subordinated Notes as of July 13, 1994 and transmitted to the
Balloting Agent a schedule of the following Subordinated Note
Claim Elections made to receive Qualified Securities by the
beneficial owners of such Senior Subordinated Notes as of
July 13, 1994. Please complete the schedule immediately below.

         Name                                  Elected to Receive
     (Optional) Account No.  Principal Amount Qualified Securites
                                 $            in $  Principal    

                                             Amount
1
2
3
4
5
6
7
       Total =    N/A


             (ATTACH ADDITIONAL PAGES IF NECESSARY)

     Item 2.  Principal Amount of Senior Subordinated Notes Which
Have Exercised the Class U-4 Exchange Election. The undersigned
hereby certifies that the schedule set forth immediately below is
a true and accurate schedule of each of the beneficial owners of
the Senior Subordinated Notes set forth in Item 1 (other than
Lehman Brothers Inc.) (each an "Eligible Class U-4 Beneficial
Owner") which has elected under the Consensual Plan to modify the
allocation of Qualified Securities and New Common Stock that
would otherwise be issued to such Eligible Class U-4 Beneficial
Owner. Please complete the following as may be appropriate.

      Name                                  Exercised Class U-4
    (Optional) Account No. Principal Amount Exchange Election
                            of $       

1
2
3
4
5
6
7
      Total =    N/A

             (ATTACH ADDITIONAL PAGES IF NECESSARY)

     Item 3. By signing this Master Exchange Election, the
undersigned certifies that each Beneficial Owner of the Senior
Subordinated Notes described above whose Class U-4 Exchange
Elections are being transmitted along with this Master Class U-4
Exchange Election Form has been provided with a black-lined copy
of the Consensual Plan inclusive of all exhibits thereto and a
copy of the Supplement To Disclosure Statement For Amended Joint
Plan of Reorganization Dated As of December 9, 1994 (the
"Disclosure Statement Supplement").

                         Name:________________________________
                                  (Print or Type)

                              ________________________________
                                  Federal Tax I.D. No.

                         Signature:___________________________

                         By:__________________________________
                                     (If Appropriate)

                         Title:_______________________________
                                     (If Appropriate) 

                         Address:_____________________________ 
                                           Street

                                 _____________________________
                                    City, State and Zip Code

                         Telephone Number: (    )_____________

                         Date Completed: _____________________


        INSTRUCTIONS FOR COMPLETING THE MASTER CLASS U-4 
                     EXCHANGE ELECTION FORM

     The Class U-4 Exchange Election on the reverse side is not a
letter of transmittal and may not be used for any purpose other
than for a record holder of Senior Subordinated Notes as of
July 13, 1994, holding on behalf of another who had previously
elected to received Qualified Securities under the Consensual
Plan, to record such Beneficial Owner's instruction to exercise
the Class U-4 Exchange Election provided for under the Consensual
Plan. Accordingly, holders should not surrender certificates
representing their securities in connection with this Class U-4
Exchange Election, and the Balloting Agent will not accept
delivery of any such certificates tendered together with this
Class U-4 Exchange Election.

     Only a holder of Senior Subordinated Notes (other than
Lehman Brothers Inc.) (a) in whose name such notes were held on
the books of the Senior Subordinated Indenture Trustee on
July 13, 1994, the record date previously established by the
Bankruptcy Court, or any person who has obtained a properly
completed proxy from such person, and (b) who elected to receive
all or any part of its Allowed Claim in Qualified Securities on
or before September 23, 1994, has the opportunity to exercise the
Class U-4 Exchange Election under the Consensual Plan.

     This Master Class U-4 Exchange Election Form is to be used
by brokerage firms, banks, or nominees for summarizing those
Class U-4 Exchange Election Forms received from (a) the Eligible
Class U-4 Beneficial Owners of Senior Subordinated Notes for
which you were the record holder as of July 13, 1994, and (b) who
previously timely transmitted Individual Ballots to you on the
Creditors' Plan on which elections to receive Qualified
Securities were made. Only Class U-4 Exchange Election Forms
received by you by 5:00 p.m., Eastern Time, on January 19, 1995
are to be counted by you and reflected on the Master Class U-4
Exchange Election Form. Class U-4 Exchange Election Forms
received after such time must not be counted.

     Please retain all executed Class U-4 Exchange Election Forms
for one year.

     Please forward this completed and executed Master Class U-4
Exchange Election Form in the enclosed return envelope to:

    If By Mail                 If By Courier or Hand

 Donlin, Recano & Company, Inc. Donlin, Recano & Company, Inc.
    P.O. Box 2022                419 Park Avenue South
    Murray Hill Station           Suite 1206
New York, New York 10156-0701   New York, New York 10016

     To have the Class U-4 Exchange Election Forms transmitted to
you by your Beneficial Owners, if any, count, you must complete,
sign and return this Master Class U-4 Exchange Election Form so
that it is received by the Balloting Agent not later than 5:00
p.m., Eastern Time, on January 24, 1995.

     You need not transmit this Master Class U-4 Exchange
Election Form to the Balloting Agent if you do not receive any
Class U-4 Exchange Election Forms from your Beneficial Owners.

     IF YOU DID NOT RECEIVE A RETURN ENVELOPE WITH YOUR MASTER
CLASS U-4 EXCHANGE ELECTION FORM, CONTACT DONLIN, RECANO &
COMPANY, INC. AT 1 (800) 489-7444.


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