HAHN AUTOMOTIVE WAREHOUSE INC
10-Q, 1997-08-15
MOTOR VEHICLE SUPPLIES & NEW PARTS
Previous: ACCUMED INTERNATIONAL INC, 8-K/A, 1997-08-15
Next: BKC SEMICONDUCTORS INC, 10-Q, 1997-08-15



                                
               SECURITIES AND EXCHANGE COMMISSION

                    WASHINGTON, D.C.  20549

                           FORM 10-Q

                     QUARTERLY REPORT UNDER
                   SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934


For Quarterly Period Ended                        June 30, 1997

Commission File Number                       0-20984

                HAHN AUTOMOTIVE WAREHOUSE, INC.

     NEW YORK                                16-0467030
 (State or other jurisdiction of             (I.R.S. Employer
incorporation or organization)               Identification no.)

     415 West Main Street     Rochester, New York           14608
        (Address of principal executive offices)(Zip Code)

                         (716) 235-1595
      (Registrant's telephone number, including area code)

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

YES     X      NO
1
Number  of  shares outstanding of the registrant's common  stock,
par value $.01 per share, on August 13, 1997; 4,745,014.
                                
                 HAHN AUTOMOTIVE WAREHOUSE, INC.
                                
                              Index
                                
                                
                              Page
PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements
          Condensed Consolidated Balance
          Sheets - June 30, 1997 and
          September 30, 1996                               

          Condensed Consolidated Statements
          of Income - for the nine months and three months
          ended June 30, 1997 and June 30, 1996           

          Condensed Consolidated Statements
          of Cash Flows - for the nine months
          ended June 30, 1997 and June 30, 1996 

          Notes to Condensed Consolidated
          Financial Statements           


Item 2.   Management's Discussion and
          Analysis of Financial Condition
          and Results of Operations      


PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings 

Item 3.   Default Upon Senior Securities 

Item 5.   Other Information

Item 6.   Exhibits and Reports on Form 8-K                


SIGNATURES                                                

EXHIBIT INDEX      

                                
PART I.  FINANCIAL INFORMATION
ITEM 1.  Financial Statements

2

<TABLE>
<CAPTION>
     HAHN AUTOMOTIVE WAREHOUSE, INC.                                                              
  CONDENSED CONSOLIDATED BALANCE SHEETS                                                        
    (In Thousands except share data)                                                           
                                            6/30/97   9/30/96                                     
ASSETS                                     Unaudited  Restated                                    
<S>                                       <C>          <C>                                         
Current Assets:                                                                                   
  Cash                                           $479      $79                                    
  Accounts Receivable:                                                                            
    Trade, net of allowance for doubtful       21,829   17,052                                    
accounts
  Inventory                                    42,410   41,636                                    
  Other Current Assets                            503      844                                    
Total Current Assets                           65,221   59,611                                    
                                                                                                  
Net Assets of Discontinued Operations          10,700   29,268                                    
Property, Equipment, and Leasehold              5,395    5,609                                    
Improvements, net
Other Assets                                   12,025    3,332                                    
Total Assets                                  $93,341  $97,820                                    
                                                                                                  
LIABILITIES AND SHAREHOLDERS' EQUITY                                                              
Current Liabilities:                                                                              
  Current portion of long-term debt                                                               
    and capital lease obligations              $3,249   $3,376                                    
  Current portion - Notes Payable-              2,357    2,560                                    
Officers and Affiliates
  Accounts Payable                             12,877   12,980                                    
  Compensation Related Liabilities              1,695    1,665                                    
  Other Accrued Expenses                        9,259    2,847                                    
Total Current Liabilities                      29,437   23,428                                    
                                                                                                  
Long-term Debt                                 51,954   40,443                                    
Capital Lease Obligations                         294      450                                    
Total Liabilities                              81,685   64,321                                    
                                                                                                  
Shareholders' Equity:                                                                             
  Common Stock (par value $.01 per share;                                                         
authorized
  20,000,000 shares; issued and                                                                   
outstanding
  4,562,513 and 4,745,014 respectively)            47       46                                    
Additional Paid-in Capital                     25,975   24,607                                    
3                                                                                                 
Retained Earnings (deficit)                  (14,366)    8,846                                    
Total Shareholders' Equity                     11,656   33,499                                    
Total Liabilities and Shareholders'           $93,341  $97,820                                    
Equity

</TABLE>
<TABLE>
<CAPTION>



HAHN AUTOMOTIVE WAREHOUSE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In Thousands except share and per share data)
     (Unaudited)
                                                           
                       For the 9             For the 3
                        Months Ended          Months Ended
                           
                        June 30,             June 30,
                         1997        1996      1997      1996
                                  Restated               Restated
<S>                    <C>        <C>          <C>        <C>
Net Sales               $105,422   $102,393   $37,920    $39,441
Cost of Products Sold     65,580     63,155    23,871     24,844
Gross Profit              39,842     39,238    14,049     14,597
                                                                
Selling, General                                                
  Administrative          33,942     31,611    12,114     11,158
Expense
Depreciation and           1,280      1,347       433        435
Amortization
Income from Operations     4,620      6,280     1,502      3,004
                                                                
Interest Expense         (3,526)    (3,326)   (1,281)    (1,142)
Interest and Service         341        318       107         74
Charge Income
Income from Continuing                                          
Operations
  Before Taxes             1,435      3,272       328      1,936
Income Taxes                 550      1,250       125        740
Income from Continuing       885      2,022       203      1,196
Operations
Loss from Discontinued                                          
Operations:
Write-down of                                                   
Investment in
  Subsidiary, Net of    (18,789)             (18,789)           
Tax
                                                                
4                                                               
Loss from Discontinued                                          
Operations,
  Net of Tax             (3,937)    (1,246)   (1,851)      (212)
Total Loss from                                                 
Discontinued
  Operations            (22,726)             (20,640)           
Net Income (Loss)      ($21,841)       $776  ($20,437)       $984
                                                                
Income from Continuing                                          
Operations
  Per Share                $0.19      $0.42     $0.04      $0.25
Loss from Discontinued                                          
Operations
  Per Share               (4.79)     (0.26)    (4.35)     (0.04)
                                                                
Net Income Per Share     ($4.60)      $0.16   ($4.31)      $0.21
                                                                
Weighted Shares        4,745,014  4,745,014  4,745,014  4,745,014
Outstanding
</TABLE>
<TABLE>
<CAPTION>

   HAHN AUTOMOTIVE WAREHOUSE, INC.
 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 (In Thousands except per share data)
             (Unaudited)
                                       9 Mo. Ended  9 Mo. Ended
                                         6/30/97      6/30/96
<S>                                    <C>          <C>
Cash Flows from Operating Activities:                     
  Income from Continuing Operations            $885       $2,756
  Items to Reconcile Net Income to Net                          
Cash Used
    in Operating Activities:                                    
      Depreciation and Amortization           1,240        1,347
      Provision for Doubtful Accounts           458          489
      Loss from Discontinued                                    
Operations
        Before Non-Cash Items               (3,103)        (947)
                                                                
Changes in Assets and Liabilities:                              
  Trade Receivables                         (5,235)      (4,151)
  Inventory                                   (774)      (3,967)
  Other Assets                              (1,572)          669
5                                                               
  Accounts Payable and Other Accruals         (161)        4,449
  Net Assets of Discontinued                (1,457)      (4,173)
Operations
Net Cash Used in Operating Activities       (9,719)      (3,528)
Cash Flows from Investing Activities:                           
  Additions to PP&E, net                                        
    Continuing Operations                   (1,026)        (842)
    Discontinued Operations                       0        (306)
  Net Cash Used in Investing                (1,026)      (1,148)
Activities
                                                                
Cash Flows from Financing Activities:                           
  Net Borrowings Under Line of Credit        12,069        6,654
  Proceeds from Long-term Debt and            1,908          538
Demand Notes
  Proceeds from Notes-payable -                   0        2,150
Officers and Affiliates
  Payment of Long-term Debt and Demand      (2,425)      (3,720)
Notes
  Payment of Notes Payable - Officers         (203)        (567)
and Affiliates
  Payment of Capital Lease Obligations        (325)        (377)
  Net Cash Provided By Financing             11,024        4,678
Activities
                                                                
Net Increase in Cash                            279            2
                                                                
Cash at Beginning of Period                      79           76
                                                                
Cash at End of Period                           358           78
</TABLE>
                 HAHN AUTOMOTIVE WAREHOUSE, INC.
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.  Summary of Significant Accounting Policies

Basis of Presentation

The  condensed interim consolidated financial statements included
herein have been prepared by the Company, without audit, pursuant
to  the  rules  and  regulations of the Securities  and  Exchange
Commission.  As a result of its bankruptcy filing, the  Company's
AUTOWORKS,  Inc. subsidiary (see note 2) has been deconsolidated.
The  interim  financial statements reflect all adjustments  which
are,  in  the opinion of management, necessary to fairly  present
such  information.   Although  the  Company  believes  that   the
disclosures included on the face of the interim consolidated
6
financial  statements  and  in the  other  footnotes  herein  are
adequate  to  make  the  information  presented  not  misleading,
certain   information   and   footnote   disclosures,   including
significant  accounting policies, normally included in  financial
statements   prepared  in  accordance  with  generally   accepted
accounting principles have been condensed or omitted pursuant  to
such  rules  and  regulations.   Certain  amounts  in  the  prior
period's consolidated financial statements have been reclassified
to  conform to the current period's basis of presentation.  It is
suggested  that  all condensed consolidated financial  statements
contained  herein  be  read  in conjunction  with  the  financial
statements and the notes thereto included in the Company's Annual
Report for the fiscal year ended September 30, 1996 on Form 10-K,
filed  with  the Securities and Exchange Commission,  Washington,
D.C.  20549.   This information may be obtained through  the  web
site  of  the  Securities and Exchange Commission,  EDGAR  Filing
section at http://www.sec.gov.

Operating results for the nine month period ended June  30,  1997
are  not  necessarily  indicative of  the  results  that  may  be
expected for the entire fiscal year.

2. Discontinued Operations

In  the  third  quarter  of fiscal 1997,  the  Company  made  the
decision  to  exit its retail business.  On July  24,  1997,  the
Company's retail subsidiary, AUTOWORKS, Inc. ("AUTOWORKS"), filed
for   reorganization  under  Chapter  11  of  the  United  States
Bankruptcy  Code  in the United States Bankruptcy  Court  in  the
Western District of New York to assure orderly administration  of
AUTOWORKS'  assets and liabilities.  Under Chapter 11,  AUTOWORKS
will  operate as a debtor-in-possession while its assets are sold
or  liquidated,  and its debts restructured.  As  a  result,  the
Company  has  deconsolidated, and classified  as  a  discontinued
operation, the AUTOWORKS' subsidiary.  The consolidated financial
statements   presented  herein  (including  all  prior   periods'
statements  which  have been restated) reflect  all  discontinued
operations separately from continuing operations.

The  Company  has recorded a provision of $22.7  million  in  the
third  quarter  of  fiscal 1997, for the  loss  expected  on  the
divestment  of  the  AUTOWORKS  retail  business  classified   as
discontinued  operations  in the third quarter  of  fiscal  1997.
This  provision  includes year-to-date operating losses  of  this
business  and  the write-down of assets to their  net  realizable
value  (net  of  estimated  current  and  projected  future   tax
benefits).   The  Company  has also accrued  $6.5  million  as  a
reserve  for  estimated liability on obligations  for  which  the
Company  is  jointly liable with AUTOWORKS (excluding the  Credit
Facility Agreement discussed in Note 5 below).

At  June  30,  1997, the assets and liabilities of AUTOWORKS  are
summarized as follows:
7
          Assets

          Cash                                           $676
          Inventory                                    14,950
          Building and Fixtures                           850
          Other Assets                                    240
          Total Assets                                $16,716
          Liabilities

          Current Liabilities                         $20,369
          Due to Affiliates                            45,487

          Total Liabilities                           $65,856

          Liabilities Exceeding Assets                $49,140

Operating results of AUTOWORKS for the nine months ended June 30,
1997 are as follows:

     Net Sales                                        $51,054
     Gross Margin                                      22,771
     Loss from Discontinued Operations:
       Loss from Operations                           (6,152)
       Write-down of Assets to Net Realizable Value   (27,402)
       Charge for Estimated Future Operating Losses    (6,855)

     Total Loss from Discontinued Operations         ($40,409)


3.  Acquisitions

On  October 14, 1996, the Company acquired the assets  of  Nu-Way
Auto  Parts, Inc. ("Nu-Way") for $2.7 million, of which  $600,000
was  paid  in  cash and the balance with deferred payments.   The
$600,000  in cash was funded with borrowings under the  Company's
revolving  line  of  credit.  Nu-Way's four Rochester,  New  York
locations   have  been  integrated  into  the  Company's   Direct
Distribution  (two-step)  Division.  Nu-Way's  operating  results
have been included in the Company's results of operation from the
date of acquisition forward.

On  May  1,  1997,  the Company acquired the assets  of  Finn  of
Canandaigua,  Inc.  ("Finn") for $831,000 of which  $450,000  was
paid  in cash and the balance in deferred payments.  The $450,000
in  cash was funded with borrowings under the Company's revolving
line  of credit.  Finn was previously a customer of the Rochester
Distribution Center.  Finn has been integrated with the Company's
jobbing  stores within the three-step division.  Finn's operating
results have been included in the Company's results of operations
from the date of acquisition forward.


4.  Stockholders' Equity
8
On  March  14, 1997, the Board of Directors declared a  4%  stock
dividend on the Company's common stock, distributable May 1, 1997
to  shareholders  of  record as of April 10, 1997.   Accordingly,
amounts  equal to the fair market value of the additional  shares
issued  have  been charged to retained earnings and  credited  to
common  stock and additional paid-in capital at March  31,  1997.
Earnings  per share and weighted average shares outstanding  have
been  presented  as  if the stock dividend had  occurred  at  the
beginning of fiscal year 1996.

5.  Debt (in thousands)

Long-term debt consists of the following:

<TABLE>
<CAPTION>

                                                Restated
                                      6/30/97     9/30/96
<S>                               <C>          <C>
Revolving Line of                      48,069      36,000
Credit
Senior Secured Notes                    4,250       6,400
                     
Other Long-term Debt                    2,611         978
                     
Less Current                          (2,976)     (2,935)
Maturities
                     
Total                                 $51,954     $40,443
</TABLE>

The Company's revolving line of credit is provided pursuant to  a
Credit Facility Agreement, dated June 26, 1996, among the Company
and  its  wholly-owned subsidiaries and a banking syndicate.   As
described in Note 2 above, on July 24, 1997, the Company's wholly-
owned  subsidiary,  AUTOWORKS,  filed  for  reorganization  under
Chapter  11  of the United States Bankruptcy Code.   This  filing
resulted in a default under the Credit Facility Agreement.  As of
the  end of the fiscal 1997 third quarter, the Company failed  to
meet  certain  financial  covenants  under  the  Credit  Facility
Agreement  resulting  in  additional defaults  under  the  Credit
Facility  Agreement. The Company together with  its  wholly-owned
subsidiaries  and  the  banking syndicate  have  entered  into  a
Waiver,  Modification and Third Amendment to the Credit  Facility
Agreement  and  Forbearance Agreement dated as of July  24,  1997
(the  "Forbearance  Agreement"), pursuant to which,  among  other
things,  the banking syndicate agreed to forbear from  exercising
their  rights  and  remedies through November  30,  1997  in  the
absence  of another default, all as more fully described  in  the
"Liquidity  and Capital Resources" section appearing in  Part  I,
Item 2 of this Form 10-Q.

The  Senior Secured Notes are outstanding pursuant to  a  certain
Note Agreement, dated December 15, 1989, ("Note Agreement")
9
between  the  Company  and Massachusetts  Mutual  Life  Insurance
Company   ("Mass  Mutual")  (which  provides  for  a  pre-default
interest  rate  of  10.25%  per annum).   Borrowings  outstanding
pursuant  to  both the Credit Facility Agreement and  the  Senior
Secured  Notes are secured by substantially all of the assets  of
the  Company  and its wholly-owned subsidiaries on a  pari  passu
basis pursuant to an Intercreditor Agreement.

The Company defaulted on the Senior Secured Notes as a result  of
the   bankruptcy   of  AUTOWORKS  and  cross-default   provisions
triggered  by defaults under the Credit Facility Agreement.   The
Company  and Mass Mutual have executed a Sixth Amendment to  Note
Agreement,  dated as of August 14, 1997, ("the Sixth  Amendment")
pursuant  to  which  Mass  Mutual  has  agreed  to  forbear  from
exercising  its  rights and remedies on the terms and  conditions
set  forth therein until November 30, 1997, so long as  no  other
defaults occur.  On that date, all amounts outstanding under  the
Senior  Secured  Notes will become due and  payable.   The  Sixth
Amendment  is more fully described in the "Liquidity and  Capital
Resources" section appearing in Part I, Item 2 of this Form 10-Q.

The Company is obligated under Subordinated Notes, dated February
1,  1996  (executed June 26, 1996 in favor of its Chief Executive
Officer  and  President),  in  the aggregate  original  principal
amount  of  $2.2  million.  Interest accrues on the  Subordinated
Notes  at  the  rate  of 12% per annum and  is  payable  monthly.
Commencing  on  January 1, 1997, the Subordinated  Notes  require
monthly principal payments with possible mandatory prepayments if
the  Company's net income exceeds certain stated amounts.   Final
principal  and  interest  payments  are  due  February  1,  2001.
However,  as  a result of the defaults under the Credit  Facility
Agreement  described  above,  under the  Subordination  Agreement
between   the  Company  and  its  Chief  Executive  Officer   and
President, as modified by the Forbearance Agreement, the  Company
is  permitted  to make interest only payments on the Subordinated
Notes (so long as no other event of default occurs).


Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations

General

Hahn  Automotive Warehouse, Inc. (the "Company")  operates  its
business   both  through  the  Company  and  its   wholly-owned
subsidiary,  Meisenzahl  Auto  Parts,  Inc.   Unless  otherwise
indicated,  the  discussion  herein  refers  to  the  financial
condition  and  results  of  operation  of  the  Company  on  a
consolidated basis.

The discussions set forth in this Form 10-Q may contain forward-
looking  comments. Such comments are based upon the information
currently available to management of the Company and
10
management's perception thereof as of the date of this  report.
Actual  results  of the Company's operations  could  materially
differ  from  those indicated in the forward-looking  comments.
The   difference  could  be  caused  by  a  number  of  factors
including,  but  not  limited to,  those  discussed  under  the
heading   "Important   Information  Regarding   Forward-Looking
Statements" in the Company's Annual Report on Form 10-K,  dated
December  26, 1996, Current Report on Form 8-K, filed July  25,
1997,  and  Current Report on Form 8-K, filed August  11,  1997
(all of which have been filed with the United States Securities
and Exchange Commission (the "Commission") and are incorporated
herein), and the Company's press releases.  Additional risk and
uncertainties  that should be considered include the  Company's
ability to operate within the financial covenants contained  in
its   credit   facilities,  as  modified  by  the   Forbearance
Agreement,  described  below, and ultimately  to  refinance  or
replace its bank debt and the Senior Secured Notes referred  to
below  with a permanent credit facility which provides adequate
liquidity for the Company's operating and capital needs.   That
Annual  Report  and those Current Reports may  be  obtained  by
contacting  the  Commission's public  reference  operations  or
through    the    Commission's   worldwide    web    site    at
http://www.sec.gov, EDGAR Filing section.  Readers are strongly
encouraged  to obtain and consider the factors listed  in  that
Annual  Report, Current Reports and this Quarterly  Report  any
amendments or modifications thereof when evaluating any forward-
looking comments concerning the Company.

Recent Events

On  October  14,  1996  and on May 1,  1997,  respectively  the
Company  acquired the assets of Nu-Way Auto Parts,  Inc.  ("Nu-
Way")  and  Finn  of Canandaigua, Inc. ("Finn"),  respectively.
For  further  description, see Note 3 --  "Acquisitions"  under
Notes  to Condensed Consolidated Financial Statements" included
elsewhere herein.

During   the  Company's  third  fiscal  quarter,  the   Company
determined to exit the automotive parts retail business and  to
cease supporting the continuing operating losses of its wholly-
owned subsidiary, AUTOWORKS, Inc. ("AUTOWORKS").  As previously
reported  in  the Company's Current Report on Form  8-K,  filed
July   25,  1997,  on  July  24,  1997,  AUTOWORKS  filed   for
reorganization under Chapter 11 of the United States Bankruptcy
Code  in  the  United States District Bankruptcy Court  in  the
Western  District of New York to assure orderly  administration
of AUTOWORKS' assets and liabilities.  As a result, the Company
has   deconsolidated   AUTOWORKS  and  classified   it   as   a
discontinued  operation in the Company's  financial  statements
and  all  previous periods have been restated to  reflect  this
treatment; references herein to previous period figures are  to
the  restated figures.  In connection with this treatment,  the
Company recorded a one-time charge of $22.7 million during  the
third quarter.  This
11
charge  includes a $27.4 million write-down of  assets  to  net
realizable   value  and  $6.1  million  for  year-to-date   net
operating losses, all of which is reduced by estimated  present
and  projected future tax benefits.  In addition,  the  Company
has  accrued $6.5 million as a reserve for estimated  liability
on  obligations  for which the Company is jointly  liable  with
AUTOWORKS (excluding the Credit Facility Agreement referred to
below).   For a further description see Note 2 -- "Discontinued
Operations"  under  the  Notes to  the  Condensed  Consolidated
Financial Statements included elsewhere herein.

AUTOWORKS   has  entered  into  a  consensual  cash  collateral
arrangement  with  the  banking  syndicate  which  provided   a
revolving  line  of credit to the Company and its  wholly-owned
subsidiaries, including AUTOWORKS.  This arrangement  has  been
preliminarily  approved by the Bankruptcy Court  with  a  final
hearing  scheduled for August 20, 1997.  The  Company  and  its
wholly-owned  subsidiaries  have  agreed  in  the   Forbearance
Agreement with the Company's banking syndicate described  below
that  AUTOWORKS  will  not  be  allowed  to  make  any  further
borrowings under the revolving line of credit and that  neither
the Company nor any of its subsidiaries will provide any future
funding to AUTOWORKS.  Going forward, AUTOWORKS' sole source of
funding will be from cash flows from its own operations.

On   August  5,  1997,  AUTOWORKS  entered  into  a  definitive
agreement  with  Schottenstein Bernstein  Capital  Group,  LLC,
HILCO,  LLC and Great American Group, Inc. to act as AUTOWORKS'
sole and exclusive agent to sell all of the merchandise meeting
certain defined standards and located at its retail stores  and
the Moraine, Ohio distribution center.  A copy of the agreement
is  filed as an exhibit hereto and incorporated herein.   Under
the  agreement, AUTOWORKS is guaranteed 42.5% of the cost price
(as defined therein) of all merchandise meeting certain defined
standards  and located in its stores and the Moraine  warehouse
(which  the  Company  estimates will yield approximately  $10.7
million).   The  agreement  is  subject  to  approval  by   the
Bankruptcy  Court;  a  motion has been  filed  with  the  Court
requesting  such approval and a return date has  been  set  for
August 15, 1997.

Results  of  Operations  - three months  ended  June  30,  1997
compared to three months ended June 30, 1996.

The  Company's  net  sales from continuing operations  for  the
third  quarter of fiscal 1997 (ended June 30, 1997),  decreased
$1.5  million, or 3.9% from net sales of continuing  operations
for  the  same quarter of the last fiscal year (ended June  30,
1996).  In comparison to the previous fiscal year and on a same
store  or  warehouse basis, for the current quarter,  Advantage
Auto  Stores'  net  sales  decreased 10.3%,  and   Distribution
Centers  net  sales declined 8.1%.  Both declines were  due  to
increased  competition  and  below normal  Spring  temperatures
which generally had a
12
negative impact on the automotive parts aftermarket during this
period.   Direct Distribution Centers' net sales improved  3.6%
on  a  comparable location basis.  With Nu-Way sales  included,
the  Direct Distribution Centers showed a 40.6% increase in net
sales.    As   a  percentage  of  net  sales  from   continuing
operations,  Distribution Centers contributed 48.2%,  Advantage
Auto  Stores  contributed  37.0%, and the  Direct  Distribution
Centers contributed 14.8%.

Gross  profit from continuing operations decreased $548,000  to
$14.0 million for the current quarter from $14.6 million in the
third  quarter of the prior fiscal year.  The decrease in gross
profit dollars is a direct result of the decrease in net  sales
from continuing operations.  Gross profit margin expressed as a
percentage  of  net  sales from continuing operations  remained
constant at 37.0% compared to the same period in fiscal 1996.

Selling,  general  and  administrative  expense  of  continuing
operations  increased  in  the  current  quarter  by   $956,000
compared  to  the  same period in fiscal 1996.   This  increase
resulted   primarily  from  the  Nu-Way  acquisition.    As   a
percentage  of  net sales from continuing operations,  expenses
increased to 32.0% compared to 28.3% for the same quarter  last
year.   This  percentage  increase  is  primarily  due  to  the
Company's  decrease in Distribution Centers and Advantage  Auto
Stores  net sales without a corresponding decrease in expenses,
and the addition of the four Nu-Way locations.

Depreciation   and  amortization  from  continuing   operations
decreased  $2,000  in  the  quarter ended  June  30,  1997,  to
$433,000 from $435,000 for the same period of the prior  fiscal
year.   This  slight  drop is primarily due  to  the  Company's
increased  use  of operating leases in replacement  of  capital
expenditures   and   was  offset  by  the   Nu-Way   and   Finn
acquisitions.

During  the third quarter, interest expense increased  $139,000
to  $1.28  million.   This increase is due to  slightly  higher
average   outstanding  borrowings  and  the  Nu-Way  and   Finn
acquisitions.

As a result of the factors discussed above, the Company had net
income from continuing operations of $203,000 or $.04 per share
for  the  current period compared to $1.2 million or  $.25  per
share for the same quarter of last fiscal year.  Further, as  a
result  of  the  $22.7 million charge related to the  AUTOWORKS
business  recorded by the Company during the  current  quarter,
the  Company  had a net loss of $20.4 million for  the  quarter
compared to net income of $984,000 for the same quarter in  the
previous year.

Results of Operations - nine months ended June 30, 1997, compared
to nine months ended June 30, 1996.


13
Net sales from continuing operations increased $3.0 million, or
3.0% from $102.4 million for nine months ended June 30, 1996 to
$105.4 million for the corresponding nine months of fiscal 1997.
This increase is the result of the strong performance by the
Distribution Centers and the Direct Distribution Centers, offset
in part by a decrease in net sales by the Advantage Auto Stores
jobber division.  During the current fiscal year, expressed as a
percentage of net sales from continuing operations, Distribution
Centers contributed 48.6%, Advantage Auto Stores 37.3% and Direct
Distribution Centers 14.1%.

Year-to-date gross profit from continuing operations increased by
$604,000 or 1.5% to $39.8 million, over the same period last
year.  As a percentage of net sales from continuing operations,
gross profit declined to 37.8% from 38.3% in the comparable
period of fiscal 1996.  The gross margin rate decrease is
primarily due to decline in Advantage Auto Stores sales as a
percentage of the Company's net sales from continuing operations.

Selling, general and administrative expense from continuing
operations increased to $33.9 million for the current nine
months, an increase of $2.3 million over the same period last
year.  This increase is primarily the result of the Nu-Way
acquisition.  As a percentage of net sales from continuing
operations, selling, general and administrative expense increased
to 32.2% of net sales from continuing operations compared to
30.9% for the same period in fiscal 1996.  This percentage
increase is mainly due to the Nu-Way acquisition and the decrease
in the Advantage Auto Stores net sales.

Depreciation and amortization from continuing operations
decreased $67,000 in the current fiscal year as compared to the
same nine month period of the previous fiscal year.  This
decrease is the result of increased usage of leasing for
replacement assets and was offset by the Nu-Way and Finn
acquisitions.

Interest expense increased $200,000 to $3.5 million from $3.3
million for the same nine month period or the previous fiscal
year.  This increase resulted from the Nu-Way and Finn
acquisitions and slightly higher average borrowings on the
Company's revolving line of credit.

As a result of the factors discussed above, the Company had net
income from continuing operations of $885,000 or $.19 per share
for fiscal 1997's first nine months compared to $2.0 million or
$.42 per share for the same period during the last fiscal year.
Further, as a result of the $22.7 million charge related to the
AUTOWORKS business recorded by the Company during the fiscal 1997
third quarter, the Company had a net loss of $21.8 million for
the current nine month period compared to net income of $776,000
for same period of the previous fiscal year.

14
LIQUIDITY AND CAPITAL RESOURCES

The Company's primary cash requirement has historically been to
fund  working  capital  needs  to  support  growing  sales  and
operations.  As a result of the bankruptcy filing by AUTOWORKS,
the  Company  will  have additional cash requirements  to  meet
certain  obligations for which the Company has joint  liability
with  AUTOWORKS  (other than those under  the  Credit  Facility
Agreement referred to below).  The Company estimates that these
obligations total approximately $6.5 million and has recorded a
reserve  for  this  amount.   The Company  believes  that  this
reserve  is  adequate  for  such  liabilities;  however,   this
determination   involves  various  estimates   and   subjective
judgments   concerning,  among  other  things,   the   expected
performance  of the discontinued operation.  There  can  be  no
assurance  that the actual amount of the expenses  attributable
to  these  liabilities  will not differ from  those  ultimately
incurred by the Company.

For the nine months ended June 30, 1997, income from continuing
operations   before  non-cash  items,  including  depreciation,
amortization  and bad debt reserves, dropped by 43.8%  for  the
current year compared to the same period last year.  During the
first  nine  months  of  fiscal  1997,  working  capital   from
continuing  operations decreased $400,000.  This  decrease  was
due to a $6.3 million increase  in accounts payable and accrued
expenses.  This increase was partially offset by a $5.6 million
increase  in inventory and accounts receivable as a  result  of
the Nu-Way and Finn acquisitions and normal seasonal increases.
For  the first nine months of the current fiscal year, net cash
used by operating activities increased by $6.2 million over the
same  period last year due primarily to the decrease in working
capital,  lower income from continuing operations and increased
losses at AUTOWORKS.

During  the  nine  months  ended June  30,  1997,  the  Company
invested  in  continuing operations  $1.0  million  in  capital
expenditures,  which included the Nu-Way and Finn  acquisitions
and  the replacement or enhancement of other fixed assets.  The
Company  has  no  plans to open or acquire  any  new  locations
during the remainder of the current fiscal year.
Financing  activities for the first nine months of this  fiscal
year  generated  net  proceeds of $11.0  million.  These  funds
generally  reflect net borrowings under the Company's revolving
credit  line  that  were  used to  fund  the  Nu-Way  and  Finn
acquisitions, seasonal increases in accounts receivable and  to
fund  AUTOWORKS operating losses and related expenses.   During
the  third quarter, the Company made a $2.2 million payment  on
its  Senior  Secured  Notes held by Massachusetts  Mutual  Life
Insurance Company ("Mass Mutual") and regular monthly  payments
on all other financing notes.

AUTOWORKS'   July   24,  1997  filing   of   a   petition   for
reorganization  under  the  Bankruptcy  Code  described   above
resulted in a default
15
under  the Company's Credit Facility Agreement with its banking
syndicate.   The  Company further defaulted  under  the  Credit
Facility Agreement on June 30, 1997 by failing to meet  certain
financial   covenants  tested  on  that  date.  The  borrowings
outstanding  under  the  Credit  Facility  Agreement  and   the
Company's  obligations  under  the  Senior  Secured  Notes  are
collateralized on a pari passu basis generally by  all  of  the
assets   of  the  Company  and  its  wholly-owned  subsidiaries
pursuant to an Intercreditor Agreement.

The  Company  together with its wholly-owned  subsidiaries  and
their banking syndicate entered into a Waiver, Modification and
Third   Amendment   to  the  Credit  Facility   Agreement   and
Forbearance   Agreement  dated  as  of  July  24,   1997   (the
"Forbearance  Agreement"), a copy  of  which  is  filed  as  an
exhibit  herewith and incorporated by reference herein.   Under
the  Forbearance  Agreement, the banking  syndicate  agreed  to
forbear  from  exercising their rights and remedies  under  the
Credit Facility Agreement on the terms and conditions set forth
therein  until  October  31, 1997 in  the  absence  of  another
default.   On  that  date, all amounts  outstanding  under  the
Credit  Facility Agreement will become due and payable.   Until
the  Credit  Facility Agreement's maturity date, interest  only
payments are due on the first day of each month.  If borrowings
outstanding pursuant to the Credit Facility Agreement have  not
been  refinanced by October 31, 1997, the Company is  obligated
to pay the banking syndicate a $100,000 forbearance fee.

The  Forbearance Agreement also amended and modified the Credit
Facility  Agreement's interest rate and the Company's borrowing
availability thereunder.  In particular, the interest  rate  on
outstanding  borrowings was changed to the agent  bank's  prime
rate  plus  fifty  (50) basis points from August  11,  1997  to
September 30, 1997, seventy-five (75) basis points from October
1,  1997  to  October 31, 1997 and two hundred and fifty  (250)
basis  points from November 1, 1997 to November 30,  1997.   In
terms   of  borrowing  availability,  the  bank  group's  total
commitment was reduced from the (a) lesser of $50.0 million  or
the  borrowing base availability (reduced by the Senior Secured
Notes'  outstanding principal amount) to (b) (i) $49.0  million
less  (ii) the greater of $10.75 million or the amount received
by  the  banking  syndicate  from the  sale  of  the  AUTOWORKS
inventory  (the  "Reduction Amount")  (reduced  by  the  Senior
Secured Notes outstanding principal amount).  Until the earlier
of  the  liquidation  of all of the AUTOWORKS  assets  securing
borrowings outstanding under the Credit Facility Agreement,  or
the  end of the forbearance period, for purposes of calculating
the  Company's borrowing availability, the aggregate  principal
amount  outstanding  under  the Credit  Facility  Agreement  is
treated as if reduced by the Reduction Amount.  The Forbearance
Agreement  also  expanded the borrowing base by increasing  the
advance  rates to 80% on Eligible Accounts (as defined  in  the
Credit Facility Agreement), 60% on Eligible Inventory (as
16
defined in the Credit Agreement) and the lesser of $1.5 million
or 20% on fixed assets.  All AUTOWORKS assets are excluded from
the borrowing base calculation.  The Forbearance Agreement also
modified   and   added  to  certain  of  the  Credit   Facility
Agreement's  financial and reporting covenants.  In particular,
the  Forbearance  Agreement removed the  requirement  that  the
Company  maintain  110% collateral coverage, waived  compliance
with  the current minimum fixed charge and maximum funded  debt
ratios during the forbearance period and modified the Company's
cash  flow  (i.e.,  EBITDA) covenant to take into  account  the
discontinuance of AUTOWORKS' operations and the related charges
described  above.   The Forbearance Agreement  also  added  new
monthly  financial  covenants  that  require  the  Company   to
maintain  certain  accounts receivable,  accounts  payable  and
inventory turns and working capital cash cycles.

The  Company has also defaulted on the Company's Senior Secured
Notes  held by Mass Mutual (which currently have an outstanding
principal  balance of $4.2 million) as a result  of  AUTOWORKS'
bankruptcy  filing  and  cross-default  provisions  which  were
triggered  by  the Company's failure to meet certain  financial
covenants  under the Credit Facility Agreement as of  June  30,
1997.  The  Company  and  Mass Mutual  have  executed  a  Sixth
Amendment  to Note Agreement, dated as of July 24,  1997,  (the
"Sixth  Amendment"), a copy of which is filed  herewith  as  an
exhibit  and  incorporated herein.  Under the Sixth  Amendment,
Mass  Mutual has agreed to forbear from exercising  its  rights
and  remedies  on  the terms and conditions set  forth  therein
until November 30, 1997 so long as no other defaults occur.  On
that  date,  all  amounts outstanding under the Senior  Secured
Notes  will  become due and payable.  The Sixth  Amendment  has
also modified certain provisions of the Note Agreement affected
by the AUTOWORKS bankruptcy filing.

The  Company  further  defaulted under its  Subordinated  Notes
dated February 1, 1996 (executed June 26, 1996) in favor of its
Chief   Executive  Officer  and  President,  in  the  aggregate
original principal amount of $2.2 million as a result of cross-
default  provisions that were triggered by the Credit  Facility
Agreement.   However,  as a result of the  defaults  under  the
Credit   Facility   Agreement  described   above,   under   the
Subordination  Agreement  between the  Company  and  its  Chief
Executive Officer and President, as modified by the Forbearance
Agreement,  the  Company is permitted  to  make  interest  only
payments  on the Subordinated Notes so long as no future  event
of default occurs.  Further, under the Subordination Agreement,
the   Company's  Chief  Executive  Officer  and  President  are
prohibited  from  taking any actions to enforce  the  Company's
obligations to them.

As  of July 31, 1997, the Company had outstanding borrowings of
$46.0  million,  leaving available borrowings of  $3.0  million
under the Credit Facility Agreement, as amended, if and to the
17
extent  the Company has a sufficient borrowing base.   Interest
on the outstanding borrowings currently accrue generally at the
rate of 7.9% per annum.  The Company believes that its existing
cash,  funds  provided by operations (including  payment  terms
from  vendors) and borrowing capacity under the Credit Facility
Agreement will be sufficient to fund operations through October
31,  1997.   The Company does not expect to generate sufficient
cash  flow  from operations to fund the repayment of borrowings
due  under the Credit Facility Agreement and the Senior Secured
Notes  upon  their acceleration or maturity.  Accordingly,  the
Company is currently exploring various refinancing alternatives
and  has  received refinancing proposals from several potential
lenders which are under review.  There is no assurance that any
such  financing  will be available or, if  available,  will  be
available  on acceptable terms.  In the event that the  Company
cannot  refinance or obtain a further extension of the maturity
dates  on its Credit Facility Agreement and the Senior  Secured
Notes, the banking syndicate and Mass Mutual may take action to
call the Company's debt to them which would result in such long-
term debt being classified as current maturities.  Such actions
would also result in a severe liquidity problem for the Company
and  could  lead  to  litigation,  the  inability  to  transact
business  and/or  foreclosure  actions  against  the  Company's
assets.

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

See  Part  I, Item 2 - "Recent Events" regarding the filing  by
the Company's wholly-owned subsidiary, AUTOWORKS, of a petition
for  reorganization  under Chapter  11  of  the  United  States
Bankruptcy Code.

Item 3.  Defaults Upon Senior Securities.

See  Part  I,  Item  2  --  "Liquidity and  Capital  Resources"
regarding  defaults  under (a) the Credit  Facility  Agreement,
dated  June  24,  1996, among the Company and its  wholly-owned
subsidiaries and the banking syndicate named therein,  (b)  the
Note  Agreement, dated December 15, 1989, between  the  Company
and  Mass  Mutual,  pursuant to which the  Company  issued  its
Senior  Secured Notes and (c) the Company's Subordinated Notes,
dated  February 1, 1996, held by the Company's Chief  Executive
Officer and President.

Item 5.  Other Information.

AUTOWORKS has entered into a definitive agreement, pursuant  to
which all of its merchandise and inventory would be sold.   See
Part I, Item 2 -- "Management Discussion and Analysis" above.

During June 1997, Gordon E. Forth resigned as a director of the
Company  as  he deemed it appropriate due to the representation
of
18
AUTOWORKS  by  the  law firm where he is a  partner.   Item  6.
Exhibits and Reports on Form 8-K

          (a) Exhibits

     10.1  -  Waiver,  Modification and Third  Amendment  to  the
     Credit  Facility Agreement and Forbearance Agreement,  dated
     as  of  July 24, 1997 among the Company and its wholly-owned
     subsidiaries and the banks named therein.

     10.2  -  Letter  Agreement, dated August  5,  1997,  between
     Schottenstein  Bernstein Capital Group,  LLC,  HLCO  Trading
     Company,  Inc.  and Garcel, Inc. d/b/a Great American  Asset
     Management, as joint venturers, and AUTOWORKS, Inc.

     10.3      - Sixth Amendment to Note Agreement dated as of July
       24, 1997 between the Company and Massachusetts Mutual Life
       Insurance Company.
     
     Exhibit 27 - Selected financial information as required  for
     Edgar  electronic filing for the nine months ended June  30,
     1996.
     
     (b) Reports on Form 8-K

      During  the quarter ended June 30, 1997, the Company  filed
(a)  a  Current Report on Form 8-K, filed July 25, 1997 reporting
the  Company's  exit from the AUTOWORKS retail business  and  the
filing  by  AUTOWORKS  of  a  petition for  reorganization  under
Chapter  11  of  the United States Bankruptcy  Code;  and  (b)  a
further  Current  Report  on Form 8-K,  filed  August  11,  1997,
containing (i) the Company's Pro Forma Consolidated Balance Sheet
at  March  31,  1997  and  Pro  Forma Consolidated  Statement  of
Operations  for  the  six months then ended and  (ii)  Pro  Forma
Consolidated  Balance Sheet at September 30, 1996 and  Pro  forma
Consolidated  Statement of Operations for the  fiscal  year  then
ended,  in  each  case reflecting the effects  of  the  Company's
classification  of  the  AUTOWORKS  business  as  a  discontinued
operation.
                          SIGNATURES

Pursuant  to the requirements of the Securities and Exchange  Act
of  1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned hereunto duly authorized.


                              HAHN AUTOMOTIVE WAREHOUSE, INC.
                                       (Registrant)



                              By:  s//Mike Futerman
                                   Mike Futerman
                                   Chief Executive Officer
19


                              By:  s//Eli N. Futerman
                                   Eli N. Futerman
                                   President


                              By:  s//Albert J. Van Erp
                                   Albert J. Van Erp
                                   Vice President - Finance

Dated:  August 14, 1997

                          EXHIBIT 10.1


            WAIVER, MODIFICATION AND THIRD AMENDMENT
                TO THE CREDIT FACILITY AGREEMENT
                    AND FORBEARANCE AGREEMENT


     THIS  WAIVER, MODIFICATION AND THIRD AMENDMENT TO THE CREDIT
FACILITY  AGREEMENT  AND FORBEARANCE AGREEMENT  ("Agreement")  is
entered  into  as of July 24, 1997, by and among HAHN  AUTOMOTIVE
WAREHOUSE, INC., a New York corporation with offices at 415  West
Main  Street,  Rochester, New York 14608  ("Hahn"),  AUTO  WORKS,
INC.,  a  Michigan  corporation with offices  at  415  West  Main
Street, Rochester, New York 14608 ("Auto Works"), MEISENZAHL AUTO
PARTS, INC., a New York Corporation with offices at 415 West Main
Street,  Rochester, New York 14608 ("Meisenzahl"), FLEET BANK,  a
bank and trust company formed under the laws of the State of  New
York  with offices at One East Avenue, Rochester, New York  14638
("Agent"),  as  administrative agent for  the  "Banks"  described
below, and each of the "Banks" described below.

                           BACKGROUND

     Hahn,  Meisenzahl and Auto Works (collectively,  "Borrower")
and Banks are parties to a Credit Facility Agreement dated as  of
June  26,  1996, (as amended, supplemented or otherwise  modified
from  time to time, the "Loan Agreement") pursuant to which Banks
provided Borrowers with certain financial accommodations.

     There  are  various  Events  of  Default  now  existing  and
continuing  under the Loan Agreement ("Designated  Defaults")  by
reason of which Banks have the full legal right to exercise their
remedies under the Loan Agreement.  Borrowers have requested that
Banks  forbear for a period of time from exercising their  rights
and  remedies  under the Loan Agreement.  Banks are  prepared  to
establish a period of forbearance on the terms and conditions set
forth below.


20
     Auto  Works a Borrower under the Loan Agreement has filed  a
voluntary petition for reorganization under Chapter 11  of  title
11  of  the United States Code ("Bankruptcy Code") in the  United
States  Bankruptcy Court for the Western District of New York  on
July  24, 1997.  Auto Works will continue to be liable to  Lender
for all Obligations as of the date of its bankruptcy filing under
the  terms  of  the Loan Agreement but will not be  permitted  to
request or receive advances under the Revolving Line.  Auto Works
and   Banks  have  entered  into  a  consensual  cash  collateral
arrangement.

                            AGREEMENT

     In consideration of the foregoing and of the mutual promises
and covenants herein contained, it is agreed as follows:

     1.    Definitions.   All  capitalized  terms  not  otherwise
defined herein shall have the meanings given to them in the  Loan
Agreement.

     2.   Amendment  to  the  Loan  Agreement.   Subject  to  the
satisfaction of the conditions precedent set forth in Section  15
hereof, the Loan Agreement is hereby amended as follows:

     2.1  Section 1.1 of the Loan Agreement is amended as
follows:

          (a)   the  definition of "Applicable Base Rate  Margin"
shall  remain the same through August 11, 1997 at which point  it
shall  be  modified  and amended by deleting the  definition  set
forth therein and inserting the following "shall mean from August
11,  1997  to  September 30, 1997 fifty (50) basis  points,  from
October  1,  1997  to  October 31, 1997 seventy-five  (75)  basis
points and from November 1, 1997 to November 30, 1997 two hundred
and fifty (250) basis points";

          (b)   the  definition of "Applicable Libor Margin"  and
the  second  full paragraph of Section 2.3 are hereby deleted  in
their entirety as of August 11, 1997;

          (c)   the definition of "Collateral Coverage" shall  be
amended in its entirety as follows:

               "(i)   "Collateral  Coverage"  shall  mean  eighty
percent (80%) of Eligible Accounts plus (ii) sixty percent  (60%)
of  Eligible  Inventory plus (iii) the lesser  of  $1,500,000  or
twenty  percent (20%) of fixed assets (exclusive of fixed  assets
of  Auto  Works),  net  of depreciation,  all  as  shown  on  the
applicable Reconciliation Report;"
          (d)   the  definition  of Eligible Accounts  is  hereby
amended by inserting the following new sentence at the end
of  such definition: "In no event shall Eligible Accounts include
accounts receivable of Auto Works;
21
          (e)  the definition of Eligible Inventory is hereby amended by
            inserting the following new sentence a the end of such
            definition:  In no event shall Eligible Inventory include
            inventory of Auto Works;

          
          (f)   the  definition  of  "Eligible  Subsidiaries"  is
     hereby amended by deleting all references to Auto Works; and


          (g)   the definition of "Proportionate Share" is hereby
amended  by changing "$47,500,000" (which was previously  amended
by  the  Second  Amendment to $50,000,000) to  "$49,000,000"  and
inserting after such number the following:

               "(reduced by the net proceeds actually received by
the  Banks  as  a result of any sale of property  of  Auto  Works
outside  the  ordinary course of business and  which  constitutes
collateral of the Banks)"

          (h)  the following definition is added to Section 1.1:

               "Reduction  Amount" shall mean  at  any  time  the
greater   of  (1) $10,750,000 or (2) the aggregate  net  proceeds
actually  received  by  the Banks as a  result  of  the  sale  of
substantially all of the Inventory of Auto Works."

     2.2   Section  2.1 of the Loan Agreement is amended  by  (I)
changing  all  numeric and written references to  $47,500,000  to
$49,000,000 and (ii) inserting the following language  after  the
first full sentence:  "The aggregate maximum amount available for
working capital purposes shall be reduced on a permanent basis by
the   Reduction   Amount";  and  the  following  language   after
$49,000,000  in  clause  (i):", as reduced  as  provided  in  the
preceding sentence".

     2.3   Section  2.4  of  the  Loan Agreement  is  amended  by
inserting the following language after the first sentence of  the
second paragraph:
          "Borrower  shall  be limited each week  to  giving  the
     Agent only one notice of request for an advance."
     2.4   Section  2.6  of  the  Loan Agreement  is  amended  by
inserting the following language after the first full sentence of
the  second  paragraph:   "However,  until  the  earlier  of  the
liquidation of all of the Auto Works Collateral or the end of the
Forbearance Period, for the purpose of this calculation  and  for
purposes   of  determining  Borrower's  loan  availability,   the
aggregate  principal amount outstanding shall be  treated  as  if
reduced  by the difference between the Reduction Amount  and  the
aggregate net proceeds actually received by the Banks as a result
of  the sale of substantially all of the Inventory of Auto  Works
in  determining  the  repayment duties and  availability  of  the
Borrower."
22
     2.5   Section  2.7  of  the  Loan Agreement  is  amended  by
deleting "June 26, 1999" and inserting "November 30, 1997" in its
place.
22
     2.6   The  second  sentence of Section  4.1  is  amended  by
deleting the existing sentence and inserting in its place


          At no time shall Letters of Credit be issued that would
cause  Letter  of  Credit  Liabilities  in  the  aggregate   then
outstanding  to  exceed  $3,825,000,  or   when  aggregated  with
outstanding amounts under the Revolving Line Notes and the  Swing
Line  Note,  to exceed the lesser of (i) $49,000,000  as  reduced
pursuant  to  Section  2.1 hereof and (ii)  the  then  Collateral
Coverage less Mass Mutual Debt.

     2.7  Section 7.6 is amended by adding the following sentence
at  the  end of the Section:  "Provided, however, that Banks  and
Borrower agree that the bankruptcy filing of Auto Works shall not
be deemed a Material Adverse Change hereunder."

     2.8  Section 9.6 is amended by adding the following language
before  the word "cause" at the beginning of the Section  "Except
for  the  bankruptcy  filing  of  Auto  Works",  and  all  others
references to Auto Works shall be stricken from Section 9.6.

     2.9   Section 10.2 (c) shall be amended to add the following
phrase   after  the  word  "Subsidiary"  "provided   that   Hahn,
Meisenzahl and any Eligible Subsidiary shall not be permitted  to
allow any additional Debt to exist with Auto Works after the date
hereof."

     2.10  Section 10.3(d) shall be amended to add the  following
phrase  after  the  word  "Subsidiaries"  "provided  that   Hahn,
Meisenzahl  or  any Eligible Subsidiaries shall  not  permit  any
further loans or advances to be made to Auto Works after the date
hereof."

     2.11  Section 10.4 shall be amended to delete all references
to "Auto Works".

     2.12  Section  10.8  shall  be  amended  by  inserting   the
following  sentence  at  the  end  of  this  section:    "Nothing
contained in this section shall prohibit the liquidation or other
financial  restructuring of Auto Works in its pending  bankruptcy
proceeding.

     2.13 Article 11 is hereby amended as follows:

          (a)   The second full paragraph of Article 11 shall  be
amended by adding the following language after "Borrower" on  the
last line:  ", excluding Auto Works,";

23
          (b)  Section 11.6 shall be modified by (i) reducing the
Collateral  Coverage requirement from 110% to 100% and  inserting
the words "minus the Reduction Amount" after the words "under the
Revolving Line."

          (c)  a new Section 11.7 is added as follows:

               "11.7   Minimum  EBITDA.  Maintain minimum  EBITDA
for the month ending (i) July 31, 1997 of $1,035,000, (ii) August
31,  1997 of $660,000, (iii) September 30, 1997 of $835,000, (iv)
October  31,  1997  of  $585,000 and (iv) November  30,  1997  of
$635,000."

          (d)  a new Section 11.8 is added as follows:

               "11.8  Activity Ratios.  Maintain:

                    (a)  accounts receivable turnover for (i) the
months of July, August and September of 1997 of not
longer  than 49 days, (ii) the months of October and November  of
1997 of not longer than 51 days;

                    (b)   accounts payable turnover for  each  of
the  months  of July, August, September, October and November  of
1997 of not less than 47 days;

                    (c)   inventory turnover for (i) July of 1997
of no longer than 176 days, (ii) August of 1997 of no longer than
191  days,  (iii) September of 1997 of no longer than  184  days,
(iv) October of 1997 of no longer than 180 days, and (v) November
of 1997 of no longer than 188 days; and

                    (d)   a  working capital cash cycle  for  (i)
July of 1997 of not longer than 178 days, (ii) August of 1997  of
not  longer  than 193 days,(iii) September of 1997 of not  longer
than  186 days, (iv) October of 1997 of not longer than 184 days,
and  (v) November of 1997 of not longer than 192 days."

     2.14   The Banks hereby waive compliance by Borrower  during
the  Forbearance Period with Sections 11.1, 11.2, 11.3, and  11.4
of the Loan Agreement.

     3.   Acknowledgment.  Borrowers acknowledge that the Designated
       Defaults have occurred and exist as of the date hereof, that any
       and  all cure periods set forth in the Loan Agreement have
       expired,  and that Borrowers are presently unconditionally
       obligated to pay all of its liabilities to Banks, all without
       defense, setoff or counterclaim of any kind or nature whatsoever.




24
     4.    Outstanding Obligations.  Borrowers hereby affirm  and
       acknowledge that (i) as of July 25, 1997, there is presently
       outstanding Obligations in the aggregate principal amount of $,
       together with accrued interest thereon and costs and expenses
       (collectively, the "Amount") and (ii) the Amount is due and owing
       without defense, setoff or counterclaim of any kind or nature
       whatsoever.  It is the expectation of the Borrowers and

     Banks that the Amount will be reduced as provided in Section
2.1 as a result of the liquidation of the assets of Auto Works.
     
     5.   Forbearance.  During the period commencing on the  date
hereof  and  ending on the earlier to occur of (i)  November  30,
1997  or (ii) the date of any Forbearance Default (as hereinafter
defined) (the "Forbearance Period"), Banks will forbear from  the
exercise of their rights and remedies under Section 13.2  of  the
Loan  Agreement or as otherwise provided by law with  respect  to
the  Designated  Defaults.  Such forbearance shall  not  derogate
from  Banks' rights to collect, receive and/or apply proceeds  of
Collateral to the Obligations as may be specifically provided for
in the Loan Agreement.

     5A.   Establishment of a Lockbox Account, Dominion  Account.
All  proceeds of collateral of the Banks shall, at the  direction
of  Agent,  be  deposited  by Borrower into  a  lockbox  account,
dominion   account  or  such  other  Blocked  Account   ("Blocked
Accounts")  as Agent may require pursuant to an arrangement  with
such  bank  as  may be selected by Borrower and be acceptable  to
Agent.   Borrower  shall issue to any such bank,  an  irrevocable
letter of instruction directing said bank to transfer such  funds
so  deposited to Agent, either to any account maintained by Agent
at  said  bank  or by wire transfer to appropriate account(s)  of
Agent.   All  funds  deposited  in  such  Blocked  Account  shall
immediately  become  the  property of Agent  and  Borrower  shall
obtain  the  agreement by such bank to waive  any  offset  rights
against  the funds so deposited.  Agent assumes no responsibility
for   such   Blocked   Account  arrangement,  including   without
limitation, any claim of accord and satisfaction or release  with
respect   to   deposits   accepted  by   any   bank   thereunder.
Alternatively,   Agent   may   establish   depository    accounts
("Depository Accounts") in the name of Agent at a bank  or  banks
for  the  deposit  of such funds and Borrower shall  deposit  all
proceeds of Collateral or cause same to be deposited, in kind, in
such  Depository Accounts of Agent in lieu of depositing same  to
the Blocked Accounts.

     6.    Representations  and  Warranties.   Borrowers   hereby
represent and warrant as follows:




25
          (a)   This Agreement, the Loan Agreement and all  other
documents executed in connection therewith, as amended, modified,
restated  or  supplemented from time to time, (collectively,  the
"Documents")  are  and  shall continue to  be  legal,  valid  and
binding  obligations  of  Borrowers and are  enforceable  against
Borrowers in accordance with their respective terms.

          (b)  Upon the effectiveness of this Agreement, Borrowers hereby
reaffirm  all covenants, representations and warranties  made  in
the   Documents   and  acknowledge  that  all   such   covenants,
representations  and  warranties shall be  deemed  to  have  been
remade and are true and correct as of the effective date of  this
Agreement   except   to   the   extent   that   such   covenants,
representations and warranties are affected by the bankruptcy  or
liquidation of Auto Works.

          (c)   Borrowers have the corporate power, and have been
duly authorized by all requisite corporate action, to execute and
deliver   this   Agreement  and  to  perform  their   obligations
hereunder.   This Agreement has been duly executed and  delivered
by Borrowers.

          (d)  Borrowers' execution, delivery and performance  of
this  Agreement does not and will not (i) violate any law,  rule,
regulation  or  court order to which Borrowers are subject,  (ii)
conflict  with  or result in a breach of Borrowers'  Articles  of
Incorporation or By-laws or any agreement or instrument to  which
Borrowers are a party or by which their properties are bound,  or
(iii)  result in the creation or imposition of any lien, security
interest or encumbrance on any property of Borrowers, whether now
owned or hereafter acquired, other than liens in favor of Banks.

          (e)   Borrowers have no defense, counterclaim or setoff
with respect to the Loan Agreement and the other Documents.

          (f)   The  Designated Defaults are the only  Events  of
Default existing under the Loan Agreement as of the date hereof.

          (g)  The recitals set forth in the Background paragraph
above are truthful and accurate and are an operative part of this
Agreement.

          (h)   Banks has and will continue to have a valid first
priority  lien  and  security interest in  all  Collateral,   and
Borrowers  expressly  reaffirm all security interests  and  liens
granted  to  Banks pursuant to the Loan Agreement and  the  other
Documents.

     7.   Covenants of Borrowers.  During the Forbearance Period,
Borrowers shall:



26
          (a)  deliver a Borrowing Base Certificate on Tuesday of
each  week  by 10:00 a.m., a form of which is annexed  hereto  as
Exhibit   "A"   and,  if  requested  by  Agent,  formal   written
assignments of all of their Accounts on a weekly basis thereafter
with copies of applicable invoices or related invoice registers;

          (b)  retain a management consultant acceptable to the Banks to
            provide financial and managerial assistance to the Borrowers by
            August 15, 1997; Borrower shall provide the Banks with a copy of
            the proposed letter of engagement from the management consultant
            setting forth the scope and nature of its retention;

          (c)   provide a rolling eight week cash sources and use
statement  initially projected to September 30, 1997 and  updated
every four weeks thereafter;

          (d)   provide  on  a monthly basis an accounts  payable
report  to  enable the Borrower and Agent to develop an  accounts
payable  aging  as well as a report detailing any reconciliations
made to the general ledgers of any Borrower;

          (e)   provide on a monthly basis an accounts receivable
aging  together with a report detailing any reconciliations  made
to the general ledger of any Borrower;

          (f)   provide no later than twenty (20) days after  the
end  of each month (a) consolidated Projections of Borrowers  for
the  ensuing  three (3) month period (inclusive of the  month  in
which  such Projections are delivered) including but not  limited
income statements, balance sheet and cash flow statements and (b)
monthly  calculation  of  payable  turns,  receivable  turns  and
inventory turns;

          (g)   provide  on  Monday  of each  week  verifications
satisfactory  to Agent, that all payroll tax payments  have  been
made  and  are current as of Friday of the immediately  preceding
week;
          (h)   provide no later than fifteen (15) days after the
end of each month Covenant Compliance Certificates as required by
Section 9.1 of the Loan Agreement;
          (i)  all reporting required to be submitted pursuant to
this Section shall be presented on a period to date, year to date
and actual versus projected basis;
          (j)   cooperate  and assist any consultant  engaged  by
Agent,  including but not limited to Gordon Brothers with respect
to  Borrowers' business operations, including without  limitation
providing full and unlimited access to Borrowers' premises, books
and records for such purpose to such consultant, it being Agent's
intent to engage such consultant, and Borrowers hereby agree that
Agent may charge Borrowers' account with the reasonable costs and
expenses   of   such  consultant's  services,  which   shall   be
Obligations of Borrowers to Banks; and
27
          (k)    not  make  any  payments  of  principal  on  the
Promissory  Note  dated  February  1,  1996  in  the  amount   of
$1,650,000  between  Hahn and Michael Futerman  as  well  as  the
Promissory Note dated January 24, 1996 in the amount of  $500,000
between  Hahn  and  Eli Futerman (collectively the  "Subordinated
Notes")  but  regular  interest  payments  may  be  made  on  the
Subordinated  Notes until a Forbearance Default has  occurred  at
which time all such payments shall immediately cease.
     8.   Forbearance Defaults.  Except for the bankruptcy filing
of  Auto  Works,  each  of  the  following  shall   constitute  a
Forbearance Default:
          (a)   the existence of any Event of Default (other than
a Designated Default) under the Documents;
          (b)  Borrowers shall fail to keep or perform any of the
terms, obligations, covenants or agreements contained herein;
          (c)  any representation or warranty of Borrowers herein
shall be false, misleading or incorrect in any respect;
          (d)  the occurrence of a materially adverse change,  as
determined  by  Banks in their sole and absolute  discretion  (in
light  of Borrower's projections) in the aggregate value  of  the
Collateral securing all of its obligations.
     9.    Rights  and  Remedies.   Upon  the  occurrence  of   a
Forbearance  Default, at the option of the Agent, all Obligations
shall  be  immediately due and payable, and  in  addition,  Banks
shall be immediately entitled to charge the default interest rate
as set forth in Section 5.3 of the Loan Agreement and enforce all
of its rights and remedies under the Loan Agreement.
     10.  Waiver.  Borrowers waive and affirmatively agree not to
allege  or  otherwise  pursue any or  all  defenses,  affirmative
defenses,  counterclaims, claims, causes of  action,  setoffs  or
other  rights  that they may have to contest (a)  any  Designated
Defaults  which could be declared by Banks; (b) any provision  of
the  Documents  or this Agreement; (c) the security  interest  of
Banks  in  any  property, whether real or personal,  tangible  or
intangible,  or  any right or other interest,  now  or  hereafter
arising in connection with the Collateral; or (d) the conduct  of
Agent  and  Banks  in  administering the  financing  arrangements
between Borrowers, Agent and Banks.
     11.   Release.  Borrowers hereby release, remise, acquit and
forever  discharge Agent and Banks as well as Agent's and  Banks'
employees,   agents,  representatives,  consultants,   attorneys,
fiduciaries,   officers,   directors,   partners,   predecessors,
successors   and   assigns,   subsidiary   corporations,   parent
corporations,  and  related  corporate  divisions  (all  of   the
foregoing  hereinafter called the "Released Parties"),  from  any
and  all  actions  and  causes of action, judgments,  executions,
suits,  debts, claims, demands, liabilities, obligations, damages
and expenses of any and every character, known or unknown, direct
and/or  indirect,  at  law or in equity, of  whatsoever  kind  or
nature,  for or because of any matter or things done, omitted  or
suffered to be done by any of the Released Parties prior  to  and
including  the date of execution hereof, and in any way  directly
or indirectly arising out
28
      of  or  in  any  way  connected to this  Agreement  or  the
Documents  (all of the foregoing hereinafter called the "Released
Matters").   Borrowers acknowledge that the  agreements  in  this
Section  are intended to be in full satisfaction of  all  or  any
alleged  injuries  or  damages arising  in  connection  with  the
Released Matters.

     12.   Effect  and  Construction  of  Agreement.   Except  as
expressly  provided herein, the Documents shall  remain  in  full
force  and effect in accordance with their respective terms,  and
this Agreement shall not be construed to:

          (a)  impair the validity, perfection or priority of any
lien or security interest securing the Obligations;

          (b)  waive or impair any rights, powers or remedies  of
Agent  or  the  Banks  under,  or constitute  a  waiver  of,  any
provision  of  the Documents upon termination of the  Forbearance
Period; or (c)  constitute an agreement by Agent or the Banks  or
require  Agent  or  the Banks to extend the  Forbearance  Period,
grant  additional forbearance periods, or extend the term of  the
Loan Agreement or the time for payment of any of the Obligations.

     13.   Conflicts.   In  the  event of  any  express  conflict
between  the  terms of this Agreement and any of  the  Documents,
this Agreement shall govern.

     14.   Presumptions.  Borrowers acknowledge  that  they  have
consulted  with and been advised by their counsel and such  other
experts  and advisors as they have deemed necessary in connection
with  the  negotiation, execution and delivery of this  Agreement
and  have  participated in the drafting hereof.  Therefore,  this
Agreement shall be construed without regard to any presumption or
rule requiring that it be construed against any one party causing
this Agreement or any part hereof to be drafted.

     15.   Conditions  of  Effectiveness.  This  Agreement  shall
become  effective  upon satisfaction of the following  conditions
precedent:   (i)  Agent and Banks shall have  received  four  (4)
copies  of  this Agreement executed by Borrowers,  (ii)  personal
guarantee of Michael Futerman in form and substance acceptable to
the  Banks  in  the amount of $500,000 secured  by  a  pledge  of
$1,000,000  in  Hahn  stock  owned  by  Michael  Futerman,  (iii)
personal   guarantee  of  Eli  Futerman  in  form  and  substance
satisfactory to the Banks, in the amount of $50,000 secured by  a
pledge  of $100,000 in Hahn stock owned by Eli Futerman,  (iv)  a
consensual  cash collateral order has been entered  in  the  Auto
Works  bankruptcy, (v) consent by The Massachusetts  Mutual  Life
Insurance  Co.  to execution and delivery of this Agreement,  and
(vi)  such other certificates, instruments, documents, agreements
and  opinions of counsel as may be required by Agent or the Banks
or their counsel, each of which shall be in form and substance
satisfactory to Agent or the Banks and their counsel.
29
     16.  Expenses.

          (a) Borrowers shall pay all costs, fees and expenses of
Agent  and Banks (including the costs, fees and expenses of Agent
and  Banks counsel, consultants and appraisers) incurred  by  the
Agent   or   the   Banks  in  connection  with  the  negotiation,
preparation,  administration and enforcement  of  this  Agreement
subject  to Agent's and/or Banks' submission of said invoices  to
Borrower.

          (b)  Borrower shall be responsible to pay a forbearance
fee of $100,000; the forbearance fee shall be fully earned by the
Banks  upon  execution of this Agreement but  is  not  due  until
November  30,  1997.   If the Obligations  are  fully  repaid  by
November  30,  1997 this forbearance fee will be  waived  by  the
Banks.

     17.  Entire Agreement.  This Agreement sets forth the entire
agreement  among the parties hereto with respect to  the  subject
matter  hereof.   Borrowers have not relied  on  any  agreements,
representations, or warranties of Banks, except  as  specifically
set  forth herein.  Any promises, representations, warranties  or
guarantees  not herein contained and hereinafter made shall  have
no  force  and  effect unless in writing, signed  by  each  party
hereto.   Borrowers acknowledge that they are  not  relying  upon
oral  representations or statements inconsistent with  the  terms
and provisions of this Agreement.

     18.   Further Assurance.  Borrowers shall execute such other
and  further documents and instruments as Agent or the Banks  may
reasonably request to implement the provisions of this Agreement,
including without limitation any documents which may be necessary
to perfect Agent or the Banks' liens and/or security interests in
Borrower's  property,  including  without  limitation   financing
statements,  applications for notations of lien  and/or  security
interests on certificates of title with respect to the Equipment,
including  without limitation titled motor vehicles, and  similar
documents.

     19.  Benefit of Agreement.  This Agreement shall be binding upon,
       inure to the benefit of and be enforceable by the parties hereto
       and their respective permitted successors and assigns as set
       forth in the Loan Agreement.  No other person or entity shall be
       entitled to claim any right or benefit hereunder, including,
       without  limitation, any third-party beneficiary  of  this
       Agreement.  Banks' agreement to forbear from enforcing certain of
       its remedies does not in any manner limit Borrowers' obligations
       to comply with, and Banks' right to insist upon compliance with,
       each and every one of the terms of the Loan Agreement except as
       specifically modified herein.

30

     20.   Severability.   The provisions of this  Agreement  are
intended  to  be severable.  If any provisions of this  Agreement
shall be held invalid or unenforceable in whole or in part in any
jurisdiction,  such provision shall, as to such jurisdiction,  be
ineffective  to  the extent of such invalidity or  enforceability
without in any manner affecting the validity or enforceability of
such  provision  in  any  other  jurisdiction  or  the  remaining
provisions of this Agreement in any jurisdiction.

     21.   Governing  Law, Jurisdiction, Venue.   This  Agreement
shall be governed by and construed in accordance with the laws of
the State of New York applied to contracts to be performed wholly
within the State of New York.  Any judicial proceeding brought by
or  against  Borrowers  with respect to  this  Agreement  or  any
related  agreement  may  be brought in  any  court  of  competent
jurisdiction  in the State of New York, County of Monroe,  United
States  of  America,  and,  by execution  and  delivery  of  this
Agreement, Borrowers accept for itself and in connection with its
properties,  generally  and  unconditionally,  the  non-exclusive
jurisdiction of the aforesaid courts, and irrevocably  agrees  to
be bound by any judgment rendered thereby in connection with this
Agreement.   Nothing  herein  shall affect  the  right  to  serve
process  in any manner permitted by law or shall limit the  right
of  Banks to bring proceedings against Borrowers in the courts of
any  other  jurisdiction.   Borrowers  waive  any  objection   to
jurisdiction  and  venue of any action instituted  hereunder  and
shall  not  assert any defense based on lack of  jurisdiction  or
venue   or   based  upon  forum  non  conveniens.   Any  judicial
proceeding  by  Borrowers  against  Agent  and  Banks  involving,
directly  or  indirectly, any matter or claim in any way  arising
out  of,  related  to  or connected with this  Agreement  or  any
related  agreement, shall be brought only in a federal  or  state
court located in the County of Monroe, State of New York.

     22.  Intentionally Omitted.

     23.   Counterparts; Telecopied Signatures.   This  Agreement
may  be executed in one or more counterparts, each of which shall
be  deemed  an  original and all of which  taken  together  shall
constitute  one and the same agreement.  Any signature  delivered
by  a  party by facsimile transmission shall be deemed to  be  an
original signature hereto.

     24.   Survival.  All representations, warranties, covenants,
agreements,  undertakings,  waivers  and  releases  of  Borrowers
contained herein shall survive the termination of the Forbearance
Period  and  payment in full of the Obligations  under  the  Loan
Agreement.

     25.  Amendment.  No amendment, modification, rescission, waiver
       or release of any provision of this  agreement shall be effective
       unless the same shall be in writing
31
      and signed by the parties hereto.

     26.   Headings.   Section  headings in  this  Agreement  are
included  herein for convenience of reference only and shall  not
constitute a part of this Agreement for any other purpose.


     IN WITNESS WHEREOF, this Agreement has been duly executed as
of the day and year first written above.

                    HAHN AUTOMOTIVE WAREHOUSE, INC.
                    By:
                    Name:
                    Title:


                    MEISENZAHL AUTO PARTS, INC.


                    By:
                    Name:
                    Title:



                    AUTO WORKS, INC.


                    By:
                         Name:
                    Title:


                    FLEET BANK as Agent and a Bank


                    By:
                    Name:
                    Title:


                    THE CHASE MANHATTAN BANK

                    By:
                    Name:
                    Title:


                    MANUFACTURERS AND TRADERS TRUST COMPANY

                    By:
                    Name:
                    Title:
32

                    THE SUMITOMO BANK, LTD.

                    By:
                    Name:
                    Title:


Agreed and Consented to

The Massachusetts Mutual
Life Insurance Co.


By:
Name:
Title:
                          EXHIBIT 10.2
                                
                                
           SCHOTTENSTEIN BERNSTEIN CAPITAL GROUP, LLC
  HILCO TRADING CO., INC, AND GARCEL INC., d/b/a GREAT AMERICAN
                        ASSET MANAGEMENT
               1010 Northern Boulevard, Suite 330
                   Great Neck, New York 11021

                        August 14, 1997


Daniel J. Chessin
Executive Vice President
Auto Works, Inc.
415 West Main Street
Rochester, New York 14608

Dear Daniel:

      Upon  execution by Auto Works, Inc., debtor and  debtor  in
possession ("Merchant"), this letter shall serve as the agreement
(the "Agreement") between Merchant and joint venture comprised of
Schottenstein  Bernstein Capital Group, LLC, Hilco  Trading  Co.,
Inc.,  and  Garcel  Inc., d/b/a Great American Asset  Management,
jointly and severally (collectively the "Agent") for Agent to act
as  Merchant's  sole  and exclusive agent  to  sell  all  of  the
merchandise  (the  "Merchandise") in Merchant's  stores  and  the
distribution center listed on Exhibit A attached (including  such
distribution center, the "Stores" and individually a "Store")  by
means  of  promotional, "Store Closing, Total Liquidation,  Going
Out  of Business," or similar sale (the "Sale").  After the  date
hereof, Stores shall only be closed by mutual agreement of  Agent
and  Merchant.   In  consideration of  the  mutual  promises  and
covenants   contained  herein  and  other   good   and   valuable
consideration, Merchant and Agent agree as follows:
33
1.   AGENCY.    Merchant appoints Agent its exclusive  agent  for
the purpose of conducting the Sale of the Merchandise located  at
the   Stores.   Merchant  shall  be  responsible,  with   Agent's
assistance,  for securing any required licenses and  permits  and
complying   with   any   "going-out-of-business"   laws,   rules,
ordinances and regulations not superseded by order of the  United
States  Bankruptcy  Court  with  appropriate  jurisdiction   (the
"Approval Order") referred to in Section 28.  Merchant shall  pay
any  fees  and expenses incurred and post any bonds  required  in
connection with such licenses and permits.

2.   INVENTORY.  (a)  As soon as practicable after  the  Approval
Order, Merchant and Agent shall cause to be taken an SKU physical
inventory  of  the  Merchandise in  the  Stores  (the  "Inventory
Count"), which Inventory Count and certification by the Inventory
Service  shall be completed within fourteen (14) days  after  the
date of the Approval Order.  The date that the Inventory Count is
taken in each Store shall be referred to as to each Store as  the
"Inventory Date".  The Inventory Count shall be taken by RGIS  or
another  independent inventory service, in any case  approved  by
both  Merchant and Agent (the "Inventory Service"), the costs  of
which  shall be shared equally by the parties.   Each Store shall
be  closed  during the Inventory Count and during  the  Inventory
Count,  neither Merchant nor Agent shall enter such Store without
each  having a representative present.  The Merchandise shall  be
valued on the basis of Cost Price (as defined below).

               (b)  From the Start Date until the Inventory Count
is  taken in each Store, Agent and Merchant shall jointly keep  a
strict count of gross register receipts less applicable sales tax
("Gross Rings") and cash reports of sales within each Store.  The
register receipts shall show for each item sold the retail  price
of  such  item  and the store wide or other discount  granted  by
Agent  in  connection  with such sales.   All  such  records  and
reports  shall  be  made available to Agent and  Merchant  during
regular  business hours upon reasonable notice.  All  Merchandise
sold  during  such  period shall be valued for  purposes  of  the
Guaranteed Return at the Cost Price (as defined below).

               (c)  Agent shall at Merchant's option accept returns of goods in
accordance with Merchant's normal return policies, which shall be
included  in  the  Merchandise and  valued  at  42.5%  (or  other
percentage  provided in Section 5(b) or agreed upon  pursuant  to
Section  3) of its Cost Price, less the percentage of  the  store
wide discount then prevailing in the Stores (but without discount
for  returns within the first ten (10) days after the Start Date)
(the  "Return Credit").  Merchant shall reimburse Agent  for  its
refund  or  credit  in  accepting such returns  less  the  Return
Credit.  Merchant shall have no responsibility whatsoever for any
returns of Merchandise sold on or after the Start Date.



34
3.  COST  PRICE.  The  term  Cost Price  herein  shall  mean  the
aggregate  of  the  line  item unit cost prices  (including  core
charges) as set forth in Merchant's files of the respective items
of  all  the  Merchandise.  Merchandise shall include  all  goods
owned  by  Merchant and located at the Stores on the Start  Date,
except:  (i) core goods; and (ii) furniture, fixtures,  equipment
and  improvements to realty located in the Stores.  Merchant  and
Agent  shall  agree upon a price for damaged, display,  clearance
and out-of-season goods.

4.   SALE  TERM. The Sale shall start the day after the  Approval
Order  is  obtained  and shall end no later  than  the  close  of
business  at  each Store the seventy-second (72nd) day  from  the
first Saturday occurring on or after the Start Date (except  with
respect  to  the distribution center, with respect to  which  the
Sale  shall  end  the ninetieth (90th) day from the  Start  Date)
unless  extended  by agreement of the parties (the  "End  Date").
Agent  may terminate the Sale prior to the End Date at any  Store
in its discretion by providing written notice thereof to Merchant
at  least  fourteen (14) days prior to any such early termination
date  (or  seven  (7) days during the last twenty-one  (21)  days
prior  to  the End Date).  At the conclusion of the  Sale,  Agent
agrees  to  leave  the Stores in "broom clean" condition,  except
that  the  remaining Supplies (as defined in Section  10  hereof)
shall be left in the Stores, and to leave the Stores in the  same
condition as on the Start Date, ordinary wear and tear excepted.

5.    GUARANTEE.        (a)  Agent hereby guarantees to  Merchant
  that Merchant shall receive an aggregate amount from the Proceeds
  (as  defined in this Section) equal to forty-two and  one  half
  percent  (42.5%)  percent of the Cost  Price  (the  "Guaranteed
  Return"). Agent shall advance eighty-five percent (85%) of  the
  Guaranteed Return as estimated based on the Merchant's  invoice
  unit cost as carried on the Merchant's books on the Start Date,
  and  as a condition to commencement of the Sale, within one (1)
  business  day  after  the date of the Approval  Order  and  the
  remainder of the Guaranteed Return within one (1) business day of
  the  certification of the Cost Price by the Inventory  Service.
  All payments to Merchant pursuant to the preceding sentence shall
  be  made  by wire transfer and shall be nonrefundable.  Agent's
  advance  of  the  Guaranteed Return shall be recovered  without
  interest solely from the Proceeds of the Sale of the Merchandise
  and the proceeds of insurance, if any, for loss or damage to the
  Merchandise,  or  robbery of cash to the  extent  of  insurance
  coverage of Agent or Merchant (collectively, the "Proceeds"), and
  Merchant  shall  have  no  obligation  if  such  Proceeds   are
  insufficient for that purpose.  Any Merchandise remaining at the
  end of the Sale shall be the sole property of the Agent.



35

                     (b)  If the Cost Price of the Merchandise is
less than $23,250,000, the Guaranteed Return shall be reduced  by
one-quarter  percent (.25%) of the Cost Price from the  forty-two
and  one-half percent (42.5%) thereof set forth above, and by  an
additional  one-quarter percent (.25%) for each  additional  full
Five  Hundred  Thousand  Dollars ($500,000)  reduction  increment
thereafter.

6.   SALE CONDUCT.   Agent shall conduct the Sale in the name  of
Merchant   in  the  manner  in  which  Agent  in  its  discretion
reasonably deems fit, including, but not limited to, advertising,
pricing  of  Merchandise,  number and type  of  personnel,  Store
hours,  Store  maintenance and security, but  in  all  events  in
accordance  with all applicable laws, ordinances and  regulations
(to  the extent not superseded by the Approval Order).  Agent may
advertise the Sale as a "Store Closing, Total Liquidation,  Going
Out  of  Business"  or similar type sale and may  use  Merchant's
contract  advertising  rates,  if  available.   Agent   may   use
Merchant's  employees  to the extent Agent  deems  feasible,  and
Agent  may  select and schedule the number and type of Merchant's
employees  required  for the Sale, however, Merchant's  employees
shall  at  all times remain employees of Merchant.  On and  after
the  Start  Date,  Agent   shall, as  an  Expense  of   Sale,  as
hereinafter defined, pay to Merchant by wire transfer received by
Merchant  within twenty-four (24) hours of invoice  by  Merchant,
the  gross wage payroll paid to Merchant's employees used in  the
Stores  by the Agent during the Sale plus (a) the related payroll
taxes  (including  FICA and Unemployment), and  (b)  health  care
insurance  benefits  (subsections (a) and (b)  collectively,  the
"Benefits") not in excess of thirteen percent (13%) of said gross
payroll (the "Fringe Benefit Cap").  Any amounts in excess of the
Fringe Benefit Cap shall be at Merchant's Expense, as hereinafter
defined.   Merchant  and Agent acknowledge and  agree,  that  (i)
nothing herein nor any of Agent's actions taken in respect hereto
shall  be deemed to constitute an assumption by Agent of  any  of
Merchant's  obligations relating to any of  Merchant's  employees
including,  without  limitation, vacation,  pension,  withdrawal,
severance  pay, vacation pay, sick leave or pay, maternity  leave
or pay, Worker Adjustment Retraining Act ("WARN") claims (if any)
and  other  termination  type claims and  obligations;  and  (ii)
Merchant  hereby  indemnifies Agent  in  respect  to  any  claims
asserted  by  any of Merchant's employees, except  as  to  claims
arising  out  of  the negligence or wrongful act or  omission  of
Agent,  and  Merchant is solely and specifically responsible  for
all  of  Merchant's  obligations under any collective  bargaining
agreements and any purported oral service contracts.

7.    EXPENSES  OF  SALE.Agent shall collect  all  Proceeds  and,
  within  twenty-four (24) hours after presentation of an invoice
  therefor  (to be provided no more than weekly), shall  pay  all
  "Expenses  of Sale."  Expenses of Sale shall be (i) the  actual
  gross  wage  payroll paid to Merchant's employees used  in  the
  Stores and in the transfer of Merchandise between the stores by
36
the  Agent  during the Sale plus the actual cost of the  Benefits
for such employees not to exceed the Fringe Benefit Cap; (ii) all
advertising  expenses;  (iii) all  signage  for  the  Sale;  (iv)
security in the Stores; (v) bank card fees and chargebacks;  (vi)
telephone charges for the Stores in excess of base charges; (vii)
Agent's supervision expenses;  (viii) occupancy expenses for each
Store  during the Sale on a per diem basis of $1,600.00 per Store
per  day  (except with respect to the distribution  center  which
shall  be  $4,050  per day), (ix) cost of transferring  inventory
between  the Stores (including transfers prior to the Start  Date
at the Agent's request) at Merchant's freight rate of 1.115 cents
per mile, (x) postage, armored car and courier and (xi) any other
expenses directly attributable to the Sale authorized by Agent.

8.   MERCHANT'S  EXPENSES.  During the Sale,  Merchant  shall  be
responsible  for  payment of the following items  none  of  which
shall be deemed an Expense of Sale: (i) all occupancy expenses in
excess of the occupancy expenses to be paid by Agent pursuant  to
Paragraph  7  above; (ii) any Benefits in excess  of  the  Fringe
Benefit Cap; (iii) all other employee benefits, including but not
limited   to  union  dues,  termination  pay,  pension  benefits,
severance  pay, vacation pay, sick leave or pay, maternity  leave
or  pay  and  WARN  claims (if any); (iv) major maintenance;  (v)
central  administration  services and (vi)  any  other  costs  or
expenses  that are not an Expense of Sale (except to  the  extent
incurred by or at the direction of Agent).

9.   TAXES.      Agent shall collect all sales, excise and  gross
receipts  taxes (and not income taxes) (collectively  the  "Sales
Taxes")  payable  to  any taxing authority  having  jurisdiction,
which taxes shall be added to the sales price and be paid by  the
customer  at  the  time  Merchandise is purchased.   Agent  shall
immediately  forward  all Sales Taxes to  Merchant  and  Merchant
shall file all necessary tax returns, reports and forms for Sales
Taxes.  Merchant shall indemnify and hold Agent harmless from and
against  any  and  all  costs (including,  but  not  limited  to,
reasonable  attorneys'  fees), assessments,  fines  or  penalties
which Agent may incur as a direct or indirect consequence of  the
failure  by Merchant to pay Sales Taxes (that have been forwarded
from  Agent  to Merchant on a timely basis) to the proper  taxing
authorities and/or the failure by Merchant to promptly file  with
taxing  authorities  any  and  all  returns,  reports  and  other
documents required by applicable law to be filed or delivered  to
such taxing authorities.

10.   SUPPLIES.   Agent shall have the right to use in connection
  with  the  Sale, without any charge, all signs and  promotional
  materials, and supplies, including, but not limited  to,  bags,
  boxes,  twine,  paper and similar sales materials ("Supplies"),
  located  at the Stores on the Start Date.  Agent shall have  no
  obligation to account to Merchant for any of the Supplies  used
  during the Sale, but all Supplies remaining in the Stores on
37
the  End Date shall be left on the premises and remain Merchant's
property.  Should additional Supplies be required in any  of  the
Stores  during  the  Sale,  Agent shall  obtain  such  additional
supplies  at  Agent's expense (at Merchant's  contract  rate,  if
available).  Merchant covenants and warrants that it has not  and
will not remove any Supplies from the Stores in contemplation  of
this  Agreement and has continued to ship supplies to the  Stores
in the ordinary course of business.

11.   CREDIT  CARDS, GIFT CERTIFICATES AND RETURNS.    All  sales
shall  be  for cash or upon bank credit cards (excluding  private
label  cards).  During the Sale, all bank credit card sales shall
be  through  Merchant's bank credit card system.  All  bank  card
fees  including chargebacks in connection with the Sale shall  be
an  Expense of Sale.  All sales shall be advertised, "FINAL," and
all  sales receipts shall be marked "FINAL."   Agent shall accept
Merchant's  unexpired gift certificates during  the  Sale.   Gift
Certificates shall be treated as cash and the Merchant shall  pay
to  Agent  the amount thereof redeemed, which shall be  added  to
Proceeds.

12.    MERCHANT'S  WARRANTIES.    Merchant  hereby  warrants  and
represents:

           a.         Merchant is a corporation, duly and validly
existing  and  in good standing under the laws of  the  State  of
Michigan.  Merchant is and during the Sale will be authorized and
duly qualified as a foreign corporation to do business and is  in
good  standing  in  all  jurisdictions in which  the  Stores  are
located.

           b.         Subject to entry of the Approval Order, (i)
this  Agreement and all other documents executed by  Merchant  in
accordance  with  this  Agreement  are  the  valid  and   binding
obligations  of  Merchant enforceable in  accordance  with  their
terms;  (ii)  Merchant has taken all necessary  corporate  action
required to authorize the execution, performance and delivery  of
this Agreement and the related documents; (iii) no court order or
decree  of  any federal, state or local government authority,  or
other  action known to Merchant, is in effect which will  or  may
prevent  or  impair consummation of the transactions contemplated
by  this Agreement; and (iv) the consent of any person or entity,
including   any  landlord, is not required with  respect  to  the
obligations on the Merchant's part contemplated herein;

          c.   Subject to entry of the Approval Order, Agent shall be
            entitled to sell the Merchandise and retain all Proceeds
            therefrom, subject to section 5,  free and clear of all liens,
            mortgages, pledges, charges, encumbrances, equities or claims
            whatsoever.



           d.         Merchant shall not ship new goods into  the
Stores  without  Agent's consent (except for  shipments  of  Auto
Works  goods  only from the distribution center  to  stores)  nor
raise any prices of the Merchandise in contemplation of the Sale.
The Stores shall be operated in the ordinary course from the date
hereof  until  the Start Date (subject to the understanding  that
the  inventory  of  the Stores has not been  replenished  in  the
ordinary course of business).

           e.         Subject to entry of the Approval Order,  no
actions  or proceedings have been instituted against Merchant  or
have  been  threatened,  preventing  or  which  may  prevent  the
consummation of the transactions contemplated by this  Agreement.
Merchant  is current on all accounts payable accruing  after  the
filing  of Merchant's bankruptcy, due and owing to parties  whose
cooperation is necessary for operation of the Sale, including but
not limited to landlords, newspapers and utilities.

          f.        Merchant represents and warrants that it will
not prior to or during the Sale grant any lien or encumbrance  on
the  Merchandise  or the Proceeds which would conflict  with  the
provisions of this Agreement.

          g.        Subject to entry of the Approval Order, there
is  no outstanding order, judgment, injunction award or decree of
any   court,  governmental  or  regulatory  body  or  arbitration
tribunal by which the Merchant or the Merchandise is bound  which
would  materially  interfere with the  transactions  herein,  and
there  shall be no action, suit, claim, legal, administrative  or
arbitral  proceedings  (whether or not  the  defense  thereof  or
liabilities in respect thereof are covered by insurance)  against
the  Merchant  or  the  Merchandise which  would,  if  determined
adversely  to the Merchant, be likely to have a material  adverse
effect  upon the transactions contemplated hereby, nor are  there
any facts which are likely to give rise to any such action, suit,
claim   or  legal,  administrative  or  arbitral  proceeding   or
investigation.

            h.         During  the  Sale  Term,  Agent  shall  be
permitted  to pass on all applicable manufacturers warranties  to
customers.

           i.         The  historical margins on  the  Merchant's
sales   for  the  periods  covered  by  the  Merchant's   ADM-068
Jobber/Sales Analysis report provided to Agent are as represented
in such report.

           j.        Merchant represents and warrants that it has
not raised  any prices in contemplation of the Inventory Count.

           k.        The Merchandise shall have an aggregate Cost
Price value of no less than twenty million dollars ($20,000,000).

           l.         There shall be a minimum of eighty-two (82)
Stores, excluding the distribution center.

13.  AGENT'S WARRANTIES. Agent hereby warrants and represents:

           a.    Schottenstein Bernstein Capital Group, LLC is  a
limited liability company, duly and validly existing and in  good
standing  under the laws of the State of Delaware,  and  is,  and
during  the  Sale  will be, authorized and duly qualified  to  do
business  in  each jurisdiction where the failure to  so  qualify
would  have  a material adverse effect on its ability to  perform
hereunder.

           b.    Hilco  Trading Company, Inc., is a  corporation,
duly and validly existing and in good standing under the laws  of
the  State  of  Illinois and is, and during  the  Sale  will  be,
authorized and duly qualified to do business in each jurisdiction
where  the  failure to so qualify would have a  material  adverse
effect on its ability to perform hereunder.

            b.     Garcel   Inc.,  d/b/a  Great  American   Asset
Management,  is a corporation, duly and validly existing  and  in
good  standing under the laws of the State of California and  is,
and during the Sale will be, authorized and duly qualified to  do
business  in  each jurisdiction where the failure to  so  qualify
would  have  a material adverse effect on its ability to  perform
hereunder.

           d.         (i)  This Agreement and all other documents
executed by Agent in accordance with this Agreement are the valid
and  binding obligations of Agent enforceable in accordance  with
their  terms; (ii) Agent has taken all necessary action  required
to  authorize  the  execution, performance and delivery  of  this
Agreement  and  the related documents; (iii) no  court  order  or
decree  of  any federal, state or local government authority,  or
other  action  known to Agent, is in effect  which  will  or  may
prevent  or  impair consummation of the transactions contemplated
by  this Agreement; and (iv) the consent of any person or entity,
is  not  required  with respect to the transactions  contemplated
herein.

           e.          There  is no outstanding order,  judgment,
injunction  award  or  decree  of  any  court,  governmental   or
regulatory  body or arbitration tribunal by which  the  Agent  is
bound  which  would  materially interfere with  the  transactions
herein,   and   there   is  no  action,   suit,   claim,   legal,
administrative  or  arbitral  proceedings  (whether  or  not  the
defense thereof or liabilities in respect thereof are covered  by
insurance)  pending or threatened against the Agent which  would,
if  determined  adversely  to the Agent,  be  likely  to  have  a
material   adverse  effect  upon  the  transactions  contemplated
hereby, nor are there any facts which are likely to give rise  to
any such action, suit, claim or legal, administrative or arbitral
proceeding or investigation.

14.   NON  COMPETE.   During the Sale, neither Merchant  nor  any
affiliate  of Merchant shall run a store closing, liquidation  or
similar  sale  in competition with the Sale at any store  trading
under  the Auto Works name within the advertising area of any  of
the Stores without the prior written approval of Agent.

15.   INSURANCE.     a.   Merchant at its expense shall  continue
until the End Date, in such amounts as Merchant currently has  in
effect, all of Merchant's liability insurance policies, including
but  not  limited  to,  comprehensive public  liability  policies
covering  injuries to persons and property in  or  in  connection
with  Merchant's operation of the Stores and, from and after  the
acceptance by Merchant of this Agreement, shall cause Agent to be
named  as  additional insured, as its interests may appear,  with
respect  to  all  such policies.  On or before  the  Start  Date,
Merchant  shall  deliver  to Agent certificates  evidencing  such
insurance  policies, setting forth the duration thereof  and  the
naming  of  Agent as an additional insured, as its interests  may
appear,  in  accordance with the provisions hereof, all  in  form
reasonably satisfactory to Agent.  In the event that Merchant  is
self  insured or has deductibles or retentions in excess of Fifty
Thousand  Dollars ($50,000), Agent shall be permitted  to  obtain
for  Merchant's  account insurance to cover such  self  insurance
amount  or deductible, the cost of which shall be billed  to  and
paid  by Merchant.  Merchant shall be responsible for the payment
of all deductibles, retentions or self-insured amounts under such
policies  except in the event liability arises by reason  of  the
negligence  or  wrongful  act or omission  of  Agent  or  Agent's
independent  contractors.  Merchant's liability policy  shall  be
primary,  except in the event of liability arising by  reason  of
the  negligence or wrongful act or omission of Agent  or  Agent's
independent contractors.

           b.         Merchant at its expense shall provide fire,
theft and extended coverage casualty insurance on the Merchandise
in a total amount at least equal to the cost value thereof.  From
and  after  the  Start Date, said coverage will  contain  a  loss
payable clause in Agent's favor.  In the event of a loss  to  the
Merchandise included in the Inventory Count occurring on or after
the  Start  Date, the proceeds of such insurance attributable  to
the Merchandise shall be paid to Agent and such proceeds shall be
included  as part of the Proceeds.  On or before the Start  Date,
Merchant  shall  deliver  to Agent certificates  evidencing  such
insurance  policies, setting forth the duration thereof  and  the
naming of Agent as a loss payee in accordance with the provisions
hereof, all in form reasonably acceptable to Agent.  In the event
that  Merchant is self insured or has deductibles  in  excess  of
Fifty  Thousand  Dollars ($50,000), Agent shall be  permitted  to
obtain  for  Merchant's  account insurance  to  cover  such  self
insurance amount or deductible, the cost of which shall be billed
to  and paid by Merchant.  Merchant shall be responsible for  the
payment  of  all deductibles or self-insured amounts  under  such
policies  except in the event liability arises by reason  of  the
negligence  or  wrongful  act or omission  of  Agent  or  Agent's
independent contractors.

           c.    Merchant  shall  at all times  during  the  Sale
maintain in full force and effect Worker's Compensation Insurance
in compliance with all statutory requirements.

            d.    During  the  performance  and  length  of  this
Agreement,  Agent will maintain workers compensation,  commercial
general  liability  and automobile liability insurance  and  will
name Merchant as an additional insured on all such policies,  and
will,  prior  to  the  Start  Date,  furnish  the  Merchant  with
certificates showing that such insurance is in effect.

16.   PEACEFUL POSSESSION AND USE OF MERCHANT'S ASSETS.  Merchant
agrees  during the Sale to grant and provide Agent  peaceful  and
quiet possession of the Stores and to take no action relating  to
the  Stores  which  would  disturb  such  possession,  including,
without  limitation,  any  action  to  modify  or  terminate  any
existing   ADT  or  similar  security  system  or  cash  register
maintenance  agreements or remove any of the furniture,  fixtures
or  equipment from the Stores.    Merchant agrees to maintain  in
operation at the expense of Merchant for the benefit of Agent (i)
the  point  of sale equipment in the Stores during the period  of
the  Sale and (ii) the management information systems during  the
period  of  the Sale and for a period of ten (10) days after  the
End  Date.   Merchant shall maintain all mechanical  systems  and
equipment  in  the  Stores. Agent shall have the  right  to  use,
solely for lawful purposes in furtherance of the Sale, Merchant's
property  located at or used in connection with  the  Stores  and
warehouse  in the ordinary course of business, including  without
limitation, trade names, trademarks, customer lists, credit  card
equipment,  supplies  and  services, tax identification  numbers,
computer  systems,  central office services and  subject  to  the
above  right  to remove furniture, fixtures and equipment.   From
the  Start  Date until such time as Agent notifies Merchant  that
Agent  has established bank accounts for receipt of the Proceeds,
the  Proceeds  (including  all  bank  card  deposits)  shall   be
deposited   in  Merchant's  accounts  in  trust  for  Agent   and
transferred daily by wire to Agent with Agent paying to  Merchant
all costs of wiring the funds.

17.  INDEMNIFICATION.      Agent  and  Merchant  each  agree   to
indemnify and defend and hold harmless the other from any and all
demands,  claims,  actions  or  causes  of  action,  assessments,
losses,  damages,  liabilities, costs  and  expenses,  including,
without limitation, interest, penalties and reasonable attorneys'
fees,  costs  and  expenses, asserted against,  resulting  to  or
imposed upon Merchant or Agent, directly or indirectly, by reason
of  or  resulting from either (i) material breach or  failure  to
comply with any of the agreements, covenants, representations  or
warranties contained in this Agreement, or (ii) any negligent  or
wrongful   act   or  omission  of  either  or  their   respective
employees.

18.  DEFAULT.  a.   For the purposes of this Agreement, an "Event
of Default" shall be deemed to have occurred:

                (1)  upon  the failure by Merchant  or  Agent  to
perform  promptly and fully any material obligation  or  covenant
hereunder or any material obligation or covenant in any  document
delivered  pursuant hereto or any collateral  agreement  to  this
Agreement  after  having received five (5)  days'  prior  written
notice,  except  in the case of a nonmonetary  default  which  is
incapable  of  being cured within such notice period  and  as  to
which  the  defaulting  party diligently proceeds  to  cure  said
default  and  (a)  the  party  in default  has  taken  all  steps
necessary  to  commence to cure such default within  such  notice
period and (b) such failure to cure, in the case of a default  by
Merchant, will not adversely affect, in any material way, Agent's
ability to conduct the Sale in the manner contemplated herein  or
in  the  case of a default by the Agent, the Merchant's practical
realization  of  the benefits to be conferred  upon  it  by  this
Agreement;

                 (2)         if   any   of  the   warranties   or
representations  made by Merchant or Agent herein  proves  to  be
untrue or false in a material way;

                (3)        if  any  breach of this  Agreement  by
Merchant results in the Agent being unable to conduct or complete
the Sale at any Store as contemplated herein; or

               (4)       if any breach of this Agreement by Agent
adversely  affects the Merchant's realization of the benefits  to
be conferred upon it by this Agreement.

                b.         In the event of the occurrence  of  an
Event  of  Default resulting from any act or omission of Merchant
which  prevents Agent from conducting or completing the  Sale  at
any  Store  as  provided by this Agreement,  Agent  may,  at  its
option, either (i) proceed with the Sale at the Store location(s)
affected or (ii) require Merchant, at Merchant's expense, to move
the  Merchandise to another reasonably proximate Store designated
by  Agent, or (iii) notify Merchant as to the termination of  the
Sale  as  to  the particular Store location, in which event,  the
remaining Merchandise in such Store shall be returned to Merchant
and  Merchant  shall  reimburse  to  Agent  the  portion  of  the
Guaranteed   Return   attributable  to  such   Merchandise,   and
commencing with the fifth (5th) Store for which the Sale has been
terminated  as a result of a Merchant Event of Default,  Merchant
shall  within two (2) business days pay Agent an amount equal  to
an  amount as liquidated damages equal to two percent (2%) of the
Cost  Price of the remaining Merchandise in such Store.  Merchant
acknowledges that Agent would be irreparably injured in the event
of  any  failure  by Merchant to promptly and fully  perform  any
obligation  hereunder  if  such failure  directly  or  indirectly
interferes  with  the conduct by Agent of the  Sale,  and  hereby
consents,  in the event of any such failure or in the event  that
any  such failure is threatened or appears imminent, to the entry
of  an  injunction  specifically  enforcing  the  terms  of  this
Agreement.

                c.         No  right  or  remedy  granted  in  or
pursuant to this Agreement shall be exclusive of any other  right
or remedy so granted or otherwise available.  Every such right or
remedy  shall  be  cumulative and shall be in addition  to  every
other  right or remedy so granted or existing at law or in equity
or  by  statute, or created, granted or existing pursuant to  any
agreement  to  which Agent and/or Merchant is  or  may  hereafter
become a party.

19.   ADDITIONAL MERCHANDISE.  If permitted by applicable law (as
same may be modified by the Approval Order), Agent shall have the
right  to include in the Sale additional merchandise ("Additional
Merchandise") having an aggregate original retail price of up  to
$5,000,000,  which  Additional Merchandise shall  be  similar  in
quality  and type as Merchandise presently located in the Stores.
Agent agrees to pay Merchant a commission relative to the sale of
Additional  Merchandise in an amount equal  to  10%  of  sale  of
Additional Merchandise (net of all Sales Taxes relative  to  such
sales).

20.    JURISDICTION.   This  Agreement  shall  be  governed   and
construed  in accordance with the laws of the State of  New  York
without regard to the conflicts of laws principles thereof except
where  governed by the provisions of the United States Bankruptcy
Code.

21.   ENTIRE  AGREEMENT.    This Agreement  contains  the  entire
agreement  of the parties with respect to these transactions  and
supersedes  and cancels all prior agreements including,  but  not
limited  to  all proposals, letters of intent or representations,
written or oral, with respect thereto.

22.  MODIFICATIONS. This Agreement may not be modified except  in
a writing executed by each of the parties.

23.   ASSIGNMENT.         Except as specifically provided in this
Section,  or  upon  written consent of the parties  hereto,  this
Agreement  shall not inure to the benefit of, or,  shall  not  be
assignable  to,  any  person or entity other  than  Merchant  and
Agent.   All of the terms and provisions of this Agreement  shall
be  binding upon, inure to the benefit of, and be enforceable  by
the  successors  in  interest of the respective  parties  hereto,
including any trustee appointed in Merchant's bankruptcy case.

24.  NOTICES.  All notices under this Agreement shall be sent  by
hand,  by  recognized overnight courier service or  by  certified
mail,  return receipt requested to: (a) Merchant at  the  address
listed  on  the first page hereof, to the attention of Daniel  J.
Chessin  with  a copy to Paul S. Groschadl, Esq., Woods,  Oviatt,
Gilman, Sturman & Clarke LLP, 44 Exchange Street, Rochester,  New
York  14614; (b) Agent, at the address listed on the  first  page
hereof to the attention of Scott Bernstein, Esq., with a copy  to
James Weisman, Esq., 310 Grant Street, Suite
420, Pittsburgh, Pa, 15219.

25.  COUNTERPARTS.  This Agreement may be executed in two or more
counterparts, each of which shall be deemed an original  but  all
of  which  together shall constitute one and the same instrument.
Such  execution  may  be  by facsimile.  Any  party  signing  via
facsimile  shall forward an original hard copy of  such signature
to  the  other  party,  but the failure  to  send  said  original
signature  shall not affect the enforceability of this  Agreement
against  such party, the parties hereto agreeing that a facsimile
signature may be treated as an original signature hereunder.

26.   BID PROCEDURE. In consideration of Agent conducting its due
diligence  and entering into this Agreement, which  serves  as  a
base  by  which other offers may be measured, in the  event  this
Agreement  is subject to higher and better offers  by  way  of  a
bidding process (a) all bidders must agree to be bound by all  of
the terms and conditions of this Agreement, except as modified by
price; (b) all bidders must provide comparable assurance of their
ability  to  perform their obligations under this Agreement;  (c)
the  initial bid must be for an increase in the Guaranteed Return
of  at  least one-half of one percent (.5%) with successive  bids
thereafter for an increase in the Guaranteed Return of  at  least
one-fourth of one percent (.25%) over the previous bid;  and  (d)
Merchant  agrees  that  if Agent is not  the  successful  bidder,
Merchant shall reimburse Agent for reasonable,  actual direct out
of  pocket  expenses,  including reasonable attorneys'  fees,  in
connection  with  this  Agreement in  an  amount  not  to  exceed
$20,000;  provided, however, that clauses (a) through  (d)  shall
apply  only  to bids by liquidators acting as agent of  Merchant,
and  shall  not  apply  to  any other  bids,  including,  without
limitation, bids by parties contemplating the continuation of the
Merchant's business.

27.  CONFIDENTIALITY.    Agent acknowledges that in the course of
its  dealings with Merchant it will become privy to material non-
public information about Merchant and its parent, Hahn Automotive
Warehouse,  Inc.  (a corporation whose stock is publicly  traded)
and  its affiliates.  Agent agrees to hold all such material non-
public information in strict confidence.

28.  CONDITIONS PRECEDENT.    This Agreement shall be subject  to
the  approval  of  the Bankruptcy Court having jurisdiction  over
Merchant's  bankruptcy  proceeding by  an  order  of  such  court
approving this Agreement in its entirety (the "Approval  Order").
The  Approval Order shall provide that: (a) this Agreement is  in
the  best interests of Merchant, Merchant's estate, creditors and
other  parties in interest; (b) this Agreement (and each  of  the
transactions  contemplated hereby) is approved in  its  entirety;
(c)  Merchant and Agent shall be authorized to take any  and  all
actions  as  may  be  necessary and desirable to  implement  this
Agreement  and each of the transactions contemplated hereby;  (d)
Agent shall be entitled to all sums due Agent hereunder free  and
clear  of  all  liens, claims or encumbrances and all  liens  and
encumbrances shall be transferred to fund created upon payment of
Guaranteed  Return with the same priority and effect;  (e)  Agent
shall  have  the  right  to  use the Stores  and  all  furniture,
fixtures and equipment in the Stores for the purpose of the  Sale
free of any interference from any person; (f) Agent, as agent for
Merchant,  is  authorized to conduct the Sale  as  going  out  of
business,  liquidation  or similar type sale  ("GOB  Sale");  (g)
Agent  is  authorized  to  post signs,  advertise  and  otherwise
promote  the  Sale as a GOB Sale without further consent  of  any
third  person; (h) each and every federal, state or local agency,
department  or governmental authority (collectively "Governmental
Authority") and all newspapers and other advertising media  shall
be directed to accept the Approval Order as binding to consummate
the  transactions  provided  for  in  the  Agreement,  including,
without limitation, the conducting and advertising of the Sale as
a  GOB  Sale, and no further approval, license or permit  of  any
Governmental  Authority  shall be required;  (I)  all  utilities,
landlords,  creditors  and all persons acting  for  or  on  their
behalf  are  restrained  and enjoined from  interfering  with  or
otherwise  impeding  the  conduct of the  Sale,  instituting  any
action  in any court (other than the Bankruptcy Court) or  before
any  administrative  body  which  may  in  any  way  directly  or
indirectly  interfere with or obstruct or impede the  conduct  of
the  Sale or to take any action which in any way interferes  with
Agent's receipt of the sums due Agent pursuant to this Agreement;
(j)  the  Bankruptcy  Court shall retain  jurisdiction  over  the
parties to enforce this Agreement; (k) Agent shall not be  liable
for  any  claims  against the Merchant and Agent  shall  have  no
successorship liabilities whatsoever; (l) Agent shall be entitled
to  the  protection  of  sections 363 (m)  and  364  (e)  of  the
Bankruptcy Code in the event that the Approval Order is  reversed
or  modified on appeal; and (m) Agent's claims hereunder shall be
entitled  to priority under section 507 (a) (1) of the Bankruptcy
Code.   In  the  event the Approval Order is not entered  by  the
close  of  business on August 29, 1997, Agent or  Merchant  shall
have the right to terminate this Agreement.

29.   Furniture,  Fixtures and Equipment.  Agent  will  sell,  on
behalf  of Merchant, all of the furniture, fixtures and equipment
("FF&E")  in  the Stores during the Sale Term at a commission  of
fifteen  percent  (15%)  of  the  sales  price.   Merchant  shall
reimburse  Agent for the reasonable actual expenses  incurred  by
Agent  in  advertising  the sale of the FF&E,  up  to  a  maximum
reimbursement  of $5,000.00.  Any sale of FF&E by  the  Agent  is
subject to the prior written approval of Merchant.  All FF&E must
be sold and removed by Agent from each Store prior to the date on
which the Sale is terminated for such Store.

Please  acknowledge your acceptance hereof by signing a copy  and
returning it to us.

                    Very truly yours,
                    The Joint Venture Comprised of:
                    SCHOTTENSTEIN BERNSTEIN CAPITAL GROUP, LLC
                    HILCO TRADING CO., INC AND GARCEL, INC. d/b/a
GREAT AMERICAN ASSET MANAGEMENT


                    By:
                    Its:



ACCEPTED THIS           DAY OF
                                           , 19      .

By:
Title:
                            EXHIBIT A
                            LIST OF STORES
                                
                                
                           EXHIBIT 27
                                
           Selected  financial information as  required  for  Edgar
electronic filing for the six months ended June 30, 1997.


<TABLE> <S> <C>

       
<ARTICLE> 5
<MULTIPLIER>   1000
<S>                           <C>       <C>
<PERIOD-TYPE>                           9-MOS
<FISCAL-YEAR-END>                       SEP-30-1997
<PERIOD-END>                            JUN-30-1997
<CASH>                                         479
<SECURITIES>                                     0
<RECEIVABLES>                               21,829
<ALLOWANCES>                                     0
<INVENTORY>                                 42,410
<CURRENT-ASSETS>                            65,221
<PP&E>                                       5,395
<DEPRECIATION>                                   0
<TOTAL-ASSETS>                              93,341
<CURRENT-LIABILITIES>                       31,587
<BONDS>                                          0
                            0
                                      0
<COMMON>                                        47
<OTHER-SE>                                  11,656
<TOTAL-LIABILITY-AND-EQUITY>                93,341
<SALES>                                    105,422
<TOTAL-REVENUES>                           105,422
<CGS>                                       65,580
<TOTAL-COSTS>                               35,222
<OTHER-EXPENSES>                                 0
<LOSS-PROVISION>                                 0
<INTEREST-EXPENSE>                           3,526
<INCOME-PRETAX>                              1,435
<INCOME-TAX>                                   550
<INCOME-CONTINUING>                            885
<DISCONTINUED>                              22,726
<EXTRAORDINARY>                                  0
<CHANGES>                                        0
<NET-INCOME>                              (21,841)
<EPS-PRIMARY>                               (4.60)
<EPS-DILUTED>                               (4.60)
        

</TABLE>


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