HAHN AUTOMOTIVE WAREHOUSE INC
10-Q, 1998-08-12
MOTOR VEHICLE SUPPLIES & NEW PARTS
Previous: ILLINOIS SUPERCONDUCTOR CORPORATION, S-3/A, 1998-08-12
Next: PLAYCORE INC, 10-Q, 1998-08-12





               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, 1998

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
incorporation   or  organization       Identification Number)

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

                         (716)     235-1595
                         
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.


<PAGE 1>
YES    X            NO


Number  of  shares outstanding of the registrant's common  stock,
par value $.01 per share, on August 12, 1998;  4,745,014.

                 HAHN AUTOMOTIVE WAREHOUSE, INC.
                              Index


                                                       PAGE NO.

PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements

          Condensed Consolidated Balance Sheets -
          June 30, 1998 and September 30, 1997             3


          Condensed Consolidated Statements of Operations -
          for the nine months and three months ended
          June 30, 1998 and June 30, 1997                  4


          Condensed Consolidated Statements of Cash Flows -
          for the nine months ended June 30, 1998
          and June 30, 1997                                7


          Notes to Condensed Consolidated
          Financial Statements                             8


Item 2.   Management's Discussion and Analysis of
          Financial Condition and Results of Operations   13


PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings                               18

Item 6.   Exhibits and Reports on Form 8-K                19

SIGNATURES                                                19

EXHIBIT INDEX                                             20





<PAGE 2>

<TABLE>                                                         
<CAPTION>                                                       
                                                                
     HAHN AUTOMOTIVE WAREHOUSE, INC.
  CONDENSED CONSOLIDATED BALANCE SHEETS
     (In Thousands except share data)
                                                            
                                            6/30/98     9/30/97
ASSETS                                     Unaudited        
<S>                                        <C>         <C>
Current assets:                                             
  Cash                                           $408       $632
  Trade accounts receivable net of                              
    allowance for doubtful accounts            16,936     16,995
  Inventory                                    41,430     42,516
  Other current assets                          2,828      4,862
Total current assets                           61,602     65,005
                                                                
  Property, equipment, and leasehold                            
    improvements, net                           7,167      5,062
  Other assets                                  7,608      7,725
Total assets                                  $76,377    $77,792
                                                                
LIABILITIES AND SHAREHOLDERS' EQUITY                            
                                                                
Current liabilities:                                            
  Current portion of long-term debt                             
    and capital lease obligations              $1,686     $1,330
  Notes payable-officers and                                    
    affiliates                                  2,157      2,704
  Accounts payable                              9,718     12,062
  Compensation related liabilities              1,586      1,880
  Discontinued operations                       4,060      5,066
  Other accrued expenses                        3,358      3,215
Total current liabilities                      22,565     26,257
                                                                
  Long-term debt                               37,845     38,896
  Capital lease obligations                     3,040        275
Total liabilities                              63,450     65,428
                                                                
<PAGE 3>                                                        
Shareholders' equity:                                           
  Common stock (par value $.01 per                              
    per share; authorized 20,000                                
      shares; issued and                                        
        outstanding 4,745,014)                     47         47
  Additional paid-in capital                   25,975     25,975
  Retained earnings                          (13,095)   (13,658)
Total shareholders' equity                     12,927     12,364
                                                                
Total liabilities and                                           
  shareholders' equity                        $76,377    $77,792
                                                                
</TABLE>                                                        


<TABLE>                                                        
<CAPTION>                                                      
                                                               
HAHN AUTOMOTIVE WAREHOUSE, INC.                         
CONDENSED CONSOLIDATED STATEMENTS OF INCOME               
(In Thousands except share and per share data)
(Unaudited)                                             
                                                        
                                            For the 9
                                           Months Ended
                                             June 30,
                                         1998         1997
<S>                                  <C>           <C>
Net sales                                 $99,660      $105,422
Cost of products sold                      62,343        65,580
Gross profit                               37,317        39,842
                                                               
Selling, general                                               
  administrative expense                   32,721        33,942
Depreciation and amortization               1,199         1,280
Operating Income                            3,397         4,620
                                                               
Interest expense                          (2,832)       (3,526)
Interest and service charge                                    
  income                                      326           341
Income from continuing                                         
  operations before provision                                  
<PAGE 4>                                                       
    for taxes                                 891         1,435
Provision for income taxes                    328           550
Income from continuing                                         
  operations                                  563           885
Loss from discontinued                                         
  operations:                                                  
Write-down of investment in                                    
  subsidiary, net of tax                        0      (18,789)
Loss from discontinued                                         
  operations, net of tax                        0       (3,937)
Total loss from discontinued                                   
  operations                                    0      (22,726)
Net income (loss)                            $563     ($21,841)
                                                               
Basic and diluted earnings                                     
  per share:                                                   
Income from continuing                                         
  operations                                $0.12         $0.19
Loss from discontinued                                         
  operations                                $0.00       ($4.79)
                                                               
Net income (loss) per share                 $0.12       ($4.60)
                                                               
Basic and diluted weighted                                     
  average number of shares              4,745,014     4,745,014
                                                               
HAHN AUTOMOTIVE WAREHOUSE, INC.                         
CONDENSED CONSOLIDATED STATEMENTS OF INCOME                    
(In Thousands except share and per share data)                     
(Unaudited)                                             
                                                        
                                            For the 3
                                              Months
                                           Ended June 30,
                                         1998          1997
<S>                                  <C>           <C>
Net sales                                 $35,808       $37,920
Cost of products sold                      22,654        23,871
Gross profit                               13,154        14,049
                                                               
Selling, general                                               
  administrative expense                   11,286        12,114
<PAGE 5>                                                       
Depreciation and amortization                 389           433
Operating Income                            1,479         1,502
                                                               
Interest expense                            (928)       (1,281)
Interest and service charge                                    
  income                                      101           107
Income from continuing                                         
  operations before provision                                  
    for taxes                                 652           328
Provision for income taxes                    242           125
Income from continuing                                         
  operations                                  410           203
Loss from discontinued                                         
  operations:                                                  
Write-down of investment in                                    
  subsidiary, net of tax                        0      (18,789)
Loss from discontinued                                         
  operations, net of tax                        0       (1,851)
Total loss from discontinued                                   
  operations                                    0      (20,640)
Net income (loss)                            $410     ($20,437)
                                                               
Basic and diluted earnings                                     
  per share:                                                   
Income from continuing                                         
  operations                                $0.09         $0.04
Loss from discontinued                                         
  operations                                $0.00       ($4.35)
                                                               
Net income (loss) per share                 $0.09       ($4.31)
                                                               
Basic and diluted weighted                                     
  average number of shares              4,745,014     4,745,014
                                                               
</TABLE>                                                       







<PAGE 6>
<TABLE>                                                        
<CAPTION>                                                      
                                                               
HAHN AUTOMOTIVE WAREHOUSE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands except per share data)
(Unaudited)
                                                           
                                           9 Months    9 Months
                                             Ended      Ended
                                            6/30/98    6/30/97
<S>                                       <C>          <C>
Cash flows from operating                                  
  activities:                                              
  Net income (loss)                             $563       $885
  Adjustments to reconcile                                     
    income to net cash provided by                             
      operating activities:                                    
  Depreciation and amortization                1,199      1,280
  Provision for doubtful accounts                              
    and notes                                    491        458
  Loss from discontinued operations                            
    before non-cash items                               (3,103)
                                                               
Changes in assets and liabilities:                             
  Trade receivables                            (432)    (5,235)
  Inventory                                    1,086      (774)
  Other assets                                 2,113    (1,612)
  Accounts payable and other                                   
    accruals                                 (3,501)      (161)
  Net assets of discontinued                                   
    operations                                     0    (1,457)
Net cash provided by (used in)                                 
  operating activities                         1,519    (9,719)
                                                               
Cash flows from investing                                      
  activities:                                                  
  Additions to property, equip. and                            
    leasehold improvements, net                (130)    (1,026)
Net cash used in investing                                     
  activities:                                  (130)    (1,026)
<PAGE 7>                                                       
Cash flows from financing                                      
  activities:                                                  
  Net borrowings under (payment of)                            
    line of credit                             (685)     12,069
  Proceeds from long-term debt and                             
    demand notes                                 119      1,908
  Payment of long-term debt and                                
    demand notes                               (244)    (2,425)
  Payment of notes payable -                                   
    officers and affiliates                    (547)      (203)
  Payment of capital lease                                     
    obligations                                (256)      (325)
                                                               
  Net cash provided by (used in)                               
    financing activities                     (1,613)     11,024
                                                               
Net increase (decrease) in cash                (224)        279
Cash at beginning of year                        632         79
                                                               
Cash at end of period                           $408       $358
                                                               
Supplemental disclosures of cash                               
  flow information                                             
  Cash paid during the quarter for:                            
    Interest                                  $2,994     $3,867
                                                               
    Income taxes paid                            $95       $135
                                                               
    In January, 1998 the company                               
      renewed capital lease                                    
        agreements relating to the                             
          rental of Distribution                               
            Centers                           $3,136         $0
                                                               
</TABLE>                                                       


                 HAHN AUTOMOTIVE WAREHOUSE, INC.
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


1.  Summary of Significant Accounting Policies

<PAGE 8>
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 condensed consolidated balance sheet at September
30,  1997  has been derived from the Company's audited  financial
statements  at  that  date.   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, 1997, 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.

As  a  result of its Chapter 11 bankruptcy filing, the  Company's
AUTOWORKS,   Inc.  subsidiary  (see  note  2  below)   has   been
deconsolidated.

Operating results for the nine month period ended June  30,  1998
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
has  operated 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   period
statements   which   have   been   restated   to   reflect    the
reclassification  and to conform to current  year  presentation),
reflect   discontinued  operations  separately  from   continuing
operations.
<PAGE 9>
The  assets  and  liabilities  of  AUTOWORKS  are  summarized  as
follows:

<TABLE>
<CAPTION>

          Assets                             6/30/98   9/30/97
<S>                                          <C>       <C>
Cash                                            $0       $833
Accounts Receivable, net                     1,600         40
Inventory                                        0        220
Property, Plant and Equipment                  500        712
Other Assets                                     0        127

Total Assets                                 2,100      1,932

          Liabilities

Current Liabilities                        $18,074    $17,906
Due to Affiliates                           33,375     33,375

Total Liabilities                           51,449     51,281

Liabilities Exceeding Assets               $49,349    $49,349

</TABLE>

3. Stockholder's Equity

On  March  15, 1997, the Board of Directors declared a  4%  stock
dividend on the Company's common stock, distributable May 1, 1997
to  stockholders of record as of April 10, 1997.  Accordingly, an
amount  equal  to the fair market value of the additional  shares
issued  has  been  charged to retained earnings and  credited  to
common  stock  and  additional paid-in capital at  September  30,
1997, which were restated to reflect this 4% stock dividend.

4. Earnings Per Share

The   Company  has  adopted  Statement  of  Financial  Accounting
Standards (SFAS) No. 128, "Earnings per Share", which was  issued
by  the  Financial Accounting Standards Board in 1997.  SFAS  No.
128  requires dual presentation of basic earnings per share (EPS)
and  diluted  EPS on the face of all statements of  earnings  for
periods ending after December 15, 1997.  Basic EPS is computed as
net  earnings  divided by the weighted-average number  of  common
shares  outstanding  for the period.  Diluted  EPS  reflects  the
potential  dilution that could occur from common shares  issuable
through   stock-based  compensations  including  stock   options.
Reported  earnings per share in prior periods have been  restated
to conform with the provisions of SFAS 128.  This restatement did
not  have  an impact on earnings per share as reported  in  prior
periods.

<PAGE 10>
<TABLE>
<CAPTION>

                                             Nine Months
                                            Ended June 30
                                        1998            1997
BASIC AND DILUTED EARNINGS PER SHARE
<S>                                     <C>       <C>
Basic and Diluted Shares Outstanding:
  Weighted average number of
    shares outstanding                  4,745,014  4,745,014

  Net income (Loss)                     $563       ($21,841)

  Basic and Diluted EPS                 $.12         ($4.60)

</TABLE>

The  exercise of outstanding stock options has not been  included
in  the  calculation  of diluted EPS since the  effect  would  be
antidilutive because all outstanding options, which  amounted  to
560,329, were out of the money as of June 30, 1998.

5. Debt (in thousands)

Long-term debt consists of the following:

<TABLE>
<CAPTION>

                                        6/30/98        9/30/97
<S>                                     <C>            <C>
Credit Facility Agreement               37,145        37,830
Other Long-term Debt                     2,094         2,220
Less Current Maturities                (1,394)       (1,154)

                                       $37,845       $38,896
</TABLE>

The Company's credit facility agreement, which expires on October
22,  2002, provides for a revolving credit facility subject to  a
borrowing  base,  up  to a maximum of $50.0 million.   Borrowings
under  the  Credit Facility Agreement bear interest at an  annual
rate  equal  to, at the Company's option, either (a)  LIBOR  plus
1.75%   to   2.5%,   dependent  upon  the   Company's   financial
performance,  or  (b)  the  bank prime  rate  plus  0%  to  .75%,
dependent  upon the Company's financial performance.   LIBOR  and
prime were 5.7% and 8.5%, respectively, on June 30, 1998.

As  of August 12, 1998, the Company had an outstanding balance of
$32.6 million under the Credit Facility Agreement.
<PAGE 11>
Borrowings  outstanding under the Credit Facility  Agreement  are
collateralized by substantially all of the Company's assets.  The
Credit  Facility  Agreement contains covenants and  restrictions,
including limitations on indebtedness, liens, leases, mergers and
sales  of  assets,  investments, dividends, stock  purchases  and
other  payments in addition to tangible net worth,  fixed  charge
ratio,  minimum  tangible  net worth  and  minimum  fixed  charge
coverage  ratio requirements.  As of June 30, 1998,  the  Company
was  in  compliance with all covenants except  the  fixed  charge
ratio.   An appropriate waiver of this covenant was received  for
the fiscal quarter ended June 30, 1998.

The  Company  has  outstanding subordinated notes  to  its  Chief
Executive Officer and President in the original principal  amount
of $2,150,000 which  bear interest at an annual rate of 12%.  The
Notes  require  monthly  principal  and  interest  payments  with
possible mandatory prepayments of principal if the Company's  net
income  exceeds  certain defined amounts.   Final  principal  and
interest  payments  are  due February  1,  2001.   The  remaining
balance  of  notes  payable  due to officers  and  affiliates  is
comprised  of  a number of notes to related parties with  varying
terms.

6. Contingencies

As   disclosed  in  previous  filings,  the  Official   Unsecured
Creditors'  Committee  ("Committee")  in  the  AUTOWORKS,   Inc.,
("AUTOWORKS")  bankruptcy proceeding had indicated  that  it  may
pursue  claims  against  the Company,  for  alleged  preferential
transfers  between  the  Company  and  AUTOWORKS,  amounting   to
approximately $6.5 million and under the doctrine of  substantive
consolidation  and  for  alleged fraud  in  connection  with  the
Company's   acquisition  of  AUTOWORKS,  and   under   fraudulent
conveyance  laws.  On April 22, 1998, a Settlement Agreement  and
Release was negotiated, subject to approval by the United  States
Bankruptcy Court in the Western District of New York, between the
Company  and  the Committee.  Under the settlement agreement  and
release,  the  Committee agreed to release the Company  from  all
claims  in  exchange for the Company's payment to  the  AUTOWORKS
bankruptcy  estate of up to a maximum of $2.0 million  over  five
years.   If  certain  payments are made in a timely  manner,  the
Company  will pay less than $2.0 million, but not less than  $1.6
million  by  June  15,  2002.   Such  amounts  are  appropriately
reserved  for  in the discontinued operations line  item  on  the
balance  sheet.  The  bankruptcy court  approved  the  Settlement
Agreement  and  Release  by  order  dated  June  18,  1998.   The
Settlement  Agreement and Release was thereafter  signed  by  all
parties  and the Company made the first payment to the  AUTOWORKS
bankruptcy estate in the amount of $320,000 on July 1, 1998.



<PAGE 12>
Year 2000

The  Company is a licensee of its mainframe warehouse and jobbing
store  software  under  a  long-term  licensing  agreement.   The
software  provider is responsible for maintenance of the  systems
including  modifications to enable uninterrupted usage after  the
year   2000.   Accordingly,  the  Company  will  not  incur   any
significant   costs   related  to  correcting   any   year   2000
deficiencies.   The  software provider  has  a  formal  plan  for
compliance  with year 2000 system enhancements which is  expected
to  be completed midway through 1999.  However at this time it is
unwilling  to release the details of the plan to its  clients  or
third  parties.  Additional investigation of all other  areas  of
the  Company  are in process.  It is anticipated  that  financial
exposure will be minimal.

                 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 identified from time to time by  the
Company  in press releases, other communications with the Company's
stockholders  and  the  Company's filings  with  the  Security  and
Exchange  Commission from time to time 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 29, 1997, 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  all  such
factors  listed  in the December 29, 1997, Annual  Report  and  any
amendments  or modifications thereof when evaluating  any  forward-
looking  comments concerning the Company.  The Company  assumes  no
obligation  to update forward looking statements to reflect  events
or circumstances after the date on which such statements were made.

Due   to  AUTOWORKS,  Inc.,  ("AUTOWORKS")  continuing  losses  and
negative  cash  flow, the Company decided, during the  fiscal  year
ended September 30, 1997 to exit the retail business and focus  its
operations   in  the  wholesale  automotive  aftermarket   segment.
AUTOWORKS  filed  a Chapter 11 Petition for Reorganization  in  the
United States Bankruptcy Court for the Western District of New York
on July 24, 1997 to assure orderly administration of AUTOWORKS'
<PAGE 13>
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  and
do not include AUTOWORKS.

Hahn  Automotive  Warehouse,  Inc.  (the  "Company")  operates  its
automotive  aftermarket 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  operations  of  the  Company   on   a
consolidated basis.

Results  of Operations - three months ended June 30, 1998, compared
to three months ended June 30, 1997.

The  Company's net sales for the fiscal quarter ended June 30, 1998
declined $2.1 million to $35.8 million, from $37.9 million for  the
same  fiscal  quarter last year.  This 5.6% decrease resulted  from
mild  winter  weather  conditions,  increased  competition  at  the
Advantage  Store level and the general softness in the  aftermarket
auto  parts  industry.  For the quarter, on a  comparable  location
basis, net sales decreased by 6.6% at the full service Distribution
Centers,  6.6% at the Advantage Auto Stores, and .7% at the  Direct
Distribution Centers.

Gross  profit  for  the  current quarter  decreased  $895,000  as
compared  to  the  third quarter of fiscal  1997.   Gross  profit
expressed  as a percentage of net sales decreased to  36.7%  from
37.0%  for the previous fiscal year due primarily to a change  in
entitlements  from  the  Direct Distribution  Division's  largest
vendor as a result of the discontinuance of AUTOWORKS.

Selling,  general  and administrative expense decreased  $828,000
from  $12.1 million in the third quarter of fiscal 1997, to $11.3
million for the comparable quarter of fiscal 1998 as a result  of
the  Company's  efforts  to control and reduce  expenses.   As  a
percentage  of  net  sales, selling, general  and  administrative
expense decreased to 31.5% from 31.9%.

Depreciation  and  amortization decreased $44,000  from  $433,000
during  the  corresponding quarter last year, to $389,000  during
the  third quarter of the current fiscal year.  This decrease  is
the  result  of utilization of operating leases rather  than  the
purchase  of  fixed  assets (which occurred due  to  the  capital
expenditure  limitation imposed by the Company's Credit  Facility
Agreement),   which  was  partly  offset  by   an   increase   in
depreciation  and  amortization  of  goodwill  related   to   the
acquisitions  of Nu-Way Auto Parts, Inc. and Finn Auto  Parts  of
Canandaigua, Inc., which occurred on October 14, 1996, and May 1,
1997 respectively.
<PAGE 14>
As  a  result  of  the factors discussed above, operating  income
declined $23,000 from $1.5 million in the previous fiscal year to
$1.48  million  in  the  current  year's  third  quarter.  As   a
percentage of net sales, operating income increased to 4.1%  from
4.0% in the same quarter of fiscal 1997.

Interest expense declined $353,000 to $928,000 from $1.3  million
for  the  same quarter of the previous fiscal year.  This decline
is  the  result  of lower average borrowings outstanding  on  the
Company's revolving line of credit.

As   a  result  of  the  factors  discussed  above,  income  from
continuing operations increased $207,000 to $410,000, or $.09 per
share,  from  $203,000, or $.04 per share, for the  same  quarter
last year.


Net  income increased $20.8 million, from a loss of $20.4 million
for  the third quarter of fiscal 1997 to a profit of $410,000 for
the  third  fiscal quarter of 1998.  This increase,  taking  into
consideration the change in income from continuing operations, is
largely  due to the one time charge taken by the Company in  June
of  1997  in connection with the discontinuance of the  AUTOWORKS
business.

Basic  and diluted earnings per share and weighted average number
of  shares outstanding as of March 31, 1997 have been restated to
reflect the 4% stock dividend to shareholders of record on  April
10, 1997.  This dividend was distributed on May 1, 1997.

Results of Operations - nine months ended June 30, 1998, compared
to nine months ended June 30, 1997.

The  Company's  net  sales decreased $5.8 million  or  5.5%  from
$105.4  million for the nine months ended June 30, 1997 to  $99.6
million  for the corresponding nine months of fiscal  1998.   The
major  factors  in  the sales decline were the  closing  of  five
Advantage Auto Stores during the first nine months of the current
fiscal  year, increased competition, mild winter and the  general
softness  in the industry.  On a comparable location  basis,  net
sales  declined by 6.3% at the Distribution Centers, 7.7% at  the
Advantage  Auto  Stores  and  0.2%  at  the  Direct  Distribution
Centers.   Also  as  a  percentage of the  Company's  net  sales,
contributions  by  each division for the  first  nine  months  of
fiscal  1998  were  as follows:  Distribution  Centers  -  48.2%,
Advantage  Auto Stores - 37.0% and Direct Distribution Centers  -
14.8%.

Gross profit for the first nine months of the current fiscal year
decreased by $2.5 million to $37.3 million from $39.8 million for
the same period of the previous fiscal year.  As a percentage  of
sales, gross profit decreased to 37.4% from 37.8% for the
<PAGE 15>
previous  year. This percentage decrease is primarily due  to  an
unfavorable  change in sales mix resulting from the  decrease  in
Advantage  Auto Store sales as a percentage of net  sales  and  a
change  in  entitlements from the Direct Distribution  division's
largest vendor as a result of the discontinuance of AUTOWORKS.

Selling, general and administrative expense declined $1.2 million
from  $33.9 million for the first nine months of fiscal  1997  to
$32.7 million for the same period of the current fiscal year as a
result  of  the Company's efforts to control and reduce expenses.
As  a  percentage  of sales, selling, general and  administrative
expense  increased  to 32.8% from 32.2% in  the  previous  fiscal
year.   This  percentage increase was largely  due  to  decreased
sales as discussed above.

Depreciation and amortization decreased $81,000 from $1.3 million
in  Fiscal  1997 compared to $1.2 million for the same period  in
the  present  fiscal  year.  This  decrease  is  the  result   of
utilization of operating leases rather then the purchase of fixed
assets  (which occurred due to the capital expenditure limitation
imposed  by the Company's Credit Facility Agreement),  which  was
partially  offset by an increase in depreciation and amortization
of  goodwill related to the Nu-Way Auto Parts Inc. and Finn  Auto
Parts of Canandaigua, Inc. acquisitions which occurred on October
14, 1996 and May 1, 1997, respectively.

As  a  result  of  the factors discussed above, operating  income
declined $1.2 million from $4.6 million for the first nine months
of  fiscal year 1997 to $3.4 million for the first nine months of
fiscal 1998.  As a percentage of sales, operating income declined
to 3.4% from 4.4% in the same nine month period of 1997.

Interest expense decreased $694,000, in the first nine months  of
fiscal  1998, to $2.8 million.  This decrease is attributable  to
lower   average   borrowings  outstanding  under  the   Company's
revolving line of credit.

As a result of these factors the Company's income from continuing
operations  for  the  nine  month period  ended  June  30,  1998,
decreased to $563,000 or $.12 per share, compared to $885,000  or
$.19 per share for the nine months ended June 30, 1997.

Net  income increased $22.4 million from a loss of $21.8  million
for  the  nine month period ended June 30, 1997, to a  profit  of
$563,000  for  the comparable nine month period  in  the  current
fiscal year.  This increase, taking into consideration the change
in  income from continuing operations, is largely due to the  one
time  charge  taken  in  June  of 1997  in  connection  with  the
discontinuance of the AUTOWORKS business.



<PAGE 16>
LIQUIDITY AND CAPITAL RESOURCES

During  the nine months ended June 30, 1998, operations  provided
net  cash  of $1.5 million, largely due to decreases in non  cash
items,  inventory and other assets of $1.7 million, $1.1  million
and $2.1 million respectively which was substantially offset by a
$3.5 million decrease in accounts payable.  These changes reflect
the Company's efforts to improve its working capital position.

Investing   activities   consist  mainly   of   routine   capital
expenditures  for  delivery  vehicles,  computer  equipment   and
fixtures.  Capital expenditures, net of disposals, were  $130,000
during the first nine months of the current  fiscal year.

Financing activities during the nine months ended June  30,  1998
consumed  $1.6  million  of cash, due to  payments  made  on  the
Company's revolving line of credit and other long-term debt.

On October 22, 1997, the Company entered into a Loan and Security
Agreement   (the  "New  Credit  Facility")  with  Fleet   Capital
Corporation  which provides for, among other things, a  revolving
credit  facility  with  $50.0  million  in  maximum  availability
(subject  to  borrowing base restrictions), a $2.5  million  term
loan,  a $3.5 million supplemental availability line and  a  $2.0
million letter of credit sub-facility.  For a description of  the
Credit  Facility  Agreement terms see Note  5  to  the  Financial
Statements  included  in  Part I Financial  Information,  Item  I
Financial Statements in this Quarterly Report.  As of August  12,
1998,  the  Company had an outstanding balance of $32.6   million
under its revolving line of credit and availability of $5.2 
million.

In  the  future  the  Company expects  to  make  minor  strategic
acquisitions  and  open  new  direct  distribution  centers   and
Advantage  Auto  stores to the extent that its debt  service  and
other  funding  requirements permit.  The  Company's  ability  to
continue  to open new direct distribution centers will depend  on
its  ability  to negotiate extended payment terms  with  vendors,
which    initially    minimizes   additional   working    capital
requirements.   The  Company believes that it  will  be  able  to
continue to obtain such financing.

The  Company  is subject to various actual and potential  losses,
claims,  obligations and proceedings arising out of the AUTOWORKS
bankruptcy proceeding as disclosed in its annual report  on  Form
10-K  for the fiscal year ended September 30, 1997, Part I,  Item
3,  and  in Note 6 to the Financial Statements.  The Company  has
provided  for  certain anticipated operating  expenses  (such  as
certain real estate and equipment lease obligations, self-insured
exposures, and the AUTOWORKS Settlement Agreement and Release  as
discussed in footnote 6) of AUTOWORKS for which it may be jointly
liable with AUTOWORKS, amounting to $4.1 million and $5.1 million
<PAGE 17>
on June 30, 1998 and September 30, 1997, respectively.

As  discussed  under Part II Other Information -  Item  1,  Legal
Proceedings,  the  Company has negotiated  a  settlement  of  the
claims  asserted  against it by the Official  Unsecured  Creditor
Committee in the AUTOWORKS bankruptcy proceeding.  The settlement
requires the Company to pay the AUTOWORKS bankruptcy estate up to
$2.0 million in five equal annual payments without interest.  The
loss  recorded  by  the  Company  for  the  AUTOWORKS  bankruptcy
proceeding  includes  sufficient reserves  for  these  settlement
payments  as  disclosed  in  Note 6 to  the  condensed  Financial
Statements.

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 and  to  meet  its
other  short-term  and longer-term liquidity needs,  through  the
balance of fiscal 1998.

Seasonality

The  Company's business is somewhat seasonal in nature, primarily
as a result of the impact of weather conditions on the demand for
automotive aftermarket products.  Historically, the Company's net
sales  and gross profits have been higher in the second  half  of
each Fiscal year than in the first half.

PART II.  OTHER INFORMATION

Item 1.   Legal Proceedings

As  previously reported, in July 1997, AUTOWORKS filed  a  petition
for  reorganization  under  Chapter 11  of  Bankruptcy  Code.   The
proceeding  was brought in and is presently pending in  the  United
States  Bankruptcy Court for the Western District of New York  (the
"Bankruptcy  Court").   Subsequent  to  the  filing,  the  Official
Unsecured  Creditor's  Committee  ("Committee")  in  the  AUTOWORKS
bankruptcy proceeding and the Company have reached a compromise and
settlement  in connection with the Committee's claims  for  alleged
preferential transfers between the Company and AUTOWORKS  amounting
to  approximately $6.5 million, under the doctrine  of  substantive
consolidation, for alleged fraud in connection with  the  Company's
acquisition of AUTOWORKS, and under fraudulent conveyance laws.  On
June  18, 1998, the Bankruptcy Court approved a settlement  between
AUTOWORKS,  the Committee, the Company, Massachusetts  Mutual  Life
Insurance  Company ("Mass Mutual"), Fleet Bank, The Chase Manhattan
Bank,  Manufacturers  and Traders Trust, and  Sumitomo  Bank,  Ltd.
(collectively, the "Bank Group"). The basic terms of the Settlement
Agreement  and Release are as follows:  (1) the Company  will  make
payments to the AUTOWORKS bankruptcy estate up to a maximum of $2.0
<PAGE 18>
million over five years.  If certain payments are made in a  timely
manner,  the  Company will pay less than $2.0 million,  but  in  no
event  will  the Company pay the AUTOWORKS bankruptcy  estate  less
than  the amount of $1.6 million by June 15, 2002; (2) the  Company
and its insiders and affiliates will release all claims against the
estate; (3) the Bank Group and Mass Mutual will release all  claims
against  AUTOWORKS  and the Company; (4) the  AUTOWORKS  bankruptcy
estate  and  the  Committee will release  all  claims  against  the
Company,  the Bank Group and Mass Mutual; and (5) the Company  will
provide  reasonable support to the AUTOWORKS bankruptcy  estate  in
connection  with  claims  objections  and  avoidance  actions.    A
Settlement  Agreement and Release will be executed by  the  parties
upon  receipt  of Bankruptcy Court approval.  The Bankruptcy  Court
approved  the Settlement Agreement and Release by order dated  June
18,  1998,  the  Settlement Agreement and  Release  was  thereafter
signed by all parties and the Company made the first payment to the
AUTOWORKS  bankruptcy estate in the amount of $320,000 on  July  1,
1998.

Item 6.    Exhibits and Reports on Form 8-K

(a)  Exhibits

3.1  Settlement  Agreement and Release dated June 29, 1998  between
     AUTOWORKS,  Inc.,  The  Committee, The  Company,  Fleet  Bank,
     Manufacturers  and Traders Trust, Sumitomo Bank,  Ltd.,  Chase
     Manhattan   Bank  and  Massachusetts  Mutual  Life   Insurance
     Company.

27   Selected   financial   information  as  required   for   Edgar
     electronic filing for the nine months ended June 30, 1998.

(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

<PAGE 19>

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



Dated:  August 12, 1998


                           EXHIBIT 3.1


                 UNITED STATES BANKRUPTCY COURT
                    WESTERN DISTRICT NEW YORK


In Re:                                  Chapter 11

     AUTO WORKS, INC.,                  Case No. 97-22809

                    Debtor.
                              


                SETTLEMENT AGREEMENT AND RELEASE

     Auto Works, Inc. (hereinafter referred to interchangeably as
"Debtor"  and "Auto Works"), Hahn Automotive Warehouse, Inc.  and
its   affiliates  ("Hahn"),  the  Official  Unsecured  Creditors'
Committee  of Auto Works, Inc. (the "Committee"), Fleet  National
Bank  as  successor  to  Fleet Bank, The  Chase  Manhattan  Bank,
Manufacturers  Traders and Trust Company and The  Sumitomo  Bank,
Limited  (the  "Banks") and Massachusetts Mutual  Life  Insurance
Company ("Mass Mutual"), hereby agree and stipulate as follows:

          I.

                          RECITATIONS

     1.   On July 24, 1997, Debtor filed a voluntary petition for
relief  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 ("Bankruptcy Court").  The Debtor's
bankruptcy  filing created an estate comprised  of  the  property
identified  in  Bankruptcy  Code  541  (the  "Debtor's  Estate")
including,  without limitation, all of the claims and  causes  of
action  of  the Debtor, which are, in part, the subject  of  this
Agreement.
     
     
     
<PAGE 20>
     2.   On August 1, 1997, the United States Trustee, pursuant to
Bankruptcy   Code     1102  appointed  the  Official   Unsecured
Creditors' Committee (the "Committee").
     
     
      3.    On August 19, 1997, the Bankruptcy Court entered  its
Order  Pursuant  to Section 363(b) of the Bankruptcy  Code,  Rule
6004 and Local Bankruptcy Rule 6004-1, Approving the Transfer  of
Substantially All of the Debtor's Assets to Gordon Brothers, Inc.
Free and Clear of All Liens and Encumbrances (the "Sale Order").

      4.    Paragraph 20 of the Sale Order provided that the Sale
Order  was without prejudice to the Committee bringing any  claim
or cause of action, provided that any action against the Banks or
Mass  Mutual, had to be asserted within 120 days of the entry  of
the Sale Order.

      5.    The  Sale Order was entered on August 19,  1997,  and
accordingly, the original deadline for bringing claims and causes
of  action  against the Banks and Mass Mutual  was  on  or  about
December 17, 1997.  Subsequently, the Committee, the Banks,  Mass
Mutual, Debtor and Hahn agreed to amend paragraph 20 of the  Sale
Order and stipulated to extensions of the deadline by which  time
the  Committee must bring any claims or causes of action, if any,
against the Banks and/or Mass Mutual.  The last Stipulation filed
and approved by the Court provided for a deadline of June 1, 1998
for  the  Committee to bring any claims or causes of  action,  if
any, against the Banks and/or Mass Mutual.

      6.   On October 1, 1997, after reviewing Debtor's Statement
of  Financial Affairs and Amended Statement of Financial  Affairs
filed  by Debtor, the Committee inquired whether the Debtor would
initiate  actions  against Hahn arising out of  the  transfer  of
approximately $6.5 million dollars in proceeds from the Debtor to
Hahn on the basis that such transfers were preferential under  11
U.S.C.  547 (the "Preference Claims").  On or about October  31,
1997,  Debtor  responded to the Committee's demand and  indicated
that  it would not then institute suit against Hahn and that  the
Debtor disputed the validity of the Preference Claims.

      7.    On or about January 13, 1998, in accordance with  the
Sale  Order,  Debtor and the Committee entered into a stipulation
whereby  the  Committee was authorized to commence litigation  on
behalf  of the Debtor's Estate against the Banks and Mass Mutual,
to  the  extent  that  the Committee deemed  it  appropriate  and
beneficial  to  Debtor's  Estate,  to  avoid  liens  and  recover
transfers by the Debtor to the Banks and Mass Mutual pursuant  to
among other bases, 11 U.S.C.  544, 548 and 550 and  273-276 of
New York's Debtor and Creditor Law. (the "Avoidance Actions").



<PAGE 21>
      8.    The Banks and Mass Mutual have alleged that they  are
entitled  to  recovery from Hahn in the event that the  Avoidance
Actions  are  pursued  and/or recovered upon  by  the  Committee,
including  but  not limited to reimbursement of  attorneys'  fees
expended  in  defending the Avoidance Actions (the  "Contribution
Claims").

      9.    Hahn asserts that Debtor's Estate is indebted to Hahn
in an amount no less than $35,000,000.00.

      10.   The Banks and Mass Mutual denied and continue to deny
all allegations with respect to the Avoidance Actions.

      11.  Hahn denies and continues to deny that it is liable on
account of the Preference Claim or the Contribution Claims.
     
      12.  The Committee, Hahn, Debtor, the Banks and Mass Mutual
have  negotiated a compromise and settlement of  all  claims  and
causes of action under the terms set forth in this Agreement.

          II.

                           AGREEMENT

A.   Hahn's Obligations

      1.   Payment Obligation of Hahn.  Hahn agrees to pay to the
Debtor's  Estate, or its successor in interest,  up  to  a  total
amount of $2,000,000 (the "Obligation") as follows:
          
          a.     Promissory  Note.   The  Obligation   shall   be
memorialized  by  a  Promissory Note payable  to  the  Bankruptcy
Estate  of  Auto Works, Inc. by Hahn substantially  in  the  form
attached hereto as Exhibit "A" with a face amount of a maximum of
$2,000,000.00.
          
          b.   Cash Payments.  The Note shall obligate Hahn as follows:

               (1)   A  cash payment in the amount of $320,000.00
          on  the  later of June 15, 1998 or ten (10) days  after
          the entry of an order by the Bankruptcy Court approving
          this Settlement Agreement that has not been appealed or
          stayed.
               
               (2)   A  cash payment in the amount of $320,000.00
          on June 15, 1999.
               
               (3)   A  cash payment in the amount of $320,000.00
          on June 15, 2000.
               
               
<PAGE 22>
               (4)   A  cash payment in the amount of $320,000.00
          on June 15, 2001.
               
               (5)   A  cash payment in the amount of $320,000.00
          on June 15, 2002.
          
          b.    Contingent Payments.  In addition, Hahn agrees to
make  the  following additional payment under the Note under  the
conditions set forth below:
               
               (1)   In  the event Hahn fails to timely make  any
          payment in accordance with paragraph 1.b(1)-(5)  above,
          then  the  Obligation  shall  be  immediately  due  and
          payable  in  an  amount calculated as the  sum  of  all
          payments  due  but not paid under paragraph  1.b(1)-(5)
          above plus an additional $100,000 for every payment due
          but  not  paid  at  such time not to exceed  the  total
          maximum amount of the Obligation.
               
               (2)   In  the event at any time prior to June  15,
          2002,  Michael  Futerman  and Eli  Futerman,  combined,
          cease  to own, either legally or beneficially, at least
          25% of the then issued and outstanding common stock  of
          Hahn, then the full amount of the Promissory Note shall
          be  fully  due and payable deducting only  the  amounts
          actually paid.
     
     2.    Non-monetary  Obligations of  Hahn.   In  addition  to
Obligation set forth above, Hahn agrees as follows:
          
          a.   Neither Hahn nor any of its officers or directors,
in  any  capacity whatsoever,  shall seek to convert the Debtor's
case to Chapter 7;
          
          b.     Hahn  shall  use  its  best  efforts  and  fully
cooperate  with Debtor in closing Debtor's bankruptcy case.   All
of Hahn's efforts and cooperation under this Settlement Agreement
shall  be  at  no  cost to Debtor, its Estate, or the  Committee.
Hahn's  best efforts and cooperation shall include,  but  not  be
limited to:
               (1)    providing  Debtor's  Estate  and  Committee
          representatives  (or  their  successors  in   interest)
          copies  of books and records of Auto Works for purposes
          of   analyzing  and  preparing  claims  objections  and
          avoidance  actions on behalf for the  Debtor's  Estate.
          The  Estate  shall  have the obligation  of  using  the
          documents the Committee copied in connection  with  the
          Committee's investigation as a source of first resort;
               
               
               
               
<PAGE 23>
               (2)    providing  Debtor's  Estate  and  Committee
          representatives  (or  their  successors  in   interest)
          reasonable  access  to Hahn's accounting  officers  and
          staff, consistent with their usual duties for Hahn, for
          purposes  of  reasonable support, including  testimony,
          regarding claims objections and avoidance actions; and
               
               (3)   storing  the  Debtor's  Estate's  books  and
          records  related  to  claims objections  and  avoidance
          actions  in a usable form until the Debtor's Bankruptcy
          Case is closed; and
          
          c.    Hahn shall use its best efforts to assist  Debtor
in   securing  approval  of  this  Settlement  Agreement  by  the
Bankruptcy Court.

B.             Committee's Obligation.
     The  Committee  shall  use its best efforts  to  assist  the
Debtor  in securing approval of this Settlement Agreement by  the
Bankruptcy Court.

C.             Releases.
     
     1.   Release of Banks and Mass Mutual by Estate.  Debtor, on
behalf of the Debtor's Estate and any other party who asserts any
derivative  claims  of Debtor or the Debtor's Estate,  including,
but  not  limited  to,  the Committee and any  trustee  appointed
pursuant  to  any provision of the Bankruptcy Code  (collectively
referred  to  as the "Auto Works Group") whether in  its  current
Chapter 11 status or as subsequently converted to Chapter  7,  in
exchange  for  the  consideration described  in  this  Settlement
Agreement, the sufficiency of which is hereby acknowledged,  does
hereby release, acquit, and forever discharge the Banks and  Mass
Mutual   together  with  their  respective  current  and   former
shareholders,   directors,  officers,   employees,   agents   and
attorneys,   their   predecessors,   successors,   assigns    and
subsidiaries  of  and from any and all claims,  demands,  rights,
damages,  liabilities  and  causes  of  action  of  any  kind  or
character,   whether   known  or  unknown,   including,   without
limitation, any claims, demands, rights, damages, liabilities and
causes of action which the Auto Works Group asserts or could have
asserted  for any reason, in whole or in part, as the  result  of
any   transaction,  communication,  relationship,   payment,   or
agreement involving or relating to the Auto Works Group  or  Hahn
(hereinafter  the  "Secured  Creditor  Released  Claims").    The
Secured Creditor Released Claims include, but are not limited to,
claims  for  contractual, statutory and other  damages,  property
damages,  the Avoidance Actions, the Preference Claims, exemplary
damages, prejudgment interest, post-judgment interest, attorney's
fees and any and all other damages, liability or payment, of  any
kind or character, which might be recoverable under any claim  or
theory.  The Auto Works Group acknowledges and agrees that the
<PAGE 24>
release set forth herein is a general release and is intended  to
be  all  encompassing, and the Auto Works Group further expressly
waives any and all claims for damages which exist as of the  date
of  execution hereof, but of which it did not know or suspect  to
exist,  for  any  reason whatsoever, and which, if  known,  would
materially  affect  a  decision to  enter  into  this  Settlement
Agreement;  provided, however, with respect to Mass Mutual,  this
release shall not affect any obligations, if any exist, under any
insurance  contract.   This release shall  also  not  affect  any
unrelated transactions, customer or banking relationships between
the  Banks  and  Hahn, Hahn's affiliates, insiders,  officers  or
directors, the Committee, the Committee members together with the
Debtor's  and the Committee's respective attorneys, predecessors,
successors and assigns, if any exist.
     
     2.   Release of Hahn by the Estate.  Debtor, on behalf of the
Debtor's  Estate and any other party who asserts  any  derivative
claims  of  Debtor  or the Debtor's Estate,  including,  but  not
limited  to, the Committee and any trustee appointed pursuant  to
any provision of the Bankruptcy Code (collectively referred to as
the  "Auto Works Group") whether in its current Chapter 11 status
or  as  subsequently converted to Chapter 7, in exchange for  the
consideration   described  in  this  Settlement  Agreement,   the
sufficiency of which is hereby acknowledged, does hereby release,
acquit, and forever discharge Hahn together with its current  and
former  shareholders, directors, officers, employees, agents  and
attorneys,   their   predecessors,   successors,   assigns    and
subsidiaries  of  and from any and all claims,  demands,  rights,
damages,  liabilities  and  causes  of  action  of  any  kind  or
character,   whether   known  or  unknown,   including,   without
limitation, any claims, demands, rights, damages, liabilities and
causes of action which the Auto Works Group asserts or could have
asserted  for any reason, in whole or in part, as the  result  of
any   transaction,  communication,  relationship,   payment,   or
agreement  (other  than this Settlement Agreement)  involving  or
relating  to Auto Works or Hahn  (hereinafter the "Hahn  Released
Claims").  The Hahn Released Claims include, but are not  limited
to, claims for contractual, statutory and other damages, property
damages,  the Avoidance Action, the Preference Claims,  exemplary
damages, prejudgment interest, post-judgment interest, attorney's
fees and any and all other damages, liability or payment, of  any
kind or character, which might be recoverable under any claim  or
theory.   The Auto Works Group acknowledges and agrees  that  the
release set forth herein is a general release and is intended  to
be  all  encompassing, and the Auto Works Group further expressly
waives any and all claims for damages which exist as of the  date
of  execution hereof, but of which it did not know or suspect  to
exist,  for  any  reason whatsoever, and which, if  known,  would
materially  affect  a  decision to  enter  into  this  Settlement
Agreement.
     
     
<PAGE 25>
     3.   Banks' and Mass Mutual's Release of the Estate.  The Banks
and  Mass Mutual, in exchange for the consideration described  in
this  Settlement  Agreement, the sufficiency of which  is  hereby
acknowledged, do hereby release, acquit and forever discharge the
Debtor's  Estate, the Committee, the Debtor's current  directors,
and officers, the Committee's members, together with the Debtor's
and  Committee's respective attorneys, predecessors,  successors,
assigns  and  subsidiaries  from any  and  all  claims,  demands,
rights, damages, liabilities and causes of action of any kind  or
character,   whether   known  or  unknown,   including,   without
limitation, any claims, demands, rights, damages, liabilities and
causes  of action arising from any indebtedness of Hahn or Debtor
owed  to  the Banks or Mass Mutual, arising pursuant or  any  way
related  to,  with  respect to the Banks, those  certain  lending
agreements between the Banks (individually or collectively),  and
Hahn  entered  into  prior to June 26, 1996,  including,  without
limitation,  the  loan and security agreements between  Hahn  and
NorStar Bank, N.A. (predecessor by merger to Fleet National Bank)
as  well as the Credit Facility Agreement dated June 26, 1996, as
amended,  and all related security agreements between the  Banks,
Hahn  and  the  Debtor, excluding the mortgage loan  between  EDR
Associates  and  The  Chase Manhattan Bank or  its  predecessors,
(collectively  the  "Bank Agreement") and with  respect  to  Mass
Mutual  those certain agreements by and between Mass Mutual,  the
Banks, and the Debtor, including without limitation, that certain
Note Agreement dated December 15, 1989 by and between Mass Mutual
and   Hahn,  as  amended  and  all  related  security  agreements
(collectively the "Mass Mutual Agreement") prior to the  date  of
this Settlement Agreement.  The Banks and Mass Mutual acknowledge
and agree that the release set forth herein is a general release,
and  further expressly waive any and all claims for damages which
exist  as of the date of execution hereof, but of which they  did
not  know  or  suspect to exist, for any reason  whatsoever,  and
which,   if  known,  would  materially  affect  their  respective
decision  to  enter  into  this Settlement  Agreement;  provided,
however,  with  respect to Mass Mutual, this  release  shall  not
affect  any  obligations,  if  any  exist,  under  any  insurance
contract.   This  release  shall also not  affect  any  unrelated
transactions, customer or banking relationships between the Banks
and  Hahn, Hahn's affiliates, insiders, officers, directors,  the
Committee,  the Committee members together with the  Debtors  and
the  Committee's  respective attorneys, predecessors,  successors
and assigns, if any exist.
     
     4.   Hahn Entities' Release of the Estate.  Hahn, its affiliates
and  insiders,  as  these  terms are defined  in    101  of  the
Bankruptcy  Code, (collectively the "Hahn Entities") in  exchange
for the consideration described in this Settlement Agreement, the
sufficiency  of which is hereby acknowledged, do hereby  release,
acquit  and forever discharge the Debtor's Estate, the Committee,
the  Debtor's  current  directors and officers,  the  Committee's
individual members, together with the Debtor's and
<PAGE 26>
Committee's   respective  attorneys,  predecessors,   successors,
assigns   and  subsidiaries  (collectively  the  "Hahn   Released
Parties")  from  any  and all claims, demands,  rights,  damages,
liabilities  and  causes  of action of  any  kind  or  character,
whether  known  or  unknown, including, without  limitation,  any
claims,  demands,  rights,  damages, liabilities  and  causes  of
action  arising from any indebtedness of Hahn or  Debtor  to  any
party, including any indebtedness of the Debtor to Hahn, prior to
the  date  of  this  Settlement  Agreement.   The  Hahn  Entities
acknowledge  and  agree that the release set forth  herein  is  a
general  release, and further expressly waive any and all  claims
for  damages which exist as of the date of execution hereof,  but
of  which  it  did not know or suspect to exist, for  any  reason
whatsoever,  and which, if known, would materially  affect  their
decision  to enter into this Settlement Agreement.  To effectuate
this release, Hahn agrees to cause to be withdrawn any claims now
asserted  or  which may be asserted by any of its  affiliates  or
insiders against the Hahn Released Parties.
     
     5.   Banks' and Mass Mutual's Release of Hahn.  The Banks and
Mass  Mutual, in exchange for the consideration described in this
Settlement  Agreement,  the  sufficiency  of  which   is   hereby
acknowledged,  do hereby respectively release, quit  and  forever
discharge   Hahn,  its  affiliates,  insiders  and  its   current
directors, officers, attorneys, predecessors, successors, assigns
and  subsidiaries  from  any  and  all  claims,  events,  rights,
damages,  liabilities  and  causes  of  action  of  any  kind  or
character arising pursuant to or in any way relating to the  Bank
Agreement  or the Mass Mutual Agreement, respectively,  prior  to
the  date  of  this Settlement Agreement, including any  and  all
claims  for attorney's fees, whether known or unknown,  including
without   limitation  any  claims,  demands,   rights,   damages,
liabilities,   and  causes  of  action  arising  from   (a)   any
Contribution  claims; and (b) any indebtedness  of  Hahn  or  the
Debtor  to  the Banks or Mass Mutual. The Banks and  Mass  Mutual
acknowledge  and  agree that the release set forth  herein  is  a
general  release  as it relates to Bank Agreement  and  the  Mass
Mutual  Agreement, and further expressly waive any and all claims
for  damages  and attorney's fees arising pursuant  to  the  Bank
Agreement or the Mass Mutual Agreement which exist as of the date
of execution hereof, but of which they did not know or suspect to
exist,  for  any  reason whatsoever, and which, if  known,  would
materially  affect their decision to enter into  this  Settlement
Agreement;  provided, however, with respect to Mass Mutual,  this
release shall not affect any obligations, if any exist, under any
insurance  contract.   This release also  shall  not  affect  any
unrelated  transaction, customer or banking relationship  between
the  Banks  and  Hahn, Hahn's affiliates, insiders,  officers  or
directors,  if  any  exist, including  but  not  limited  to  the
existing lending arrangement between Hahn and its affiliates  and
Fleet  Capital  Corp., The Chase Manhattan Bank and Manufacturing
Traders and Trust Company.  In the event an Order for Relief is
<PAGE 27>
ever entered in respect of Hahn under the Bankruptcy Code and any
transfers  by  Hahn to the Banks or Mass Mutual are avoided  Hahn
shall indemnify the Banks or Mass Mutual as the case may be,  but
only to the extent of any recovery by Hahn or a representative of
its  Bankruptcy  Estate (including any trustee or  committee)  in
respect of such avoidance.
     
     6.    Hahn's  Release of Banks and Mass Mutual.  Hahn,   its
affiliates, insiders, officers and directors, in exchange for the
consideration   described  in  this  Settlement  Agreement,   the
sufficiency   of   which  is  hereby  acknowledged,   do   hereby
respectively  release, quit and forever discharge The  Banks  and
Mass  Mutual,  together with their current  directors,  officers,
attorneys,  predecessors,  successors, assigns  and  subsidiaries
from any and all claims, events, rights, damages, liabilities and
causes  of  action  of  any kind or character  whether  known  or
unknown,   including  without  limitation  any  claims,  demands,
rights,  damages,  liabilities,  and  causes  of  action  arising
pursuant or in any way relating to the Bank Agreement or the Mass
Mutual  Agreement,  respectively,  prior  to  the  date  of  this
Settlement  Agreement including (a) any Contribution Claims;  (b)
any  indebtedness  of Hahn or the Debtor to  the  Banks  or  Mass
Mutual;  and  (c) any and all attorney's fees.  Hahn acknowledges
and agrees that the release set forth herein is a general release
as  it relates to the Bank Agreement or Mass Mutual Agreement and
further  expressly  waives any and all claims for  damages  which
exist as of the date of execution hereof, but of which it did not
know  or suspect to exist, for any reason whatsoever, and  which,
if known, would materially affect its decision to enter into this
Settlement  Agreement; provided, however, with  respect  to  Mass
Mutual,  this  release shall not affect any obligations,  if  any
exist, under any insurance contract. This release shall also  not
affect   any   unrelated  transactions,   customer   or   banking
relationships  between  the Banks and  Hahn,  Hahn's  affiliates,
insiders, officers or directors, if any exist, including but  not
limited to the existing lending arrangement between Hahn and  its
affiliates and Fleet Capital Corp.

      7.    Warranties  and Representations of  Authority.   Each
party  signing  hereto  warrants and  represents  that  prior  to
executing  this  Settlement Agreement that:  (a)  the  respective
party  has not assigned, encumbered, conveyed or transferred  any
portion  of  or interest in claims released under this Settlement
Agreement;  (b) the respective party has read and understand  the
terms  of this Settlement Agreement; and (c) the respective party
has  executed this Settlement Agreement voluntarily and  of  said
party's  own  accord  and  judgment and after  consultation  with
counsel of its choice.
     
     
     
     
<PAGE 28>
     8.    Contract.  The parties agree and understand  that  the
release,  the  forbearance and other agreements set forth  herein
are contractual and not merely recitals and that they are made in
compromise and settlement of claims and shall not be construed as
an  admission of liability or wrongdoing on the part of any party
hereto.   It  is  understood and agreed that it is  in  the  best
interests  of the parties to settle and compromise their  claims,
rather  than to incur the risks, hazards, and expenses of further
litigation and that this Settlement Agreement is entered into for
the  sole  purpose of avoiding the time, expense and  uncertainty
which  would  accompany future litigation.  The Bankruptcy  Court
shall retain jurisdiction for the interpretation, settlement, and
enforcement of any dispute arising from this Agreement.
     
     9.    Entire Agreement.  This Settlement Agreement  contains
the  entire  agreement between the parties  with  regard  to  the
matters  set  forth  herein.  No other  agreement,  statement  or
promise made by any party, or by any employee, officer, or  agent
of  any party, that is not expressly contained in this Settlement
Agreement  shall  have  any  force or  effect.   This  Settlement
Agreement  may  not  be altered or amended except  by  subsequent
agreement in writing signed by all parties hereto.

      10.   Governing  Law.  This Settlement Agreement  shall  be
governed  by  and construed in accordance with the  laws  of  the
State of New York.
     
     11.   Multiple Counterparts.  This Settlement Agreement  may
be executed in more than one counterpart and by facsimile and the
signature pages (original or facsimile) may be combined  to  form
an original and complete agreement.
     
     12.  Binding Agreement.  This Settlement Agreement shall  be
binding  upon  the  heirs,  assigns,  administrators,  executors,
appointed representatives and successors of Hahn, the Banks, Mass
Mutual, Debtor, the Committee, and the Debtor's Estate including,
but  not limited to in the case of the Debtor, the Committee  and
the  Debtor's Estate, any trustee subsequently appointed  in  the
Debtor's  bankruptcy case under any provision of  the  Bankruptcy
Code  and  the  order  of  the Bankruptcy  Court  approving  this
Settlement Agreement shall expressly state the same.
     
     13.  Bankruptcy Court Approval.  The Settlement Agreement is
valid  and  binding on the parties hereto, subject to  Bankruptcy
Court  approval.  In the event this Agreement is not approved  by
the  Bankruptcy Court it will be retroactively null and void  and
of no further effect.
     
     
     EXECUTED on this    day of                 , 1998.


<PAGE 29>
                                   AUTO WORKS, INC.

                                   By:
                                      Eli N. Futerman

                                   Its:  Chief Executive Officer


                                   HAHN AUTOMOTIVE
                                   WAREHOUSE, INC.

                                   By:
                                      Eli N. Futerman
                                      
                                   Its:  President


                                   THE OFFICIAL UNSECURED
                                   CREDITORS' COMMITTEE OF
                                   AUTO WORKS, INC.
                                   
                                   By:
                                      Charles H. Mendeljian

                                   Its: Chairman


                                   FLEET NATIONAL BANK

                                   By:
                                      [Printed name]

                                   Its:


                                   THE CHASE MANHATTAN BANK

                                   By:
                                      [Printed name]

                                   Its:



                                   MANUFACTURERS TRADERS AND
                                   TRUST COMPANY

                                   By:
                                      [Printed name]
                                   Its:


<PAGE 30>
                                   THE SUMITOMO BANK, LIMITED

                                   By:
                                      [Printed name]

                                   Its:


                                   By:
                                      [Printed name]

                                   Its:


                                   MASSACHUSETTS MUTUAL LIFE
                                   INSURANCE COMPANY

                                   By:
                                      [Printed name]

                                   Its:


                           Exhibit 27

     Selected financial information as required for Edgar
electronic filing for the nine months ended June 30, 1998.


<TABLE> <S> <C>

       
<ARTICLE> 5
<MULTIPLIER> 1000
<S>                                     <C>            <C>
<PERIOD-TYPE>                                          9-MOS
<FISCAL-YEAR-END>                                      SEP-30-1998
<PERIOD-END>                                           JUN-30-1998
<CASH>                                                      408
<SECURITIES>                                                  0
<RECEIVABLES>                                            16,936
<ALLOWANCES>                                                  0
<INVENTORY>                                              41,430
<CURRENT-ASSETS>                                         61,602
<PP&E>                                                    7,167
<DEPRECIATION>                                                0
<TOTAL-ASSETS>                                           76,377
<CURRENT-LIABILITIES>                                    22,565
<BONDS>                                                       0
                                         0
                                                   0
<COMMON>                                                     47
<OTHER-SE>                                               12,880
<TOTAL-LIABILITY-AND-EQUITY>                             76,377
<SALES>                                                  99,660
<TOTAL-REVENUES>                                         99,660
<CGS>                                                    62,343
<TOTAL-COSTS>                                            33,920
<OTHER-EXPENSES>                                              0
<LOSS-PROVISION>                                              0
<INTEREST-EXPENSE>                                        2,832
<INCOME-PRETAX>                                             891
<INCOME-TAX>                                                328
<INCOME-CONTINUING>                                         563
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                                563
<EPS-PRIMARY>                                               .12
<EPS-DILUTED>                                               .12
        

</TABLE>


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