HAHN AUTOMOTIVE WAREHOUSE INC
10-Q, 1997-02-14
MOTOR VEHICLE SUPPLIES & NEW PARTS
Previous: LAYNE CHRISTENSEN CO, SC 13G/A, 1997-02-14
Next: D & K WHOLESALE DRUG INC/DE/, 10-Q, 1997-02-14



                  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                        December 31, 1996


Commission File Number                            0-20984


                HAHN AUTOMOTIVE WAREHOUSE, INC.
     (Exact name of Registrant as specified in its charter)

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

     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


Number  of  shares outstanding of the registrant's common  stock,  par
value $.01 per share, on February 14, 1997;  4,562,513.

                                   
                                   
                                   
                    HAHN AUTOMOTIVE WAREHOUSE, INC.
                                 Index


                                                            PAGE NO.

PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements

          Condensed Consolidated Balance Sheets -
          December 31, 1996 and September 30, 1996


          Condensed Consolidated Statements of Income -
          for the quarters ended December 31, 1996
          and December 31, 1995


          Condensed Consolidated Statements of Cash Flows -
          for the quarters ended December 31, 1996
          and December 31, 1995


          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 6.   Exhibits and Reports on Form 8-K


SIGNATURES


EXHIBIT INDEX


<TABLE>
<CAPTION>
HAHN AUTOMOTIVE WAREHOUSE, INC.                                    
CONDENSED CONSOLIDATED BALANCE SHEETS                              
(In Thousands except share data)                                   
                                                                   
                 ASSETS                                            
                                           12/31/96      9/30/96
                                         (Unaudited)         
<S>                                      <C>            <C>
Current Assets:                                                    
  Cash                                            889   $       199
  Accounts Receivable:                                             
    Trade, net of allowance                                        
    for doubtful accounts                      17,553        17,575
  Inventory                                    76,658        70,914
  Other Current Assets                          2,260         2,608
Total Current Assets                           97,360        91,296
                                                                   
Property, Equipment, and                                           
  Leasehold Improvements, net                  13,472        13,362
Other Assets                                    4,185         4,300
                                                                   
                                          $   115,017   $   108,958
                                                                   
LIABILITIES AND                                                    
SHAREHOLDERS' EQUITY                                               
                                                                   
Current Liabilities:                                               
  Current portion of long-term debt                                
    and capital lease obligations               3,483   $     3,389
  Notes payable -officers and                   2,536         2,560
    affiliates                                                     
  Accounts payable                             19,138        19,452
  Compensation related liabilities              2,724         3,274
  Other accrued expenses                        2,179         5,891
Total Current Liabilities                      30,060        32,566
                                                                   
Long-term Debt                                 51,057        40,443
Capital Lease Obligations                         331           450
Total Liabilities                              81,448        75,459
                                                                   
Shareholders' Equity:                                              
  Common stock (par value $.01 per                                 
share;
  authorized 20,000,000 shares;                                    
  issued and outstanding 4,562,513)                46            46
Additional Paid-in Capital                     24,607        24,607
Retained Earnings                               8,916         8,846
                                                                   
Total Shareholders' Equity                     33,569        33,499
                                                                   
                                          $   115,017   $   108,958

</TABLE>
<TABLE>
<CAPTION>
HAHN AUTOMOTIVE WAREHOUSE, INC.                            
CONDENSED CONSOLIDATED                                     
STATEMENTS OF INCOME                                       
For the Three Months Ended                                 
December 31, 1996 and 1995                                 
(In Thousands except for share                             
and per share data)                                        
(Unaudited)                                                
                                                           
                                      1996         1995
<S>                                <C>          <C>
Net sales                           $   51,828   $   52,677
                                                           
Cost of products sold                   30,940       31,106
                                                           
  Gross profit                          20,888       21,571
                                                           
                                                           
Selling, general and                                       
  administrative expense                19,055       19,688
                                                           
Depreciation and amortization              761          804
                                                           
  Income from operations                 1,072        1,079
                                                           
Interest expense                       (1,071)      (1,075)
                                                           
Interest and service charge                                
  income                                   118          117
                                                           
  Interest before taxes                    119   $      121
                                                           
  Income taxes                              47           48
                                                           
Net Income                                  72   $       73
                                                           
Net Income Per Share                $      .02   $      .02
                                                           
Weighted Average Number of Shares    4,562,513    4,562,406

</TABLE>
<TABLE>
<CAPTION>
HAHN AUTOMOTIVE WAREHOUSE, INC.                                     
CONDENSED CONSOLIDATED                                              
STATEMENTS OF CASH FLOWS                                            
For the Three Months Ended                                          
December 31, 1996 and 1995                                          
(In Thousands except for share                                      
and per share data)                                                 
(Unaudited)                                                         
                                               1996         1995
<S>                                        <C>           <C>
Cash flows from operating activities:                               
  Net income                                         72    $      73
  Adjustments to reconcile net income to                            
    net cash provided by operating                                  
    activities:                                                     
      Depreciation and amortization                 761          804
      Provision for doubtful accounts                               
        and notes                                    94          102
                                                                    
Change in assets and liabilities:                                   
  Trade receivables                                (72)          812
  Inventory                                     (5,744)        (945)
  Other assets                                      394          672
  Accounts payable and other accruals           (4,575)      (9,270)
                                                                    
    Net cash provided by operating                                  
      activities                                (9,070)      (7,752)
                                                                    
Cash flows from investing activities:                               
  Additions to property, equipment and                              
    leasehold improvements                        (803)        (360)
      Net cash used in investing                                    
        activities                                (803)        (360)
                                                                    
Cash flows from financing activities:                               
  Net borrowings under Revolving                                    
    Credit Agreement                              9,250        8,427
  Proceeds from long-term debt and                                  
    demand notes                                  1,519           21
  Payments from long-term debt and                                  
    demand notes                                   (77)        (193)
  Payment of notes payable -                                        
    officers and affiliates                        (24)         (22)
  Payment of capital lease obligations            (105)        (125)
                                                                    
    Net cash provided by                                            
      financing activities                       10,563        8,108
                                                                    
Net increase (decrease) in cash                     690          (4)
                                                                    
Cash at beginning of year                           199          205
                                                                    
Cash at end of period                               889          201
                                                                    
Supplemental disclosures of cash                                    
  flow information:                                                 
    Cash paid during the quarter for:                               
      Interest                                    1,185     $  1,294
                                                                    
      Income taxes paid                         $    39    $     126

</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.
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 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.  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 three month period ended December 31,  1996,
are not necessarily indicative of the results that may be expected for
the entire fiscal year.

2.  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 credit facility.  The  four
new   locations  are  being  integrated  into  the  Company's   Direct
Distribution (two-step) Division.  Accordingly, the operating  results
of  Nu-Way  have been included in the Company's results  of  operation
from the date of acquisition forward.

3.  Stockholders' Equity

On  December  13,  1994 and January 31, 1995, two employees  exercised
options  for 4,160 shares of the Company's common stock.  The  Company
realized net proceeds of approximately $44,000, which was used in  the
general operations of the business.

On March 15, 1996, the Board of Directors declared a 4% stock dividend
on the Company's common stock, payable May 1, 1996, to shareholders of
record  as of April 10, 1996.  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 paid-in capital  at
September  30,  1996. Earnings per share and weighted  average  shares
outstanding as of December 31, 1996 and 1995, were restated to reflect
this 4% stock dividend.

4.  Debt (in thousands)

Long-term debt consists of the following:
<TABLE>
<CAPTION>
                                             12/31/96   9/30/96
<S>                                         <C>       <C>
Revolving Credit                              $45,251   $36,000
Senior Secured Notes                            6,400     6,400
Other Long-term Debt                            2,432       990
Less Current Maturities                       (3,026)   (2,947)
                                              $51,057   $40,443
</TABLE>

Effective June 26, 1996, the Company replaced the Amended and Restated
Credit Facility Agreement ("Prior Credit Agreement") dated September 30,
1994, with the Credit Facility Agreement ("Credit Agreement") with a
group of banks.  The Credit Agreement, which expires June 26, 1999,
provides for a revolving line of credit and a swing line of credit with
maximum availabilities of $47.5 million and $2.0 million, respectively.
The $13.0 million outstanding as a term loan under the Prior Credit
Agreement is now included in the revolving line of credit under the
Credit Agreement.  Interest is payable at LIBOR plus 1.125% to 2.25% and
prime plus 0% to 1% for the revolving line of credit and swing line of
credit, respectively. The exact rate is dependent upon the Company's
financial performance.  LIBOR and prime were 6% and 8.25%, respectively,
at September 30, 1996, and 5.6% and 8.25%, respectively, at December 31,
1996.

The Senior Secured Notes are due June 15, 1999, and require single
annual sinking fund payments of $2.2 million with a final payment of
$2.1 million due June 15, 1999.  The Senior Secured Notes may be
prepaid, subject to a prepayment penalty.  Interest at 10.25% is payable
semi-annually in June and December.

The Credit Agreement and Senior Secured Notes are collateralized by
substantially all of the Company's assets and contain covenants and
restrictions, including limitations on indebtedness, liens, leases,
mergers and sales of assets, and investments, and on dividends, stock
purchases and other payments in accordance with capital stock and cash
flow coverage requirements.  At September 30, 1996, the Company was in
compliance with all covenants under the Credit Agreement and Senior
Secured Notes agreement.

Upon the failure of the Company to comply with any covenant contained in
the Credit Agreement or upon the occurrence of an event of default, the
rate of interest may be increased to a rate at all times equal to two
percent (2%) above the rate of interest which would be in effect absent
such failure of compliance or default.  Such increased rate is to remain
in effect, through and including the end of the fiscal quarter in which
such failure of compliance is remedied and the Borrower is in compliance
with the covenant, whereby in the case of an event of default, such
increased rate is to remain in effect through payment in full of all
obligations and cancellation of further commitments to lend under the
Credit Agreement, or written waiver of such event of default by the
Bank, whichever is earlier.

The Company executed promissory notes ("Notes") with the President and
the Chief Executive Officer of the Company on June 26, 1996, in the
aggregate amount of $2.2 million, which replaced demand debt previously
advanced to the Company.  The Notes bear interest which is payable
monthly, at the annual rate of 12%.  Commencing January 1, 1997, the
Notes require monthly principal repayments with possible mandatory
prepayments if the Company's net income exceeds certain defined amounts.
Final principal and interest payments are due February 1, 2001.

                    HAHN AUTOMOTIVE WAREHOUSE, INC.

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

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  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, which has
been  filed  with  the United States Securities and Exchange  Commission
(the  "Commission").  That Annual Report may be obtained  by  contacting
the  Commission's public reference operations or through  the  worldwide
web  site  at  http://www.sec.gov, EDGAR Filing  section.   Readers  are
strongly  encouraged to obtain and consider the factors  listed  in  the
December  26,  1996, Annual Report and any amendments  or  modifications
thereof  when  evaluating  any forward-looking comments  concerning  the
Company.

Hahn  Automotive Warehouse, Inc. (the "Company") operates its automotive
aftermarket  business  both  through the Company  and  its  wholly-owned
subsidiaries,  AUTOWORKS, Inc. and 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.

Results of Operations

The  Company's  net  sales for the first fiscal quarter  of  1997  ended
December  31,  1996, were $51.8 million, down $900,000,  or  1.7%,  from
$52.7  million for the same fiscal quarter last year.  This decrease  is
due  to  the  AUTOWORKS retail division which showed a $4.1 million,  or
18.6%,  decrease in overall sales.  This decline is attributable to  the
net  reduction  of  8 stores and a comparable store decrease  of  14.3%,
which is primarily due to increased competition in certain markets and a
general softness in the retail automotive aftermarket.  The majority  of
this  decrease  was  offset by a $1.7 million  (or  11.5%)  increase  in
distribution center sales is due to higher-unit sales and a $1.7 million
increase  in  direct-distribution  sales,  of  which  $1.2  million   is
attributed  to  the  Nu-Way acquisition, and  the  balance  to  a  16.2%
comparable location increase. The Advantage Auto stores showed a  slight
sales  decline  of  $160,000  (due  to  the  closing  of  four  stores);
comparable stores sales were up 1.6%.

Gross profit for the current quarter decreased $684,000 as compared to
the first quarter of fiscal 1996.  Gross profit expressed as a
percentage of sales decreased to 40.3% from 40.9% for the previous
fiscal year.  This percentage decrease is mainly due to the addition
of the four Nu-Way locations and to a decrease in Advantage Auto store
sales as a percentage of total distribution center sales.

Selling, general and administrative expenses dropped $632,000 from
$19.7 million in the first quarter of fiscal 1996, to $19.1 million
for the comparable quarter of fiscal 1997.  As a percentage of net
sales, SG&A decreased to 36.8% from 37.4% for the same period last
year.  This percentage decrease occurred primarily in the traditional
Distribution Center and the Advantage Auto division. The Direct
Distribution Division expenses were adversely affected by the Nu-Way
acquisition which created additional non-recurring expenses.  The
AUTOWORKS retail division expenses increased slightly as a percentage
of sales, primarily due to the comparable store sales decline.

Depreciation and amortization decreased $43,000 from $804,000 during
the corresponding quarter last year, to $761,000 for the first quarter
of this fiscal year.  This decrease is the result of the decrease in
capital expenditures during the previous fiscal year as a result of
the Company's policy of generally leasing fixed asset replacements
(i.e. vehicles and computers) instead of purchasing them.

Income from operations was $1.1 million for first quarter of both
fiscal years.  On a segment basis, the Distribution Centers and
Advantage Auto stores had income from operations of $2.0 million, and
AUTOWORKS  had a loss from operations of $972,000.  As a percentage of
net sales, operating income remained constant at 2.1% in the first
fiscal quarter of both years.

Interest expense also remained constant at $1.1 million for the first
fiscal quarter of both years.

As a result of the factors discussed above, net income declined to
$72,000 or $.02 per share compared to $73,000, also $.02 per share for
the same quarter last year.  The average shares outstanding have been
adjusted for the 4.0% stock dividend distributed by the Company on May
1, 1996.

LIQUIDITY AND CAPITAL RESOURCES

The  Company's primary cash requirements have historically been to  fund
working  capital needs to support growing sales and operations.   During
the first fiscal quarter of fiscal 1997, working capital increased $10.6
million  due to a $5.7 million increase in inventory (primarily  due  to
the Nu-Way acquisition) and a $4.6 million reduction in accounts payable
and  accrued  expenses.  The payable reduction is typical of  the  first
quarter  of  each fiscal year due to the seasonal decline in  sales  and
deferred vendor payables becoming due.

For  the quarter ended December 31, 1996, net earnings adjusted for non-
cash  items, including depreciation, amortization and bad debt reserves,
dropped  by  5.4% for the current quarter compared to the  same  quarter
last year.  However, net cash used by operating activities increased  by
17.0% due primarily to a lesser reduction in payables for the comparable
quarter last year.

During  the  quarter  ended  December 31,  1996,  the  Company  invested
$803,000  in capital expenditures, which included the Nu-Way acquisition
and  the  replacement or enhancement of other fixed assets.  The Company
plans  to open three new AUTOWORKS stores during the next fiscal quarter
and  two  in the third fiscal quarter. The Company expects that  funding
for  these new operations will be provided through vendor payables which
will  be  supplemented  with relocated inventory from  closed  AUTOWORKS
stores.

Financing  activities  for  the  first  fiscal  quarter  produced  $10.6
million.  These  funds  generally  reflect  net  borrowings  under   the
Company's  revolving  credit line that were  used  to  fund  the  Nu-Way
acquisition, and the reduction in payables referenced above.  During the
third  fiscal  quarter, the Company is required to make a  $2.2  million
payment  on  its  Senior Secured Notes and regular monthly  payments  on
other  Notes.   The  Company expects to be able to make  these  payments
through  funds  generated from operations and net  borrowing  under  its
revolving credit line.

As  of  February 11, 1997, under its revolving credit line, the  Company
had  outstanding  borrowings in the principal amount of  $45.3  million,
generally bearing interest at 7.5% per annum, and availability  of  $2.2
million.   The  Company  is currently seeking to  increase  the  maximum
credit availability under its revolving credit line by $2.5 million.

The  Company's  principal  sources  of  liquidity  for  its  operational
requirements  are  internally  generated  funds,  borrowings  under  its
revolving  credit  facility, leasing arrangements and  extended  payment
terms  from  vendors.  The Company anticipates that these  sources  will
provide  sufficient  working  capital  to  operate  its  business,  make
expected  capital  expenditures, continue  implementation  of  AUTOWORKS
operational and organizational changes and to meet its other  short-term
and longer-term liquidity needs for the next four quarters.  The Company
currently does not expect to generate cash flow sufficient to  fund  the
repayment of borrowings due under its revolving credit facility upon its
maturity  in  June 1999 and accordingly, expects that it  will  seek  to
refinance  such  amounts prior to such maturity.  No  assurance  can  be
given that such refinancing can be successfully accomplished.
PART II.  OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K

(a)  Exhibits

Those  exhibits required to be filed by Item 601 of Regulation  S-K  are
listed  in  the  Exhibit Index immediately preceding the exhibits  filed
herewith and such liability is incorporated by reference.

(b)  Reports on Form 8-K

None










                            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




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



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



Dated:  February 14, 1997


                             EXHIBIT INDEX


Exhibit 10.1 Settlement agreement dated January 1997
             among the Company and CSK Group, Ltd.


                           AGREEMENT


     AGREEMENT entered into this 28th day of January, 1997, by
and between HAHN AUTOMOTIVE WAREHOUSE, INC., a New York
corporation with an office and principal place of business in
Rochester, Monroe County, New York, hereinafter called "Hahn" and
CSK GROUP, LTD., a Delaware corporation with an office and
principal place of business at 645 East Missouri Avenue, Phoenix,
Arizona, hereinafter called "CSK".

     WHEREAS, Hahn and Northern Automotive Holdings Corporation
("Northern"), a corporation which no longer exists, have
heretofore entered into a Purchase Agreement (the "Purchase
Agreement") dated October 27, 1993 wherein Hahn purchased all the
outstanding capital stock of Auto Works Holdings, Inc.,
hereinafter called "Auto Holdings" (which company's principal
asset was the stock of Auto Works, Inc., hereinafter called "Auto
Works"); and

     WHEREAS, that Purchase Agreement was closed and the stock of
Auto Holdings acquired by Hahn on November 29, 1993; and

     WHEREAS, the parties entered into an Agreement (the
"Adjustment Agreement") dated December 28, 1994, to establish the
final purchase price for the outstanding capital shares of Auto
Holdings; and

     WHEREAS, a dispute has arisen between the parties related to
the assignment of certain leases by Auto Works to The Whitlock
Corporation (hereinafter called "Whitlock") during the time when
the shares of Auto Holdings were owned and controlled by
Northern; and

     WHEREAS, as a result of the bankruptcy of Whitlock, its
disaffirmance of certain leases and the claims of outstanding
contingent liabilities of Auto Works on leases assigned to
Whitlock in 1992, including leases still operated by Whitlock,
Hahn commenced an action in the United States District Court for
the Western District of New York (the "Court") against CSK,
Northern, David LaBau ("LaBau") and James Bazlen ("Bazlen")
hereinafter referred to as the "Action"; and

     WHEREAS, the parties have agreed to resolve their
differences with regard to the matters contained in the Complaint
and Amended Complaint filed by Hahn, and as to any other matters
which may in the future arise in connection with the Purchase
Agreement and the Adjustment Agreement or their subject matter
except for the Reserved Claims set forth below; and

     WHEREAS, CSK is the successor to Northern by merger.

     For purposes hereof the following definitions shall apply:

          a.   "Lease Claims" shall be defined to be an actual or
          threatened claim or demand against any of the parties
          hereto under any of the leases listed on Exhibit "A"
          hereto;

          b.   "Lease Expenses" shall be defined to mean (i) any
          amounts hereafter expended (x) in the payment of any
          settlement, judgment, rent, common area charge, late
          charge, interest, cost, disbursement and expenditures
          made in connection with Lease Claims and (y) pursuant
          to paragraph 2 hereof and (ii) the sum of $100,000 of
          the $161,927.08 heretofore expended or committed by
          Hahn as shown on Exhibit "B" hereto.

     NOW, THEREFORE, IT IS AGREED:

     1.   Upon the execution of this Settlement Agreement, Hahn
shall file with the Court a Notice of Dismissal with Prejudice in
the form annexed hereto as Exhibit "C" and such other documents,
if any, which may be necessary to effectuate such dismissal.

     2.   CSK shall assume responsibility for administration of
the defense and disposition of all Lease Claims, as herein
defined, including but not limited to negotiating settlements,
terminating Leases, negotiating subleases, collecting and
disbursing any sublease rents or expenses, receiving and using
toward Lease Expenses any amounts received as sublease rentals,
arranging for the defense of actions commenced by any person
under the Leases, directing the defense thereof and obtaining
appropriate documentation finally resolving any Lease Claims. CSK
shall use reasonable good faith efforts and diligence to settle,
resolve or dispose of Lease Claims on the most favorable
available terms to CSK and Hahn, including obtaining appropriate
releases of Hahn and CSK from all further liability in respect of
such claims. CSK may engage, or authorize others to engage, such
legal counsel (which shall be firms reasonably acceptable to
Hahn), brokers or others as it deems reasonably necessary to
assist it in the resolution of Lease Claims, and the costs of
such engagements and reasonable out-of-pocket expenses incurred
by CSK shall be included as "Lease Expenses".

     3.   Lease Expenses (net of amounts received as sublease
rentals and applied toward payment of Lease Expenses)
(hereinafter "Net Lease Expenses") shall be borne by CSK and Hahn
as follows:

                    a.   All Net Lease Expenses up to $150,000
               shall be paid by Hahn which shall receive credit
               for $100,000 of the amounts shown on Exhibit B;

                    b.   All Net Lease Expenses between $150,000
               and $300,000, shall be paid by CSK; and

                    c.   Hahn shall pay 72.5%, and CSK shall pay
               27.5%, of all Net Lease Expenses over $300,000.

     4.   In addition to the provisions for payment in paragraph
6 hereof, the parties shall make necessary payments to each other
at least quarterly in order that the amounts theretofore expended
reflect the allocations in paragraph 3 hereof. In order to
accomplish such payment the following procedures shall apply:

                    a.   On April 15, 1997, CSK and Hahn shall
               render to the other a written statement setting
               forth in detail (and with supporting
               documentation) a computation of Net Lease Expenses
               incurred by that party, for the period through
               March 31, 1997, and shall render similar
               statements quarterly thereafter on the 15th day of
               the month following each quarter;

                    b.   Within fifteen days after receipt of the
               statement from the other party, either Hahn or CSK
               as shall be appropriate will remit to the other
               the amount necessary to make the Net Lease
               Expenses incurred by each to the date of the
               statement conform to the allocation of Net Lease
               Expenses set forth in paragraph 3. To the extent
               either party shall dispute the statement received
               on any grounds, it may not withhold payment but
               shall pay any disputed portion into an escrow
               account held by its counsel.

     5.   CSK and Hahn shall keep each other informed of
litigation relating to the Leases and of negotiations for
settlement or other disposition as they progress, and shall cause
the other to be given copies of significant legal documents,
correspondence and other communications sent by either party or
its counsel relating thereto on a current basis. All such
communications shall be deemed to be pursuant to a joint defense
of any claims and be treated as privileged communications to the
extent permitted by law. CSK and Hahn shall provide each other
with a copy of any documentation memorializing a proposed
resolution of any claim, as well as any other information
respecting the transaction which the other may reasonably
request. The other party shall be deemed to have given its
consent to the transaction unless, within five (5) business days
after its receipt of such documentation, it shall notify the
other in writing that it objects to the transaction in which
event the proposed transaction cannot be completed.

     6.   In the event that any Lease Claim results in (i) a
money judgment whether or not subject to further appeal or review
other than a money judgment which is fully stayed, as long as it
remains so stayed (or would, but for payment, result in such a
money judgment) or (ii) an agreed upon settlement payment, Hahn
shall in the first instance pay such judgment (or amount which
would become a judgment) or settlement. Any such amount paid
shall be deemed Lease Expenses. CSK shall reimburse Hahn with
respect to amounts actually paid by Hahn, to the extent required
under this agreement, consistent with the allocations set forth
in Paragraph 3(a)-(c) above, within ten days of receipt of a
written request for such reimbursement which request shall
include reasonable proof of payment by Hahn in accordance with
the agreement. In the event that CSK or Hahn elects to prosecute
an appeal from any judgment, Hahn shall cooperate with CSK in
obtaining and filing such undertaking as may be necessary to stay
enforcement of the underlying judgment pending such appeal and
delay payment of such judgment if so instructed by CSK and
permitted by applicable law (the cost of which shall be included
as a Lease Expense).

     7.   Except for (i) the obligations set forth in this
agreement and (ii) any and all obligations of CSK as successor to
Northern and of Hahn, pursuant to Section 9 of the Purchase
Agreement and Section 8 of the Purchase Agreement insofar as it
pertains to Sections 4(a) (other than the second, third and sixth
sentences thereof, 4(b), 4(f) and 4(k) thereof which are not
affected by this Agreement or the Action and shall survive this
Agreement and be preserved to the extent permitted by the
Purchase Agreement (the "Reserved Claims"), Hahn, on the one
hand, and CSK (each of Hahn and CSK for itself and all of its
affiliated persons, firms or companies and the officers, agents
and employees of any of them), Labau and Bazlen, on the other,
hereby mutually release each other from any and all claims,
costs, losses or expenses, known or unknown, whether presently
existing or arising in the future that any of them may have as a
result of, pursuant to or in connection with the Purchase
Agreement and the Adjustment Agreement, the transactions or
occurrences pursuant thereto, or the filing of the Action, it
being the intention of the parties and Bazlen and LaBau that none
of them shall have any claim against any other party in
connection with any matter which is in any way related to the
purchase and sale of the stock of Auto Holdings or the
performance, execution or provisions of either the Purchase
Agreement or the Adjustment Agreement, except the Reserved
Claims. However, the parties acknowledge that Auto Works is
indebted to CSK Auto Inc. for property leased, and/or goods sold,
and/or services provided and the release set forth herein is not
intended to discharge any such claim.

     8.   A schedule summarizing the status of Hahn's knowledge
of known Lease Claims as of the date of this Agreement is annexed
hereto as Exhibit "D". In addition to the matters set forth
therein, CSK and Hahn are informed and believe that lease numbers
3332, 3344, 3514, 3584, 3741 and 3743 have been disaffirmed by
Whitlock, Auto Works has been released from liability under lease
numbers 3532, 3538 and 3540, lease number 3584 has expired and
the liability of Auto Works under lease number 3344 has been
terminated by settlement. CSK and Hahn acknowledge that while
neither party has undertaken any independent investigation to
verify or confirm the facts set forth herein or in Exhibit D, as
of the date of this Agreement neither Hahn nor CSK has actual
knowledge contrary to such statements. Each party agrees that
nothing in this paragraph 8 is intended to revive any
representation or warranty contained in the Purchase Agreement;
provided that this shall not impair any representation or
warranty in the Purchase Agreement which is expressly designated
a Reserved Claim in paragraph 7 hereof.

     9.   Each party shall have the right to examine, at its own
expense, all records maintained by the others in connection with
the provisions of this agreement on reasonable notice and each
party agrees to maintain appropriate financial records of its
activities pursuant to this agreement at its principal place of
business.

     10.  This Agreement is not intended to confer any benefit or
right on any person other than the parties, David Labau and James
Bazlen, and others hereby released, and no person shall be a
third party beneficiary of this agreement.

     11.  Each party shall cooperate fully with the other party,
execute and deliver such further agreements, instruments and
documents and give such further written assurances, as may be
reasonably requested by the other party to carry into effect the
intents and purposes of this agreement.

     12.  This Agreement may be executed in separate
counterparts, each of which shall be deemed an original and, even
if executed separately by each party, shall constitute a single
original instrument, effective as if the parties had executed one
and the same instrument.

     13.  No waiver of any term or condition of this Agreement,
whether by conduct or otherwise, in any one or more instances,
shall be deemed to be a further or continuing waiver of that term
or condition or a waiver of any other term or condition.

     14.  This Agreement contains the entire agreement between
the parties hereto with respect to the transactions contemplated
hereby. No amendment or modification hereof shall be effective
unless in writing and signed by the party against which it is
sought to be enforced.

     15.  This Agreement shall be binding upon and inure to the
benefit of the parties hereto and their respective successors and
assigns. Any attempted assignment by either party without the
consent of the other party hereto shall be null and void and of
no force or effect, except that Hahn may assign its rights under
this Agreement to Auto Works or to any party which assumes the
liabilities of Auto Works with respect to Lease Claims.

     16.  The invalidity or unenforceability of any provision of
this Agreement shall not affect the validity or enforceability of
any other provision.

     17.  This Agreement shall be governed by and construed in
accordance with the laws of the State of New York applicable in
the case of agreements made and to be performed entirely within
such State, without regard to the conflicts of law rules thereof.


     IN WITNESS WHEREOF, the parties have executed this Agreement
as of the ___ day of January, 1997.

                                HAHN AUTOMOTIVE WAREHOUSE, INC.

                                By: s//David Beckerman
                                Its: Vice President


                                   CSK GROUP, LTD.

                                   By: s//James Bazlen
                                   Its:



     David LaBau and James Bazlen execute this Agreement for the
sole purpose of entering into the release set forth in Section 7
thereof.


                              S//David LaBau
                              David LaBau

                              s//James Bazlen
                              James Bazlen

STATE OF NEW YORK
COUNTY OF MONROE ) ss:

     On January 22, 1997, before me personally came David
Beckerman to me known, who, by me duly sworn, did depose and say
that deponent resides at 17 Cranston Road, Pittsford, NY 14534,
that deponent is the Vice President of Hahn Automotive Warehouse,
Inc., the corporation described in, and which executed the
foregoing Settlement Agreement, and that deponent signed
deponent's name by order of its Board of Directors.

                              s//Albert J. Van Erp
                              Notary Public





STATE OF ARIZONA
COUNTY OF MARICOPA ) ss:

     On January __, 1997, before me personally came __________
________________________, to me known, who, by me duly sworn, did
depose and say that deponent resides at ________________________
_________________, that deponent is the ________________ of CSK
Group, Ltd., the corporation described in, and which executed the
foregoing Settlement Agreement, and that deponent signed
deponent's name by order of its Board of Directors.


                              _______________________________
                                   Notary Public




STATE OF ARIZONA
COUNTY OF MARICOPA ) ss:

     On January __, 1997, before me personally came David LaBau
to me known, and known to be the individual described in, and who
executed the foregoing Settlement Agreement, and he duly
acknowledged to me that he executed the same.


                              _______________________________

Notary Public





STATE OF ARIZONA
COUNTY OF MARICOPA ) ss:

     On January __, 1997, before me personally came James Bazlen
to me known, and known to be the individual described in, and who
executed the foregoing Settlement Agreement, and he duly
acknowledged to me that he executed the same.


                              _______________________________
                                   Notary Public



                           Exhibit A

                    to Settlement Agreement



The leases which are the subject of this Settlement Agreement are
all real property leases assigned by Auto Works to Whitlock
pursuant to an Asset Purchase Agreement dated September 20, 1991
between Whitlock and Auto Works as they exist on the date hereof.
These real property leases are further described in Schedule
3.1.4 to such Asset Purchase Agreement, a copy of which
(consisting of 9 pages) is attached solely for purposes of
identification and without representation or warranty by any
party as to any of the contents thereof.

                         Schedule 3.1.4

                       Leased Real Estate


Auto Works Store No. 3310
3752 N. Elston Avenue
Chicago, IL 60618

     Sublease Agreement by and between Perry Drugs Company, an
Illinois corporation, and Perry Drug Stores, Inc., an Illinois
corporation d/b/a Perry Auto Works, Inc. dated October 6, 1983.

     Agreement of Sublease  and Lease by and between Dominick's
Finer Foods, Inc., a Delaware corporation and Perry Drugs
Company, an Illinois corporation dated May 5, 1983.

     Assignment and Assumption of Sublease by and between Perry
Auto Works, Inc., an Illinois corporation and Auto Works, Inc.
dated September 1, 1985.

     Lease information:

          Commencement:            10/6/83
          Expiration:              2/27/2002
          Pro Rata Share:
               Taxes:              28.25%
               Insurance:          28.25%
               Operating Exp:      28.25%
               Consent Required:   Yes


Auto Works Store No. 3313
6706 W. Greenfield Avenue
West Allis, WI 53214

     Lease Agreement between West Allis Shopping Center
Associates and Auto Works, Inc., a Michigan corporation dated
October 23, 1989.

     Memorandum of Lease by and between West Allis Shopping
Center Associates, a Wisconsin co-partnership and Auto Works,
Inc., a Michigan corporation dated March 26, 1990.
     Lease information:

          Commencement:            1/18/90
          Expiration:              1/31/95
          Pro Rata Share:
               Taxes:              4.94%
               Insurance:          4.94%
               Operating Exp:      4.94%
               Consent Required:   Yes


Auto Works Store No. 3329
2237 N. Lewis Avenue
Waukegan, IL 60085

     Lease Agreement by and between LaSalle National Bank of
Chicago as Trustee under Trust Agreement Numbers 10-16889-09 and
10-16890-09 and Perry Auto Works, Inc., an Illinois corporation
dated September 18, 1984.

     Assignment and Assumption of Lease by and between Perry Auto
Works, Inc., an Illinois corporation and Auto Works, Inc., a
Michigan corporation dated September 1, 1985.

     Estoppel Certificate signed by Auto Works, Inc. dated
December 2, 1986.

     Subordination, Attornment and Non-Disturbance Agreement
between Auto Works, Inc. and Standard Federal Savings and Loan
Association dated December 2, 1986.

     Lease information:

          Commencement:            10/31/84
          Expiration:              10/31/99
          Pro Rata Share:
               Taxes:              32.22%
               Insurance:          32.22%
               Operating Exp:      32.22%


Auto Works Store No. 3331
1357 S. 108th Street
West Allis, WI 53214

     Lease Agreement by and between Auto Works, Inc., a Michigan
corporation and Jensam-Perry Investments, a Michigan co-
partnership dated May 7, 1985.

     Subordination, Non-Disturbance and Attornment Agreement by
and between Michigan National Bank and Auto Works, Inc., a
Michigan corporation dated June 28, 1990.

     Lease information:

          Commencement:            5/7/85
          Expiration:              10/31/2005
          Pro Rata Share:
               Taxes:              33.3%
               Insurance:          33.3%
               Operating Exp:      33.3%


Auto Works Store No. 3332
2376 W. Washington
West Bend, WI 53095

     Sublease Agreement by and between Perry Drugs Company, an
Illinois corporation and Auto Works, Inc., a Michigan corporation
dated October 18, 1984.

     Lease information:

          Commencement:            10/18/84
          Expiration:              10/31/2004
          Pro Rata Share:
               Taxes:              33.52%
               Insurance:          33.52%
               Operating Exp:      33.52%
                              Consent Required:   Yes.
                              The consent of the prime
                              landlord may be required.


Auto Works Store No. 3343
2968 S. Chase
Milwaukee, WI 53207

     Lease Agreement by and between Auto Works, Inc., a Michigan
corporation and Metropolitan Holding Company dated December 10,
1984.

     Tenant Acceptance Letter to Northern Life Insurance Company
signed by Auto Works, Inc. dated January 16, 1986.
     Lease information:

          Commencement:            9/12/85
          Expiration:              10/31/2005
          Pro Rata Share:
               Taxes:              20.70%
               Insurance:          20.70%
               Operating Exp:      20.70%
                              Consent Required:
                              Consent or waiver of
                              termination provision required
                              to be delivered to the   Purchaser.


Auto Works Store No. 3344
241 S. Bolingbrook
Bolingbrook, IL 60439

     Lease Agreement by and between LaSalle National Bank and
Perry Drug Stores, Inc., an Illinois corporation d/b/a Perry Auto
Works dated May 4, 1984.

     Assignment and Assumption of Lease by and between Perry Auto
Works, Inc., an Illinois corporation and Auto Works, Inc., a
Michigan corporation dated September 1, 1985.

     Estoppel Certificate signed by Auto Works, Inc., a Michigan
corporation dated July 9, 1990.

     Lease information:

          Commencement:            11/5/85
          Expiration:              10/31/2001
          Pro Rata Share:
               Taxes:              5.38%
               Insurance:          5.38%
               Operating Exp:      5.38%
                              Consent Required:
                              Consent or waiver of
                              termination provision required
                              to be delivered to the   Purchaser.


Auto Works Store No. 3514
4646 Western Avenue
South Bend, IN 46619

     Lease Agreement by and between Colpaert Realty Corporation,
an Indiana corporation and Auto Works, Inc., a Michigan
corporation dated October 30, 1986.

     Letter Agreement by and between Colpaert Realty Corporation,
an Indiana corporation and Auto Works, Inc., a Michigan
corporation dated August 6, 1991 (Not yet signed by Colpaert).

     Lease information:

          Commencement:            4/1/87
          Expiration:              4/30/97
          Pro Rata Share:
               Taxes:              8.9%
               Insurance:          8.9%
               Operating Exp:      8.9%


Auto Works Store No. 3532
4043 S. Michigan
South Bend, IN  46614

     Commercial Lease Agreement by and between Marvin P. Borr and
Fleenor's Inc., an Indiana corporation dated July 19, 1979.

     Consent to Assignment of Lease by and between S.B.
Associates, Inc. and Fleenor's Inc. dated July 19, 1979.

     Assignment and Assumption of Lease by and between Fleenor's
Inc., an Indiana corporation and FAS Auto Works, Inc., a Michigan
corporation dated July 19, 1979.

     Assignment of Lessor's Interest in Leases by and between
S.B. Associates, Inc., an Indiana corporation and Marvin P. Borr
(Assignor) and American National Bank and Trust Company of South
Bend, a national banking corporation (Assignee) dated October 31,
1980.

     First Amendment to Lease Agreement by and between Lloyd V.
Weldy, an individual, an individual, successor to Marvin P. Borr
and Auto Works, Inc., a Michigan corporation dated August 6,
1991.

     Lease information:

          Commencement:            8/1/79
          Expiration:              7/31/92
          Consent Required:        Yes

Auto Works Store No. 3538
1915 N. Cassapolis Street
Elkhart, IN 46514

     Lease Agreement by and between Clarion III Partnership, an
Indiana partnership and FAS Auto Works, Inc., a Michigan
corporation dated March 18, 1986.

     Lease information:

          Commencement:            10/10/86
          Expiration:              10/31/2001


Auto Works Store No. 3540
51978 U.S. 31 North
South Bend, IN 46637

     Lease Agreement by and between Neville J. Gough and Arnold
G. Gough and Fleenor's Inc. dated May 26, 1976.

     Assignment and Assumption of Lease by and between Fleenor's
Inc., an Indiana corporation and FAS Auto Works, Inc., a Michigan
corporation dated September 27, 1983.

     Consent to Assignment of Lease by and between Roberta M.
Gough and Mary Ann Gough and Fleenor's Inc. dated September 21,
1983.

     First Amendment to Lease Agreement by and between Neville J.
Gough and Arnold G. Gough and Auto Works, Inc., a Michigan
corporation dated June 28, 1991.

     Lease information:

          Commencement:            8/1/76
          Expiration:              7/31/92
          Consent Required:        Yes


Auto Works Store No. 3541
1640 Route #41
Schererville, IN 46375

     Sublease Agreement by and between May's Family Centers, Inc.
and FAS Auto Works, Inc. dated February 24, 1984.

     Non-Disturbance and Attornment Agreement by and between
May's Family Centers, Inc. and FAS Auto Works, Inc. and Lake
County Trust Company dated February 24, 1984.

     Lease information:

          Commencement:            4/16/84
          Expiration:              10/31/92
                              Consent Required: No.
                              The consent of the prime
                              landlord may be required.


Auto Works Store No. 3553
2528 Peddlers Village
Goshen, IN 46526

     Sublease Agreement by and between Perry Drugs Company, an
Illinois corporation and FAS Auto Works, Inc., a Michigan
corporation dated October 22, 1984.

     Sublease Assignment and Assumption Agreement by and between
Perry Drugs Company, an Illinois corporation (Assignor) and Hook-
SuperX, Inc. (Assignee) dated April, 1990.

     Lease information:

          Commencement:            10/22/84
          Expiration:              10/31/04
          Pro Rata Share:
               Taxes:              33.52%
               Insurance:          33.52%
               Operating Exp:      33.52%
                                   Consent Required:
                                   Consent or waiver of
                                   termination provision required
                                   to be delivered to the
                                   Purchaser.


Auto Works Store No. 3555
1911 N. Michigan
Plymouth, IN 46563

     Lease Agreement by and between Plymouth Plaza, an Indiana
limited partnership and FAS Auto Works, Inc., a Michigan
corporation dated August 22, 1984.

     Letter Agreement by and between Plymouth Plaza, an Indiana
limited partnership and Auto Works, Inc., a Michigan corporation
dated August 6, 1991.

     Lease information:

          Commencement:            12/7/84
          Expiration:              10/31/2000
          Pro Rata Share:
               Taxes:              4.1%
               Insurance:          4.1%
               Operating Exp:      3.9%


Auto Works Store No. 3579
322 N. Detroit Street
Warsaw, IN 46580

     Lease Agreement by and between Warsaw Service Center, Inc.,
an Indiana corporation and FAS Auto Works, Inc., a Michigan
corporation dated October 30, 1984.

     Notice of Lease by and between Warsaw Service Center, Inc.
and FAS Auto Works, Inc. dated October 30, 1984.

     Lease information:

          Commencement:            11/1/85
          Expiration:              10/31/95
                                   Consent Required:
                                   Consent or waiver of
                                   termination provision required
                                   to be delivered to the
                                   Purchaser.


Auto Works Store No. 3584
5398 Broadway
Merrillville, IN 46410

     Lease Agreement by and between Lake County Trust Company as
Trustee and FAS Auto Works, Inc., a Michigan corporation dated
November 6, 1985.

     Lease information:

          Commencement:            2/15/86
          Expiration:              10/31/96
          Pro Rata Share:
               Taxes:              20.8% (of tax parcel)
               Insurance:          4.16%


Auto Works Store No. 3725
3430 52nd Street
Kenosha, WI  53142

     Lease Agreement by and between Kenosha Associates and Auto
Works, Inc., a Michigan corporation dated April 23, 1987.

     Subordination, Non-Disturbance and Attornment Agreement by
and between General Electric Capital Corporation and Auto works,
Inc., a Michigan corporation dated October 19, 1989.

     Tenant Estoppel Certificate to General Electric Capital
Corporation signed by Auto Works, Inc., a Michigan corporation
dated October 19, 1989.

     Lease information:

          Commencement:            10/12/87
          Expiration:              4/30/98
          Pro Rata Share:
               Taxes:              4.59%
               Insurance:          4.59%
               Operating Exp:      .59%


Auto Works Store No. 3726
4283 S. 76th Street
Greenfield, WI 53220

     Lease Agreement by and between David S. Israel and Auto
Works, Inc., a Michigan corporation dated June 22, 1987.

     Tenant Estoppel Letter to American National Bank and Trust
Company of Chicago signed by Auto Works, Inc., a Michigan
corporation dated August 12, 1987.

     Lease information:

          Commencement:            9/21/87
          Expiration:              4/30/98
          Pro Rata Share:
               Taxes:              9.18%
               Insurance:          16.9%
               Operating Exp:      16.9%


Auto Works Store No. 3729
320 E. Capitol Drive
Milwaukee, WI 53212

     Lease Agreement by and between Frank P. Crivello and Joseph
A. Crivello and Auto Works, Inc., a Michigan corporation dated
August 24, 1989.

     Tenant Estoppel Certificate signed by Auto Works, Inc., a
Michigan corporation dated January 12, 1990.

     Memorandum of Lease by and between Frank P. Crivello and
Joseph A. Crivello d/b/a Crivello Properties and Auto Works,
Inc., a Michigan corporation dated June 1, 1990.

     Lease information:

          Commencement:            11/1/89
          Expiration:              4/30/98
          Pro Rata Share:
               Taxes:              7.24%
               Insurance:          5.59%
               Operating Exp:      5.59%
               Consent Required:   Yes


Auto Works Store No. 3741
136 E. McKinley
Mishawaka, IN  46545

     Lease Agreement by and between Magnum Investments, Inc., an
Indiana corporation and Auto Works, Inc., a Michigan corporation
dated December 12, 1989.

     Subordination, Non-Disturbance and Attornment Agreement by
and between Ameritrust National Bank Michiana, a national banking
association and Auto Works, Inc., a Michigan corporation dated
February 20, 1990.

     Memorandum of Lease by and between Magnum Investments, Inc.,
an Indiana corporation and Auto Works, Inc., a Michigan
corporation dated March 30, 1990.


Lease information:

          Commencement:            2/24/90
          Expiration:              2/28/05
          Pro Rata Share:
               Taxes:              19.25%
               Insurance:          19.25%
               Operating Exp:      19.25%


Auto Works Store No. 3743
1957 Oak Street
Niles, MI  49120

     Lease Agreement by and between Eastgate Associates, a
limited partnership and Auto Works, Inc., a Michigan corporation
dated July 24, 1987.

     Tenant Estoppel Certificate to Michigan National Bank signed
by Auto Works, Inc. dated July 31, 1991.

     Lease information:

          Commencement:            1/20/88
          Expiration:              4/30/98
          Pro Rata Share:
               Taxes:              2.89%
               Insurance:          2.89%
               Operating Exp:      2.89%



Auto Works Store No. 3773
U.S. Highway 31 and 33 at Darden
South Bend, IN

     Lease Agreement by and between Apex Properties, Inc. and
Auto Works, Inc., a Michigan corporation dated July 31, 1991.

     Memorandum of Lease by and between Apex Properties, Inc. and
Auto Works, Inc., a Michigan corporation dated July 31, 1991.

     Subordination, Non-Disturbance and Attornment Agreement by
and between Ameritrust National Bank Michiana, a national banking
corporation, and Auto Works, Inc., a Michigan corporation dated
July 31, 1991.

     Lease information:

          Consent required:   Yes

     This store is not yet open and construction is not complete.



                           EXHIBIT B

                    to Settlement Agreement



Hahn has incurred the following Lease Expenses to date:

     Store No. 3344             <F1> $100,000.00
     Store No. 3741                    46,125.35
     Store No. 3773                     3,801.73
     Legal fees (billed and
     estimated unbilled)               12,000.00

                                     $161,927.08

[FN]

<F1> Includes amounts incurred but not yet paid.

[/FN]

                           EXHIBIT C

UNITED STATES DISTRICT COURT
WESTERN DISTRICT OF NEW YORK
_________________________________________
HAHN AUTOMOTIVE WAREHOUSE, INC.,

                              Plaintiff,
                                                    NOTICE OF
          vs.                                       DISMISSAL

CSK HOLDINGS LTD, (formerly known as         Civil Action No.
NORTHERN AUTOMOTIVE HOLDINGS                 96-CV-6486T
CORPORATION), CSK GROUP, LTD., DAVID
LABAU and JAMES BAZLEN,
                              Defendants.

__________________________________________

     PLEASE TAKE NOTICE that pursuant to Fed.R.Civ.P. 41(a),

Plaintiff, Hahn Automotive Warehouse, Inc., hereby voluntarily

dismisses the action entitled "Hahn Automotive Warehouse, Inc. v. CSK

Holdings Ltd. (formerly known as Northern Automotive Holdings

Corporation), CSK Group, Ltd., David LaBau, and James Bazlen, Civil

Action No. 96-CV-6486T," with prejudice.

DATED:    January   , 1997
          Rochester, New York
                                   WOODS, OVIATT, GILMAN,
                                   STURMAN & CLARKE LLP

                                   By:  s//William G. Bauer
                                   William G. Bauer, Esq.
                                   Attorneys for Plaintiff
                                   44 Exchange Street
                                   Rochester, New York  14614
                                   (716)  454-5370

Of Counsel:    Beryl Nusbaum
               William G. Bauer

                           EXHIBIT D

                  Status of Lease Negotiations


          Store No. 3310:  3752 N. Elston Avenue, Chicago, Illinois.
Auto Works, Inc. ("Auto Works") received no contact from the Landlord
in connection with this Lease.

          Store No. 3313:  6706 N. Greenfield Avenue, West Allis,
Wisconsin.  This Lease, as executed by Auto Works, expired on January
31, 1995.  After the assignment from Auto Works to Whitlock, the
Landlord and Whitlock extended the term of the lease until January 31,
1998.  The Lease contained a renewal option, but the actual renewal
was for a shorter term and a lower rent then provided by the renewal
option.  The attorney for the Landlord has sent notice to Auto Works
indicating that Auto Works is liable under the Lease.  David Beckerman
has informed the Landlord's counsel that Auto Works' position is that
Auto Works is not liable under the Lease.

          Store No. 3329:  2237 N. Lewis Avenue, Waukegan, Illinois.
Auto Works has received no contact from the Landlord in connection
with this Lease.

          Store No. 3331:  1357 S. 108th Street, West Allis,
Wisconsin.  Auto Works has received no contact from the Landlord in
connection with this Lease.

          Store No. 3332:  2376 W. Washington, West Bend, Wisconsin.
The sublessor, Pharmaceutical Services, Inc., filed a complaint
against Auto Works and Rite Aid Corporation in the Surrogate Court of
Washington County, Wisconsin, on September 29, 1996, (Case Number 96
CV 390).  The Landlord's counsel, James O'Meara, granted various
extensions of the defendants' time to answer until January 6, 1997.
Lon Novatt, of CSK Auto, Inc., made arrangements with an attorney in
Wisconsin to act as local counsel.  We understand that an answer was
filed by the local counsel on January 6, 1997.

          Store No. 3343:  2968 S. Chase, Milwaukee, Wisconsin.  Auto
Works has received no contact from the Landlord in connection with
this Lease.

          Store No. 3344:  241 S. Bolingbrook, Bolingbrook, Illinois.
The Landlord sent a default notice to Auto Works on August 15, 1996,
demanding payment of $27,376.00 for outstanding base rent, real estate
taxes and common area maintenance charges.  A settlement was reached
with the Landlord pursuant to which Auto Works agreed to pay the
Landlord $100,000.00 ($50,000.00 up front and the remaining $50,000.00
in nine equal monthly installments) and Auto Works was released from
any further liability under the lease.

          Store No. 3369:  5325 W. Fond Du Lac Avenue, Milwaukee,
Wisconsin.  Auto Works has received no contact from the Landlord in
connection with this property, which is believed to have been
transferred to The Whitlock Corporation in fee.

          Store No. 3514:  4646 Western Avenue, South Bend, Indiana.
Auto Works has received no contact from the Landlord in connection
with this Lease.

          Store No. 3532:  4043 S. Michigan, South Bend, Indiana.
Auto Works has received no contact from the Landlord in connection
with this Lease.

          Store No. 3538:  1915 N. Cassapolis Street, Elkhart,
Indiana.  Auto Works has received no contact from the Landlord in
connection with this Lease.

          Store No. 3540:  51978 U.S. 31 North, South Bend, Indiana.
Auto Works has received no contact from the Landlord in connection
with this Lease.

          Store No. 3541:  1640 Route #41, Schererville, Indiana.
Auto Works has received no contact from the Landlord in connection
with this Lease.

          Store No. 3553:  2528 Peddlers Village, Goshen, Indiana.
Auto Works has received no contact from the Landlord in connection
with this Lease.

          Store No. 3555:  1911 N. Michigan, Plymouth, Indiana.  Auto
Works has received no contact from the Landlord in connection with
this Lease.

          Store No. 3579:  322 N. Detroit Street, Warsaw, Indiana.
Auto Works has received no contact from the Landlord in connection
with this Lease.

          Store No. 3584:  5398 Broadway, Merrillville, Indiana.  Auto
Works has received no contact from the Landlord in connection with
this Lease.

          Store No. 3725:  3430 52nd Street, Kenosha, Wisconsin.  Auto
Works has received no contact from the Landlord in connection with
this Lease.

          Store No. 3726:  4283 S. 76th Street, Greenfield, Wisconsin.
Auto Works has received no contact from the Landlord in connection
with this Lease.

          Store No. 3729:  320 E. Capital Drive, Milwaukee, Wisconsin.
Auto Works has received no contact from the Landlord in connection
with this Lease.

          Store No. 3741:  136 E. McKinley, Mishawaka, Indiana.  The
Landlord, Magnum Investments, Inc., filed a complaint against Auto
Works on March 12, 1996, in the St. Joseph Circuit Court, St. Joseph
County, State of Indiana (Cause No. 71C01-9603-CP-00312) demanding
payment of $4,896.99 for past due rent.  On May 22, 1996, Auto Works
paid such amount to the Landlord and the case was dismissed without
prejudice.  On July 29, 1996, the Landlord filed another complaint in
the same court (Cause No. 71CZ01-9607-CP-00864), which claimed that
Whitlock rejected the Lease in bankruptcy and that the Tenant failed
to make payments due under the Lease.  Demand was made for all amounts
due under the Lease, reasonable attorney's fees, interest and the cost
of the action.  In September of 1996, Auto Works paid the Landlord
$5,000.00 for the Landlord to delay taking any further action under
the lawsuit.  On November 25, 1996, Auto Works paid the Landlord an
additional $36,228.36 and the Landlord dismissed the lawsuit without
prejudice.  The payments made by Auto Works were applied by the
Landlord as payment in full for the rents due for the months of July
through November of 1996 and the property taxes due November 10, 1996,
under the Lease.  The Landlord's counsel, Joseph Simeri, sent a letter
dated December 10, 1996, confirming this agreement.

          Store No. 3743:  1957 Oak Street, Niles, Michigan.  Auto
Works has received no contact from the Landlord in connection with
this Lease.

     
     Store No. 3773:  U.S. Highway 31-33, Dardon, South Bend,
Indiana.  The Landlord, Apex Properties, Inc., has filed two lawsuits
against Auto Works.  The two suits were brought as joint actions with
the suits for Store No. 3741 described in Paragraph 21 above.  The
first suit was for unpaid rent of $3,801.73.  Auto Works paid such
amount on May 22, 1996, and the suit was dismissed without prejudice.
The second suit was for outstanding real estate taxes in the amount of
$3,683.50, plus attorney's fees, interest and the cost of the action.
The second lawsuit was dismissed without prejudice.  No payments have
been made by Auto Works on account of the second lawsuit.
Exhibit 27


<TABLE> <S> <C>

       
<ARTICLE> 5
<MULTIPLIER> 1000
<S>                                     <C>            <C>
<PERIOD-TYPE>                           3-MOS
<FISCAL-YEAR-END>                                      SEP-30-1997
<PERIOD-END>                                           DEC-31-1996
<CASH>                                                      889
<SECURITIES>                                                  0
<RECEIVABLES>                                            17,553
<ALLOWANCES>                                                  0
<INVENTORY>                                              76,658
<CURRENT-ASSETS>                                         97,360
<PP&E>                                                   13,472
<DEPRECIATION>                                                0
<TOTAL-ASSETS>                                          115,017
<CURRENT-LIABILITIES>                                    30,060
<BONDS>                                                       0
                                         0
                                                   0
<COMMON>                                                     46
<OTHER-SE>                                               33,569
<TOTAL-LIABILITY-AND-EQUITY>                            115,017
<SALES>                                                  51,828
<TOTAL-REVENUES>                                         51,828
<CGS>                                                    30,940
<TOTAL-COSTS>                                            19,055
<OTHER-EXPENSES>                                              0
<LOSS-PROVISION>                                              0
<INTEREST-EXPENSE>                                        1,071
<INCOME-PRETAX>                                             119
<INCOME-TAX>                                                 47
<INCOME-CONTINUING>                                          72
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                                 72
<EPS-PRIMARY>                                               .02
<EPS-DILUTED>                                               .02
        

</TABLE>


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