FINISHMASTER INC
10-K, 1998-03-31
MISCELLANEOUS NONDURABLE GOODS
Previous: ML PRINCIPAL PROTECTION LP, 424B3, 1998-03-31
Next: PALLADIAN TRUST, N-30D, 1998-03-31




================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

(X)      ANNUAL  REPORT  PURSUANT  TO  SECTION  13 or  15(d)  OF THE  SECURITIES
         EXCHANGE ACT OF 1934

                                       OR

( )      TRANSITION  REPORT  PURSUANT  TO SECTION 13 OR 15(d) OF THE  SECURITIES
         EXCHANGE  ACT OF 1934  

         For the transition period from _________ to ____________
 
                         Commission File Number 0-23222


                               FINISHMASTER, INC.
             (Exact Name of Registrant as Specified in its Charter)

            Indiana                                          38-2252096
(State or other Jurisdiction of                            (I.R.S. Employer 
Incorporation or Organization)                         Identification Number)

54 Monument Circle, Suite 700, Indianapolis, IN                46204
 (Address of principal executive offices)                    (Zip Code)

        Registrant's Telephone Number, including area code:    (317) 237-3678
                                                               --------------

Securities registered pursuant to Section 12(b) of the Act:

  Title of each class            Name of each exchange on which registered
          NONE                                     NONE

           Securities registered pursuant to Section 12(g) of the Act
                                  Common stock
                                (Title of Class)

Indicate  by check  mark  whether  the  registrant  (1) has  filed  all  annual,
quarterly and other  reports  required to be filed by Section 13 or 15(d) of the
Securities  Exchange Act of 1934 during the preceding  twelve months and (2) has
been subject to the filing requirements for at least the past 90 days.

                                                  Yes   X        No
                                                      -----        -----

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K (ss.  229.405 of this chapter) is not contained  herein,  and
will not be  contained,  to the best of  registrant's  knowledge,  in definitive
proxy or information  statements  incorporated  by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [ ]

The  aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant as of February 28, 1998 $49,384,000.

At February 28, 1998,  there were  outstanding  5,993,640 shares of Registrant's
common stock.

                       Documents Incorporated By Reference

Portions of the annual proxy  statement for the year ended December 31, 1997 are
incorporated by reference into Part III.

                                 Page 1 of ____

================================================================================

                               FINISHMASTER, INC.
                           ANNUAL REPORT ON FORM 10-K
                                TABLE OF CONTENTS



ITEM                                                                       PAGE

   1       Business........................................................

   2       Properties......................................................

   3       Legal Proceedings...............................................

   4       Submission of Matters to a Vote of Security Holders.............

   5       Market for Registrant's Common Equity 
               and Related Shareholder Matters.............................

   6       Selected Financial Data.........................................

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

   8       Financial Statements and Supplemental Data......................

   9       Changes in and Disagreements with Accountants on
               Accounting and Financial Disclosure.........................

  10       Directors and Executive Officers of the Registrant..............

  11       Executive Compensation..........................................

  12       Security Ownership of Certain Beneficial Owners and Management..

  13       Certain Relationships and Related Transactions..................

  14       Exhibits, Financial Statement Schedules, 
               and Reports on Form 8-K.....................................

  15       Signatures......................................................

  16       List of Financial Statements and Financial Statement Schedules..



<PAGE>



                                     PART I

ITEM 1 - BUSINESS

General


FinishMaster,  Inc.  ("FinishMaster"  or "the Company") is the leading  national
distributor of automotive paints, coatings and paint-related  accessories to the
automotive  collision  repair industry in the United States.  The Company serves
its customers through 143 sales outlets and three  distribution  centers located
in 22  states.  The  Company  has  approximately  20,000  customers  to which it
provides a  comprehensive  selection  of brand name  products  supplied  by E.I.
DuPont  de  Nemours  &  Co.  ("DuPont"),  PPG  Industries,  Inc.  ("PPG"),  BASF
Corporation ("BASF"),  and Minnesota Mining & Manufacturing Co., Inc. ("3M"), in
addition to its own FinishMaster  PrivateBrand  refinishing  accessory products.
The Company is  typically  the  primary  source of supply to its  customers  and
offers a broad range of services designed to enhance the operating  efficiencies
and competitive positions of its customers and suppliers.

The Company  has been the leading  consolidator  in the  automotive  refinishing
distribution   industry,   having   successfully   completed   approximately  25
acquisitions  over the past  seven  years,  ranging  in size from  $0.3  million
fill-in acquisitions to the $73.4 million acquisition of Thompson PBE, Inc. (the
"Thompson  Acquisition").  In addition to the cash purchase  price,  the Company
refinanced approximately $34.5 million of Thompson's outstanding indebtedness at
the date of purchase.  The  Thompson  Acquisition,  completed in November  1997,
significantly expanded the Company's geographic presence in the Southeastern and
Western United States.  Subject to receipt of shareholder approval,  the Company
expects to close the acquisition of LDI AutoPaints, Inc.("AutoPaints") (the "LDI
Acquisition"),  which will  increase  the  Company's  presence in  Florida.  The
Company  intends to  continue  its  strategy  of  expanding  through  additional
acquisitions.

The Company is an Indiana  corporation.  On March 1, 1998, the Company relocated
its corporate  headquarters from the Kentwood,  Michigan  distribution center to
newly renovated office space in Indianapolis, Indiana. The Company has agreed to
lease that space from LDI, Ltd. ("LDI"),  an Indiana limited partnership and the
indirect parent of AutoPaints,  an Indiana  corporation which owns approximately
67.5% of the outstanding  shares of the Company.  The Company  believes that the
terms of the lease will be at least as  favorable  to the  Company as those that
could be obtained by arms-length  negotiations with an unaffiliated third party.
As a result of this move the  principal  executive  offices of the  Company  are
located at 54  Monument  Circle,  Suite  700,  Indianapolis,  IN 46204,  and its
telephone number is (317) 237-3678.


Industry Overview

The U.S. automotive paint distribution market is approximately $2.4 billion. The
end users of the products distributed by the Company are principally independent
collision  repair shops and  automobile  dealers.  Additionally,  businesses and
government  entities  that  maintain  their own  automobile  fleets,  sellers of
automotive  salvage and other  commercial and  industrial  users make up smaller
percentages  of the  Company's  customer  base.  Automotive  paint  and  related
supplies,  in  contrast  to labor  and  parts,  represent  only a small  portion
(approximately 7-10%) of the total cost of a typical repair job. However,  while
paint is a relatively minor component of the total repair cost, it is a critical
factor in the customer's level of satisfaction.

The domestic wholesale  aftermarket for automotive paint and related supplies is
characterized by a small number of manufacturers of paint and supplies. The five
predominant  manufacturers of automotive paint  distributed in the United States
are DuPont, PPG, BASF, The  Sherwin-Williams  Company  ("Sherwin-Williams")  and
Akzo Nobel ("Sikkens").  In addition,  several other large foreign manufacturers
have recently taken steps to expand the  distribution of their paint products in
the United States. 3M is the predominant  manufacturer of related supplies which
include the most frequently used refinishing  materials,  supplies,  accessories
and tools such as sand paper, masking tape and paint masks.

While automotive paint  manufacturing is highly  concentrated,  automotive paint
distribution  and the end users of automotive paint are highly  fragmented.  The
Company  believes that a large number of independent  distributors of automotive
paint serve an aggregate  of up to 50,000  collision  repair  shops  nationwide.
Based on  published  industry  data,  the  Company  believes  that the number of
collision  repair shops has decreased  approximately  5% in each of the last two
years.  Distributors,  which  tend to be  family-owned  with  only  one to three
distribution  sites,  typically serve a highly localized customer base with each
distribution  site serving  customers  located  within 5 to 10 miles of the site
depending upon demographics, road access and geography.

Below is a Market Profile obtained from Industry Publications:

                No. of Collision               Annual Shop
                  Repair Shops                    Revenue
                                                ($Millions)
                        9,000                  *$0.2
                       13,000                    $0.2 to $0.3
                       12,500                    $0.3 to $0.45
                        7,000                    $0.45 to $0.6
                        3,500                    $0.6 to $1.0
                        2,800                    $1.0 to $2.0
                          800                    $2.0 to $3.0
                          450                    $3.0 to $5.0
                          100                  **$5.0

*  Less than
** Greater than



Due to  the  large  number  of end  users,  and  their  increasing  demands  for
personalized  services  such  as  multiple  daily  deliveries,  assistance  with
color-mixing and matching,  and assistance with paint application techniques and
environmental  compliance reporting,  manufacturers  typically service end-users
through distributors such as FinishMaster.  Nevertheless,  some of the Company's
paint   manufacturers  have  elected  to  operate   company-owned   distribution
facilities in selected markets, including markets in which the Company operates.
The Company believes,  however,  that the largest automotive paint manufacturers
have generally avoided the cost of operating their own distribution  network due
to their  inability to offer  multiple  lines of paint which  prevents them from
spreading  distribution  expenses across the market's entire potential  customer
base.  Consequently,  the Company believes that independent distributors such as
the Company,  which can sell the products of several  paint  manufacturers,  are
better situated to service end users' needs than the distribution  facilities of
automotive paint manufacturers.

Distributors and repair shops are in the process of consolidation  due to, among
other things, the declining number of repair jobs. According to the estimates of
one industry source, the total number of vehicles on the road has increased from
approximately  140 million in 1980 to 189  million in 1996,  while the number of
repair jobs has declined from approximately 18.5 million in 1980 to an estimated
13.0  million  in  1995.  This  decline  has been due to,  among  other  things,
automotive  safety  improvements such as anti-lock  brakes,  rear  window-placed
brake lights and more reliable  radial tires.  Stricter drunk driving laws, more
vigorous law  enforcement  and the  increasing  percentage  of drivers  reaching
middle  age have  also  resulted  in  fewer  accidents.  Additionally,  a higher
percentage  of collision  damaged cars are declared  total  losses,  rather than
repaired,   due  to  uni-body  construction  and  rising  costs  of  repair  and
refinishing.  Over the past  several  years,  the industry  has  benefited  from
warranty work to repair  defective paint finishes on certain  domestic  vehicles
manufactured in the late 1980s and early 1990s.  However,  the Company  believes
that the volume of warranty  repair work decreased  significantly  in 1995, 1996
and 1997 from the levels  experienced  in prior years  because of steps taken by
the major U.S.  automobile  manufacturers to reduce multi-year warranty programs
to repaint certain vehicles.  The Company does not expect to realize significant
future benefits from this set of warranty programs.

The Company  believes  that  environmental  and other  regulatory  pressures and
technological  advancements in paints and coatings are also significant  factors
leading to  consolidation  of both  distributors  and  collision  repair  shops.
Historically,  the application of paints and coatings has released emissions due
to the products' high solvent  content.  In an effort to reduce these emissions,
environmental  regulations  have been proposed or implemented at federal,  state
and local levels.  Paint  manufacturers  have responded to these  regulations by
introducing  technologically  advanced lower volatile organic  compounds ("VOC")
and  water-borne  paints which  require more  advanced  application  techniques.
Furthermore,  the application  equipment itself has been improved.  For example,
the latest high  volume low  pressure  ("HVLP")  spray guns  deliver  paint more
efficiently to a given  surface,  resulting in less paint being emitted into the
atmosphere.  As a result,  automotive  refinishing has become a complex process,
often  requiring  advanced  spray  booths and air  filtration  systems to reduce
unwanted  particulates and emissions.  This complexity  places new challenges on
automotive  refinishers who may not have the training or expertise  necessary to
apply the new paints and  coatings  or the  financial  resources  to acquire the
necessary  equipment.  The Company  believes  that its  experience  in assisting
customers  with  regulatory  compliance and reporting in California and Colorado
will be applicable in other geographic  areas as  EPA-sponsored  VOC regulations
are enacted nationwide.

Further,  insurance  companies have begun to designate  certain collision repair
shops as so-called "direct repair providers." As such, the designated  collision
repair  shops  (approximately  6,500 in the U.S.) are  directed  business by the
insurance  carriers in return for price  concessions  from customary  rates. The
Company believes this trend favors larger, more efficient repair shops.

Products and Suppliers

The Company offers its customers a  comprehensive  selection of prominent  brand
name products and its own FinishMaster  PrivateBrand  products. The product line
consists of  approximately  9,000 stock  keeping units  ("SKUs"),  including the
three leading  brands of  automotive  paints and coatings and a leading brand of
related accessories. FinishMaster PrivateBrand products include some of the most
frequently used refinishing accessories such as masking materials, body fillers,
thinners, reducers and cleaners.

The following table  illustrates the approximate  number of SKUs,  suppliers and
selected  brand names in each of the  Company's  major product  categories.  The
Company may change from time to time the selection and mix of its products.

<TABLE>
<CAPTION>

                                     Approximate
                                      Number of       Approximate
Product Category                    Manufacturers      Number of           Selected Suppliers and
                                    and Suppliers        SKUs                    Brand Names
- ---------------------------------------------------------------------------------------------------
<S>                                      <C>           <C>              <C>                                        
  Branded Paints and Coatings             3+           3,400            DuPont, PPG, BASF, etc.
  Branded Accessories                     3            2,700            3M, Dynatron, US Chemical
  Private Label Accessories              25              100            FinishMaster PrivateBrand
  Other Miscellaneous Products                         2,800            Various
- ---------------------------------------------------------------------------------------------------
       Total                                           9,000
</TABLE>

The Company  relies on four  leading  suppliers  for the majority of its product
requirements.  DuPont, PPG, and BASF supply virtually all of the Company's paint
products,   while  3M  is  the  Company's   largest  supplier  of  paint-related
accessories.   Products   supplied  by  DuPont,   PPG  and  BASF  accounted  for
approximately  65% and 3M  approximately  25% of revenues  in 1997.  The Company
continuously  seeks  opportunities with new and existing suppliers to supply the
highest quality products.

The Company  believes that DuPont,  PPG and BASF are market leaders,  accounting
for a majority of total domestic  automotive  paint sales.  The Company believes
that in fiscal  1997,  it was the largest  purchaser of  aftermarket  automotive
paint in the United  States from each of these  manufacturers.  The Company also
acquires  a  modest  amount  of its  paint  requirements  from  several  foreign
manufacturers  which have  recently  taken steps to expand the  distribution  of
their paint products in the United States. As is common industry  practice,  the
Company  does  not  maintain  long-term  supply  contracts  with  any of its key
suppliers.  The Company  enters into written  agreements  with most of its major
suppliers for each sales outlet. These agreements are nonexclusive and set forth
the  suppliers'  warranties,  procedures  for resolving  disputes and provisions
which generally  allow for annual returns of obsolete  inventory to the supplier
in return for credit or new inventory.  Prices and terms are  established by the
suppliers' invoices and published price lists and may be changed by the supplier
without  notice.  In addition,  the  agreements  require the Company to maintain
adequate inventories at a regularly  established place of business, to train and
manage its sales  staff,  and to use its best  efforts to promote the  products.
These agreements  typically contain reciprocal clauses allowing  cancellation on
written  notice  ranging from 30 to 90 days.  Although  each of these  suppliers
generally  competes  with the others along product  lines,  the Company does not
believe  the  products  are  completely  interchangeable  because  of high brand
loyalty  among  customers  and  their  brand-specific  color  matching  computer
systems. For this reason, the Company's acquisition program is also dependent on
the  willingness of the principal paint suppliers to continue to supply acquired
businesses.  The Company has agreements with other  warehouse  suppliers for the
purchase  of  certain  paint and  non-paint  supplies  in  specified  geographic
locations. These agreements contain minimum volume commitments.

Whenever  practical,  purchases  from  suppliers  are made in large  volumes  to
maximize volume discounts and optimize payment terms. In addition, the Company's
size generally  permits it to benefit from periodic special  incentive  programs
available from suppliers,  which programs provide additional  purchase discounts
and extended due dates of payments in exchange for large volume  purchases.  The
Company also benefits from manufacturer-provided discounts upon early payment of
certain accounts and from other  supplier-supported  programs.  Branded products
carry  the  manufacturers'  guaranties.  Defective  products  typically  may  be
returned to  manufacturers  at no charge to the Company  and  obsolete  products
generally may be returned for a slight restocking fee. Due to the manufacturers'
favorable  return  policies,  the  Company  also  accepts  customer  returns  of
defective or obsolete products.  The Company has arrangements with its suppliers
that enable the Company to return  product to the  suppliers  subject to certain
restocking charges.

The  Company  purchases  substantially  all  of  its  automotive  paint  related
accessories  directly  from  3M,  although  such  supplies  are  also  generally
available from independent warehouse  distributors at somewhat higher costs. The
Company  regularly  purchases a small number of products not available  directly
from the manufacturers  and certain low volume items from independent  warehouse
distributors.

Services

The  Company  offers  comprehensive  value-added  services  designed  to  assist
customers  in  operating  their  businesses  more  effectively.  These  services
include:

Rapid Delivery. Products are delivered to customers using the Company's delivery
fleet of approximately 800 trucks.  The Company offers multiple daily deliveries
per  customer to meet its  customers'  just-in-time  inventory  needs.  Customer
concerns  for  product  availability  typically  take  priority  over all  other
competitive considerations, including price.

Technical  Support.  The Company's  technical support personnel  demonstrate and
recommend products. In addition,  they assist customers with problems related to
their particular product applications. Equipment specialists provide information
to customers regarding their heavy equipment requirements,  such as spray booths
and frame straightening equipment, which are sold by the Company.

Product  Training.  As a result of increasing  regulations,  manufacturers  have
introduced   technologically   advanced,   lower  VOC  paints,   which   require
significantly more sophisticated  application  techniques.  The Company provides
training  services  to its  customers  in  order to  teach  them the  techniques
required to work with these products.  Training sessions are typically conducted
jointly  by the  Company  and  by one or  more  of its  major  suppliers  at the
customer's location or at an off-site location.

Management  Seminars.  Management seminars are conducted at convenient locations
to inform  customers about  regulations,  compliance,  and techniques to improve
productivity and industry trends.

Color  Matching.  The  growing  number of paint  colors is a  challenge  for the
refinishing  industry.  DuPont, for example, has more than 120,000 mix formulas.
With its sophisticated  PC-based color matching  equipment and specialists,  the
Company provides color matching services to its customers.

Inventory  Management.  The Company performs  monthly  physical  inventories for
customers who request this service.  The Company also  provides  customers  with
management information reports on product usage.

Assistance  with  Environmental  Compliance  Reporting.  California  air quality
regulations  mandate  paint and  application  methods  which  result in  reduced
atmospheric emissions of paint and other related materials.  In California,  the
Company  provides  information  to its  customers  with  respect to air  quality
reporting and arranges  demonstrations of new products and applications designed
to comply  with air quality  regulations.  In  addition,  in  California  and in
Colorado,  the  Company  assists  its  customers  with  environmental  reporting
requirements by providing special reports designed to simplify their compliance.
The EPA has  proposed  regulations  to control  VOC  emissions  from  automobile
refinishing nationwide and, accordingly, the Company is considering an expansion
of these programs.

Personnel  Placement.  Certain of the Company's divisions maintain an employment
data base which includes  employment  openings and/or persons seeking employment
with collision  repair shops located in the market  served.  Upon request from a
customer  to fill an  opening,  the Company may provide the names of one or more
persons for the  position.  Similar  services are  available to persons  seeking
employment.  The  Company  does not charge for this  service but  benefits  from
enhanced relationships with its customers and their employees.

Operations

Warehouse.  The Company operates three distribution centers which are located in
Michigan,  California and Florida.  Products are delivered from the distribution
centers to sales outlets weekly by one of the Company's six semi-trucks.

Sales  Outlets.  As of March 31, 1998,  the Company  operated 143 sales  outlets
servicing  customers  in 22 states with a delivery  fleet of  approximately  800
vehicles.  Sales outlets are  strategically  located in order to provide  prompt
service to the Company's customers.  Each sales outlet maintains a comprehensive
selection of competitively priced products tailored to the specific market needs
of its customers.  While supplier commitments in a given market may prevent some
outlets  from  carrying  all of the  Company's  product  lines,  each  outlet is
authorized to carry the majority of the  products,  including at least two major
paint brands. Sales outlets electronically order their inventory requirements on
a regular  basis from the  Company's  distribution  center or directly  from the
manufacturer.

Management  Information Systems. Each of the Company's sales outlets uses either
personal computers or terminals for inventory control and order processing.  The
Company's  main IBM AS/400  computers  collect and  process  data  required  for
operations  analysis,  finance,  warehouse and administrative  functions and the
management of receivables and inventory.  The Company  believes that its current
systems are  adequate  but has  initiated a program to research  further  system
integration  potential  and  operational  efficiencies.  The  Company  has  also
implemented  a  detailed  plan to  ensure  Year  2000  compliance.  The  Company
contemplates  working  closely with its major  suppliers  and customers in their
Year 2000 compliance efforts.  FinishMaster,  like most  organizations,  has not
completed the Year 2000 Compliance process but does not believe that the cost of
such process will be material or that there is a material uncertainty  regarding
its ability to complete  said  process by Year 2000.  The Company has in place a
detailed testing and correction plan which would provide for a smooth transition
into 2000. The focus is to confirm that the supply chain,  from  manufacturer to
FinishMaster to customer,  is not broken due to computer  problems at the change
of the century. In addition,  the Company has written  verification of Year 2000
compliance from all its hardware,  software and suppliers with which it has data
processing relationships.

Sales and Marketing

As of March 31,  1998,  the  Company  employed a 309 person  direct  sales force
consisting of approximately 244 sales representatives,  29 regional managers, 27
technicians and 9 general  managers.  The Company assigns its sales personnel to
specific customer accounts in an effort to build long-term relationships.  Sales
representatives  make frequent  visits to customer  sites in order to review the
customer's requirements and to offer general, technical and product support. The
Company's  sales  personnel are generally  compensated  through a combination of
sales commissions and base salaries. The Company emphasizes continuing education
and training of its sales force in order to provide a high degree of support for
its  customers.   The  Company's  customers  primarily  consist  of  independent
automotive  body repair shops and automobile  dealerships.  The Company does not
maintain long-term contracts with its customers.

Customers

In 1997,  the  Company  served  approximately  20,000  customers,  none of which
accounted for more than 1% of the Company's  sales. The Company believes that it
is the principal  source of supply of automotive  paint and related supplies for
most of its  customers.  In addition to independent  collision  repair shops and
automobile dealers,  which are the Company's largest category of customers,  the
Company's  customers  include  van  converters,   trucking  companies,  schools,
municipalities, government agencies, sellers of automotive salvage, refinishers,
marine and aviation refinishers and other commercial and industrial users.

Competition

The  distribution  segment  of the  automotive  refinishing  industry  is highly
fragmented  and  competitive  with  many  independent   distributors   competing
primarily on the basis of technical  assistance and expertise,  price,  speed of
delivery  and  breadth  of  product  offering.  There  are no other  independent
national distributors of automotive refinish paints and accessories. There are a
number  of  independent  regional  distributors,  many of  which  are in  direct
competition  with the Company on a regional or local level.  Competition  in the
purchase of  independent  distributors  and sales  outlets may occur between the
Company and other automotive  refinishing  distributors  which are also pursuing
growth through acquisitions.

The Company may also encounter  significant  sales  competition  from new market
entrants,   automotive  paint  manufacturers,   buying  groups  or  other  large
distributors  which may seek to enter such  markets or may seek to compete  with
the  Company  for  attractive  acquisition  candidates.   Although  the  largest
automotive   paint   manufacturers   have   generally  not  operated  their  own
distributors, or have done so only on a limited basis, they may decide to expand
such activity in the future. For example,  Sherwin-Williams  distributes its own
automotive  paints  through its sales  outlets.  In addition,  BASF,  one of the
Company's principal  suppliers,  distributes through its own outlets.  While the
Company does not believe that current direct distribution  efforts by automotive
paint  manufacturers  have  significantly  affected  its sales,  there can be no
assurance  that the Company  will not  encounter  increased  competition  in the
future.  The Company may also compete  with its  suppliers in selling to certain
large volume end users such as van  converters,  small  manufacturers  and large
fleet operators.

Employees

As of March 31, 1998, the Company employed approximately 1,660 persons on a full
and  part-time  basis.  None  of  the  employees  are  covered  by a  collective
bargaining  agreement and the Company considers its relations with its employees
to be good.

Governmental Regulation

The Company is subject to various federal, state and local laws and regulations.
These  regulations  impose  requirements  on the Company and its  customers  and
provide  opportunities  to the Company for providing  services to customers with
respect to the use of new products and applications  designed to comply with air
quality regulations. Pursuant to the regulations of the United States Department
of Transportation  and certain state  transportation  departments,  a license is
required to transport the Company's products and annual permits are required due
to classification of certain of the Company's  products as "hazardous."  Various
state and  federal  regulatory  agencies,  such as the  Occupational  Safety and
Health  Administration  and the United States  Environmental  Protection Agency,
have jurisdiction over the operation of the Company's  distribution  centers and
sales outlets,  including worker safety,  community and employee "right-to-know"
laws, and laws regarding clean air and water. In addition,  state and local fire
regulations  extensively  control  the design  and  operation  of the  Company's
facilities.  Such  regulations are complex and subject to change.  Regulatory or
legislative  changes may cause future increases in the Company's operating costs
or otherwise negatively affect operations.  Although the Company believes it has
been and is  currently  in  compliance  with the  applicable  standards  imposed
pursuant to such laws and  regulations,  there can be no  assurance  that in the
future the Company may not be adversely  affected by such  regulations  or incur
increased  operating  costs in  complying  with such  regulations.  The  Company
believes  that,  on  balance,  these  regulations  favorably  affect the Company
because it is, in most  instances,  better able than its smaller  competitors to
comply with such regulations and to assist its customers with compliance.

Environmental

The principal environmental  legislation presently affecting the Company and its
customers in a significant manner is described below.

Resource  Conservation  and Recovery Act of 1976  ("RCRA").  RCRA  regulates the
treatment,  storage and  disposal of  hazardous  and solid  wastes.  Under RCRA,
liability  and stringent  management  standards are imposed on a person who is a
generator or transporter of a hazardous waste or an owner or operator of a waste
treatment,  storage or disposal facility. At some of its locations,  the Company
is subject to RCRA requirements as a small quantity generator.

Comprehensive  Environmental  Response,  Compensation  and Liability Act of 1980
("CERCLA").  CERCLA addresses cleanup of sites at which there has been or may be
a release of hazardous substances into the environment. CERCLA assigns liability
for costs of cleanup and for damage to natural  resources (i) to any person who,
currently or at the time of disposal of a hazardous substance, owned or operated
any facility at which hazardous  substances  were deposited;  (ii) to any person
who by  agreement  or  otherwise  arranged  for the  disposal or  treatment,  or
arranged with a transporter for transport for disposal or treatment of hazardous
substances  owned or  possessed  by such  person;  and (iii) to any  person  who
accepted hazardous  substances for transport to disposal or treatment facilities
or sites  selected by such  person  from which there is a release or  threatened
release of hazardous substances. The Company has acquired a number of businesses
which  prior to  acquisition  may have sent  waste to sites  which  have  become
subject to government cleanup under CERCLA.

Clean Air Act and 1990  Amendments.  The Clean Air Act requires  compliance with
national  ambient  air  quality  standards  ("NAAQS")  and  empowers  the EPA to
establish and enforce limits on the emission of various pollutants from specific
types of  facilities.  The Clean Air Act  Amendments of 1990 (the  "Amendments")
modify the Clean Air Act in a number of significant areas. The Amendments, among
other things, establish new programs and deadlines for achieving compliance with
NAAQS, establish controls for hazardous air pollutants, establish a new national
permit  program for all major sources of pollutants and create  significant  new
penalties,  both civil and  criminal,  for  violations of the Clean Air Act. The
Amendments  specifically  require  a review  of VOC  emissions  from  commercial
products  (which  encompass  emissions  relating to the  application of paint to
automobiles).  Pursuant to this review,  the EPA decided to develop  regulations
controlling  automotive  refinishing  coatings.  At  some of its  locations  the
Company is subject to the Clean Air Act because it uses paint spraying equipment
for paint matching and for training of customers.

Other Federal and State Environmental Laws. The Company's operations are subject
to regulation under,  among others,  the following federal laws: the Clean Water
Act, the Safe Drinking Water Act, the Occupational Safety and Health Act and the
Hazardous  Materials  Transportation  Act. In  addition,  many states have other
regulations and policies to cover more detailed  aspects of hazardous  materials
management.

Local Air Quality  Regulations.  The South Coast Air Quality Management District
(the "SCAQMD")  (Southern  California)  and the Bay Area Air Quality  Management
District (the  "BAAQMD")  (San  Francisco  Bay Area) have  detailed  regulations
pertaining to metal coating and the use of VOCs. These regulations  prohibit the
sale of nonconforming automobile paint at the distributor level, which increases
somewhat  the  compliance  obligations  of the Western  Division's  distribution
sites.  Subsequently,  based on published  industry data, 15 states have adopted
VOC regulations through March 1998. Most of these states have VOC limits similar
to the VOC limits proposed by the EPA. The national  regulations proposed by the
EPA will not  override  more  restrictive  state and local  regulations  such as
California's  regulations,  which have the lowest VOC limits in the country. The
Company  believes its experience  with such  regulations,  including  compliance
reporting and the use of paints and equipment designed to meet such regulations,
is not matched by most smaller competitors.

Compliance by the Company with environmental protection laws has had no material
effect upon capital expenditures, earnings or competitive position.


<PAGE>

ITEM 2 - PROPERTIES

The following  table sets forth  certain  information  regarding the  facilities
operated by the Company as of March 31, 1998.



State (By Division)                  Number of               Number of
                                    Sales Outlets       Distribution Centers
- -----------------------------------------------------------------------------
Central/Northeastern Division
   Connecticut                             3
   Delaware                                1
   Illinois                                5
   Indiana                                 3
   Maryland                                3
   Massachusetts                           4
   Michigan                               11                       1
   New Jersey                              7
   Ohio                                    2
   Oklahoma                                1
   Pennsylvania                            3
   Texas                                  12
   Virginia                                4
   Wisconsin                               3
- --------------------------------------------------------------------------
                                          62                       1
Southeastern Division
   Alabama                                 1
   Florida                                30                       1
   Georgia                                 2
   North Carolina                          6
   South Carolina                          3
- --------------------------------------------------------------------------
                                          42                       1
Western Division
   Arizona                                 3
   California                             30                       1
   Colorado                                6
- --------------------------------------------------------------------------

                                          39                       1
- --------------------------------------------------------------------------

          Total                          143


The  Company's  sales  outlets  range in size from 1,200  square  feet to 13,000
square  feet.  Some of the larger  sales  outlets  are also used as "drop  ship"
points from which they supply  other sales  outlets.  Sales  outlets  consist of
inventory storage areas,  mixing  facilities,  display and counter space and, in
some instances,  sales office space. Sales outlets are strategically  located in
major  markets to maximize  market  penetration,  transportation  logistics  and
overall customer service. The Company's  distribution centers range in size from
5,000 square feet to 38,500 square feet. The  distribution  centers are equipped
with efficient material handling and storage equipment.

The Company owns the distribution  center and one sales outlet in Michigan,  one
sales outlet in Indiana,  and one in Florida. The remainder of the sales outlets
and the other  distribution  centers are leased with terms expiring from 1997 to
2006,  with  options to renew.  The Company  typically  assumes the lease of the
former owner in  acquisitions.  In a number of instances,  the  Company's  sales
outlets are leased from the former owners of businesses acquired by the Company.
The  Company  believes  that all of its leases  were at fair  market  rates when
executed, that presently no single lease is material to its operations, and that
alternative sites are presently available at market rates.

The Company is leasing 8,800 square feet of executive  offices which are located
in Indianapolis, Indiana.

Effective March 1, 1998, the Company  relocated its corporate  headquarters from
the Kentwood,  Michigan  distribution  center to newly renovated office space in
Indianapolis,  Indiana. The Company has agreed to lease that space from LDI. The
Company  believes  that the terms of the lease will be at least as  favorable to
the Company as those that could be obtained by arms-length  negotiations with an
unaffiliated third party.

ITEM 3 - LEGAL PROCEEDINGS

None.

ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

ADDITIONAL ITEM - EXECUTIVE OFFICER OF THE REGISTRANT

The following sets forth certain  information concerning the executive officers
of the Company who are not also directors:

Roger A.  Sorokin (age 57) has served as Vice  President-Finance  of the Company
for more than the previous five years.

Charles  "Remy"  Stephenson  (age 44) was named  Senior  Vice  President  of the
Company,   with   responsibility   for  sales  and  store   operations  for  the
Central/Northeastern  Division, in October,  1997. Prior to joining the Company,
Mr. Stephenson served as Vice President of Marketing of the Company from August,
1997 to October, 1997. Prior to joining the Company, Mr. Stephenson was employed
by Sherwin Williams Auto Finishes Inc. as Director of Sales from September, 1994
to August,  1997 and Regional Director of the Western Region from October,  1991
to September, 1994.



                                     PART II

ITEM 5 - MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED  SHAREHOLDER MATTERS
- -------------------------------------------------------------------------------

FinishMaster's  common  stock trades on The NASDAQ stock market under the symbol
FMST. The number of beneficial owners of FinishMaster's common stock at December
31, 1997 was approximately 588.

The range of high and low sales  prices  reported  by NASDAQ  for the last eight
quarters were:

     YEAR          QUARTER ENDED                HIGH              LOW

     1996          March 31                     15                9-1/2
     1996          June 30                      15-1/4            9-9/16
     1996          September 30                 11-5/8            8-1/4
     1996          December 31                  9-3/8             6-1/2
     1997          March 31                     8-1/2             5-3/4
     1997          June 30                      8-3/4             5-1/4
     1997          September 30                 8-3/4             5-3/8
     1997          December 31                  11-3/4            6-1/4
     1998          January 1-March 27           10-1/2            8

No cash  dividends on common stock have been paid during any period and none are
expected to be paid in the foreseeable  future. The Company anticipates that all
earnings and other cash resources of the Company will be retained by the Company
for investment in its business.



<PAGE>

ITEM 6 - SELECTED CONSOLIDATED FINANCIAL DATA

The following selected consolidated  financial data as of and for the year ended
December 31, 1997, the nine month period ended December 31, 1996 and three years
ended  March  31,1996,  1995 and 1994 are  derived  from the  Company's  audited
consolidated  financial  statements.  The  financial  data  should  be  read  in
conjunction with the Company's  audited  consolidated  financial  statements and
notes  thereto,  which are included  elsewhere  herein,  and with  "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

<TABLE>
<CAPTION>

                                          Fiscal Year      Nine Months
                                        Ended December    Ended December
                                              31,              31,                        Year Ended March 31,
                                           1997 (2)          1996 (1)           1996              1995              1994
                                        ---------------- ----------------- ---------------- ----------------- -----------------

                                                                (in thousands, except per share data)
Statements of Operations Data
<S>                                        <C>                <C>             <C>                <C>              <C>     
Net sales                                  $130,175           $ 95,822        $107,511           $ 79,382         $ 64,693
Gross profit                                 47,107             33,891          38,012             28,048           22,068
Income from operations                        3,832              2,566           5,073              5,394            3,710
Net income                                 $    656           $    660        $  2,649           $  3,462         $  2,145
                                           ========           ========        ========           ========         ========
                                                                                                                
Net income per share - Basic               $   0.11           $   0.11        $   0.44           $   0.58         $   0.48
                                           ========           ========        ========           ========         ========
Diluted                                    $   0.11           $   0.11        $   0.44           $   0.58         $   0.48
                                           ========           ========        ========           ========         ========
                                                                             
Weighted average shares outstanding           5,994              6,000           6,000              6,000            4,472

</TABLE>

(1)      The  Company  changed its  fiscal  year-end  from March 31 to
         December 31, effective for the period ended December 31, 1996.

(2)      The operating results for the year ended December 31, 1997 are affected
         by the  acquisition  of Thompson,  PBE, Inc. on November 21, 1997.  The
         results of Thompson for the month of December, 1997 are included in the
         December 31, 1997  amounts.  For further  explanation  of the operating
         effect of the Thompson  acquisition,  see "Management's  Discussion and
         Analysis of Financial  Condition and Results of  Operations"  at Item 7
         for the year ended December 31, 1997.


<TABLE>
<CAPTION>
                                       December 31,                               March 31,
                                   1997             1996            1996            1995             1994
                              ---------------- --------------- --------------- --------------- -----------------
                                                                                     (1)
                                                               (in thousands)
Balance Sheet Data
<S>                             <C>              <C>             <C>             <C>             <C>     
Working capital                 $ 42,093         $ 22,819        $ 25,036        $ 17,763        $ 21,734
Total assets                     215,418           66,477          66,772          46,442          39,287
Long-term debt                   142,140           21,970          23,248           7,208           3,967
Stockholders' equity              32,932           32,326          31,665          28,956          25,554
</TABLE>


(1)      The  Company  changed its  fiscal  year-end  from March 31 to
         December 31, effective for the period ended December 31, 1996.

(2)      The operating results for the year ended December 31, 1997 are affected
         by the  acquisition  of Thompson,  PBE, Inc. on November 21, 1997.  The
         results of Thompson for the month of December, 1997 are included in the
         December 31, 1997  amounts.  For further  explanation  of the operating
         effect of the Thompson  acquisition,  see "Management's  Discussion and
         Analysis of Financial  Condition and Results of  Operations"  at Item 7
         for the year ended December 31, 1997.

Acquisition Data

Acquisitions  made by  FinishMaster  have been  accounted  for as purchases  and
accordingly,  the acquired  assets and  liabilities  have been recorded at their
estimated fair values at the dates of  acquisition.  Operating  results of these
acquired  organizations  are included in FinishMaster's  consolidated  financial
statements from the respective dates of purchase.  Details of these acquisitions
are  contained  in the  notes  to the  consolidated  financial  statements.  The
Thompson, PBE, Inc. acquisition was accounted for as a purchase and accordingly,
the purchase  price was  allocated to assets  acquired and  liabilities  assumed
based upon their estimated fair values at the date of acquisition.


ITEM  7-MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

General

FinishMaster, Inc. is the leading distributor of automotive paints, coatings and
paint-related  accessories to the automotive  collision  repair  industry in the
United States.  The Company  serves its customers  through 143 sales outlets and
three  distribution  centers located in 22 states. The Company has approximately
20,000  customers to which it provides a  comprehensive  selection of brand name
products  supplied by E.I. DuPont de Nemours & Co.  ("DuPont"),  PPG Industries,
Inc.  ("PPG"),  BASF  Corporation  ("BASF") and Minnesota Mining & Manufacturing
Co., Inc. ("3M") in addition to its own  FinishMaster  PrivateBrand  refinishing
accessory products. The Company is typically the primary source of supply to its
customers and offers a broad range of services designed to enhance the operating
efficiencies and competitive positions of its customers and suppliers.

The  Company  is  the  leading   consolidator  in  the  automotive   refinishing
distribution   industry,   having   successfully   completed   approximately  25
acquisitions  over the past  seven  years,  ranging  in size from  $0.3  million
fill-in  acquisitions  to the  acquisition  of Thompson PBE, Inc. (the "Thompson
acquisition").  On November 21, 1997,  the Company  acquired  substantially  all
outstanding   shares  of  common  stock  of  Thompson  PBE,   Inc.,  a  Delaware
corporation,  for $8.00 per share, or an aggregate of approximately $73,471,000,
including acquisition costs. In addition to the cash purchase price, the Company
refinanced  approximately  $34,474,000 of Thompson's outstanding indebtedness at
the date of  purchase.  The  Thompson  acquisition,  significantly  expanded the
Company's geographic presence in the Southeastern and Western United States. The
Company's operations are currently organized into three divisions:  Southeastern
Division,  Western  Division,  and  Central/Northeastern  Division.  The Company
intends to continue its strategy of expanding through additional acquisitions.

As part of the  integration  of Thompson  PBE and  FinishMaster,  the Company is
planning to  consolidate  and upgrade its store and corporate  computer  systems
over  the  next  two  years.  Current  estimates  for  this  upgrade  amount  to
approximately $3.5 million.

Effective  March 1, 1998 the Company moved its corporate  offices to 54 Monument
Circle,  Indianapolis,  IN 46204.  Relocating  to the new  headquarters  will be
executive  management  including  the  President  and Chief  Operating  Officer,
Purchasing,  Management  Information  Systems,  Human Resources,  Operations and
Finance Executives, as well as the Accounting department.

Computer memory was very expensive on early mainframe computers, therefore, some
computer  programs used only the final two digits for the year in the date field
and  assumed  that the first two digits  were "19." As a result,  some  computer
applications  may be unable to interpret the change from year 1999 to year 2000.
The Company has implemented a detailed plan to ensure Year 2000 compliance.  The
Company  contemplates  working closely with its major suppliers and customers in
their Year 2000 compliance efforts. FinishMaster,  like most organizations,  has
not  completed  the Year 2000  Compliance  process but does not believe that the
cost of such  process  will be material or that there is a material  uncertainty
regarding its ability to complete said process by Year 2000.  The Company has in
place a detailed  testing and  correction  plan which would provide for a smooth
transition  into 2000.  The focus is to  confirm  that the  supply  chain,  from
manufacturer to FinishMaster to customer, is not broken due to computer problems
at the change of the century. In addition,  the Company has written verification
of Year 2000 compliance from all its hardware, software and suppliers with which
it has data processing relationships.

The Company changed its fiscal year-end from March 31 to December 31,  effective
for the period ending December 31, 1996.



<PAGE>

RESULTS OF OPERATIONS

The following table sets forth for the periods  indicated certain items from the
Company's  Statement  of  Operations  and the  corresponding  calculations  as a
percentage of net sales.


<TABLE>
<CAPTION>
                                                                                Twelve Months Ended         Twelve Months Ended
                                                                                      12/31/96                   12/31/95
                                                  Year Ended 12/31/97             (unaudited) (1)             (unaudited) (1)

                                                 $            % of NS            $              % of NS     $            % of NS
                                               ------------------------       --------------------------    ---------------------
NET SALES                                        $130,175        100.0%         $125,795          100.0%  $   99,235       100.0%
COST OF SALES                                      83,068         63.8%           81,591           64.9%      63,568        64.1%
                                               ------------------------       --------------------------    ---------------------
                                                                                                                            
<S>                                                <C>            <C>             <C>              <C>                      <C>  
GROSS PROFIT                                       47,107         36.2%           44,204           35.1%      35,667        35.9%
                                                                                                              

EXPENSES:
Operating                                           20,568        15.8%           20,295           16.1%      14,676        14.8%
Selling, general and administrative                 17,982        13.8%           17,427           13.8%      13,381        13.5%
Depreciation                                         1,435         1.1%              974            0.8%         559         0.5%
Amortization of intangible assets                    3,290         2.6%            2,487            2.0%       1,284         1.3%
                                               ------------------------       --------------------------    ---------------------
                                                                                                                        
                                                    43,275        33.3%           41,183           32.7%      29,900        30.1%
                                               ------------------------       --------------------------    ---------------------
INCOME FROM OPERATIONS                               3,832         2.9%            3,021            2.4%       5,767         5.8%

OTHER INCOME (EXPENSE)
Investment income                                      128         0.1%               99            0.1%        261          0.3%
Interest expense                                    (2,789)       (2.1%)          (1,713)          (1.4%)      (687)        (0.7%)
                                               ------------------------       --------------------------    ---------------------
                                                    (2,661)       (2.0%)          (1,614)          (1.3%)      (426)        (0.4%)
                                               ------------------------       --------------------------    ---------------------

INCOME BEFORE INCOME TAXES                           1,171         0.9%           1,407             1.1%       5,341         5.4%
Income tax expense                                     515         0.4%             745             0.6%       1,871         1.9%
                                               ------------------------       --------------------------    ---------------------
NET INCOME                                       $     656         0.5%       $     662             0.5%    $  3,470         3.5%
                                               ========================       ==========================    =====================

NET INCOME PER SHARE - BASIC                  $       0.11                    $    0.11                     $   0.58
                                              ============                    ==========                    ========

                     - DILUTED                $       0.11                    $    0.11                     $   0.58
                                              ============                    =========                     ========


WEIGHTED AVERAGE  SHARES OUTSTANDING
                                                     5,994                        6,000                        6,000
                                              ============                    =========                     ========
</TABLE>

(1)      The  Company  changed its  fiscal  year-end  from March 31 to
         December 31, effective for the period ended December 31, 1996.

Year ended December 31, 1997 versus Twelve months ended December 31, 1996

The Company changed its fiscal year-end from March 31 to December 31,  effective
for the period ended December 31, 1996. As a result, the audited amounts for the
year ended December 31, 1997 are presented with the comparable unaudited amounts
for the twelve months ended December 31, 1996 and 1995. Management believes that
for purposes of management's  discussion and analysis the comparison between the
twelve month periods  provides a more meaningful  understanding of the Company's
performance.  The results of operations  for the fiscal year ended  December 31,
1997 include the results of  operations  for Thompson  from  December 1, 1997 to
December 31, 1997.  The results of  operations  for the period from November 21,
1997, the date of the acquisition, to November 30, 1997 is not significant.

Net Sales.  Net sales for the year ended  December  31, 1997  increased  by $4.4
million or 3.5% to $130.2  million  from  $125.8  million for the same period in
1996.  This increase was  attributable  to the additional  sales  contributed by
Thompson  of $12.4  million  for the  month of  December  and sales  from  other
acquisitions  of $1.7 million for the year.  The Thompson sales were offset by a
decline in same outlet  sales.  Same outlet sales  declined  primarily  due to a
slowdown in the van conversion industry, the loss of certain low margin business
resulting  from small market share,  suppliers  discounting  and offering  large
incentives in certain  markets to increase market share and flat industry market
conditions.

Gross  Profit.  Gross profit for the year ended  December 31, 1997  increased to
$47.1 million from $44.2 million for the same period in 1996.  Gross profit as a
percentage of sales increased to 36.2% for the year ended December 31, 1997 from
35.1% for the same period in 1996.  The increase in gross profit  percentage  is
the result of  participation  in suppliers'  rebate and  incentive  programs and
optimizing early payment discounts from suppliers.

Operating  Expenses.  Operating  expenses  for the year ended  December 31, 1997
increased  by $0.3  million to $20.6  million  from $20.3  million  for the same
period in the prior year.  Operating expenses as a percent of sales decreased to
15.8% for the year ended December 31, 1997 compared to 16.1% for the same period
in 1996. Operating expenses consist of wages, building and vehicle costs for the
outlets and the distribution  centers.  The decrease in operating  expenses as a
percentage  of  sales  is  the  result  of  the  Company's  profit   improvement
activities,  including, but not limited to, staffing reductions and streamlining
sales outlet and distribution  activities,  which reduced operating  expenses by
approximately $2.4 million.  The profit improvements of $2.4 million were offset
by Thompson's  operating  expenses of $2.3 million for the month of December and
other acquisitions of $0.4 million for the year.

Selling, General, and Administrative Expenses. (SG&A) SG&A expenses for the year
ended  December 31, 1997  increased by $0.6 million to $18.0  million from $17.4
million for the same period in the prior year. SG&A decreased as a percentage of
sales to 13.8% for the year ended  December  31, 1997  compared to 13.9% for the
same  period for the year  ended  December  1996.  SG&A costs for the year ended
December 31, 1997 were reduced  approximately  $2.5 million over the same period
in the prior  year as the result of the  Company's  cost  reduction  activities,
including head count reductions,  professional  fees, travel and  entertainment,
and  advertising.  The cost  reduction of $2.5 million was offset by  Thompson's
SG&A costs for the month of December  of $2.2  million,  selling  costs of other
acquisitions  of $0.3 million and one time costs related to the  integration  of
Thompson and future  acquisitions  of $0.6 million.  General and  administrative
expenses consist of corporate support staff and expenses for commission,  wages,
and expenses supporting customer sales activity.

Depreciation and Amortization of Intangible  Assets.  Depreciation  expenses for
the year ended  December 31, 1997 increased by $0.5 million over the same period
in  the  prior  year.   Depreciation  and  amortization  consists  primarily  of
depreciation  expenses  related to the corporate  distribution  center and store
locations  and  amortization  of  goodwill  and  non-compete  costs  related  to
acquisitions.  The  increase  is  attributable  to $0.2  million  of  Thompson's
depreciation  for the month of  December.  In  addition,  $0.3  million  is from
depreciable assets acquired to improve operating  efficiencies as well as a full
year's depreciation on assets from the prior year's  acquisitions.  Amortization
of intangible  assets  increased by $0.8 million for the year ended December 31,
1997 over the same period of the prior year.  The  increase is  attributable  to
$0.3  million of goodwill  amortization  for the Thompson  acquisition  and $0.5
million of additional acquired intangibles.

Interest  Expense.  Interest  expense  increased $1.1 million for the year ended
December  31,  1997 over the same  period in the prior  year.  Interest  expense
primarily  includes  interest on mortgages and notes payable to former owners of
acquired businesses as well as interest on the Company's credit facilities.  The
increase  in interest  expense  was the result of  interest on debt  incurred to
finance the Thompson transaction. The Thompson transaction occurred November 21,
1997 and the  total  acquisition  price  of $73.5  million  was  funded  through
borrowings.

Provision for Income Tax. The Company's  effective tax rate for the for the year
ended  December  31, 1997 was 44%  compared to 53% for the twelve  months  ended
December 31, 1996. This rate varied from the Company's statutory tax rate of 34%
primarily  due to  state  taxes  along  with  certain  expenses  which  are  not
deductible for tax purposes.

Twelve months ended  December 31, 1996 versus  Twelve months ended  December 31,
1995

For purposes of management's  discussion and analysis, the unaudited amounts for
the twelve  months ended  December 31, 1996 are  presented  with the  comparable
unaudited amounts for the twelve months ended December 31, 1995.

Net Sales.  Net sales for the twelve months ended  December 31, 1996 were $125.8
million,  an increase of  approximately  26.8% compared to $99.2 million for the
twelve months ended December 31, 1995.  The sales  increase  resulted from sales
generated by  acquisitions  in Maryland and Virginia in the twelve  months ended
December 31, 1996. In addition,  acquisitions in Delaware, Michigan, New Jersey,
Oklahoma, Pennsylvania, and Texas in 1995 contributed sales to the entire twelve
months ended December 31, 1996.

Gross  Profit.  Gross profit for the twelve  months ended  December 31, 1996 was
$44.2 million compared to $35.7 million for the twelve months ended December 31,
1995 and as a  percentage  of net sales  decreased  to 35.1% from  35.9%.  Gross
profit percentage  declined as a percentage of net sales as competitive  pricing
pressures  increased  in the twelve  months  ended  December  31,  1996 as paint
manufacturers intensified efforts to gain market share.

Operating Expenses.  Operating expenses for the twelve months ended December 31,
1996 were $20.3  million  compared to $14.7  million for the twelve months ended
December 31, 1995.  Operating expenses as a percentage of net sales increased to
16.1% for the twelve  months ended  December 31, 1996  compared to 14.8% for the
twelve  months ended  December 31, 1995.  Operating  expenses  consist of wages,
building and vehicle  costs for the outlets and the  distribution  centers.  The
increase as a percentage of net sales  resulted from higher  operating  costs of
recent  acquisitions  along with one-time  expenses related to consolidating and
relocating  several  facilities in 1996.  Efficiencies  gained from sales outlet
consolidations  in the Southwestern  Region has enabled the Company to close its
Texas  distribution  center during the first quarter of 1997.  Certain  expenses
related to the  closing of the Texas  distribution  center  affected  the twelve
months ended December 31, 1996. The  additional  expense  increase was partially
offset by the Company's programs to reduce costs.

Selling,  General and Administrative.  SG&A expenses for the twelve months ended
December 31, 1996 were $17.4  million  compared to $13.4  million for the twelve
months  ended  December  31, 1995.  SG&A  expenses as a percentage  of net sales
increased  to 13.8% for the twelve  months ended  December 31, 1996  compared to
13.5% for the twelve months ended December 31, 1995.  General and administrative
expenses consist of corporate support staff and expenses for commission,  wages,
and expenses supporting customer sales activity.

Depreciation  and  Amortization.  Depreciation  and  amortization for the twelve
month  period was $3.5 million  compared to $1.8  million for the twelve  months
ended December 31, 1995.  Depreciation  and  amortization as a percentage of net
sales  increased to 2.8% for the twelve months ended  December 31, 1996 compared
to 1.8%  for the  twelve  months  ended  December  31,  1995.  Depreciation  and
amortization consist primarily of depreciation  expenses related to the Michigan
distribution  center and sales outlets and amortization of goodwill and costs of
non-competition  agreements  related to acquisitions.  The increase results from
amortization  of  intangibles  and  depreciation  of fixed  assets  incurred  in
connection  with the Company's  acquisitions in Virginia and Maryland during the
current period and a full year's  amortization and depreciation for prior year's
acquisitions  along with  revisions,  in 1996, to the estimated lives of certain
intangibles.

Interest Expense. Interest expense for the twelve months ended December 31, 1996
was $1.7 million  compared to $0.7 million for the twelve months ended  December
31, 1995.  Interest expense  primarily  includes interest on mortgages and notes
payable to former  owners of  acquired  businesses  as well as  interest  on the
Company's  line of credit.  The increase was the result of interest  incurred in
connection with seller financing for current year acquisitions and the increased
use of the Company's line of credit to support  acquisitions and working capital
requirements.

Provision for Income Tax. The Company's effective tax rate for the twelve months
ended  December  31, 1996 was 53%  compared to 40% for the twelve  months  ended
December 31, 1995. This rate varied from the Company's statutory tax rate of 34%
primarily  due to  state  taxes  along  with  certain  expenses  which  are  not
deductible for tax purposes.







<PAGE>



QUARTERLY INFORMATION

The following  table sets forth  consolidated  statements of operations data for
each of the eight  quarters  ended  December 31, 1997.  The unaudited  quarterly
information has been prepared on the same basis as the annual  information  and,
in management's  opinion,  includes all  adjustments,  consisting of only normal
recurring entries,  necessary for a fair presentation of the information for the
quarters  presented.  The operating  results for any quarter are not necessarily
indicative of results for any future period.

<TABLE>
<CAPTION>
                                                                  Quarterly Results for the Periods Ended
                                                     December 31, 1997                           December 31, 1996
                                        --------------------------------------------  ------------------------------------------
                                        3/31/97    6/30/97    9/30/97    12/31/97(3)  3/31/96    6/30/96    9/30/96    12/31/96
                                                                 (in thousands, except per share data)
<S>                                      <C>        <C>        <C>        <C>          <C>         <C>       <C>         <C>    
Net sales                                $29,239    $31,034    $30,696    $39,206      $29,973     $33,149   $33,399     $29,274
Cost of sales                             18,610     19,462     19,539     25,457       19,660      21,222    21,584      19,125
                                        --------   --------   --------   --------     --------    --------  --------    --------
Gross profit                              10,629     11,572     11,157     13,749       10,313      11,927    11,815      10,149
Operating expenses                         4,667      4,593      4,739      6,569        4,982       5,062     5,182       5,069
Selling, general and
   administration                          3,801      3,942      3,903      6,336        4,235       4,425     4,062       4,705
Depreciation and  amortization(1)          1,017      1,026      1,057      1,625          641        705        769      1,346
                                        --------   --------   --------   --------     --------    --------  --------    --------
Income(loss) from operations               1,144      2,011      1,458       (781)         455       1,735     1,802        (971)
Investment income, net                         6         26         35         61           22          29        12          36
Interest expense                            (494)      (437)      (345)    (1,513)        (340)       (478)     (509)       (386)
                                        --------   --------   --------   --------     --------    --------  --------    --------
                                                                                                      
Income(loss) before income taxes             656      1,600      1,148     (2,233)         137       1,286     1,305      (1,321)
Income tax expense(benefit) (1)              250        595        436       (766)         135        587        478       (455)
                                        --------   --------   --------   --------     --------    --------  --------    --------
Net income (loss)                         $  406   $  1,005  $     712    $(1,467)     $     2    $    699 $     827    $   (866)
                                        ========  =========  =========  ==========     =======    ======== =========    =========

Net income (loss) per share - Basic (2)   $ 0.07     $ 0.17     $ 0.12   $ (0.24)       $ 0.00     $ 0.12     $ 0.14   $   (0.14)
                                        ========  =========  =========  =========    =========   ========  =========   ==========
                           - Diluted (2)  $ 0.07     $ 0.17     $ 0.12   $ (0.24)       $ 0.00     $ 0.12     $ 0.14   $   (0.14)
                                        ========  =========  =========  =========    =========   ========  =========   ==========
</TABLE>


(1)      The increase in depreciation and amortization results from amortization
         of intangibles and  depreciation of fixed assets incurred in connection
         with the Company's  acquisitions in the periods ended December 31, 1997
         and 1996 and a full  year's  amortization  and  depreciation  for prior
         year's  acquisitions  along with  revisions to the  estimated  lives of
         certain intangibles in the quarter ending December 31, 1996.

(2)      The sum of the  quarterly  net income  (loss) per share amounts for the
         periods  presented may not equal the annual amount reported because net
         income per share is computed independently for each quarter.

(3)      The  operating  results for the  quarter  ended  December  31, 1997 are
         affected by the Thompson  acquisition,  which was completed on November
         21, 1997.  The results of Thompson for the month of December,  1997 are
         included in the December 31, 1997 amounts.  For further  explanation of
         the operating  effect of the Thompson  acquisition,  see  "Management's
         Discussion   and  Analysis  of  Financial   Condition  and  Results  of
         Operations" for the year ended December 31, 1997.


Seasonality  and  Quarterly  Fluctuations.  The  Company's  sales and  operating
results  have  varied  from  quarter to quarter  due to various  factors and the
Company expects these fluctuations to continue. Among these factors are seasonal
buying  patterns  of the  Company's  customers  and the timing of  acquisitions.
Historically,  outlet sales have slowed in the late fall and winter of each year
largely due to inclement  weather and the reduced number of business days during
the holiday season. As a result, financial performance for the Company's outlets
is generally  lower during the December and March quarters  compared to the June
and  September  quarters.  In  addition,  the timing of  acquisitions  may cause
substantial  fluctuations  of operating  results  from  quarter to quarter.  The
Company takes advantage of periodic special  incentive  programs  available from
suppliers which extend the due date of purchases beyond terms normally available
with large volume  purchases.  The timing of these  programs can  contribute  to
fluctuations  in  the  Company's  quarterly  cash  flow.  Although  the  Company
continues  to  investigate  strategies  to smooth  the  seasonal  pattern of its
quarterly  results of  operations,  there can be no assurance that the Company's
net sales,  results of  operations  and cash flow will not  continue  to display
these seasonal patterns.



<PAGE>



INFLATION AND OTHER ECONOMIC FACTORS

Inflation  affects  FinishMaster's  costs of materials sold,  salaries and other
related  costs  of  distribution.   To  the  extent  permitted  by  competition,
FinishMaster has offset these higher costs of materials  through selective price
increases.

The Company's business may be negatively affected by cyclical economic downturns
in the markets in which it operates. In addition,  markets in the van conversion
industry may increase the cyclical nature of the Company's operations.  Sales in
this market accounted for approximately 5-10% of sales for the periods reported.
There is no assurance that the Company will not be materially adversely affected
in the future by cyclical  downturns in its  markets.  The  Company's  financial
performance  is  also  dependent  on  its  ability  to  acquire  businesses  and
profitably  integrate  them into their  operations.  

QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The Company  considered  the  provisions of Financial  Reporting  Release No. 48
"Disclosure of Accounting  Policies for  Derivative  Financial  Instruments  and
Derivative Commodity  Instruments and Disclosure of Quantitative and Qualitative
Information  about Market Risk  Inherent in  Derivative  Financial  Instruments,
Other Financial  Instruments and Derivative Commodity  Instruments." The Company
had no holdings of  derivative  financial  or  commodity  based  instruments  at
December 31, 1997. A review of the Company's  other  financial  instruments  and
risk  exposures at December 31, 1997  indicated that the Company had exposure to
interest rate risk. At December 31, 1997,  the Company  concluded that near-term
changes to interest rates should not materially  affect the Company's  financial
position, results of operations or cash flows.

Other discussion  regarding the Company's  business risks is presented in Item 1
"Business" on this Form 10-K.

LIQUIDITY AND CAPITAL RESOURCES

The consolidated  financial  statements contain audited statements of cash flows
for the year ended  December 31, 1997,  the nine months ended  December 31, 1996
and the year ended March 31, 1996. The following table shows unaudited condensed
consolidated  statements  of cash flows for the three  comparable  twelve  month
periods.

<TABLE>
<CAPTION>
                                               Year Ended             Twelve Months Ended        Twelve Months Ended
                                           December 31, 1997           December 31, 1996          December 31, 1995
                                                                          (unaudited)                (unaudited)
                                           --------------------------------------------------------------------------
                                                                         (in thousands)
<S>                                           <C>                          <C>                          <C>      
Net cash provided by (used in):

Operating activities                          $  1,257                     $  3,280                     $ (1,875)
                                                                                                     
Investing activities                           (74,846)                      (6,135)                      (5,085)
                                                                                                     
Financing activities                            73,653                        2,617                        7,084
                                              --------                     --------                     -------- 
                                                                                                     
Increase (decrease) in cash                         64                         (238)                         124
                                                                                                     
Cash at beginning of period                        300                        1,647                        2,138
                                              --------                     --------                     -------- 
                                                                                                     
Cash at end of period                         $    364                     $  1,409                     $  2,262
                                              ========                     ========                     ======== 
</TABLE>


The Company's liquidity and capital resources have been significantly influenced
by acquisition  activity.  The Company  historically  has financed  acquisitions
through a combination of seller  financing,  internally  generated cash flow and
unsecured bank borrowings under the Company's loan facilities.  In addition, net
proceeds of $16.2 million from a February,  1994 public stock offering were used
to accelerate the Company's acquisition program.

On November 21, 1997, the Company acquired  substantially all of the outstanding
common  stock of  Thompson  PBE,  Inc.  for  $8.00  per  share.  Thompson,  like
FinishMaster,  is an aftermarket  distributor of automotive paints, coatings and
related supplies. The total purchase price, including related acquisition costs,
was   $73,471,000.   The  Company  also   refinanced   $34,474,000  of  Thompson
indebtedness.  The Company  funded the  acquisition  and  refinanced  Thompson's
indebtedness  with a combination of bank financing and  subordinated  borrowings
from LDI.

Cash  provided  by  operating  activities  was $1.3  million  for the year ended
December  31,1997,  compared to $3.3  million for the  comparable  period of the
prior  year.   The  decrease  in  cash   provided  by  operations  is  primarily
attributable to cash used to take advantage of early payment discounts available
from  suppliers  and for  partial  payment  of the  past due  Thompson  accounts
payable.  In  addition,  cash was used for large  inventory  buys at year end in
advance of price increases.

Cash of $3.4 million was provided by accounts receivable reductions for the year
ended December 31, 1997 compared to $1.0 million in the same period of the prior
year. This was a result of increased collection efforts and improvements in days
sales outstanding.

The Company  used cash of $1.5  million in the year ended  December 31, 1997 and
$0.4  million  in the same  period  in the  prior  year as the  result  of large
inventory buys from major suppliers in advance of price increases.  Inventory at
December 31, 1997  included  approximately  $5.0 million  attributable  to large
year-end buys.

Cash used of $6.4 million for  accounts  payable and other  current  liabilities
increased  $5.3 million over the same period in the prior year.  The increase in
cash used was a result of increased  participation  in major  supplier  discount
programs and the payment of Thompson's past due accounts payable.

The Company's  investing  activities used cash of $74.1 million to acquire three
businesses,  including  Thompson,  in the year ended  December  31,  1997.  This
compares to $5.3  million used to acquire six  businesses  in the same period in
the prior year. In addition the Company had capital expenditures of $0.7 million
and $0.6 million in the years ended  December  31, 1997 and 1996,  respectively.
Capital expenditures were primarily for sales outlet and warehouse  improvements
and equipment.  The Company uses operating leases to finance its computer system
and delivery vehicles.

The Company's  financing  activities provided cash of $73.7 million for the year
ended December 31, 1997 compared to $2.6 million in the same period in the prior
year. For the year ended December 31, 1997 cash was provided from  borrowings to
finance the Thompson acquisition of $73.8 million and $34.4 million to refinance
Thompson's  debt. In addition,  $5.6 million was borrowed on the working capital
line to reduce  Thompson's  past due accounts  payable and $4.1 million was used
for  repayment  of long  term  seller  financing  on  other  current  and  prior
acquisitions.  For the year ended  December 31, 1996 cash  provided by financing
activities  of $2.6  million  was  used  for  working  capital  and  acquisition
requirements.

The Company had working capital of  approximately  $42.0 million at December 31,
1997. In addition to working capital,  the Company had term credit and revolving
credit  facilities  totaling $100 million,  and senior  subordinated debt of $30
million.  At December 31, 1997 the Company had available  $8.5 million of unused
revolving credit.

As a condition of the amended bank credit  facility of $100 million,  LDI agreed
to make by June 30, 1998 an additional  equity investment of $14 million or such
lesser amount as may be acceptable to the Company's bank. The Company intends to
satisfy this requirement through an acquisition of LDI AutoPaints ("AutoPaints")
in exchange for equity in the Company.

The Company is  currently  pursuing  other  financing  arrangements.  Should the
Company be successful in implementing  favorable financing terms,  proceeds will
be used to retire certain bank term loans,  a portion of  outstanding  under the
revolving  credit  facility  and the  subordinated  debt  payable to LDI.  Early
retirement of indebtedness will result in an extraordinary loss in the amount of
the net book value of  capitalized  debt  issue  costs.  At  December  31,  1997
unamortized debt issue costs were approximately $1.6 million.

FORWARD-LOOKING STATEMENTS AND ASSOCIATED RISKS

This Report contains  certain  forward-looking  statements  pertaining to, among
other things,  the Company's  future results of operations,  cash flow needs and
liquidity,   acquisitions   and  other   aspects   of  its   business.   Similar
forward-looking  statements may be made by the Company from time to time.  These
statements  are based  largely on the  Company's  current  expectations  and are
subject to a number of risks and  uncertainties.  Actual  results  could  differ
materially from these forward-looking statements.  Important factors to consider
in evaluating such forward-looking statements include changes in external market
factors,  changes in the Company's  business strategy or an inability to execute
its  strategy  due  to  changes  in  its  industry  or  the  economy  generally,
difficulties associated with assimilating acquisitions,  the emergence of new or
growing   competitors,   seasonal  and  quarterly   fluctuations,   governmental
regulation,  the potential loss of key suppliers,  and various other competitive
factors.  In light of these risks and  uncertainties,  there can be no assurance
that  the  future  developments  described  in  the  forward-looking  statements
contained in this Report will in fact occur.

ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTAL DATA

The response to this item is submitted in a separate section of this report.

ITEM 9 -  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE

None.

                                    PART III

ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Item 10 is  incorporated  by reference from the  Registrant's  definitive  proxy
statement to be filed within 120 days of December 31, 1997.

ITEM 11 - EXECUTIVE COMPENSATION

Item 11 is  incorporated  by reference from the  Registrant's  definitive  proxy
statement to be filed within 120 days of December 31, 1997.

ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Item 12 is  incorporated  by reference from the  Registrant's  definitive  proxy
statement to be filed within 120 days of December 31, 1997.

ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Item 13 is  incorporated  by reference from the  Registrant's  definitive  proxy
statement to be filed within 120 days of December 31, 1997.

                                     PART IV

ITEM 14 - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)List the following documents filed as part of this report:

Financial Statements -- Included elsewhere in this report.

Report of Independent Auditors

Consolidated Balance Sheets

Consolidated Statements of Operations

Consolidated Statements of Cash Flows

Consolidated Statements of Shareholders' Equity

Notes to Consolidated Financial Statements

Financial Statement Schedules


(b)   Reports on Form 8-K:

         - A Form 8-K was  filed on  October  15,  1997 to  accompany  the press
         release  issued in  connection  with the execution of the Agreement and
         Plan  of  Merger,   dated  as  of  October  14,  1997,   by  and  among
         FinishMaster, Inc., FMST Acquisition Corporation and Thompson PBE, Inc.
         ("Thompson"),   pursuant  to  which  the  Company   would  acquire  the
         outstanding shares of Thompson for a price of $8.00 per share.

         - A Form 8-K was filed on  December  on  December 3, 1997 to report the
         completion  of the  acquisition  by the  Company of  Thompson,  and was
         amended  by a Form  8-K/A  filed on  February  2,  1998 to  incorporate
         certain pro forma  consolidated  financial  statements  of the Company,
         after giving effect to the acquisition of Thompson.

(c)      The Exhibits filed herewith or incorporated herein by reference are set
         forth in the Exhibit Index on page ___.



<PAGE>



                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

Date  March  31, 1998                        FINISHMASTER, INC.

                                             By: /s/ Thomas U. Young
                                                 ------------------------------
                                                 Thomas U. Young,
                                                 President, Vice Chairman of the
Board and Chief Operating Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.

    Signature                        Date            Title
    ----------------------------------------------------------------------------
(1) Principal Executive Officer:

    /s/Andre B. Lacy
    -------------------
    Andre B. Lacy                   March 31, 1998   Chairman of the Board
                                                     and Chief Executive Officer
    (2) Principal Financial 
        and Accounting Officer:


     /s/Roger A. Sorokin   
    -------------------
    Roger A. Sorokin                March 31, 1998   Vice President--Finance

(3) A Majority of the 
    Board of Directors:


     /s/Andre B. Lacy
    -------------------
    Andre B. Lacy                   March 31, 1998   Director


     /s/Thomas U. Young
    -------------------
    Thomas U. Young                 March 31, 1998   Director


     /s/Margot L. Eccles
    -------------------
    Margot L. Eccles                March 31, 1998   Director


     /s/William J. Fennessy
    -------------------
    William J. Fennessy             March 31, 1998   Director


     /s/Peter L. Frechette
    -------------------
    Peter L. Frechette              March 31, 1998   Director


     /s/Michael L. Smith
    -------------------
    Michael L. Smith                March 31, 1998   Director


     /s/Walter S. Wiseman
    -------------------
    Walter S. Wiseman               March 31, 1998   Director


<PAGE>



                           ANNUAL REPORT ON FORM 10-K
                        ITEM 8 and 14(a)(1) AND (2), (c),
                                     AND (d)
          LIST OF FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE
                                CERTAIN EXHIBITS
                          FINANCIAL STATEMENT SCHEDULE
                          YEAR ENDED DECEMBER 31, 1997
                               FINISHMASTER, INC.
                              INDIANAPOLIS, INDIANA

<PAGE>



FORM 10-K--ITEM 8 and 14(a)(1) AND (2)
FINISHMASTER, INC. AND SUBSIDIARIES

INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULE


The  following  consolidated  financial  statements  of  FinishMaster,  Inc. and
Subsidiaries are included in Item 8 of this Report:

Page

Report of Independent Auditors                                           ____

Consolidated Balance Sheets                                              ____

Consolidated Statements of Operations                                    ____

Consolidated Statements of Cash Flows                                    ____

Consolidated Statements of Shareholders' Equity                          ____

Notes to Consolidated Financial Statements                               ____


         The   following    consolidated   financial   statement   schedule   of
         FinishMaster, Inc. and Subsidiaries is submitted herewith:

Schedule II                                                              ____


     All  other  schedules  for  which  provision  is  made  in  the  applicable
     accounting  regulation of the Securities and Exchange Commission are either
     included  within the financial  statements,  not required under the related
     instruction or are inapplicable and, therefore, have been omitted.


<PAGE>


REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and Stockholders
FinishMaster, Inc.



We have audited the  accompanying  consolidated  balance sheets of FinishMaster,
Inc. and  Subsidiaries  as of December  31, 1997 and December 31, 1996,  and the
related consolidated  statements of operations,  stockholders'  equity, and cash
flows for the year  ended  December  31,  1997 and the nine month  period  ended
December 31, 1996.  Our audits also  included the financial  statement  schedule
listed in the index at Item 14(a).  These  financial  statements  and  financial
statement  schedule are the  responsibility  of the  Company's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
schedule based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
FinishMaster,  Inc. and  Subsidiaries at December 31, 1997 and December 31, 1996
and the  consolidated  results of their  operations and their cash flows for the
year ended December 31, 1997 and the nine-month  period ended December 31, 1996,
in  conformity  with  generally  accepted  accounting  principles.  Also, in our
opinion,  the related financial statement schedule,  when considered in relation
to the  basic  financial  statements  taken as a whole,  presents  fairly in all
material respects the information set forth therein.




                                                        COOPERS & LYBRAND L.L.P.



Grand Rapids, Michigan
March 20, 1998



<PAGE>


REPORT OF INDEPENDENT AUDITORS





Board of Directors and Stockholders
FinishMaster, Inc.



We  have  audited  the  accompanying   consolidated  statements  of  operations,
stockholders'  equity,  and cash flows of FinishMaster,  Inc. and Subsidiary for
the year ended March 31, 1996. These financial statements are the responsibility
of the  Company's  management.  Our  responsibility  is to express an opinion on
these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion,  consolidated  financial  statements  referred to above  present
fairly, in all material respects the consolidated results of operations and cash
flows of FinishMaster, Inc. and Subsidiary for the year ended March 31, 1996, in
conformity with generally accepted accounting principles.





                                                          ERNST & YOUNG L.L.P.








Detroit, Michigan
April 18,1996


<PAGE>



REPORT OF INDEPENDENT AUDITORS





Board of Directors and Stockholders
FinishMaster, Inc.



We have audited the consolidated  financial statements of FinishMaster,  Inc. as
of March 31, 1996 and for the year then ended and have issued our report thereon
dated April 18, 1996. Our audit also included Schedule II of FinishMaster,  Inc.
which is included in the  financial  statement  schedule  listed in the index at
Item 14(a) of FinishMaster,  Inc. in its Annual Report on Form 10-K for the year
ended March 31, 1996. This financial statement schedule is the responsibility of
FinishMaster, Inc. management. Our responsibility is to express an opinion based
on our audits.

In our opinion, the financial statements schedule of FinishMaster, Inc. referred
to above, when considered in relation to the FinishMaster,  Inc. basic financial
statements taken as a whole,  presents  fairly,  in all material  respects,  the
information set forth therein.







                                                  ERNST & YOUNG L.L.P.















Detroit, Michigan
April 18, 1996


<PAGE>



                               FINISHMASTER, INC.
                           CONSOLIDATED BALANCE SHEETS
                      (in thousands, except share amounts)


<TABLE>
<CAPTION>
                                                                                        December 31,         December 31,
                                                                                            1997                 1996
                                                                                     -------------------- --------------------

ASSETS
CURRENT ASSETS
<S>                                                                                      <C>                  <C>      
     Cash                                                                                $     364            $     300
     Accounts receivable, net of allowance for doubtful
         accounts of $2,247 and $700 respectively                                           28,744               12,752
     Inventory                                                                              53,442               24,828
     Refundable income taxes                                                                 1,299                   -
     Deferred income taxes                                                                   3,844                  474
     Prepaid expenses and other current assets                                               2,751                  785
                                                                                          --------               ------
                                                        TOTAL CURRENT ASSETS                90,444               39,139

PROPERTY AND EQUIPMENT
     Land                                                                                      368                  368
     Vehicles                                                                                1,082                   55
     Buildings and improvements                                                              3,797                3,105
     Machinery, equipment and fixtures                                                       9,065                5,909
                                                                                            ------               ------
                                                                                            14,312                9,437
     Accumulated depreciation                                                               (4,016)              (2,866)
                                                                                        -----------            ---------
                                                                                            10,296                6,571
OTHER ASSETS
     Intangible assets, net                                                                110,870               20,357
     Deferred income taxes                                                                   3,374                  289
     Other                                                                                     434                  121
                                                                                       -----------           ----------
                                                                                           114,678               20,767
                                                                                          --------             --------
                                                                                         $ 215,418             $ 66,477
                                                                                         =========             ========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Note payable, bank                                                              $         -             $    1,841
     Accounts payable                                                                       28,274                7,786
     Accrued expenses and other current liabilities                                         12,072                2,554
     Current maturities of long-term obligations                                             8,005                4,139
                                                                                            ------               ------
                                                   TOTAL CURRENT LIABILITIES                48,351               16,320

LONG-TERM OBLIGATIONS, less current maturities                                             134,135               17,831

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
     Preferred stock, no par value, 1,000,000 shares authorized;
         no shares issued and outstanding
     Common stock, $1 stated value; 10,000,000 shares authorized;
         5,992,640 and 6,000,140 shares issued and outstanding                              5,993                6,000
     Additional paid-in capital                                                             14,466               14,509
     Retained earnings                                                                      12,473               11,817
                                                                                           -------              -------
                                                                                            32,932               32,326
                                                                                          --------              -------
                                                                                         $ 215,418             $ 66,477
                                                                                         =========             ========
</TABLE>



The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>



                               FINISHMASTER, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)


<TABLE>
<CAPTION>
                                                                                            Nine Months
                                                                        Year Ended             Ended             Year Ended
                                                                       December 31,         December 31,         March 31,
                                                                           1997                 1996               1996
                                                                    -------------------- ------------------- ------------------

<S>                                                                      <C>                  <C>                 <C>     
NET SALES                                                                $130,175             $ 95,822            $107,511

COST OF SALES                                                              83,068               61,931              69,499
                                                                          -------              -------             -------
GROSS PROFIT                                                               47,107               33,891              38,012

EXPENSES:
   Operating                                                               20,568               15,313              16,382
   Selling, general and administrative                                     17,982               13,192              14,467
   Depreciation                                                             1,435                  755                 779
   Amortization of intangible assets                                        3,290                2,065               1,311
                                                                           ------               ------              ------
                                                                           43,275               31,325              32,939
                                                                          -------              -------             -------
                                            INCOME FROM OPERATIONS          3,832                2,566               5,073

OTHER INCOME (EXPENSE):
   Investment income                                                          128                   77                 183
   Interest expense                                                        (2,789)              (1,373)               (841)
                                                                          --------             --------          ---------
                                                                           (2,661)              (1,296)               (658)
                                                                         ---------             --------            --------

INCOME BEFORE INCOME TAXES                                                  1,171                1,270               4,415
   Income tax expense                                                         515                  610               1,766
                                                                          -------              -------              ------
                                                                         $    656             $    660             $ 2,649
                                                                         ========             ========             =======
NET INCOME

                              NET INCOME PER SHARE       - BASIC       $      .11           $      .11          $      .44
                                                                       ==========           ==========          ==========

                                                         - DILUTED     $      .11           $      .11          $      .44
                                                                       ==========           ==========          ==========

                               WEIGHTED AVERAGE SHARES OUTSTANDING          5,994                6,000               6,000
                                                                         ========            =========             =======

</TABLE>


The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>



                               FINISHMASTER, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                          Nine months      Year ended
                                                             Year ended  ended December    March 31,
                                                            December 31,     31,
                                                                 1997        1996          1996
                                                           -------------------------------------------

OPERATING ACTIVITIES:
<S>                                                         <C>              <C>              <C>     
  Net income                                                $    656         $    660         $  2,649
                                                                                           
  Adjustments  to  reconcile  net  income                                                  
    to net cash  provided  by  (used  in)                                                  
    operating activities:                                                                  
      Depreciation and amortization                            4,725            2,820            2,090
     Bad debt expense                                            859              798              548
                                                                                           
     Deferred income taxes                                      (681)            (400)             (38)
      Changes in operating assets and liabilities:                                         
         Account receivable                                    3,388            2,324           (1,997)        
         Inventories                                          (1,456)            (815)            (778)
         Prepaids and other current assets                       177             (270)            (243)
         Accounts payable and other current liabilities       (6,411)          (2,775)          (2,694)
                                                            --------         --------         --------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES            1,257            2,342             (463)
                                                                                           
                                                                                           
INVESTING ACTIVITIES:                                                                      
  Business acquisitions                                      (74,149)          (3,083)         (22,193)
  Purchases of property and equipment                           (697)            (620)            (762)
  Sale of marketable securities                                   --               --            6,906
  Other                                                           --              (11)            (313)
                                                            --------         --------         --------
                                                                                           
NET CASH USED IN INVESTING ACTIVITIES                        (74,846)          (3,714)         (16,362)
                                                                                           
                                                                                           
FINANCING ACTIVITIES:                                                                      
                                                                                           
  Net borrowings (repayments) under note payable, bank        (1,841)           1,841               --
                                                                                           
  Purchase of common stock                                       (50)              --               --
  Acquisition financing                                       73,819            1,191           10,774
  Debt issuance costs                                         (1,689)              --               --
                                                                                           
  Proceeds from long-term obligations                         41,951               --            7,809
  Repayment of long-term obligations                         (38,537)          (2,469)          (2,787)
                                                            --------         --------         --------
NET CASH PROVIDED BY FINANCING ACTIVITIES                     73,653              563           15,796
                                                            --------         --------         --------
                                                                                           
                                                                                           
INCREASE (DECREASE) IN CASH                                       64             (809)          (1,029)
                                                                                           
CASH AT BEGINNING OF PERIOD                                      300            1,109            2,138
                                                            --------         --------         --------
                                                                                           
CASH AT END OF PERIOD                                       $    364         $    300         $  1,109
                                                            ========         ========         ========
                                                                                           
                                                                                           
                                                                                           
SUPPLEMENTAL  DISCLOSURE  OF CASH FLOW  INFORMATION                                        
Cash paid during the period for:                                                           
    Interest                                                $  2,192         $  1,313         $    762
                                                            ========         ========         ========
                                                                                           
    Taxes                                                   $  1,520         $    687         $    774
                                                            ========         ========         ========
</TABLE>


The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>



                               FINISHMASTER, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                         Additional        Net
                                                             Common       paid-in       Unrealized      Retained
                                                             Stock        Capital      Gain/(Loss)      Earnings      Totals
                                                          ------------- ------------- --------------- ------------- ------------

<S>                                                        <C>          <C>            <C>          <C>           <C>       
BALANCES AT APRIL 1, 1995                                    $ 6,000      $ 14,508       $      (60)  $    8,508    $   28,956

Adjustment related to sale of marketable securities                                              60                         60

Net income for the year                                                                                    2,649         2,649
                                                             -------       -------        ---------      -------        ------

BALANCES AT MARCH 31, 1996                                     6,000        14,508                 -      11,157        31,665

Options exercised                                                                1                                            1

Net income for the nine month period                                                                         660           660
                                                             -------       -------        ---------      -------        ------

BALANCES AT DECEMBER 31, 1996                                  6,000        14,509                        11,817        32,326
                                                                                            -

Purchase of common stock                                          (7)          (43)
                                                                                                                           (50)

Net income for the year                                                                                      656           656
                                                             -------       -------        ---------      -------        ------

BALANCES AT DECEMBER 31, 1997                                $ 5,993      $ 14,466        $    -          $12,473      $32,932
                                                             =======      ========        ======          =======      =======
</TABLE>





The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.


<PAGE>

FINISHMASTER, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  SIGNIFICANT ACCOUNTING POLICIES

Nature of Business:  FinishMaster, Inc. ("the Company" or "FinishMaster") is the
leading national  distributor of automotive  paints,  coatings and paint-related
accessories to the automotive collision repair industry. As of December 31, 1997
the Company  operated  143 sales  outlets and three  distribution  centers in 22
states.  The  Company is  organized  into three major  geographic  regions - the
Southeastern,  Western  and  Central/Northeastern  Divisions.  The  Company  has
approximately 20,000 customers to which it provides a comprehensive selection of
brand name products supplied by DuPont, PPG, BASF and 3M, in addition to its own
FinishMaster  PrivateBrand refinishing accessory products. The Company is highly
dependent on a small number of key suppliers.

Majority  Stockholder:  On February 23, 1994,  the Company  completed an initial
public  offering of common stock on the NASDAQ national market under the trading
symbol "FMST." The Company sold 1.7 million shares of common stock at an initial
public offering price of $10.50 per share. The net proceeds from the offering of
approximately  $16.2  million were used by  FinishMaster  to fund  acquisitions,
repay indebtedness,  finance working capital and for general corporate purposes.
As a result of these  transactions,  4,045,000  shares or 67.4% of the Company's
outstanding stock was owned by Maxco, Inc.  ("Maxco") at March 31, 1996. On July
9, 1996, LDI AutoPaints, Inc. ("AutoPaints"), an Indiana corporation,  purchased
all of the shares of common stock owned by Maxco.  Effective  December 31, 1996,
LDI, Ltd.  ("LDI")  transferred to AutoPaints 100 shares of the Company which it
had  purchased  on the  open  market  in  August,  1995.  As a  result  of these
transactions,  AutoPaints'  ownership of FinishMaster stock was 4,045,100 shares
or 67.5% at December 31, 1997.

Use of Estimates:  The preparation of these consolidated financial statements in
conformity with generally accepted accounting  principles requires management to
make estimates and assumptions that affect the amounts reported in the financial
statements  and  accompanying  notes.  Actual  results  could  differ from those
estimates.

Principles of Consolidation:  The consolidated financial statements,  identified
as FinishMaster,  Inc., include the consolidated accounts of FinishMaster, Inc.,
Thompson  PBE,  Inc.,  and  Refinishers  Warehouse,  Inc.  Sales by  Refinishers
Warehouse are primarily to FinishMaster and are eliminated in consolidation. All
other significant intercompany, equity accounts and transactions are eliminated.
References to the Company or  FinishMaster  throughout this report relate to the
consolidated entity.

Transactions with Majority Shareholder:  AutoPaints is a wholly-owned subsidiary
of Lacy  Distribution,  which is, in turn,  a  wholly-owned  subsidiary  of LDI.
Pursuant to an arrangement between the Company and AutoPaints,  the Company pays
AutoPaints  for services it provides to the Company.  During the period  between
July 10, 1996 and  December 31, 1997,  AutoPaints  has provided  services to the
Company to support  certain  managerial  tasks.  Accordingly,  the Company  paid
$291,000 to AutoPaints  during the year ended December 31, 1997, and $262,000 in
the  nine  months  ended  December  31,  1996  in  return  for the  services  of
AutoPaints.

Prior to July 9, 1996, the Company received  certain services from Maxco.  These
services  included  central  processing  of all  insurance,  including  employee
benefit coverages, general and automobile liability,  property and casualty. All
expenses  directly  attributable  to  FinishMaster  were  allocated  by Maxco to
FinishMaster.

Receivables:  Trade  accounts  receivable  represent  amounts due primarily from
automotive body repair shops and  dealerships.  Trade  receivables are typically
not collateralized.  No single customer exceeds 10% of the Company's receivables
at December 31, 1997.

Inventories:  Inventories are stated at the lower of first-in, first-out cost or
market and  consist  primarily  of  purchased  paint and  refinishing  supplies.
Substantially all inventories consist of finished goods.

Properties and  Depreciation:  Property and equipment are stated on the basis of
cost and include  expenditures  for new facilities and equipment and those which
materially extend the useful lives of existing facilities and equipment.

Expenditures  for normal  repairs and  maintenance  are charged to operations as
incurred.  Depreciation  is  computed  by  the  straight-line  method  over  the
following range of estimated useful lives:


          Vehicles                                5 Years
          Building & Improvement                  Up to 40 Years
          Leasehold Improvement                   Life of Lease
          Machinery, Equipment & Fixtures         3 to 10 Years


<PAGE>

1. SIGNIFICANT ACCOUNTING POLICIES (Continued)


Income Taxes: Deferred income taxes are recognized for the temporary differences
between the tax bases of assets and liabilities  and their  financial  reporting
amounts. The income tax provision is the tax  payable/recoverable for the period
and the change during the period in deferred tax assets and liabilities.

Intangibles:  Intangibles  primarily  consist  of the  excess  of cost over fair
market value of net assets of acquired businesses.  Intangible assets, including
non-compete  agreements,  are  amortized on a  straight-line  basis over periods
ranging from 5 to 30 years.
Debt issuance costs are amortized over the term of the debt agreement.

The  carrying  value of goodwill is  periodically  reviewed to  determine  if an
impairment  has  occurred.  The Company  measures the  potential  impairment  of
recorded  goodwill based on the estimated  undiscounted cash flows of the entity
acquired over the remaining amortization period.

Advertising:  Advertising  costs are  expensed as  incurred.  The  amounts  were
immaterial for all periods presented.

Recent  Accounting  Pronouncements:  In June of 1997,  the Financial  Accounting
Standards  Board issued  Statement of Financial  Accounting  Standards  No. 130,
"Reporting  Comprehensive  Income." This statement establishes standards for the
reporting  and display of  comprehensive  income and its  components  within the
financial  statements.  Comprehensive  income  includes  items  such as  foreign
currency items, minimum pension liability adjustments,  and unrealized gains and
losses on certain  investments in debt and equity securities.  This statement is
effective   for  fiscal  years   beginning   after   December  15,  1997,   with
reclassification of prior periods required.

In June of 1997, the Financial  Accounting  Standards Board issued Statements of
Financial  Accounting  Standards  No.  131,  "Disclosure  about  Segments  of an
Enterprise and Related  Information." This statement  establishes  standards for
the way in which public entities report  information about operating segments in
annual  financial   statements.   It  also  establishes  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
This  statement  requires  that  general-purpose  financial  statements  include
selected information reported on a single basis of segmentation.  This statement
is  effective  for  fiscal  years   beginning  after  December  15,  1997,  with
restatement of comparative information for earlier years being required.

The Company is currently evaluating the impact of these pronouncements.

Reclassification:  Certain  reclassifications  have been reflected in prior year
amounts to conform with the presentation of corresponding amounts in the current
period.

2.  NET INCOME PER SHARE

In February of 1997, the Financial  Accounting  Standards Board issued Statement
of Financial  Accounting Standards No. 128, "Earnings per Share". This Statement
simplifies  the  standards  for  computing  earnings  per share,  replacing  the
presentation of primary earnings per share with a presentation of basic earnings
per share.  SFAS No. 128 also  requires dual  presentation  of basic and diluted
earnings per share on the face of the income  statement  for all  entities  with
complex  capital  structures.  Basic  earnings per share is computed by dividing
income available to common stockholders by the weighted-average number of common
shares  outstanding  for the  period.  Diluted  earnings  per share is  computed
similarly to fully  diluted  earnings per share  pursuant to APB Opinion No. 15,
"Earnings per Share", which is superseded by this Statement.



<PAGE>



2. NET  INCOME  PER  SHARE  (continued)  
The following  table sets forth the  computation of basic and diluted net income
per share (in thousands except per share data):

<TABLE>
<CAPTION>
                                                            Nine Months
                                          Year Ended           Ended        Year Ended March 31,
                                       December 31, 1997    December 31,            1996
                                                                1996
                                       ------------------ ----------------- ------------------
Numerator:
<S>                                        <C>                 <C>                 <C>   
    NET INCOME                             $  656              $  660              $2,649
                                           ------              ------              ------

Denominator:                                                                     
    BASIC-WEIGHTED AVERAGE SHARES           5,994               6,000               6,000
Effect of dilutive securities:                                                   
    EMPLOYEE STOCK OPTIONS                     --                  --                  46
                                                                                 
  DILUTED-WEIGHTED AVERAGE SHARES           5,994               6,000               6,046
                                           ------              ------              ------
                                                                                 
Basic net income per share                 $ 0.11              $ 0.11              $ 0.44
                                           ======              ======              ======
                                                                                 
                                                                                 
Diluted net income per share               $ 0.11              $ 0.11              $ 0.44
                                           ======              ======              ======
</TABLE>

                                                                           

The effect of employee  stock  options on the  calculation  of weighted  average
shares  outstanding  for purposes of determining  diluted  earnings per share is
antidilutive  for the year ended  December  31, 1997 and the nine  months  ended
December 31, 1996.


3.  ACQUISITIONS

The following table  summarizes the assets  acquired and liabilities  assumed in
acquisitions  made  by  FinishMaster  in each of the  periods  presented.  These
acquisitions have been accounted for as purchases and accordingly,  the acquired
assets and liabilities  have been recorded at their estimated fair values at the
dates of acquisition. Intangible assets related to goodwill and covenants not to
compete  were  recorded  with each  acquisition.  Operating  results of acquired
entities have been included in FinishMaster's  consolidated financial statements
as of the respective date of purchase.

<TABLE>
<CAPTION>
                                                                                          Nine Months
                                                                      Year Ended        ended December      Year Ended
                                                                     December 31,             31,           March 31,
                                                                         1997                1996             1996
                                                                  -------------------- ----------------- ----------------
                                                                                      (in thousands)

<S>                                                                  <C>                    <C>               <C>     
Accounts receivable                                                  $   20,239             $    755          $  3,229
Inventory                                                                27,158                  511             8,500
Deferred taxes                                                            6,082                  -                 -
Equipment and other                                                       8,029                  456             1,492
Intangible assets                                                        91,629                2,617            13,247
                                                                         ------                -----            ------
                                                                        153,137                4,339            26,468
Liabilities assumed                                                      78,988                1,256             4,275
                                                                        -------               ------            ------
                                             ACQUISITION PRICE           74,149                3,083            22,193
Acquisition debt                                                         73,819                1,191            10,774
                                                                        -------               ------           -------
                            NET ASSETS OF BUSINESSES ACQUIRED,
                                       NET OF ACQUISITION DEBT       $      330             $  1,892          $ 11,419
                                                                     ==========             ========          ========

Number of acquisitions                                                        3                    1                16
</TABLE>


<PAGE>


3.  ACQUISITIONS (continued)

On November 21, 1997, the Company acquired  substantially all of the outstanding
common  stock of  Thompson  PBE,  Inc.  for  $8.00  per  share.  Thompson,  like
FinishMaster,  is an aftermarket  distributor of automotive paints, coatings and
related supplies. The total purchase price, including related acquisition costs,
was  $73,471,000.  The Company funded the acquisition with a combination of bank
financing and  subordinated  borrowings  from LDI. The acquisition was accounted
for as a purchase and  accordingly,  the purchase  price was allocated to assets
acquired and  liabilities  assumed based upon their estimated fair values at the
date of  acquisition.  Goodwill  resulting  from the  acquisition of Thompson is
being amortized over 30 years.

The following table sets forth the unaudited pro forma results of operations for
the  current  period  in which  acquisitions  occurred  and for the  immediately
preceding period as if the acquisitions were consummated at the beginning of the
immediately preceding period. The unaudited pro forma results of operations data
consists of the historical  results of the Company as adjusted to give effect to
(1) a  reduction  in  employment  and  rental  expense to  reflect  closure  and
consolidation  of certain  facilities,  (2)  amortization  of goodwill  and debt
issuance  costs,  and  (3) an  increase  in  interest  expense  attributable  to
financing of the acquisitions. This pro forma information does not purport to be
indicative  what results  would have been had the  acquisitions  been made as of
those dates or of results which may occur in the future.

<TABLE>
<CAPTION>
                                               Year Ended              Nine Months Ended           Year Ended
                                                December                   December                March 31,
                                                31, 1997                      31,                     1996
                                                                             1996
                                              --------------------- ------------------------ -----------------------
                                                          (in thousands except per share data)

<S>                                               <C>                       <C>                     <C>       
Net sales                                         $  317,594                $ 245,337               $  115,104
Net income (loss)                                    (5,305)                  (2,139)                    2,737
Net income (loss) per common share - Basic       $    (0.89)              $    (0.36)            $        0.46
                                   - Diluted     $    (0.89)              $    (0.36)            $        0.46
Weighted average number of common shares              5,994                    6,000                     6,000

</TABLE>


4. INTANGIBLE ASSETS

Intangible assets consisted of the following (in thousands):



                                        December 31, 1997    December 31, 1996
                                        -----------------    -----------------

Goodwill                                   $107,673              $ 16,044
Non-compete agreements                       11,080                10,860
Debt issuance costs                           1,689                    --
                                           --------              --------
                                                             
                                            120,442                26,904
Less accumulated amortization                 9,572                 6,547
                                           --------              --------
Intangible assets, net                     $110,870              $ 20,357
                                           ========              ========
                                                      




<PAGE>



5.  LONG-TERM OBLIGATIONS

Long-term obligations consisted of the following:

<TABLE>
<CAPTION>
                                                                              December 31,       December 31,
                                                                                  1997              1996
                                                                             --------------- -- --------------
                                                                                      (in thousands)

<S>                                                                            <C>                <C>     
Notes payable to former owners of acquired businesses with
     interest at various rates up to 12%, due 1998 though 2007                 $ 18,353           $ 12,911
Note payable to bank under line of credit with interest
     rate not exceeding the prime interest rate, refinanced in 1997
                                                                                      -              7,288
Term credit facility payable to bank, bearing interest at 8.16%,
     payments 1999 through 2003                                                  40,000                  -
Revolving credit facility bearing interest at 8.16 to 9.5%,
     due November 2003                                                           51,479                  -
Senior subordinated debt payable to LDI at 9.0%,
     due May 2004                                                                30,000                  -
Other long-term financing at various rates                                        2,308              1,771
                                                                             ----------         ----------
                                                                                142,140             21,970
Less current maturities                                                           8,005              4,139
                                                                              ---------          ---------
                                                                               $134,135           $ 17,831
                                                                               ========           ========
</TABLE>


Revolving  Credit  Facility:  The Company has a revolving credit facility with a
bank, limited to the lesser of $60 million less letter of credit obligations, or
80  percent  of  eligible  accounts  receivable  plus  65  percent  of  eligible
inventory,  less letter of credit  obligations  and a reserve  for three  months
facility rent. Principal is due on November 19, 2003. Interest rates and payment
dates are variable  based upon  interest  rate options  selected by  management.
Interest  rates at December  31, 1997  varied from 8.16% to 9.5%.  The  interest
rates  are  2.25%  over  LIBOR or 1% over  prime in the  case of  Floating  Rate
Advances. The Company is charged an annual administrative fee of $50,000, and an
annual  commitment fee,  payable  monthly,  of 0.5% on the unused portion of the
revolving credit facility.

Term  Credit  Facility:  The term loan  requires  quarterly  principal  payments
beginning  March 31, 1999.  Interest  rates and payment dates are variable based
upon interest rate options selected by management. The interest rate at December
31, 1997 was 8.16%. This rate is 2.25% over LIBOR.

Substantially  all of the Company's assets serve as collateral for the revolving
credit  facility  and term credit  facility.  These  credit  agreements  contain
various covenants  pertaining to, among other things,  achieving a minimum fixed
coverage ratio, a leverage ratio,  and an interest  expense  coverage ratio. The
covenants  also  limit  purchases  and  sales of  assets,  restrict  payment  of
dividends  and direct the use of excess  cash flow.  These  quarterly  covenants
become  effective  with the period  ending March 31, 1998. As a condition of the
amended  bank credit  facility of $100  million,  LDI agreed to make by June 30,
1998 an additional equity investment of $14 million or such lesser amount as may
be  acceptable  to the  Company's  bank.  The  Company  intends to satisfy  this
requirement through an acquisition of LDI AutoPaints  ("AutoPaints") in exchange
for equity in the Company. (See Note 10).

Senior  Subordinated  Debt: The senior  subordinated  debt matures May 19, 2004.
Interest  accrues  at 9.0%  annually,  and is  payable  quarterly.  Holders  of
subordinated  debt are expressly  subordinate  in right of payment to all senior
indebtedness.


The aggregate  principal payments for the next five years subsequent to December
31, 1997 are as follows, in thousands:

                             1998                  $     8,005
                             1999                        9,513
                             2000                       10,725
                             2001                       10,104
                             2002                       10,494
                             Thereafter                 93,299
                                                   -----------
                                                   $   142,140
                                                   ===========


<PAGE>

5.  LONG-TERM OBLIGATIONS (continued)

The Company is  currently  pursuing  other  financing  arrangements.  Should the
Company be successful in implementing  favorable financing terms,  proceeds will
be used to retire  certain  bank term  loans,  a portion of amounts  outstanding
under the revolving  credit facility and the  subordinated  debt payable to LDI.
Early  retirement of indebtedness  will result in an  extraordinary  loss in the
amount of the net book value of  capitalized  debt issue costs.  At December 31,
1997 unamortized debt issue costs were approximately $1.6 million.

The carrying amounts of certain  financial  instruments  such as cash,  accounts
receivable,  accounts payable and long term obligations  approximate  their fair
values.  The fair value of the long-term debt is estimated using discounted cash
flow analysis and the Company's current incremental  borrowing rates for similar
types of arrangements.


6.  EMPLOYEE SAVINGS PLAN

The  Company  has an  Employee  Savings  Plan  which  covers  substantially  all
employees who have met certain  requirements as to date of service.  The Company
currently  contributes  $0.25 for each $1  contributed  by employees up to 6% of
their annual  compensation.  In  addition,  the Company may  contribute,  at the
discretion  of the Board of Directors,  an additional  amount equal to 1% of the
employees'  annual  compensation.  Company  contributions  charged to operations
under the Plan were  approximately  $182,000  for year ended  December 31, 1997,
$189,000 for the nine months  ended  December 31, 1996 and $198,000 for the year
ended March 31, 1996.


7.  STOCK OPTIONS

On November  30,  1993,  an  Employee  Stock  Option Plan was  ratified to grant
options on up to 600,000 shares of the Company's  common stock to officers,  key
employees and non-employee  directors of the Company.  All options granted under
this plan have been  granted at a price equal to the market price at the date of
the grant. All options granted have a maximum life of ten years from the date of
the grant and are fully vested at the date of issue.

The Company recognizes  compensation expense related to its stock option plan in
accordance with APB No. 25 "Accounting  for Stock Issued to Employees."  Options
are granted at not less than the fair market value of the Company's common stock
on the date of grant, therefore, no compensation is recognized. Had compensation
expense been  determined at the date of the grant based on the fair value of the
awards  consistent  the  Statement of Financial  Accounting  Standards  No. 123,
"Accounting  for Stock Based  Compensation",  the  Company's  net income and net
income per share would have been reduced to the pro forma  amounts  indicated in
the following table:

<TABLE>
<CAPTION>
                                               Year Ended December         Nine Months         Year Ended March
                                                       31,             Ended December 31,            31,
                                                       1997                    1996                   1996
                                              ----------------------- ----------------------- ---------------------
Net Income                                                   (in thousands, except per share data)
<S>                                                   <C>                     <C>                    <C>    
    As Reported                                       $ 656                   $ 660                  $ 2,649
    Pro Forma                                         $ 523                   $ 660                  $ 2,010

Net income per share
    As Reported          - Basic                      $ 0.11                  $ 0.11                  $ 0.44


                         - Diluted                    $ 0.11                  $ 0.11                  $ 0.44

    Pro Forma            - Basic                      $ 0.09                  $ 0.11                  $ 0.34
                         - Diluted                    $ 0.09                  $ 0.11                  $ 0.33

</TABLE>

<PAGE>



7.  STOCK OPTIONS (continued)

The fair value of each option grant was estimated on the date of grant using the
Black-Scholes  option pricing model with the following  assumptions for December
31, 1997, December 31, 1996 and March 31, 1996 respectively:  risk free interest
rate of 5.5,  5.7 and 5.7  percent;  no dividend  yield for all years;  expected
lives of 9, 8 and 8 years; and volatility of 46.8 percent for all years.  Option
valuation models, like the stock price Black-Scholes model, require the input of
highly  subjective  assumptions  including the expected stock price  volatility.
Because changes in the subjective  input  assumptions can materially  affect the
fair value  estimate,  in  management's  opinion,  the  existing  models may not
necessarily  provide a  reliable  single  measure of the fair value of its stock
options.

<TABLE>
                                      December 31, 1997                December 31, 1996                March 31, 1996
                                  -----------------------------     ----------------------------      -------------------------
                                                  Weighted-Avg.                   Weighted-Avg.                  Weighted-Avg.
                                  Options        Exercise Price     Options       Exercise Price      Options    Exercise Price
                                  -------        --------------     -------       --------------      -------    --------------
<S>                                <C>             <C>              <C>             <C>             <C>             <C>   
Outstanding-beginning of
year
                                   169,310         $ 10.71          222,085         $10.72            123,800         $10.50
Granted                             45,000          $ 7.00                -              -             99,500         $11.00
Exercised                               -                -              140         $10.50                  -              -
Forfeited                            4,310          $10.50           52,635         $10.76              1,215         $10.50
                                  -------           ------           -------        ------            -------         ------
Outstanding and
exercisable-end of year
($7.00 to $11.00 per share)
                                  210,000           $ 9.92           169,310        $10.71            222,085         $10.72
                                  =======           ======           =======        ======            =======         ======
</TABLE>


The  weighted-average  fair  value of  options  granted  during  the year  ended
December  31,  1997 and  March  31,  1996  were  $4.85  and  $6.65  per  option,
respectively.  The remaining contractual life of options outstanding at December
31, 1997 is 8.3 years.



8.  INCOME TAXES

The provision for federal and state income taxes consisted of the following,  in
thousands:

                    Year Ended      Nine Months Ended      Year Ended
                December 31, 1997   December 31, 1996    March 31,1996
             --------------------   -----------------    -------------

Current:
   Federal         $ 1,010                $   778           $ 1,477
   State               186                    232               327
                                                         
Deferred              (681)                  (400)              (38)
                   -------                -------           -------
                   $   515                $   610           $ 1,766
                   =======                =======           =======
                                                                          





<PAGE>



8.  INCOME TAXES (continued)

The reconciliation of income taxes computed at the federal statutory tax rate to
the Company's effective tax rate is as follows:

<TABLE>
<CAPTION>
                                  Year Ended        Nine Months Ended      Year Ended
                               December 31, 1997    December 31, 1996    March 31, 1996
                              ------------------    -----------------    ---------------
<S>                                  <C>                  <C>               <C>  
Federal statutory tax rate           34.0%                34.0%             34.0%
State tax provision                   6.8                  8.3               4.9
Other                                 3.3                  5.7
                                                                             1.1
                              ==================    =================    ===============
Effective tax rate                   44.1%                48.0%             40.0%
                              ==================    =================    ===============
</TABLE>



Significant  components of the Company's  deferred tax assets and liabilities as
of December 31, 1997 and 1996 are as follows (in thousands):

                                        December 31, 1997    December 31, 1996
                                        -----------------    -----------------

   Deferred tax assets
     Depreciation                           $  712             
     Amortization of intangibles             1,023                  $  647
     Allowance for doubtful accounts         1,106                     277
     Inventory                               1,770                     190
     Accrued expenses                        2,555             
     Other, net                                 52                      23
                                            ------                  ------
                                                               
                                             7,218                   1,137
   Deferred tax liabilities                                    
     Depreciation                               --                     374
                                            ------                  ------
                                            $7,218                  $  763
                                            ======                  ======
                                                        


9.  CONTINGENCIES AND COMMITMENTS

FinishMaster  occupies  facilities  and uses  equipment  under  operating  lease
agreements requiring annual rental payments  approximating the following amounts
(in thousands) for the five years subsequent to December 31, 1997:


                               1998               $   6,610
                               1999                   5,484
                               2000                   2,857
                               2001                   1,115
                               2002                     463
                               Thereafter               998
                                                 ----------
                                                  $  17,527
                                                  =========


Rent expense  charged to operations,  including  short-term  leases,  aggregated
$3,831,963, $2,724,621, and $2,500,101 for the year ended December 31, 1997, the
nine  months  ended  December  31,  1996,  and the year  ended  March 31,  1996,
respectively.

On January  14,  1998,  the Company  announced  the  planned  relocation  of its
administrative  headquarters from the Kentwood,  Michigan distribution center to
new office  space  located in  Indianapolis,  Indiana that will be leased by the
Company from LDI. The Company anticipates  incurring  relocation and integration
costs in 1998 in conjunction  with the  combination of certain stores and moving
of administrative functions.


<PAGE>

9.  CONTINGENCIES AND COMMITMENTS (continued)

The Company is dependent on four main  suppliers  for the purchases of the paint
and related  supplies that it  distributes.  A loss of one of the suppliers or a
disruption in the supply of the products  provided could have a material adverse
effect on the Company's  operating results.  The suppliers also provide purchase
discounts,  prompt  payment  discounts,   extended  terms  and  other  incentive
programs. To the extent these programs are changed or terminated, there could be
a material adverse impact to the Company.

The Company has three  agreements  with warehouse  suppliers for the purchase of
certain  paint and non-paint  supplies in specified  geographic  locations.  The
agreements provide for aggregate  specified minimum purchases of $8.1 million in
1998,  $7.8 million in 1999 and 2000,  and $2.8 million in 2001,  2002 and 2003.
The agreements expire in 1999, 2000, and 2003.

FinishMaster  is not involved in any material  legal  actions as of December 31,
1997.


10.  SUBSEQUENT EVENT

On February 16, 1998, the Company,  AutoPaints and LDI entered into an Agreement
and Plan of Merger (the "Merger Agreement"). Pursuant to the terms of the Merger
Agreement,  which is  subject to the  approval  of the  Company's  shareholders,
AutoPaints  will merge with and into the Company,  and the Company will issue an
additional  1,542,416  shares of the common  stock of the  Company  to LDI.  The
Company  will also seek  shareholder  approval  for an increase in the number of
authorized  common  shares from 10 million to 25 million  shares.  The financial
position,  results  of  operations  and cash flows of  AutoPaints  have not been
reflected in the consolidated  financial statements of FinishMaster as of or for
the year ended December 31, 1997.

On March 27, 1998 the  Company  entered  into a  subordinated  revolving  credit
agreement  with LDI for $10.0  million to fund working  capital and  acquisition
needs.  Principal is due March 27, 1999.  Interest  rates and payment  dates are
variable based upon interest options selected by management.  The interest rates
are 2.25% over LIBOR or 1.0% over prime in the case of floating  rate  advances.
Holders of subordinated  debt are expressly made subordinate in right of payment
of all senior indebtedness.




<PAGE>



                 SCHEDULE II--VALUATION AND QUALIFYING ACCOUNTS

                                 (In Thousands)


<TABLE>
<CAPTION>
- ----------------------------------------- ---------------- --------------------------------- ------------------ -----------------
                     COL. A                   COL. B                    COL. C                    COL. D             COL. E
- ----------------------------------------- ---------------- --------------------------------- ------------------ -----------------
                                                                      ADDITIONS
                                                           ---------------------------------

                                                                              Charged to
                                            Balance at       Charged to          Other
                                           Beginning of       Costs and       Accounts--     Deductions--DescribeBalance at End
                   DESCRIPTION                Period          Expenses         Describe                            of Period
- ----------------------------------------- ---------------- ---------------- ---------------- ------------------ -----------------
<S>                                               <C>                <C>         <C>              <C>                   <C>   
Year ended December 31, 1997:
       Allowance for doubtful accounts            $  700             $859        $1,758  (A)      $1,070  (B)           $2,247
                                                  ------             ----        ------           ------                ------

Nine months ended December 31, 1996:
       Allowance for doubtful accounts            $  350             $798                           $448  (B)             $700
                                                  ------             ----                           ----                  ----

Year ended March 31, 1996:
       Allowance for doubtful accounts            $  260             $548                           $458  (B)             $350
                                                  ------             ----                           ----                  ----
</TABLE>


(A) Represents allowance for doubtful accounts from acquisition.  (B) Represents
uncollectible accounts written off, less recoveries.






<PAGE>



                        FINISHMASTER, INC. AND SUBSIDIARY
                           ANNUAL REPORT ON FORM 10-K

EXHIBITS


                                  EXHIBIT LIST

    Exhibit No.   Description of Document                               Page

         2.1*     Agreement  and  Plan  of  Merger,  dated  as of
                  October 14,  1997,  by and among  FinishMaster,
                  Inc., FMST Acquisition Corporation and Thompson
                  PBE, Inc. (incorporated by reference to Exhibit
                  (c)(2) of Schedule  14D-1  previously  filed by
                  FMST  Acquisition  Corporation  on October  21,
                  1997).


         2.2      Agreement  and Plan of Merger,  dated  February
                  16, 1998, by and among FinishMaster,  Inc., LDI
                  AutoPaints, Inc. and Lacy Distribution, Inc.

         3.1*     Articles  of   Incorporation  of  FinishMaster,
                  Inc., an Indiana corporation  (previously filed
                  with Form 10-K dated March 31, 1997)

         3.2*     Bylaws  of   FinishMaster,   Inc.,  an  Indiana
                  corporation  (previously  filed  with Form 10-K
                  dated March 31, 1997)

         10.1     FinishMaster,  Inc.  Stock Option Plan (Amended
                  and Restated as of April 30, 1997)

         10.2     Agreement  dated as of March  1,  1998  between
                  FinishMaster,  Inc.  and LDI  AutoPaints,  Inc.
                  respecting      certain      management     and
                  administrative functions

         21       Subsidiaries of the Registrant

         23       Consent of Independent Auditors

         27.1     Financial Data Schedule

         99(a)*   Credit  Agreement,  dated  as of  November  19,
                  1997,    among    FinishMaster,    Inc.,    the
                  Institutions  from Time to Time Parties Thereto
                  as  Lenders  and  NBD  Bank,   N.A.,  as  Agent
                  (previously  filed with Form 8-K dated December
                  3, 1997)

         99(b)*   Subordinated   Note  Agreement,   dated  as  of
                  November 19, 1997, by and between FinishMaster,
                  Inc. and LDI, Ltd.  (previously filed with Form
                  8-K dated December 3, 1997)

         99(c)    First  Amendment  to  Credit   Agreement  dated
                  December 10, 1997

         99(d)    Second  Amendment  to  Credit  Agreement  dated
                  March 27, 1998

         99(e)    Credit  Agreement  dated March 27, 1998 between
                  FinishMaster, Inc. and LDI, Ltd.

- ------------------
*   Previously filed





                          AGREEMENT AND PLAN OF MERGER



                                  BY AND AMONG



                               FINISHMASTER, INC.,


                              LDI AUTOPAINTS, INC.


                                       AND


                             LACY DISTRIBUTION, INC.




                          Dated as of February 16, 1998




<PAGE>



                                TABLE OF CONTENTS


                                                                            Page

ARTICLE I            THE MERGER................................................1
         SECTION 1.1  The Merger...............................................1
         SECTION 1.2  Effective Time...........................................1
         SECTION 1.3  Effects of the Merger....................................1
         SECTION 1.4  Articles of Incorporation and By-Laws....................1
         SECTION 1.5  Directors................................................1
         SECTION 1.6  Officers.................................................1
         SECTION 1.7  Conversion of Shares.....................................1
         SECTION 1.8  Reorganization...........................................2

ARTICLE II           REPRESENTATIONS AND WARRANTIES OF AP AND
                     DISTRIBUTION..............................................2
         SECTION 2.1  Organization.............................................2
         SECTION 2.2  Capitalization...........................................2
         SECTION 2.3  Authority Relative to This Agreement.....................2
         SECTION 2.4  No Violation.............................................3
         SECTION 2.5  Financial Statements.....................................3
         SECTION 2.6  Information.  ...........................................4
         SECTION 2.7  Absence of Certain Changes; 
                         No Undisclosed Liabilities............................4
         SECTION 2.8  Litigation...............................................4
         SECTION 2.9  Compliance with Applicable Law...........................4
         SECTION 2.10  Taxes...................................................5
         SECTION 2.11  Termination, Severance and Employment Agreements........6
         SECTION 2.12  Employee Benefit Plans; ERISA...........................6
         SECTION 2.13  Environmental Matters...................................7
         SECTION 2.14  Assets, Real Property, Intellectual Property............7
         SECTION 2.15  Labor Matters...........................................8
         SECTION 2.16  Certain Fees............................................8
         SECTION 2.17  No Default..............................................8

ARTICLE III          REPRESENTATIONS AND WARRANTIES OF FMST....................9
         SECTION 3.1  Organization.............................................9
         SECTION 3.2  Authority Relative to This Agreement.....................9
         SECTION 3.3  No Violation.............................................9
         SECTION 3.4   Proxy Statement, Other Information.....................10
         SECTION 3.5  Certain Fees............................................10

ARTICLE IV           COVENANTS................................................10
         SECTION 4.1  Conduct of Business of AP...............................10
         SECTION 4.2  Access to Information...................................12


<PAGE>



         SECTION 4.3  Shareholders' Meeting...................................12
         SECTION 4.4  Cooperation.............................................13
         SECTION 4.5  Notification of Certain Matters.........................13
         SECTION 4.6  Public Announcements....................................13

ARTICLE V            CONDITIONS TO CONSUMMATION OF THE MERGER.................14
         SECTION 5.1  Conditions to Each Party's Obligation 
                         To Effect the Merger.................................14

ARTICLE VI           TERMINATION; AMENDMENT; WAIVER...........................14
         SECTION 6.1  Termination.............................................14
         SECTION 6.2  Fees and Expenses.......................................15
         SECTION 6.3  Effect of Termination...................................15
         SECTION 6.4  Amendment...............................................15
         SECTION 6.5  Extension; Waiver.......................................16

ARTICLE VII          MISCELLANEOUS............................................16
         SECTION 7.1  Non-Survival of Representations, 
                         Warranties and Agreements............................16
         SECTION 7.2  Indemnification.........................................16
         SECTION 7.3  Entire Agreement; Assignment............................16
         SECTION 7.4  Validity................................................16
         SECTION 7.5  Notices.................................................17
         SECTION 7.6  Governing Law...........................................18
         SECTION 7.7  Interpretation..........................................18
         SECTION 7.8  Parties in Interest.....................................18
         SECTION 7.9  Counterparts............................................18
         SECTION 7.10  Expenses...............................................18
         SECTION 7.11  Obligation of Distribution.............................18



<PAGE>





                          AGREEMENT AND PLAN OF MERGER


         This  AGREEMENT  AND PLAN OF MERGER  (the  "Agreement")  is dated as of
February ___,  1998,  by and among  FinishMaster,  Inc., an Indiana  corporation
("FMST"),  LDI  AutoPaints,  Inc.,  an  Indiana  corporation  ("AP"),  and  Lacy
Distribution, Inc., an Indiana corporation ("Distribution").

                                    ARTICLE I
                                   THE MERGER

         SECTION  1.1 The Merger.  Upon the terms and subject to the  conditions
hereof, and in accordance with the Indiana Business Corporation Law ("IBCL"), AP
shall be  merged  with and  into  FMST  (the  "Merger")  as soon as  practicable
following the  satisfaction  of the  conditions set forth in Section 6.1 hereof.
Following  the Merger,  FMST shall  continue as the surviving  corporation  (the
"Surviving Corporation") and the separate corporate existence of AP shall cease.

         SECTION 1.2 Effective  Time. The Merger shall be consummated by filing,
and shall be  effective  at the time of  acceptance  for  filing by the  Indiana
Secretary  of State of,  articles of merger (the  "Articles  of Merger") in such
form as is required by, and executed in accordance with, the relevant provisions
of the IBCL, and such other  documents as shall be required by the provisions of
the IBCL (the time of such filing being the "Effective Time").

         SECTION 1.3 Effects of the  Merger.  The Merger  shall have the effects
set forth in the IBCL.

         SECTION 1.4  Articles of  Incorporation  and  By-Laws.  The Articles of
Incorporation  and Amended and Restated  Code of By-Laws of FMST as in effect at
the Effective Time shall be the articles of incorporation and code of by-laws of
the Surviving Corporation.

         SECTION 1.5  Directors.  The  directors of FMST at the  Effective  Time
shall be the  directors  of the  Surviving  Corporation,  until the next  annual
shareholders'  meeting of the Surviving  Corporation and until their  successors
shall be elected or appointed and shall duly qualify.

         SECTION 1.6 Officers.  The officers of FMST at the Effective Time shall
be the  officers  of the  Surviving  Corporation  and will hold  office from the
Effective Time until their  respective  successors are duly elected or appointed
and qualify in the manner provided in the articles of incorporation  and code of
by-laws of the Surviving Corporation, or as otherwise provided by law.

         SECTION 1.7  Conversion of Shares.  At the Effective  Time,  all of the
issued  and  outstanding  shares  of AP  (the  "Shares")  and the  Four  Million
Forty-Five  Thousand One Hundred  (4,045,100) shares of the common stock of FMST
owned by AP immediately  prior to the Effective  Time,  shall,  by virtue of the
Merger and without any action on the part of the holder  thereof,  be  cancelled
and

                                                         1

<PAGE>



converted  into the right to receive (i) Four  Million  Forty-Five  Thousand One
Hundred  (4,045,100)  shares of common  stock of FMST,  issued in respect of the
Shares owned by AP which were cancelled in connection with the Merger,  and (ii)
One Million Five Hundred  Forty-Two  Thousand Four Hundred  Sixteen  (1,542,416)
additional  shares  of the  common  stock  of  FMST  (collectively  the  "Merger
Consideration").

         SECTION 1.8 Reorganization.  The parties intend that the transaction to
be effected under this Agreement  will be and is a  "reorganization"  within the
meaning of Section 368(a) of the Internal Revenue Code of 1986, as amended,  and
each of the  provisions  of this  Agreement  shall be limited and construed in a
manner consistent with that intention and result.

                                   ARTICLE II
              REPRESENTATIONS AND WARRANTIES OF AP AND DISTRIBUTION

         Distribution represents and warrants to FMST as follows:

         SECTION 2.1  Organization.  Distribution and AP are  corporations  duly
organized and validly existing under the laws of the State of Indiana.  AP is in
good standing as a foreign corporation in each jurisdiction where the properties
owned,  leased or  operated,  or the  business  conducted,  by it  require  such
qualification  and where  failure to be in good  standing or to so qualify would
have  a  material  adverse  effect  on  the  financial  condition,   results  of
operations,  business or prospects  of AP or on the ability of AP to  consummate
the transaction  contemplated  by this Agreement  (which for all purposes hereof
consists solely of the Merger) (a "Company  Material  Adverse  Effect").  AP has
made available to FMST true and correct copies of its articles of  incorporation
and code of by-laws.

         SECTION 2.2  Capitalization.

         (a) AP  Capitalization.  The  authorized  shares of AP  consists of One
Thousand  (1,000) shares of common stock.  As of the date hereof,  there are One
Hundred (100) shares issued and outstanding. Since December 31, 1997 through the
date hereof, no shares have been issued. There are not now, and at the Effective
Time there will not be, any existing options, warrants, calls, subscriptions, or
other  rights,  or other  agreements  or  commitments,  obligating  AP to issue,
transfer or sell any shares of AP. All issued and outstanding Shares are validly
issued, fully paid, nonassessable and free of preemptive rights.

         SECTION 2.3  Authority Relative to This Agreement.

         (a)  Approvals.  The  execution  and  approval  of  this  Agreement  by
Distribution and AP and the consummation of the transaction  contemplated hereby
have been duly authorized by the Board of Directors of Distribution  and AP, and
by  Distribution  in its  capacity  as the  sole  shareholder  of AP.  No  other
corporate  proceedings on the part of  Distribution  or AP are necessary for the
execution  and  delivery of this  Agreement  by AP and the  consummation  of the
transactions contemplated hereby.

                                                         2

<PAGE>



This Agreement has been duly executed and delivered by AP and Distribution  and,
assuming this Agreement constitutes a valid and binding obligation of FMST, this
Agreement  constitutes  a valid and  binding  agreement  of AP and  Distribution
enforceable  against AP and Distribution in accordance with its terms, except to
the extent  that its  enforceability  may be limited by  applicable  bankruptcy,
insolvency, reorganization or other laws affecting the enforcement of creditors'
rights generally or by equitable principles.

         (b)  Other  Authorizations.  Other  than  in  connection  with,  or  in
compliance  with,  applicable  requirements  of the  IBCL  with  respect  to the
transaction  contemplated  hereby, no authorization,  consent or approval of, or
filing with,  any court or any public body or  authority  is  necessary  for the
consummation by AP of the transaction  contemplated by this Agreement other than
authorizations,  consents and  approvals  the failure to obtain,  or filings the
failure to make, which would not, in the aggregate, cause or result in a Company
Material Adverse Effect.

         SECTION 2.4 No  Violation.  Neither the  execution  or delivery of this
Agreement by AP, the  performance  by AP of its  obligations  hereunder  nor the
consummation by AP of the transaction  contemplated hereby will (a) constitute a
breach or violation of any provision of the articles of incorporation or code of
by-laws of AP,  (b)  constitute  a breach,  violation  or default  (or any event
which,  with notice or lapse of time or both, would constitute a default) under,
or result in the termination  of, or accelerate the performance  required by, or
result in the creation of any lien or encumbrance  upon any of the properties or
assets of AP under, any note, bond, mortgage, indenture, deed of trust, license,
agreement  or other  instrument  to which AP is a party or by which it or any of
its  respective  properties or assets is bound or (c)  constitute a violation of
any order, writ, injunction, decree, statute, rule or regulation of any court or
governmental  authority  applicable  to AP, or any of its  properties or assets,
other than, in the case of clauses (b) and (c) above, such breaches, violations,
defaults,  terminations,  accelerations  or creation  of liens and  encumbrances
which, in the aggregate,  would not have a Company Material  Adverse Effect.  No
representation  or warranty is made regarding  whether or not any consent may be
required in respect of any AP site lease.

         SECTION 2.5 Financial  Statements.  The audited financial statements of
LDI AutoPaints - Florida  Division as of December 31, 1997 have been prepared in
accordance with generally accepted  accounting  principles ("GAAP") applied on a
consistent  basis  (except as  otherwise  stated in such  financial  statements,
including  the related  notes) and fairly  present in all material  respects the
financial  position of LDI AutoPaints - Florida  Division as of the date thereof
and the results of its operations and cash flows for the period then ended.  The
unaudited  financial  statements of AP as of January 31, 1998 have been prepared
in  accordance  with GAAP  applied on a  consistent  basis  (except as otherwise
stated in such financial  statements,  including the related  notes,  and except
that such  financial  statements do not contain all of the footnote  disclosures
required by GAAP) and fairly presents,  in all material respects,  the financial
position of AP as of the date thereof.  The unaudited  balance sheet of AP as of
January 31, 1998 excludes  certain assets and  liabilities of AP which have been
distributed to and assumed by  Distribution as of January 31, 1998 (which assets
and  liabilities  were not, as of December  31,  1997,  a part of the assets and
liabilities  of LDI  AutoPaints  -  Florida),  and are  not,  at the time of the
execution of this  Agreement,  and will not be, at the Effective Time, a part of
the assets

                                                         3

<PAGE>



or  liabilities  of AP. The assets and  liabilities  of AP shown on such balance
sheet  of AP as of  January  31,  1998  consist  of (1)  all of the  assets  and
liabilities of LDI AutoPaints - Florida Division, and (2) the Four Million Forty
Five Thousand One Hundred (4,045,100) shares of FMST owned by AP. Neither AP nor
any of its  assets,  businesses,  or  operations,  is a party to, or is bound or
affected by, or receives  benefits under, any material  contract or agreement or
amendment  thereto,  except those contracts and agreements  copies of which have
been made available to FMST.

         SECTION 2.6 Information. None of the information supplied in writing by
AP  specifically  for  inclusion  or  incorporation  by  reference  in the Proxy
Statement, if any, or any other document filed or to be filed by or on behalf of
FMST  with the SEC or any  other  governmental  entity  in  connection  with the
transaction  contemplated  by this  Agreement,  contains,  or will contain,  any
untrue  statement  of a  material  fact or  omits,  or will  omit,  to state any
material  fact  required to be stated  therein or necessary in order to make the
statements  made therein,  in light of the  circumstances  under which they were
made, not misleading.

         SECTION 2.7 Absence of Certain  Changes;  No  Undisclosed  Liabilities.
Since December 31, 1997,  there has not been a Company  Material Adverse Effect.
Since  December  31,  1997,  AP has not (i)  except  in the  ordinary  course of
business,  incurred any liabilities or obligations of any nature, whether or not
accrued,  contingent  or otherwise,  or suffered any event or occurrence  which,
individually or in the aggregate,  would have a Company  Material Adverse Effect
or (ii) made any material changes in accounting methods, principles or practices
or (iii) declared, set aside or paid any dividend or other the distribution with
respect to its shares other than the distribution to Distribution, as of January
31, 1998, of all assets and liabilities of AP other than (x) the business of LDI
AutoPaints - Florida  Division and (y) the Four Million  Forty Five Thousand One
Hundred  (4,045,100) shares of FMST owned by AP. Since December 31, 1997, AP has
conducted its operations in the ordinary course of business consistent with past
practice in all material respects.

         SECTION 2.8 Litigation. There is no suit, claim, action, proceeding, or
investigation  pending or  threatened  in writing  or, to the  knowledge  of AP,
otherwise  threatened  against AP or any of its  properties or assets before any
court or governmental entity which, individually or in the aggregate,  could, if
determined adversely,  reasonably be expected to have a Company Material Adverse
Effect  or  delay  the  consummation  of the  transaction  contemplated  by this
Agreement in any material respect.  AP is not subject to any outstanding  order,
writ,  injunction  or  decree  which,  insofar  as can be  reasonably  foreseen,
individually  or in the aggregate,  in the future would have a Company  Material
Adverse Effect or would delay the  consummation of the transaction  contemplated
hereby in any material respect.

         SECTION 2.9  Compliance  with  Applicable  Law.  AP holds all  permits,
licenses,  variances,  exemptions,  orders  and  approvals  of all  governmental
entities  necessary for the lawful  conduct of its  businesses,  if any (the "AP
Permits"), except where such failures to hold such permits, licenses, variances,
exemptions,  orders and approvals  would not,  individually or in the aggregate,
reasonably be expected to result in a Company Material Adverse Effect.  AP is in
compliance  with the terms of the AP  Permits,  except  where the  failure so to
comply would not, individually or in the aggregate,

                                                         4

<PAGE>



reasonably  be  expected to result in a Company  Material  Adverse  Effect.  The
business of AP is not being  conducted  in  violation  of any law,  ordinance or
regulation  of  any  governmental  entity  except  for  violations  or  possible
violations which individually or in the aggregate are not reasonably expected to
result in a Company Material  Adverse Effect.  No investigation or review by any
governmental  entity with respect to AP is pending or  threatened in writing or,
to the knowledge of AP,  otherwise  threatened,  other than, in each case, those
which would not,  individually  or in the  aggregate,  reasonably be expected to
result in a Company Material Adverse Effect.

         SECTION 2.10 Taxes. AP has filed,  or caused to be filed,  all federal,
state,  local and foreign  income and other tax returns  required to be filed by
it, has paid or  withheld,  or caused to be paid or  withheld,  all taxes of any
nature whatsoever, with any related penalties,  interest and liabilities (any of
the foregoing  being referred to herein as a "Tax"),  that are shown on such tax
returns as due and payable,  or otherwise  required to be paid,  other than such
Taxes as are being  contested  in good  faith and for which  reserves  have been
established  in accordance  with GAAP except where the failure so to file or pay
would not, individually or in the aggregate, reasonably be expected to result in
a Company Material  Adverse Effect.  AP has or will have paid all Taxes due with
respect to any period  ending on or prior to the  Effective  Time,  or where the
payment of Taxes is not yet due, have or will have established,  or with respect
to Taxes  incurred  after the date hereof,  will timely  establish in accordance
with past  practices,  an adequate  accrual in  accordance  with GAAP except for
failures  to pay or accrue  that would not,  individually  or in the  aggregate,
reasonably be expected to have a Company Material  Adverse Effect.  There are no
claims,  assessments  or audits  pending or  threatened  in writing,  or to AP's
knowledge  otherwise  threatened,  against AP for any alleged  deficiency in any
Tax, and AP does not know of any Tax claims or assessments threatened against AP
which if upheld could, individually or in the aggregate,  reasonably be expected
to have a Company  Material  Adverse Effect (after giving effect to any reserves
maintained  by AP).  AP has not  filed a  consent  under  Section  341(f) of the
Internal  Revenue Code of 1986,  as amended (the  "Code").  There is no material
inter-company  item which would be taken into account by, or excess loss account
which  would be  includable  in income  of,  AP as a result  of the  transaction
contemplated by this Agreement pursuant to the Treasury Regulations  promulgated
under  Section  1502 of the Code.  There are no  waivers  or  extensions  of any
applicable statute of limitation to assess any Taxes. All returns filed by or on
behalf  of AP with  respect  to  Taxes  are  true and  correct  in all  material
respects.  There are no  outstanding  requests by AP for any  extension  of time
within  which to file any return  (except for normal  automatic  extensions)  or
within which to pay any Taxes shown to be due on any return.  There are no liens
for any Taxes upon the assets of AP (other  than  statutory  liens for Taxes not
yet due and  payable and liens for real estate  taxes  being  contested  in good
faith) which  individually  or in the  aggregate  could have a Company  Material
Adverse  Effect.  AP is not a party  to,  is not  bound  by or does not have any
obligation  under, a tax sharing or tax allocation  agreement or arrangement for
the allocation, apportionment, sharing, indemnification or payment of taxes. The
cancellation of the 4,045,100 shares of FMST held by AP, and the issuance in the
Merger  of a like  number  of  shares  to  Distribution  as part  of the  Merger
Consideration,  will not  result  in an  adverse  tax  consequence  to FMST of a
magnitude greater than $50,000.


                                                         5

<PAGE>



         SECTION 2.11 Termination,  Severance and Employment Agreements.  AP has
provided to FMST a complete and accurate  list of each  employment  or severance
agreement of any officer of LDI AutoPaints - Florida not terminable by the terms
thereof  without  material  liability  or  obligation  (either  individually  or
collectively) on 60 days' or less notice.

         SECTION 2.12 Employee Benefit Plans; ERISA.

         (a) Except as  previously  disclosed  to the FMST in writing,  (i) each
"employee  benefit plan" (as defined in Section 3(3) of the Employee  Retirement
Income  Security  Act of 1974,  as amended  ("ERISA")),  and all other  employee
benefit,  bonus,  incentive,  stock option (or other equity- based),  severance,
change  in  control,   welfare  (including   post-retirement  medical  and  life
insurance) and fringe benefit plans (whether or not subject to ERISA) maintained
or sponsored by AP or any member of Distribution's  controlled group of entities
(within the meaning of Code Sections  414(b),  (c), (m) or (o)) (each, an "ERISA
Affiliate"),  for the benefit of any employee or former employee of AP or any of
its ERISA Affiliates (individually, a "Plan," and collectively, the "Plans") is,
and has been operated in accordance with its terms and in compliance  (including
the making of governmental  filings) with all applicable  laws,  including ERISA
and the applicable  provisions of the Code,  except for failures that would not,
individually or in the aggregate,  have a Company Material Adverse Effect,  (ii)
each of the Plans  presently  maintained  by AP and  intended to be  "qualified"
within  the  meaning of Section  401(a) of the Code has been  determined  by the
Internal  Revenue  Service to be so qualified,  (iii) no "reportable  event," as
such term is defined in  Section  4043(c) of ERISA (for which the 30-day  notice
requirement to the Pension Benefit  Guaranty  Corporation  ("PBGC") has not been
waived),  has  occurred  with respect to any Plan that is subject to Title IV of
ERISA which  presents a risk of  liability to any  governmental  entity or other
person which,  individually  or in the aggregate,  may reasonably be expected to
have a  Company  Material  Adverse  Effect,  and (iv)  there are no  pending  or
threatened in writing or to AP's knowledge otherwise  threatened,  claims (other
than routine claims for benefits) by, on behalf of or against,  any of the Plans
or any trust related thereto which would, individually or in the aggregate, have
a Company Material Adverse Effect. No Plan is a "multiemployer plan" (within the
meaning of ERISA) nor to the knowledge of AP has AP or any ERISA  Affiliate ever
contributed or been required to contribute to any multiemployer plan.

         (b)  (i)  No  Plan  has  incurred  a  material   "accumulated   funding
deficiency"  (as  defined  in Section  302 of ERISA or Section  412 of the Code)
whether or not waived and (ii) neither AP nor any ERISA  Affiliate  has incurred
any liability  under Title IV of ERISA except for required  premium  payments to
the PBGC,  which  payments  have been made when due, and no events have occurred
which are  reasonably  likely to give  rise to any  liability  of AP or an ERISA
Affiliate  under Title IV of ERISA or which could  reasonably be  anticipated to
result in any claims being made against AP by the PBGC, in any such case,  which
presents a risk of liability which would, individually or in the aggregate, have
a Company Material Adverse Effect.

         (c) With respect to each Plan,  if any,  that is subject to Title IV of
ERISA, (i) AP has provided to FMST copies of the most recent actuarial valuation
report  prepared  for such Plan  prior to the date  hereof,  (ii) the assets and
liabilities in respect of the accrued benefits as set forth in the

                                                         6

<PAGE>



most recent  actuarial  valuation  report  prepared by the Plan's actuary fairly
presented  the funded  status of such Plan in all material  respects,  and (iii)
since the date of such valuation  report there has been no adverse change in the
funded status of any such Plan which would,  individually  or in the  aggregate,
have a Company Material Adverse Effect.

         (d)  Neither  AP nor  any  ERISA  Affiliate  has  failed  to  make  any
contribution  or payment to any Plan which has  resulted or could  result in the
imposition of a lien or the posting of a bond or other  security  under ERISA or
the Code which would have a Company Material Adverse Effect.

         (e) AP has not sponsored, maintained, administered or contributed to or
participated in a Plan subject to Title VI of ERISA within the last seven years.

         SECTION  2.13  Environmental   Matters.  AP  has  obtained  and  is  in
substantial  compliance  with the terms and conditions of all required  permits,
licenses  and  other  authorizations   required  under  Environmental  Laws  (as
hereinafter  defined),  except for  failures  or  noncompliance  which would not
reasonably  be expected to,  individually  or in the  aggregate,  have a Company
Material  Adverse  Effect.  AP is in substantial  compliance with all applicable
Environmental  Laws, except for failures to comply which would not reasonably be
expected to,  individually or in the aggregate,  have a Company Material Adverse
Effect.  AP has  disclosed  past and present  noncompliance  with,  or liability
under,  Environmental  Laws  and  discharges,   emissions,  leaks,  releases  or
disposals of any substance or waste regulated under or defined by  Environmental
Laws that have formed the basis of any claim, action, suite, proceeding, hearing
or  investigation  under any applicable  Environmental  Laws which,  in any such
case,  individually or in the aggregate,  would have a Company  Material Adverse
Effect.  AP has not received notice of any past or present  events,  conditions,
circumstances,  activities,  practices,  incidents,  actions  or plans that have
resulted in any common law or legal  liability,  or otherwise  form the basis of
any material  liability under, any applicable  Environmental  Laws, which would,
individually or in the aggregate,  have a Company Material  Adverse Effect.  For
purposes of this Section 2.13, (a) "Environmental Laws" mean applicable federal,
and local laws,  regulations  and codes  relating in any respect to pollution or
protection of the  environment and (b) "Hazardous  Substances"  means any toxic,
caustic,  or  otherwise  dangerous  substance  (whether or not  regulated  under
federal, state or local environmental statutes,  rules, ordinances,  or orders),
including (i) "hazardous  Substance" as defined in 42 U.S.C.  ss. 9601, and (ii)
petroleum products, derivatives, byproducts and other hydrocarbons.

         SECTION 2.14  Assets, Real Property, Intellectual Property.

         (a) AP owns or has rights to use all assets  necessary  to permit AP to
conduct its business as it is currently being conducted except where the failure
to own or have the right to use such assets  would not,  individually  or in the
aggregate, have a Company Material Adverse Effect.

         (b) Except as previously disclosed to FMST, AP has, (i) good, valid and
marketable or indefeasible  title to all real property  material to its business
operations,  free and clear of any liens,  encumbrances,  mortgages and security
interests other than Permitted Liens (as hereinafter defined),

                                                         7

<PAGE>



or (ii) rights by lease or other  agreement to use all such real  property.  The
term "Permitted  Liens" shall mean (i) liens or encumbrances  for water,  sewage
and similar charges and current taxes and assessments not yet due and payable or
being contested in good faith, (ii) mechanics', carriers', workers', repairers',
materialmen's, warehousemen's and other similar liens or encumbrances arising or
incurred  in  the  ordinary  course  of  business,  (iii)  liens,  encumbrances,
mortgages and security  interests  arising or resulting from any action taken by
FMST, (iv) liens,  encumbrances,  mortgages and security  interests of record or
securing indebtedness, (v) liens, encumbrances, mortgages and security interests
incurred in the  ordinary  course of business  since  December  31,  1997,  (vi)
easements,   rights  of  way,   restrictions   and  other  similar   charges  or
encumbrances,  and  any  other  liens,  encumbrances,   mortgages  and  security
interests,  that do not materially  interfere with the ordinary  conduct of AP's
business.  All real property leases under which AP is a lessee or lessor are, as
of the date hereof,  valid,  binding and  enforceable  in accordance  with their
terms, and there are not existing defaults thereunder which would,  individually
or in the aggregate, have a Company Material Adverse Effect.

         (c) As presently used by AP, none of the Intellectual Property owned by
AP  is  infringed  or  challenged   or   threatened  in  any  way,   except  for
infringements,  challenges  or threats  which would not  individually  or in the
aggregate, have a Company Material Adverse Effect. "Intellectual Property" means
trademarks,  trade names,  service  marks,  service names,  mark  registrations,
logos,  assumed names,  copyright  registrations,  patents and all  applications
therefor and all other similar proprietary rights.

         SECTION 2.15 Labor Matters.  AP has not (i) been subject to, threatened
in writing, or to AP's knowledge otherwise threatened,  with any strike, lockout
or other labor  dispute the result of which had or could  reasonably be expected
to have or  constitute,  a Company  Material  Adverse  Effect,  or (ii) received
written  notice of any pending  petition for  certification  before the National
Labor  Relations  Board with respect to any group of employees of AP who are not
currently  organized.  AP is not a party to any collective  bargaining agreement
with a labor union.

         SECTION  2.16  Certain  Fees.  Neither  AP nor  any  of  its  officers,
directors  or  employees  has  employed  any  broker or finder or  incurred  any
liability for any financial advisory,  brokerage or finder's fees or commissions
in connection with the transaction contemplated herein.

         SECTION 2.17 No Default.  Except for defaults or violations  which,  in
the aggregate, would not reasonably be expected to constitute a Company Material
Adverse  Effect,  AP is not in default or  violation  (and no event has occurred
which  with  notice  or lapse of time or both  would  constitute  a  default  or
violation) of any material  term,  condition or provision of (i) its articles of
incorporation,  code of by-laws,  or other governing  documents,  (ii) any note,
mortgage,  indenture  or other  evidence of  indebtedness,  guarantee,  license,
agreement or other contract, instrument or contractual obligation to which AP is
now a party or by which  it or any of its  assets  may be  bound,  or (iii)  any
order, writ, injunction, decree, statute, rule or regulation applicable to AP on
the date hereof.


                                                         8

<PAGE>



                                   ARTICLE III
                     REPRESENTATIONS AND WARRANTIES OF FMST

         FMST represents and warrants to AP and Distribution as follows:

         SECTION 3.1  Organization.  FMST is a  corporation  duly  organized and
validly  existing under the laws of the State of Indiana and is in good standing
as a foreign  corporation in each other jurisdiction where the properties owned,
leased or operated, or the business conducted,  by it require such qualification
and where  failure to be in good standing or so to qualify would have a material
adverse effect on the financial  condition,  results of operations or businesses
of FMST.

         SECTION 3.2  Authority Relative to This Agreement.

         (a) Approvals.  FMST has full corporate  power and authority to execute
and deliver this Agreement and,  subject to obtaining the necessary  approval of
this Agreement by its  shareholders  to the extent required by applicable law or
the NASDAQ  National  Market  System  ("NMS"),  to  consummate  the  transaction
contemplated  hereby.  The execution and delivery of this  Agreement by FMST and
the  consummation  of  the  transactions  contemplated  hereby  have  been  duly
authorized by the Board of Directors of FMST, and no other corporate proceedings
on the  part of FMST  are  necessary  for the  execution  and  delivery  of this
Agreement by FMST and,  subject to the filing of the Articles of Merger pursuant
to Section 1.2 and obtaining the necessary  approvals of FMST's  shareholders to
the extent required by applicable law or the NMS, the performance by FMST of its
obligations   hereunder  and  the  consummation  by  FMST  of  the  transactions
contemplated hereby. This Agreement has been duly executed and delivered by FMST
and, assuming this Agreement  constitutes a valid and binding obligation of each
of AP and Distribution, this Agreement constitutes a valid and binding agreement
of FMST,  enforceable  against FMST in accordance with its terms,  except to the
extent  that  its  enforceability  may  be  limited  by  applicable  bankruptcy,
insolvency,  reorganization or other laws affecting the enforcement of creditors
rights generally or by general equitable principles.

         (b)  Other  Authorizations.  Other  than  in  connection  with,  or  in
compliance  with  applicable  requirements  of  the  IBCL  with  respect  to the
transaction  contemplated  hereby,  the Exchange Act, the securities laws of the
various states,  no  authorization,  consent or approval of, or filing with, any
court or any public body or authority is necessary for the  consummation by FMST
of the  transactions  contemplated by this Agreement other than  authorizations,
consents and  approvals of which the failure to obtain,  or filings of which the
failure to make, would not, in the aggregate,  have a material adverse effect on
the  financial  condition,  results of  operations or business of FMST or on the
ability of FMST to consummate the transaction contemplated hereby.

         SECTION 3.3 No  Violation.  Neither the  execution  or delivery of this
Agreement  by  FMST,  the  performance  by  FMST of its  respective  obligations
hereunder nor the consummation by it of the transaction contemplated hereby will
(a) constitute a breach or violation under the Articles of Incorporation or Code
of By-Laws of FMST or (b)  constitute  a breach,  violation  or default  (or any
event which,  with notice or lapse of time or both,  would constitute a default)
under, or result in the

                                                         9

<PAGE>



termination  of, or  accelerate  the  performance  required by, or result in the
creation of any lien or encumbrance upon any of the properties or assets of FMST
under, any note,  bond,  mortgage,  indenture,  deed of trust,  license,  lease,
agreement or other  instrument  to which either FMST is a party or by which they
or any of their  properties or assets are bound or (c) constitute a violation of
any order, writ, injunction, decree, statute, rule or regulation of any court or
governmental  authority applicable to FMST or any of their properties or assets,
other than, in the case of clauses (b) and (c) above, such breaches. violations,
defaults,  terminations,  accelerations  or creation of liens and encumbrances
which,  in the  aggregate,  would  not have a  material  adverse  effect  on the
financial condition,  results of operations or business of FMST taken as a whole
or on the ability of FMST to consummate the transaction contemplated hereby.

         SECTION 3.4 Proxy Statement, Other Information. No document filed or to
be filed by or on behalf of FMST with the SEC or any other  governmental  entity
in connection  with the transaction  contemplated  by this Agreement,  contained
when filed, or will contain, at the respective times filed with the SEC or other
governmental  entity,  any untrue  statement of a material fact or omit to state
any material  fact  required to be stated  therein or necessary in order to make
the statements made therein, in light of the circumstances under which they were
made, not misleading; provided that the foregoing shall not apply to information
supplied  by AP in  writing  specifically  for  inclusion  or  incorporation  by
reference in any such document.  None of the information  supplied in writing by
FMST  specifically  for  inclusion  or  incorporation  by reference in the Proxy
Statement, if any, or any other document filed or to be filed by or on behalf of
FMST  with the SEC or any  other  governmental  entity  in  connection  with the
transaction  contemplated  by this  Agreement,  contains,  or will contain,  any
untrue  statement  of a  material  fact or  omits,  or will  omit,  to state any
material  fact  required to be stated  therein or necessary in order to make the
statements  made therein,  in light of the  circumstances  under which they were
made, not misleading.

         SECTION 3.5 Certain Fees.  Neither FMST nor its officers,  directors or
employees  has employed any broker or finder or incurred any  liability  for any
financial advisory, brokerage or finder's fees or commissions in connection with
the  transaction  contemplated  herein  for which AP could  have any  liability,
except  for the  financial  advisory  fee  payable  to  McDonald  &  Company  in
connection  with  the  rendering  of its  fairness  opinion  to the  Independent
Committee.

                                   ARTICLE IV
                                    COVENANTS

         SECTION 4.1 Conduct of Business of AP. Except as  contemplated  by this
Agreement, as previously disclosed to FMST or as otherwise agreed by the parties
hereto, during the period from the date of this Agreement to the Effective Time,
AP will conduct its operations in accordance  with its ordinary and usual course
of business and consistent with past practice in all material respects.  Without
limiting the generality of the  foregoing,  and except as  contemplated  by this
Agreement or as previously  disclosed to FMST,  prior to the Effective  Time, AP
will not,  without  the prior  written  consent of FMST (such  consent not to be
unreasonably withheld):


                                                        10

<PAGE>



         (a) issue,  sell or  repurchase,  or authorize or propose the issuance,
sale  or  repurchase  of  any  shares  of  common  stock  of AP,  or  securities
convertible into such shares, or any rights, warrants or options to acquire such
shares or other convertible securities;

         (b)      declare or pay any dividend or distribution on its shares;

         (c) except for such  transactions in the ordinary course of business or
fees and expenses related to the transaction  contemplated hereby,  authorize or
enter into any agreement  with respect to any  commitment or  transaction  which
requires AP to pay in excess of $50,000 in the aggregate;

         (d) except in the  ordinary  course of  business  consistent  with past
practice  and except as  previously  disclosed  to FMST or as may be required by
law,  adopt or amend in any material  respect or terminate  any profit  sharing,
compensation,   stock  option,  pension,   retirement,   deferred  compensation,
employment or other employee benefit plan, agreement, trust, plan, fund or other
arrangement (collectively,  "Compensation Plans"), or grant, or become obligated
to grant, any general increase in the compensation of executive  officers or any
increase  in the  compensation  payable or to become  payable  to any  executive
officer or institute any material new welfare program or  Compensation  Plan, or
make any material change in any Compensation Plan;

         (e)  except  as  required  by  the  consummation  of the  Merger,  pay,
discharge or satisfy any material claims,  liabilities or obligations (absolute,
accrued,   contingent  or  otherwise)  other  than  the  payment,  discharge  or
satisfaction in the ordinary course of business;

         (f) except for  transactions  in the  ordinary  course of business  (i)
incur,  assume or prepay  any  long-term  or  short-term  debt or issue any debt
securities except for borrowing under existing lines of credit or prepayments or
other  borrowings  not  to  exceed  $100,000  in  the  aggregate;  (ii)  assume,
guarantee,  endorse or otherwise become liable or responsible (whether directly,
contingently  or otherwise)  for any material  obligations  of any other person;
(iii) make any loans,  advances or capital  contributions to, or investments in,
any other  person  (other than  advances to  customers  in amounts not to exceed
$25,000 in the  aggregate,  or  customary  loans to  employees  in  amounts  not
material to the maker of such loan); (iv) pledge or otherwise encumber shares of
AP;  or (v)  mortgage  or  pledge  any  of  its  material  assets,  tangible  or
intangible, or create or suffer to exist any lien thereupon, excluding Permitted
Liens;

         (g) propose or adopt any amendments to its article of  incorporation or
code of by-laws;

         (h)  except  for  transactions  in the  ordinary  course  of  business,
contemplated  hereby or otherwise  disclosed  herein,  acquire,  sell,  lease or
dispose of any  assets  which in the  aggregate  are  material  to AP taken as a
whole, or enter into or modify,  amend,  terminate or waive any rights under any
commitments,  contracts, agreements or transactions which would, individually or
in the aggregate, be material to AP taken as a whole;


                                                        11

<PAGE>



         (i) acquire  (by  merger,  consolidation,  or  acquisition  of stock or
assets) any corporation,  partnership or other business organization or division
thereof or any equity interest therein;

         (j) make any material tax election or settle or compromise any material
federal,  state or local  tax  liability  or  assent  to the  assessment  of any
federal, state or local tax;

         (k) authorize any new capital expenditure or expenditures not reflected
in the capital  expenditure  budget  provided to FMST and which in the aggregate
are in excess of $25,000; or

         (1)  agree,  in  writing  or  otherwise,  to take any of the  foregoing
actions.

         SECTION 4.2 Access to  Information.  So long as this  Agreement has not
been  terminated,  between the date of this Agreement and the Effective Time, AP
will give FMST and its authorized  representatives access during normal business
hours to all stores,  offices,  warehouses and other facilities and to all books
and  records,  will permit FMST to make such  inspections  as it may  reasonably
require and will cause its officers and use reasonable best efforts to cause its
accountants  promptly to furnish FMST with such financial and operating data and
other  information with respect to the business and properties of AP as FMST may
from time to time reasonably request.

         SECTION 4.3 Shareholders' Meeting.

         (a) Shareholder  Approval of FMST. If required by applicable law or the
NMS in order to  consummate  the  Merger,  FMST,  acting  through  its  Board of
Directors,  shall,  in accordance  with its articles of  incorporation  and such
requirements:

                  (i) duly call,  give notice of,  convene and hold a meeting of
         its  shareholders  as soon as  practicable  after the execution of this
         Agreement or to take such  actions  necessary to cause the Merger to be
         considered at its next annual meeting of shareholders;

                  (ii) subject to its fiduciary  duties under  applicable law as
         advised by counsel,  include in the Proxy Statement the  recommendation
         of its Board of Directors  that  shareholders  of FMST vote in favor of
         the approval and adoption of this Agreement; and

                  (iii)  use its  reasonable  best  efforts  (x) to  obtain  and
         furnish  the  information  required  to be  included by it in the Proxy
         Statement,  to respond  promptly to any  comments  made by the SEC with
         respect to the Proxy Statement and any preliminary  version thereof and
         to cause the Proxy  Statement to be mailed to its  shareholders  at the
         earliest practicable time following the execution of this Agreement and
         (y) subject to its fiduciary  duties under applicable law as advised by
         counsel,  to  obtain  the  necessary  approval  of  the  Merger  by its
         shareholders.


                                                        12

<PAGE>



         (b)  Voting of Shares by AP. AP  agrees  that,  at the  meeting  of the
shareholders  of  FinishMaster  at which the  Merger is  considered,  all of the
shares of FinishMaster owned by AP will be voted in favor of the Merger.

         SECTION 4.4  Cooperation.  Subject to the terms and  conditions  herein
provided and to the fiduciary  duties of FMST's  directors as advised by counsel
to FMST,  each of the parties hereto agrees to use its  reasonable  best efforts
(and to use its reasonable best efforts to cause its affiliates) (a) to take, or
cause to be  taken,  all  action,  and to do,  or cause to be done,  all  things
necessary,  proper  or  advisable  under  applicable  laws  and  regulations  to
consummate and make  effective the  transaction  contemplated  by this Agreement
including, without limitation, (i) promptly making any filings that are required
to be made or seeking any consents,  approvals,  permits or authorizations  that
are required to be obtained under any federal, state or other law or regulation,
(ii) using its reasonable best efforts to respond  promptly and fully to any and
all inquiries of government officials or agencies and to endeavor to resolve any
inquiries or objections made by any such officials or agencies,  and (iii) using
its reasonable best efforts to prevent or ameliorate the effects of any Order or
Injunction to refrain from taking,  directly or indirectly,  any action contrary
to or inconsistent with the provisions of this Agreement, including action which
would impair such party's  ability to consummate the  transactions  contemplated
hereby.  In case at any time  before or after  the  Effective  Time any  further
action is necessary  or  desirable to carry out the purposes of this  Agreement,
the proper  officers  and  directors of each party to this  Agreement  shall use
their respective reasonable best efforts to take all such necessary action.

         SECTION 4.5 Notification of Certain Matters. Each of the parties hereto
shall give the others prompt notice of (i) the occurrence, or non-occurrence, of
any event which causes or has caused any representation or warranty of any party
contained in this  Agreement to be untrue or inaccurate in any material  respect
at any time from the date hereof to the  Effective  Time,  and (ii) any material
failure of AP or FMST, as the case may be, or any officer,  director,  employee,
representative  or  agent  thereof,  to  comply  with or  satisfy  any  material
covenant,  condition  or  agreement  to be  complied  with  or  satisfied  by it
hereunder;  provided,  however, that the delivery of any notice pursuant to this
Section 4.5 shall not limit or otherwise affect the remedies available hereunder
to the party receiving such notice.

         SECTION 4.6 Public  Announcements.  FMST and AP will  consult with each
other before issuing any press release or otherwise making any public statements
with  respect to the  Merger and shall not issue any such press  release or make
any such public statement prior to such  consultation  except as may be required
by law or any securities exchange or similar authority.  The parties agree that,
upon  execution of this  Agreement,  they will cause to be  disseminated a joint
press release.



                                                        13

<PAGE>



                                    ARTICLE V
                    CONDITIONS TO CONSUMMATION OF THE MERGER

         SECTION 5.1 Conditions to Each Party's Obligation To Effect the Merger.
The respective obligations of each party to effect the Merger are subject to the
satisfaction or waiver, where legally  permissible,  prior to the Effective Time
of the following conditions:

         (a) This Agreement shall have been adopted by the requisite vote of the
shareholders of FMST in accordance  with applicable law and the  requirements of
NMS, if such vote is required by applicable law or the NMS;

         (b) No statute,  rule,  regulation,  order,  decree or injunction shall
have been enacted, entered, promulgated or enforced by any court or governmental
authority  of  competent  jurisdiction  which  restrains,  enjoins or  otherwise
prohibits the consummation of the Merger;  provided,  however,  that AP and FMST
shall  use their  reasonable  best  efforts  to have any such  order,  decree or
injunction  vacated and otherwise take all actions required  pursuant to Section
4.4;

         (c) delivery of fairness  opinion rendered by McDonald & Company to the
Independent Directors; and

         (d) the  representations  and warranties of AP and Distribution  (which
may be waived by FMST) and of FMST (which may be waived by  Distribution)  shall
be true and correct in all material respects.

                                   ARTICLE VI
                         TERMINATION; AMENDMENT; WAIVER

         SECTION 6.1  Termination.  This  Agreement  may be  terminated  and the
Merger  contemplated  hereby may be abandoned at any time prior to the Effective
Time, notwithstanding approval thereof by the shareholders of FMST:

         (a)  by  mutual  written  consent  duly  authorized  by the  boards  of
directors of AP, Distribution and FMST (including,  if required, the Independent
Committee);

         (b) by FMST,  Distribution  or AP if the Effective  Time shall not have
occurred  on or  before  June 30,  1998;  provided,  however,  that the right to
terminate this Agreement  pursuant to this Section 6.1(b) shall not be available
to any party whose failure to fulfill any  obligation  under this  Agreement has
been the cause of, or resulted in, the failure of the Effective Time to occur on
or before such date;

         (c) by FMST,  Distribution or AP if any court of competent jurisdiction
in the United States or other United States  governmental body shall have issued
an order, decree or ruling or taken

                                                        14

<PAGE>



any other action restraining,  enjoining or otherwise prohibiting the Merger and
such  order,  decree,  ruling  or other  action  shall  have  become  final  and
nonappealable;

         (d) by FMST if (i) there shall have been a breach of any representation
or warranty on the part of the AP or Distribution  under this Agreement having a
Company  Material  Adverse  Effect,  which shall not have been cured prior to 10
days  following  notice of such breach  (provided,  however,  that if any of the
representations   and  warranties  is  already   qualified  in  any  respect  by
materiality  or as to the Company  Material  Adverse Effect for purposes of this
Section  6.1(d)  such   materiality  or  the  Company  Material  Adverse  Effect
qualification  will be in all  respects  ignored  (but  subject  to the  overall
standard as to materiality set forth  immediately  prior to this  proviso)),  or
(ii) there shall have been a material  breach of any  covenant or  agreement  in
this Agreement on the part of the AP or Distribution, which materially adversely
affects the  consummation of the Merger which shall not have been cured prior to
10 days following notice of such breach;

         (e) by AP or  Distribution if (i) there shall have been a breach of any
representation  or  warranty  in  this  Agreement  on the  part  of  FMST  which
materially  adversely  affects the  consummation of the Merger,  which shall not
have been cured  prior to 10 days  following  notice of such  breach  (provided,
however,  that if any of the representations and warranties is already qualified
in any respect by materiality or as to a material adverse effect for purposes of
this Section 6.1(e) such  materiality or material  adverse effect  qualification
will be in all  respects  ignored  (but  subject to the  overall  standard as to
materiality set forth immediately  prior to this proviso)),  or (ii) there shall
have been a material  breach of any covenant or  agreement in this  Agreement on
the part of FMST which  materially  adversely  affects the  consummation  of the
Merger which shall not have been cured prior to 10 days following notice of such
breach.

         SECTION 6.2 Fees and Expenses.  Except as set forth in this  Agreement,
whether or not the Merger is consummated, all legal and other costs and expenses
incurred in connection  with this  Agreement and the  transactions  contemplated
hereby shall be paid by the party incurring such costs and expenses.

         SECTION 6.3 Effect of Termination.  In the event of the termination and
abandonment  of this  Agreement  pursuant to Section 6.1 hereof,  this Agreement
shall  forthwith  become void and have no effect,  without any  liability on the
part of any party or its  directors,  officers or  shareholders,  other than the
provisions of Sections 4.7, 6.2 and 7.9.  Nothing  contained in this Section 6.3
shall relieve AP or Distribution, or FMST, from liability for any breach of this
Agreement.

         SECTION 6.4 Amendment.  To the extent permitted by applicable law, this
Agreement may be amended by action taken by AP,  Distribution  and FMST (and the
shareholders of FMST, if required by applicable law) at any time before or after
adoption of this Agreement by the  shareholders  of FMST, but no amendment shall
be made which increases the consideration,  changes the form of consideration to
be  received  by the  holder of the  Shares in the  Merger,  or which  adversely
affects the rights of  shareholders  of FMST  hereunder  without the approval of
such shareholders and, if required,

                                                        15

<PAGE>



the  Independent  Committee.  This  Agreement  may not be  amended  except by an
instrument in writing signed on behalf of all the parties.

         SECTION 6.5 Extension; Waiver. At any time prior to the Effective Time,
the  parties  may  (a)  extend  the  time  for  the  performance  of  any of the
obligations  or  other  acts  of  the  other  parties  hereto,   (b)  waive  any
inaccuracies in the  representations  and warranties  contained herein or in any
document,  certificate  or  writing  delivered  pursuant  hereto  or  (c)  waive
compliance  with any of the  agreements  or conditions  contained  herein unless
waiver is unlawful or specifically prohibited.  Any agreement on the part of any
party to any such  extension  or waiver  shall be valid  only if set forth in an
instrument in writing signed on behalf of such party.

                                   ARTICLE VII
                                  MISCELLANEOUS

         SECTION 7.1 Non-Survival of Representations, Warranties and Agreements.
The  representations  and  warranties  made herein shall  terminate on the first
anniversary of the Effective  Time or the earlier  termination of this Agreement
pursuant  to  Section  6.1 as the case may be;  provided,  however,  that if the
Merger is consummated, the representation and warranty contained in Section 2.10
shall survive for a period equal to the applicable  statute of  limitations  for
tax  matters  (each of the  above  referenced  time  periods  being  hereinafter
referred to as a "Survival Period").

         SECTION 7.2  Indemnification.  During the Survival Period applicable to
that certain  representation and warranty,  Distribution agrees to indemnify and
hold harmless FMST from any and all claims, action,  damages,  losses, costs and
expenses (including  reasonably  attorneys' fees) incurred by FMST in connection
with any  representation  or warranty  made by  Distribution  in this  agreement
having been untrue in any material respect at the time made. During the Survival
Period  applicable  to that certain  representation  and  warranty,  FMST hereby
agrees to  indemnify  and hold  harmless  Distribution  from any and all claims,
actions,  damages,  losses, costs and expenses (including  reasonably attorneys'
fees) incurred by Distribution in connection with any representation or warranty
made by FMST in this agreement  having been untrue in any material respect as of
the date made.

         SECTION  7.3  Entire   Agreement;   Assignment.   This   Agreement  (a)
constitutes  the entire  agreement among the parties with respect to the subject
matter hereof and supersede all other prior agreements and understandings,  both
written and oral,  among the parties or any of them with  respect to the subject
matter hereof and (b) shall not be assigned by operation of law or otherwise.

         SECTION  7.4  Validity.  The  invalidity  or  unenforceability  of  any
provision of this Agreement shall not affect the validity or  enforceability  of
any other  provisions  of this  Agreement,  which shall remain in full force and
effect.



                                                        16

<PAGE>



         SECTION 7.5  Notices.  All notices and other  communications  among the
parties shall be in writing and shall be deemed to have been duly given when (i)
delivered  in person,  or (ii) one  business  day after  delivery to a reputable
overnight  courier service (e.g.  Federal Express),  postage pre-paid,  or (iii)
delivered by telecopy and promptly  confirmed by telephone  and by delivery of a
copy in person or overnight  as  aforesaid,  in each case with postage  prepaid,
addressed as follows:

                  If to FMST:

                              FinishMaster, Inc.
                              54 Monument Circle
                              Indianapolis, Indiana 46204
                              Telecopy:    (317) 237-5430
                              Attention:   Andre B. Lacy, Chairman of the Board

                  with a copy to:

                              Barnes & Thornburg
                              11 S. Meridian Street, Suite 1300
                              Indianapolis, Indiana 46204
                              Telecopy:    (317) 231-7433
                              Attention:   Robert H. Reynolds, Esquire

                  and

                              Sommer & Barnard
                              111 Monument Circle, Suite 4000
                              Indianapolis, Indiana 46204
                              Telecopy:    (317) 236-9802
                              Attention:   James A. Strain, Esquire

                  If to AP or Distribution:

                              LDI AutoPaints, Inc.
                              54 Monument Circle
                              Indianapolis, Indiana 46204
                              Telecopy:    (317) 237-5430
                              Attention:   Andre B. Lacy, Chairman of the Board


                                                        17

<PAGE>



                  with a copy to:

                              Barnes & Thornburg
                              11 S. Meridian Street, Suite 1300
                              Indianapolis, Indiana 46204
                              Telecopy:    (317) 231-7433
                              Attention:   Robert H. Reynolds, Esquire

or to such  other  address  as the  person  to whom  notice  is  given  may have
previously  furnished  to the others in  writing  in the manner set forth  above
(provided  that  notice of any change of address  shall be  effective  only upon
receipt thereof).

         SECTION 7.6  Governing  Law.  This  Agreement  shall be governed by and
construed in accordance with the laws of the State of Indiana, regardless of the
laws that might  otherwise  govern under  applicable  principles of conflicts of
laws thereof.

         SECTION 7.7 Interpretation.  When a reference is made in this Agreement
to the "knowledge of AP," such reference shall mean the actual  knowledge of the
Chief  Executive  Officer or President of AP. For purposes of this  Agreement AP
shall not be deemed to be an affiliate of FMST.  The headings  contained in this
Agreement  are for  reference  purposes only and shall not affect in any way the
meaning or  interpretation  of this  Agreement.  If an  ambiguity or question of
intent or  interpretation  arises,  then this  Agreement will be construed as if
drafted jointly by the parties to this  Agreement,  and no presumption or burden
of proof will arise  favoring  or  disfavoring  any party to this  Agreement  by
virtue of the authorship of any of the provisions of this Agreement.

         SECTION 7.8 Parties in Interest.  This Agreement  shall be binding upon
and inure  solely to the  benefit  of each  party  hereto,  and  except  for the
provisions  of Section 1.7 and 4.7,  which are intended to be for the benefit of
the persons referred to therein and their  beneficiaries (and may be enforced by
such persons as intended third-party beneficiaries),  nothing in this Agreement,
express or implied,  is  intended to confer upon any other  person any rights or
remedies of any nature whatsoever under or by reason of this Agreement.

         SECTION 7.9 Counterparts. This Agreement may be executed in two or more
counterparts,  each of which shall be deemed to be an original, but all of which
shall constitute one and the same agreement.

         SECTION 7.10  Expenses.  All costs and expenses  incurred in connection
with the transactions  contemplated by this Agreement shall be paid by the party
incurring such expenses.

         SECTION  7.11  Obligation  of  Distribution.  Whenever  this  Agreement
requires AP to take any action,  such  requirement  will be deemed to include an
undertaking on the part of Distribution to cause AP to take such action.


                                                        18

<PAGE>


         IN WITNESS WHEREOF, each of the parties has caused this Agreement to be
executed on its behalf by its officers thereunto duly authorized,  all as of the
day and year first above written.

                                        FINISHMASTER, INC.
                                        ("FMST")

                                        By:      /s/ Andre B. Lacy
                                             ---------------------------------
                                        Name:    Andre B. Lacy
                                        Title:   Chairman of the Board & CEO

                                        LDI AUTOPAINTS, INC. (" AP ")

                                        By:      /s/ Andre B. Lacy
                                             ---------------------------------
                                        Name:    Andre B. Lacy
                                        Title:   Chairman of the Board & CEO

                                        LACY DISTRIBUTION, INC.
                                        ("Distribution")

                                        By:      /s/ Andre B. Lacy
                                             ---------------------------------
                                        Name:    Andre B. Lacy
                                        Title:   Chairman of the Board & CEO







                               FINISHMASTER, INC.
                   (AMENDED AND RESTATED AS OF APRIL 30, 1997)
                                STOCK OPTION PLAN



          1. Purpose.  The purpose of the  Finishmaster,  Inc. Stock Option Plan
(the  "Plan")  is to  provide to certain  officers  and other key  employees  of
FinishMaster,  Inc. (the  "Corporation")  or its  wholly-owned  subsidiary  (the
"Subsidiary"), as well as to directors who are not employees of the Corporation,
who are materially  responsible  for the management or operation of the business
of the Corporation or the Subsidiary,  a favorable opportunity to acquire Common
Stock, without par value, of the Corporation ("Common Stock"), thereby providing
them with an increased  incentive to work for the success of the Corporation and
the Subsidiary and to enable the  Corporation  and the Subsidiary to attract and
retain capable executive personnel. The means by which an individual may acquire
Common  Stock is the grant to an officer or key employee of an option to acquire
shares of Common Stock (an "Option") in accordance with Section 5 hereof.

          2.  Administration  of the  Plan.  The  Plan  shall  be  administered,
construed  and  interpreted  by the Board of  Directors or by a committee of the
Corporation's  Board of  Directors  (the  "Committee").  The  Committee  must be
composed of two or more persons who qualify as "Non-Employee  Directors" within
the meaning of Rule 16b-3(b)(3) promulgated under the Securities Exchange Act of
1934,  as amended  (the "1934  Act") and as  "outside  directors"  as defined in
Treasury Reg. ss. 1.162-27(e)(3).  A member of the Committee may not, during one
year prior to serving as a Committee  member or during such service,  be granted
an Option pursuant to the Plan. The decision of a majority of the members of the
Committee shall constitute the decision of the Committee,  and the Committee may
act either at a meeting at which a majority of the members of the  Committee  is
present or by a written  consent  signed by all  members of the  Committee.  The
Committee  shall have the sole,  final and  conclusive  authority to  determine,
consistent with and subject to the provisions of the Plan:

                  (a)      the individuals (the "Optionees") to whom Options are
                           granted under the Plan;

                  (b)      the time when Options shall be granted hereunder;

                  (c)      the   number  of  shares  of  Common   Stock  of  the
                           Corporation to be covered under each Option;

                  (d)      the  price  to be  paid  upon  the  exercise  of each
                           Option;

                  (e)      the period within which each Option may be exercised;

                  (f)      the extent to which an Option is an  incentive  stock
                           option or a non-qualified stock option; and




<PAGE>



                  (g)      the terms and conditions of the respective agreements
                           by which Options shall be evidenced.

The Committee  shall also have  authority to prescribe,  amend and rescind rules
and  regulations  relating  to the Plan,  and to make all  other  determinations
necessary or advisable in the administration of the Plan.

          3. Eligibility. The Committee may, consistent with the purposes of the
Plan, grant Options to officers and other key employees of the Corporation or of
a  Subsidiary  who in the  opinion  of the  Committee  are  from  time  to  time
materially  responsible  for the  management or operation of the business of the
Corporation or of a Subsidiary,  as well to  Non-Employee  Directors  consistent
with applicable rules under the 1934 Act;  provided,  however,  that in no event
may any  employee  who owns (after  application  of the  ownership  rules in ss.
424(d) of the Internal  Revenue Code of 1986, as amended (the "Code")) shares of
Common Stock  possessing more than 10% of the total combined voting power of all
classes of Common Stock of the  Corporation be granted an incentive stock option
hereunder unless at the time such option is granted the option price is at least
110% of the fair market value of the Common Stock subject to the Option and such
incentive stock option by its terms is not  exercisable  after the expiration of
five (5) years from the date such Option is granted.  Subject to the  provisions
of Section 4 hereof,  an  individual  who has been  granted an Option  under the
Plan,  if he is  otherwise  eligible,  may be  granted an  additional  Option or
Options if the  Committee  shall so determine.  The maximum  number of shares of
Common Stock with respect to which  Options may be granted in any calendar  year
to any individual shall not exceed fifty thousand (50,000).

          4. Stock  Subject to the Plan.  There shall be reserved  for  issuance
upon the  exercise  of Options  granted  under the Plan,  six  hundred  thousand
(600,000)  shares of Common Stock which may be authorized but unissued shares of
the Corporation,  of which fifty thousand  (50,000) shares shall be reserved for
issuance  to  Directors  who are not  otherwise  employees  of the  Corporation.
Subject to Section 6 hereof,  the shares for which  Options may be granted under
the Plan shall not exceed that  number.  If any Option shall expire or terminate
for any reason without having been  exercised in full,  the  unpurchased  shares
subject thereto shall (unless the Plan shall have  terminated)  become available
for other Options under the Plan.

         5. Terms of Option. Each Option granted under the Plan shall be subject
to the following terms and conditions and to such other terms and conditions not
inconsistent therewith as the Committee may deem appropriate in each case:

                  (a)  Option  Price.  The price to be paid for shares of Common
         Stock upon the  exercise of each Option  shall be the closing  price of
         the shares of Common  Stock as  reported on the Nasdaq  Stock  Market's
         National Market on the date of grant (or, if the date of grant is not a
         trading date, then on the last previous trading day), but such price in
         the case of an  incentive  stock  option in no event shall be less than
         the fair market value,  as determined by the Committee  consistent with
         the requirements of ss. 422 of the Code, of Common Stock on the date on
         which the Option is granted.



<PAGE>



                  (b) Period for  Exercise  of  Option.  An Option  shall not be
         exercisable  after the  expiration  of such period as shall be fixed by
         the Committee at the time such Option is granted, but such period in no
         event shall exceed ten (10) years from the date on which such Option is
         granted;  provided,  however,  that incentive  stock options shall have
         terms not in excess of ten (10) years.

                  (c)  Exercise  of Options.  The option  price of each share of
         Common Stock purchased upon exercise of an Option shall be paid in full
         (1) in cash at the time of such exercise, or (2) if the Optionee may do
         so in conformity with Regulation T (12 C.F.R.  Section 220.3(e)(4)) and
         without  violating  Section 16(b) or (c) of the 1934 Act (to the extent
         applicable)  and to the extent  permitted  under the agreement  entered
         into by the  Committee  and the  Optionee  relating to the  Option,  by
         delivering a properly  executed exercise note together with irrevocable
         instructions  to a broker to deliver  promptly to the  Corporation  the
         total option price in cash and, if desired,  the amount of any taxes to
         be  withheld  from  the  Optionee's  compensation  as a  result  of any
         withholding   tax   obligation  of  the   Corporation  or  any  of  its
         Subsidiaries, as specified in such notice. The Committee shall have the
         authority to grant Options exercisable in full at any time during their
         term, or exercisable in such installments,  equal or non-equal,  as the
         Committee  shall  determine.  An Option may be exercised at any time or
         from time to time  during the term of the Option as to any or all whole
         shares which have become  subject to purchase  pursuant to the terms of
         the Option (including,  without limitation,  any quotas with respect to
         option exercise) or the Plan.

                  (d)  Termination  of Option.  If an  Optionee  ceases to be an
         employee of the Corporation or one of the Subsidiaries or if there is a
         disposition  of the  Subsidiary  for which the Optionee  performed  the
         majority of his services,  any Option  granted to such  Optionee  shall
         terminate at the expiration of three (3) months from such cessation. If
         cessation of employment is due to permanent  and total  disability  the
         Optionee  shall  have the right to  exercise  options  granted  to such
         Optionee at any time within  twelve (12) months  after such  cessation.
         Leave  of  absence  approved  by the  Committee  shall  not  constitute
         cessation of employment.  Notwithstanding  the foregoing  provisions of
         this subsection (d), no Option shall in any event be exercisable  after
         the expiration of the period fixed by the Committee in accordance  with
         subsection (b) above.

                  (e)  Nontransferability  of Option. An Optionee's rights under
         the Plan may not be transferred by the Optionee  otherwise than by will
         or the laws of descent and distribution, and during the lifetime of the
         Optionee shall be exercisable only by the Optionee.

                  (f) Investment Representations.  Unless the transfer of shares
         of Common Stock subject to an Option are  registered  under  applicable
         federal and state securities laws, each Optionee by accepting an Option
         shall be deemed to agree for himself and his legal representatives that
         any  Option  granted  to him and any and all  shares  of  Common  Stock
         purchased  upon  the  exercise  of the  Option  shall be  acquired  for
         investment and not with a view to, or for the sale in connection  with,
         any distribution thereof, and each notice of the



<PAGE>



         exercise  of  any  portion  of an  Option  shall  be  accompanied  by a
         representation  in  writing,  signed  by  the  Optionee  or  his  legal
         representatives,  as the case may be,  that the shares of Common  Stock
         are being acquired in good faith for investment and not with a view to,
         or for sale in connection  with, any  distribution  thereof  (except in
         case of the Optionee's legal representatives for distribution,  but not
         for  sale,  to  his  legal  heirs,   legatees  and  other  testamentary
         beneficiaries).  Any shares issued pursuant to an exercise of an option
         may, but need not, bear a legend  evidencing such  representations  and
         restrictions.

                  (g) Maximum Incentive Stock Options. The aggregate fair market
         value (determined as of the time the Option is granted) of Common Stock
         subject to incentive  stock options that are  exercisable for the first
         time by an  employee  during  any  calendar  year under the Plan or any
         other  plan of the  Corporation  or any  Subsidiary  shall  not  exceed
         $100,000.  For this purpose, the fair market value of such shares shall
         be  determined  as of the date  the  Option  is  granted  and  shall be
         computed  in such  manner  as shall  be  determined  by the  Committee,
         consistent  with  the  requirements  of ss.  422 of  the  Code.  If the
         immediate  exercisability  of incentive  stock options arising from the
         retirement,  death or  permanent  and total  disability  of an Optionee
         consistent with the terms of the applicable option agreement or arising
         from any  change of  control  of the  Corporation  in  accordance  with
         Section 7 hereof would cause this  $100,000  limitation  to be exceeded
         for an Optionee,  such incentive stock options shall  automatically  be
         converted into non-qualified stock options as of the date on which such
         incentive  stock  options  become  exercisable  but only to the  extent
         necessary to comply with the $100,000 limitation.

                  (h) Agreement.  Each Option shall be evidenced by an agreement
         between the Optionee and the  Corporation  which shall  provide,  among
         other  things,  that,  with respect to  incentive  stock  options,  the
         Optionee  shall  advise the  Corporation  immediately  upon any sale or
         transfer of the shares of Common Stock  received  upon  exercise of the
         Option to the extent  such sale or  transfer  takes  place prior to the
         later of (a) two (2)  years  from the date of grant or (b) one (1) year
         from the date of exercise.  The agreement shall include the Option term
         and exercise conditions.

                  (i)  Certificates.  The  certificate or  certificates  for the
         shares  issuable  upon an  exercise  of an  Option  shall be  issued as
         promptly as practicable after such exercise. An Optionee shall not have
         any rights of a  shareholder  in respect to the shares of Common  Stock
         subject to an Option until the date of issuance of a stock  certificate
         to him  for  such  shares.  In no case  may a  fraction  of a share  be
         purchased  or issued  under the Plan,  but if, upon the  exercise of an
         Option, a fractional share would otherwise be issuable, the Corporation
         shall  either (a) sell the same and credit the  proceeds of the sale to
         the  Optionee  or (b)  credit to the  Optionee  a cash sum equal to the
         market  value  of such  fractional  share  interest  on the  date  such
         fractional share interest was created.

                  (j) No Right to Continued  Service.  Nothing in the Plan or in
         any agreement  entered into pursuant  hereto shall confer on any person
         any right to continue in the employ



<PAGE>



         of the  Corporation  or the  Subsidiaries  or affect  any rights of the
         Corporation,  a Subsidiary,  or the shareholders of the Corporation may
         have to terminate his service at any time.

                  (k) Incentive Stock Options and  Non-Qualified  Stock Options.
         Options granted under the Plan may be incentive stock options under ss.
         422 of the Code or  non-qualified  stock options.  All Options  granted
         hereunder shall be clearly identified as either incentive stock options
         or  non-qualified  stock options.  In no event shall the exercise of an
         incentive  stock option affect the right to exercise any  non-qualified
         stock option, nor shall the exercise of any non-qualified  stock option
         affect the right to exercise any incentive stock option. Nothing in the
         Plan  shall be  construed  to  prohibit  the grant of  incentive  stock
         options and non-qualified  stock options to the same person;  provided,
         however,  that incentive stock options and non-qualified  stock options
         shall  not  be  granted  in  a  manner  whereby  the  exercise  of  one
         non-qualified  stock  option or  incentive  stock  option  affects  the
         exercisability of the other.

         6. Adjustment of Shares. In the event of any change after the effective
date of the Plan in the outstanding shares of stock of the Corporation by reason
of  any   reorganization,   recapitalization,   stock  split,   stock  dividend,
combination of shares, exchange of shares, merger or consolidation, liquidation,
or any other  change after the  effective  date of the Plan in the nature of the
shares of stock of the Corporation,  the Committee shall determine what changes,
if any, are appropriate in the number and kind of shares of stock reserved under
the Plan,  in the number of shares which may be issued to any  individual in any
calendar year and in the option price under and the number and kind of shares of
stock covered by outstanding  Options granted under the Plan. Any  determination
of the Committee hereunder shall be conclusive.

         7.  Amendment.  The Board of Directors of the Corporation may amend the
Plan from time to time,  except that without the  approval of the  Corporation's
shareholders:

                  (a) the number of shares of Common Stock which may be reserved
         for issuance under the Plan may not be increased  except as provided in
         Section 6 hereof;

                  (b) the period during which an Option may be exercised may not
         be  extended  beyond ten (10) years from the date on which such  Option
         was granted;

                  (c) the class of  employees  to whom  options  may be  granted
         under the Plan may not be modified materially; and

                  (d) no other  amendment to the Plan may be made which requires
         the approval of the Corporation's  shareholders under applicable law or
         under the rules and regulations of the NASDAQ Stock Market.

         No amendment of the Plan may, without the consent of the Optionee, make
any changes in any outstanding Option  theretofore  granted under the Plan which
would adversely affect the rights of such Optionee.



<PAGE>


          8.  Termination.  The  Board  of  Directors  of  the  Corporation  may
terminate the Plan at any time and no Option shall be granted  thereafter.  Such
termination,  however,  shall not affect the validity of any Option  theretofore
granted under the Plan.  In any event,  no stock option may be granted after the
conclusion  of a ten  (10)  year  period  commencing  on the  date  the Plan was
adopted. The Board of Directors of the Corporation may from time to time suspend
or discontinue  the Plan with respect to any shares as to which Options have not
been granted.

         9.  Successors.  The Plan  shall be  binding  upon the  successors  and
assigns of the Corporation.

         10.  Governing  Law.  The terms of Options  granted  hereunder  and the
rights and  obligations  hereunder of the  Corporation,  the Optionees and their
successors in interest  shall,  except to the extent governed by federal law, be
governed by Indiana law without regard to conflict of law rules.

         11.   Government  and  Other   Regulations.   The  obligations  of  the
Corporation to issue or transfer and deliver shares under Options  granted under
the Plan shall be subject to compliance with all applicable  laws,  governmental
rules and regulations, and administrative action.

         12.  Effective Date. The Plan became  effective when it was approved by
the Corporation's Board of Directors.





                         MANAGEMENT & SERVICES AGREEMENT

         This Management and Services Agreement is by and between  FinishMaster,
Inc.,  an  Indiana  corporation  with  headquarters  at 4259  40th  Street,  SE,
Kentwood,  Michigan 49512  ("FMST"),  and LDI  AutoPaints,  Inc. ("LDI A/P"), an
Indiana  corporation  with  headquarters  at 54 Monument  Circle,  Indianapolis,
Indiana 42604.

                                    Recitals

         A. FMST and LDI A/P have agreed to a merger, subject to the approval of
the  shareholders  of FMST. That vote is expected to occur at the annual meeting
of FMST in May, 1998.

         B. The merger  would  satisfy an  affirmative  covenant  of FMST to its
lending institutions.

         C. The merger is  anticipated  to provide  synergies  to FMST that will
have a favorable impact on its financial performance.

         D.  FMST is losing  the  services  of the  division  management  of its
Mid-Atlantic  and  Southern  operations.  FMST has use for  access  to  existing
inventory.  Rather than hire an interim manager  pending the merger,  and rather
than  purchase  inventory  in the open  market,  FMST  would  prefer to  utilize
available  management  assistance from LDI A/P and to purchase inventory at cost
from LDI A/P.

         E. LDI A/P is prepared to provide  such  management  assistance  and to
provide mutual access to inventory at cost.

         F. Both FMST and LDI A/P require that the terms of such a  relationship
be temporary and be of a nature so as to inure to the benefit of FMST.

                                    Agreement

         1. Effective Date and Term.  This agreement shall be effective March 1,
1998 until the earlier of (a) a vote by the shareholders of FMST on the proposed
merger of FMST and LDI A/P or (b) June 30, 1998.

         2. Management Services. Charles VanSlaars, the President of the Florida
Division of LDI A/P,  shall  provide  management  services to FMST as its Acting
Senior Vice-President for the Mid-Atlantic and Southern operations of FMST.

                  (a)  Activities.  In such capacity,  VanSlaars shall undertake
         such management activities as the President of FMST shall direct.

                  (b)  Computer.  At  LDI  A/P's  expense,  FMST  will  set up a
         computer terminal

                                                      Page 1

<PAGE>



         at VanSlaar's office, to allow him access to the information  necessary
         for him to provide management services to FMST.

                  (b) Management Reports. VanSlaars shall provide weekly reports
         of his  activities  on behalf of FMST to the  President  of FMST.  Such
         reports shall  distinguish  between  activities  that do and activities
         that do not involve LDI A/P.

                  (c) No Compensation.  For providing VanSlaars to FMST, LDI A/P
         shall receive no financial compensation.

                  (d) Indemnity. FMST shall indemnify and hold harmless LDI A/P,
         its  parent  and  affiliated  entities,  and its and  their  directors,
         officers and employees  from any and all claims,  actions and causes of
         action arising from or as a result of the management  services provided
         by VanSlaars to FMST.

         2.       Access To Inventory.

                  (a) FMST shall have access to acquire  available  inventory of
         LDI A/P and FMST shall have opportunity to provide available  inventory
         of FMST to LDI A/P.

                           (I) The price of the inventory  shall be the cost per
                  books of the inventory  item(s) as purchased,  with no markup,
                  plus a shipping  and handling  charge of ten percent  (10%) of
                  such cost.  Cost shall be defined as the amount  normally used
                  by LDI A/P or FMST,  whichever  is the  seller,  to value  its
                  existing inventory for financial reporting  purposes,  applied
                  on a consistent basis.

                           (II)  The  credit  terms  shall  be the  same  as the
                  provider makes available to its customers in good standing.

                  (b) No inventory  shall be acquired by FMST or provided to LDI
         A/P except  through the normal  processes,  systems and  controls  that
         would be used by each party in a purchase  and sale of product  from or
         to a third party.

                           (I) Each  shipment of product  must be invoiced  from
                  the providing  organization  to the receiving  organization in
                  the same  manner as a normal  customer,  with the  pricing  in
                  compliance with Section 2.(a)(I) of this Agreement.

                           (II) The  receiving  organization  must  reflect  the
                  receipt  against the open purchase order in the same manner as
                  normal supplier receipts.

                           (III) The invoice  must be recorded by the  receiving
                  organization  in accounts  payable and paid in accordance with
                  the credit terms of Section 2.(a)(II) of this Agreement.

                                                     Page 2/5

<PAGE>



                  (c) No inventory  may be  transferred  from FMST to LDI A/P if
         the effect is to divert any customer shipment or order from FMST to LDI
         A/P.

         3. Special  Circumstances.  The following  possible  circumstances  may
arise. If they do, they shall be handled in the following manner:

                  (a) Store  Closing.  Thompson  P.B.E.,  a subsidiary  of FMST,
         previously  determined to close one store within its  Mid-Atlantic  and
         Southern operations.  For that store, and in the event the President of
         FMST determines that it is in the best interests of FMST, independently
         of the  possible  merger,  to close any  other  store  within  its Mid-
         Atlantic and Southern  operations,  the following  procedures  shall be
         followed:

                           (I) An  inventory  of all assets of the store must be
                  completed by FMST.

                           (II)   Inventory  from  the  closed  store  shall  be
                  considered  by FMST as  available  to other FMST stores in the
                  region.  In the  event  none of such  stores  has need for the
                  inventory, it may be declared as surplus and made available to
                  LDI A/P in the sole  discretion of the President of FMST, upon
                  the terms and subject to the  procedures  of Section 2 of this
                  Agreement.

                           (III) Employees from the closed store may be assigned
                  by FMST to  continue  after the closure to take such action as
                  is necessary for or useful to FMST in concluding activities at
                  the store.  If such action  results in an  assignment  of such
                  employee(s)  to provide  services  to or for LDI A/P,  LDI A/P
                  shall  compensate  FMST for the services of such  employee(s),
                  including  but not limited to  reimbursement  of FMST for such
                  employee(s)'s  full  wage  or  salary  for  the  time  of such
                  services, payroll taxes, and benefit costs.

                           (IV)  Such  other  activities  as are  useful  to and
                  requested by FMST may be undertaken  concerning the process of
                  closing the store, subject to the mutual approval of the Chief
                  Financial  Officer or Controller of FMST and the Controller of
                  LDI A/P.

                  (b) Consolidation of Management and Operations Within FMST. It
         is  possible   that  while   VanSlaars  is  serving  as  acting  Senior
         Vice-President  for the Mid- Atlantic and Southern  operations FMST may
         determine that it is in the best  interests of FMST to consolidate  its
         management and/or operations in the region.

                           (I) In all  circumstances,  such  decisions  and  the
                  communication  of such  decisions must be made by and authored
                  by the President of FMST.

                           (II)  In  the  event  such   consolidation   involves
                  management, VanSlaars

                                                     Page 3/5

<PAGE>



                  may assist  the  President,  Chief  Financial  Officer  and/or
                  Controller  of  FMST in  accomplishing  the  consolidation  of
                  management.

                           (III)  In  the  event  such  consolidation   involves
                  locations  outside of Southern  Florida,  VanSlaars may assist
                  the President,  Chief Financial  Officer and/or  Controller of
                  FMST in accomplishing the consolidation of locations.

                           (IV) Except for store closings  handled in the manner
                  prescribed in Section 3.(a) above,  no such  consolidation  of
                  locations  may take  place  involving  locations  in  Southern
                  Florida (where LDI A/P has locations).

                  (c) Other.  In the event other actions  involving FMST and LDI
         A/P not covered by the terms of this Agreement are  contemplated,  such
         other  actions  must be  initiated by the  President,  Chief  Financial
         Officer or Controller of FMST.

         4.  Prohibited  Transactions.  The  parties  agree  there  shall  be no
commingling  of assets or  liabilities,  and no diversion of customer  orders or
shipments  from  FMST  to  LDI  A/P.  Each  party  will  treat  the  other  as a
supplier/purchaser using their normal processes, systems and controls.

         5. Cooperation.  The Chief Financial Officer and Controller of FMST and
the  Controller  of LDI A/P shall  cooperate  to resolve  any issues  that arise
concerning  inventory or other transactions  between the parties during the term
of this Agreement.

         6.       General Provisions.

                  (a)  Modification  or  Amendment.  This  agreement  may not be
         modified or amended  except by an  instrument  in writing  specifically
         referring  to  this  agreement  and  executed  by the  parties  to this
         agreement.

                  (b)  Governing  Law.  This  agreement  shall be construed  and
         enforced in accordance with the laws of the State of Indiana.



                                                     Page 4/5

<PAGE>


Agreed to and accepted by:

   FINISHMASTER, INC.                           LDI AUTOPAINTS, INC.

   By: [Thomas U. Young]                        By: [Andre B. Lacy]

   Title: President/Chief Operating Officer     Title: Chairman/President/CEO

   Date: February 28, 1998                      Date: February 28, 1998

                                                     Page 5/5



Refinishers Warehouse, Inc., a Michigan corporation
Thompson PBE, Inc., a Delaware corporation
Grand Distributing Corp., a California  corporation and a subsidiary of Thompson
PBE, Inc.  Thompson  Lacquer Co., a California  corporation  and a subsidiary of
Thompson PBE, Inc. Arnold Paint Company, a Florida  corporation and a subsidiary
of Thompson PBE, Inc. Santa Clara Color,  Inc., a California  corporation  and a
subsidiary of Thompson PBE, Inc. McNeil & Sons Auto Paint, Inc., a Massachusetts
corporation  and a subsidiary of Thompson PBE, Inc.  Automotive  Paint & Supply,
Inc., a Virginia  corporation  and a subsidiary  of Thompson PBE, Inc. Auto Body
Supply  Corporation,  a  Massachusetts  corporation and a subsidiary of Thompson
PBE, Inc.






                         CONSENT OF INDEPENDENT AUDITORS

We consent to the  incorporation by reference in the  registration  statement of
FinishMaster,  Inc.  and  Subsidiaries  on Form S-8  (File No.  333-564)  of our
report,  dated  March  20,  1998,  on our  audit of the  consolidated  financial
statements  and  financial   statement   schedule  of  FinishMaster,   Inc.  and
Subsidiaries  as of December  31, 1997 and 1996 and for the year and  nine-month
period then ended which is included in this Annual Report on Form 10-K.



                                                 COOPERS & LYBRAND L.L.P.


Grand Rapids, Michigan
March 31, 1998





                         CONSENT OF INDEPENDENT AUDITORS

We consent to the  incorporation  by  reference  in the  Registration  Statement
pertaining to the FinishMaster,  Inc. Stock Option Plan (Form S-8 filed with the
SEC on January 23,  1996) of  FinishMaster,  Inc. of our report  dated April 18,
1996,  with  respect  to  consolidated  financial  statements  and  schedule  of
FinishMaster,  Inc. included in the annual report (Form 10-K) for the year ended
March 31, 1996.



                                                     ERNST & YOUNG L.L.P.


Detroit, Michigan
May 13, 1996


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
REGISTRANT'S AUDITED CONSOLIDATED FINANCIAL STATEMENTS FOR THE NINE MONTHS ENDED
DECEMBER  31,  1997  AND IS  QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO SUCH
FINANCIAL STATEMENTS
</LEGEND>
<CIK>                         0000917321
<NAME>                        FinishMaster, Inc.
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-1-1997
<PERIOD-END>                                   DEC-31-1997
<EXCHANGE-RATE>                                  1.000
<CASH>                                             364
<SECURITIES>                                         0
<RECEIVABLES>                                   30,991
<ALLOWANCES>                                     2,247
<INVENTORY>                                     53,442
<CURRENT-ASSETS>                                90,444
<PP&E>                                          14,312
<DEPRECIATION>                                   4,016
<TOTAL-ASSETS>                                  21,418
<CURRENT-LIABILITIES>                           48,351
<BONDS>                                              0
<COMMON>                                             0
                                0
                                      5,993
<OTHER-SE>                                      26,939
<TOTAL-LIABILITY-AND-EQUITY>                   215,418
<SALES>                                        130,175
<TOTAL-REVENUES>                               130,175
<CGS>                                           83,068
<TOTAL-COSTS>                                   43,275
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                   859
<INTEREST-EXPENSE>                               2,661
<INCOME-PRETAX>                                  1,171
<INCOME-TAX>                                       515
<INCOME-CONTINUING>                                656
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       656
<EPS-PRIMARY>                                     0.11
<EPS-DILUTED>                                     0.11
                                               




</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
REGISTRANT'S AUDITED CONSOLIDATED FINANCIAL STATEMENTS FOR THE NINE MONTHS ENDED
DECEMBER  31,  1996  AND IS  QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO SUCH
FINANCIAL STATEMENTS
</LEGEND>
<CIK>                         0000917321

<NAME>                        FinishMaster Inc.
<MULTIPLIER>                                   1,000
<CURRENCY>                                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 APR-1-1996
<PERIOD-END>                                   DEC-31-1996
<EXCHANGE-RATE>                                1.000
<CASH>                                         300
<SECURITIES>                                   0
<RECEIVABLES>                                  13,452
<ALLOWANCES>                                   700
<INVENTORY>                                    24,828
<CURRENT-ASSETS>                               39,139
<PP&E>                                         9,437
<DEPRECIATION>                                 2,866
<TOTAL-ASSETS>                                 66,477
<CURRENT-LIABILITIES>                          16,320
<BONDS>                                        0
<COMMON>                                       6,000
                          0
                                    0
<OTHER-SE>                                     26,326
<TOTAL-LIABILITY-AND-EQUITY>                   66,477
<SALES>                                        95,822
<TOTAL-REVENUES>                               95,822
<CGS>                                          61,931
<TOTAL-COSTS>                                  31,325
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             1,296
<INCOME-PRETAX>                                1,270
<INCOME-TAX>                                   610
<INCOME-CONTINUING>                            660
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   660
<EPS-PRIMARY>                                  0.11
<EPS-DILUTED>                                  0.11
        


</TABLE>




                                 AMENDMENT NO. 1
                                       TO
                                CREDIT AGREEMENT

                  AMENDMENT NO. 1 TO CREDIT AGREEMENT  ("Amendment") dated as of
December  10,  1997,  among  FINISHMASTER,  INC.,  an Indiana  corporation  (the
"Borrower"),  the  institutions  listed on the signature pages hereof as Lenders
(the   "Lenders"),   and  NBD  BANK,   N.A.  in  its  capacity  as   contractual
representative for itself and the other Lenders (the "Agent") under that certain
Credit  Agreement  dated as of November 19, 1997 by and among the Borrower,  the
Lenders and the Agent (the "Credit  Agreement").  Defined  terms used herein and
not otherwise  defined herein shall have the meaning given to them in the Credit
Agreement.

                  WHEREAS, the Borrower,  the Lenders and the Agent have entered
the Credit Agreement; and

                  WHEREAS,  Borrower,  the  Lenders and the Agent have agreed to
amend the Credit Agreement on the terms and conditions set forth herein.

                  NOW,  THEREFORE,  in  consideration  of the premises set forth
above,  and  for  other  good  and  valuable  consideration,   the  receipt  and
sufficiency of which are hereby acknowledged,  the Borrower, the Lenders and the
Agent agree as follows:

                  1. Amendment to the Credit Agreement. Effective as of the date
first above  written  and  subject to the  execution  of this  Amendment  by the
parties hereto and the  satisfaction  of the  conditions  precedent set forth in
Section 2 below, the Credit Agreement shall be and hereby is amended as follows:

                  (a)  Section  2.5(b)(i)(d)(II)  is amended in its  entirety to
         read as follows:

                           (II)  the  amount  of  each   Designated   Prepayment
                  attributable to the issuance of Subordinated Notes pursuant to
                  the High Yield  Note  Agreement  shall be applied as  follows:
                  first,  to each of the  then  remaining  installments  payable
                  under the Term Loans in the inverse order of maturity; second,
                  at the Borrower's  option,  up to $5,000,000 may be applied to
                  reduce  the  outstanding   balance  of  the  Revolving  Credit
                  Obligations  (without  reducing the Aggregate  Revolving  Loan
                  Commitment);  and  third,  to repay  in full the  Subordinated
                  Notes issued to LDI, Ltd. as of the Closing Date;

                  (b)  Section  9.3(vi)  is  amended to delete the words "all or
         substantially all" and to substitute  therefor the words "a significant
         portion".

                  (c)  Section  11.8(i) is amended to add the words ", which are
         not unreasonable or excessive," after the word "amounts".


<PAGE>



                  (d) Section  11.8(ii) is amended to add the word  "reasonable"
         after the word "other."

                  (e) Section 11.8(iii) is amended to delete the words ", costs,
         expenses or disbursements" and to substitute therefor the words "or any
         reasonable costs, expenses or disbursements".

                  (f)  Section  13.2(B)  is  amended to delete the words "all or
         substantially all" and to substitute  therefor the words "a significant
         portion."

                  2. Conditions Precedent. This Amendment shall become effective
as of the date  above  written,  if, and only if,  the Agent has  received  duly
executed  originals of this  Amendment  from the  Borrower,  the Lenders and the
Agent.

                  3.  Representations  and  Warranties  of  the  Borrower.   The
Borrower hereby represents and warrants as follows:

                  (a)  This  Amendment  and the  Credit  Agreement,  as  amended
hereby,  constitute legal, valid and binding obligations of the Borrower and are
enforceable against the Borrower in accordance with their terms.

                  (b) Upon the  effectiveness  of this  Amendment,  the Borrower
hereby  reaffirms  all   representations  and  warranties  made  in  the  Credit
Agreement,  and to the extent the same are not amended  hereby,  agrees that all
such  representations  and warranties  shall be deemed to have been remade as of
the date of delivery of this  Amendment,  unless and to the extent that any such
representation  and warranty is stated to relate  solely to an earlier  date, in
which case such representation and warranty shall be true and correct as of such
earlier date.

                  4.  Reference to and Effect on the Credit Agreement.

                  (a) Upon the  effectiveness of Section 1 hereof,  on and after
the date  hereof,  each  reference  in the  Credit  Agreement  to  "this  Credit
Agreement,"  "hereunder,"  "hereof," "herein" or words of like import shall mean
and be a reference to the Credit Agreement as amended hereby.

                  (b) The Credit  Agreement,  as amended  hereby,  and all other
documents,  instruments and agreements  executed and/or  delivered in connection
therewith,  shall remain in full force and effect,  and are hereby  ratified and
confirmed.

                  (c)  Except  as  expressly  provided  herein,  the  execution,
delivery and  effectiveness  of this Amendment  shall not operate as a waiver of
any right, power or remedy of the Agent or the Lenders,  nor constitute a waiver
of any provision of the Credit Agreement or any other documents, instruments and
agreements executed and/or delivered in connection therewith.


                                                         2

<PAGE>



                  5.  Governing  Law.  This  Amendment  shall be governed by and
construed in  accordance  with the internal  laws (as opposed to the conflict of
law provisions) of the State of Indiana.

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

                  7. Counterparts. This Amendment may be executed by one or more
of the parties to the Amendment on any number of separate  counterparts  and all
of said  counterparts  taken  together shall be deemed to constitute one and the
same instrument.

                                                         3

<PAGE>



                  IN WITNESS WHEREOF,  this Amendment has been duly executed and
delivered on the date first above written.


                                          FINISHMASTER, INC., as Borrower

                                          By: /s/ Roger Sorokin
                                             ---------------------------------
                                             Name:  Roger Sorokin
                                             Title:  Vice President, Finance


                                          NBD BANK, N.A., as Agent

                                          By: /s/ Scott C. Morrison
                                             ---------------------------------
                                             Name:  Scott C. Morrison
                                             Title:  Vice President


                                 LENDERS:

                                          NBD BANK, N.A.

                                          By: /s/ Scott C. Morrison
                                             ---------------------------------
                                             Name:  Scott C. Morrison
                                             Title:  Vice President


                                          BANK OF AMERICA NATIONAL TRUST
                                          AND SAVINGS ASSOCIATION

                                          By: /s/ Michael Healy
                                             ---------------------------------
                                             Name:  Michael Healy
                                             Title:  Vice President


                                          HARRIS TRUST AND SAVINGS BANK

                                          By: /s/ Peter Krawchuk
                                             ---------------------------------
                                             Name:  Peter Krawchuk
                                             Title:  Vice President






<PAGE>


                                         KEYBANK NATIONAL ASSOCIATION

                                         By: /s/ Frank Jancar
                                            ---------------------------------
                                            Name:  Frank Jancar
                                            Title:  Vice President


                                         LASALLE NATIONAL BANK

                                         By: /s/ Gary Jacobson
                                            ---------------------------------
                                            Name:  Gary Jacobson
                                            Title: SVP


                                         THE NORTHERN TRUST COMPANY

                                         By: /s/ Candelario Martinez
                                            ---------------------------------
                                            Name:  Candelario Martinez
                                            Title: Second Vice President

                                         PNC BANK, OHIO

                                         By: /s/ David F. Knuth
                                            ---------------------------------
                                            Name: David F. Knuth
                                            Title:




                                 AMENDMENT NO. 2
                                       TO
                                CREDIT AGREEMENT

                  AMENDMENT NO. 2 TO CREDIT AGREEMENT  ("Amendment") dated as of
March  27,  1998,  among   FINISHMASTER,   INC.,  an  Indiana  corporation  (the
"Borrower"),  the  institutions  listed on the signature pages hereof as Lenders
(the   "Lenders"),   and  NBD  BANK,   N.A.  in  its  capacity  as   contractual
representative for itself and the other Lenders (the "Agent") under that certain
Credit  Agreement  dated as of November 19, 1997 by and among the Borrower,  the
Lenders  and the  Agent,  as  amended  by  Amendment  No. 1 thereto  dated as of
December 10, 1997 (the "Credit  Agreement").  Defined  terms used herein and not
otherwise  defined  herein  shall have the  meaning  given to them in the Credit
Agreement.

                  WHEREAS, the Borrower,  the Lenders and the Agent have entered
the Credit Agreement; and

                  WHEREAS,  Borrower,  the  Lenders and the Agent have agreed to
amend the Credit Agreement on the terms and conditions set forth herein.

                  NOW,  THEREFORE,  in  consideration  of the premises set forth
above,  and  for  other  good  and  valuable  consideration,   the  receipt  and
sufficiency of which are hereby acknowledged,  the Borrower, the Lenders and the
Agent agree as follows:

                  1. Amendment to the Credit Agreement. Effective as of the date
first above  written  and  subject to the  execution  of this  Amendment  by the
parties hereto and the  satisfaction  of the  conditions  precedent set forth in
Section 2 below, the Credit Agreement shall be and hereby is amended as follows:

                  (a) Section 1.1 of the Credit  Agreement is amended to add the
         following defined terms:

                  "Supplemental Subordinated Debt" means amounts outstanding and
                  issued  from  time  to  time,  in  an  amount  not  to  exceed
                  $10,000,000, pursuant to that Certain Credit Agreement between
                  the  Borrower  and LDI,  Ltd.  dated as of March __,  1998 and
                  subject  to  the  terms  of  the  Supplemental   Subordination
                  Agreement.

                  "Supplemental  Subordination  Agreement"  means  that  certain
                  Agreement  between  LDI,  Ltd.  and the Agent on behalf of the
                  Lenders with respect to the Supplemental Subordinated Debt.

                  (b) Section  2.5(B)(i)(d)(II) is amended to add the words "and
         any Supplemental  Subordinated  Debt owed to LDI, Ltd." after the words
         "Closing Date".



<PAGE>



                  (c) Section  7.3(A)(ii)  is amended in its entirety to read as
         follows:

                           (ii)  the   Subordinated   Notes,   the  Supplemental
                  Subordinated Debt and any Permitted Refinancing  Indebtedness,
                  provided,  however,  that with respect to  Subordinated  Notes
                  issued pursuant to the High Yield Note  Agreement,  the amount
                  thereof may exceed the sum of (i) the principal  amount of the
                  Subordinated  Notes issued to LDI, Ltd. as of the Closing Date
                  plus  (ii)  the  Supplemental   Subordinated  Debt,  but  such
                  Subordinated  Notes  issued  pursuant  to the High  Yield Note
                  Agreement  must (a) have a Weighted  Average  Life to Maturity
                  that is  equal  to or  greater  than  the  aggregate  Weighted
                  Average Life to Maturity of the  Subordinated  Notes issued to
                  LDI,  Ltd. as of the Closing Date and (b) must contain  terms,
                  including,  without limitation,  terms with respect to amount,
                  maturity,   amortization,   interest  rate,  premiums,   fees,
                  redemption, covenants,  subordination terms, events of default
                  and remedies that are reasonably  satisfactory to the Required
                  Lenders;

                  (d)  Section  7.3(F)  is  amended  to add  the  words  "and as
         permitted  pursuant  to  Section  7.3(Q)."  after  the last word of the
         section.

                  (e)      The following new Section 7.3(Q) is added:

                           (Q) Subordinated Notes and Supplemental  Subordinated
                  Debt. The Borrower  shall not amend,  supplement or modify the
                  terms  of  the   Subordinated   Notes   or  the   Supplemental
                  Subordinated Debt, or make any payment required as a result of
                  any  amendment  or  change  thereto.  Except as  permitted  in
                  Section  2.5(B)  hereof,   Section  3  of  the   Subordination
                  Agreement as in effect on the date hereof and Section 3 of the
                  Supplemental  Subordination Agreement as in effect on the date
                  hereof,  the Borrower shall not redeem,  purchase,  prepay (by
                  setoff  or  otherwise),  defease  or repay any  principal  of,
                  premium,  if any,  or other  amount  payable in respect of the
                  Subordinated  Notes  or the  Supplemental  Subordinated  Debt,
                  provided,  however, that, if the Borrower has not executed the
                  High Yield Note  Agreement,  the  Borrower  may repay all or a
                  portion of the Supplemental  Subordinated Debt,  provided that
                  at the time of such repayment no Default or Unmatured  Default
                  has occurred and is continuing and LDI, Ltd.  agrees that if a
                  Default or Unmatured  Default  occurs  within ninety (90) days
                  after such repayment, LDI, Ltd. will return all amounts it has
                  received  from the Borrower  with respect to the  principal of
                  the Supplemental Subordinated Debt during the preceding ninety
                  (90) days,  provided that the Supplemental  Subordinated  Debt
                  has not been refinanced by Subordinated  Notes issued pursuant
                  to the High Yield Note Agreement.

                  (f)  Section  7.2(K) is  amended to delete  the  reference  to
         "March 31, 1998" and to substitute therefor "June 30, 1998".

                                                         2

<PAGE>



                  2. Conditions Precedent. This Amendment shall become effective
as of the date  above  written,  if, and only if,  the Agent has  received  duly
executed  originals of this  Amendment  from the  Borrower,  the Lenders and the
Agent.

                  3.  Representations  and  Warranties  of  the  Borrower.   The
Borrower hereby represents and warrants as follows:

                  (a)  This  Amendment  and the  Credit  Agreement,  as  amended
hereby,  constitute legal, valid and binding obligations of the Borrower and are
enforceable against the Borrower in accordance with their terms.

                  (b) Upon the  effectiveness  of this  Amendment,  the Borrower
hereby  reaffirms  all   representations  and  warranties  made  in  the  Credit
Agreement,  and to the extent the same are not amended  hereby,  agrees that all
such  representations  and warranties  shall be deemed to have been remade as of
the date of delivery of this  Amendment,  unless and to the extent that any such
representation  and warranty is stated to relate  solely to an earlier  date, in
which case such representation and warranty shall be true and correct as of such
earlier date.

                  4.  Reference to and Effect on the Credit Agreement.

                  (a) Upon the  effectiveness of Section 1 hereof,  on and after
the date  hereof,  each  reference  in the  Credit  Agreement  to  "this  Credit
Agreement,"  "hereunder,"  "hereof," "herein" or words of like import shall mean
and be a reference to the Credit Agreement as amended hereby.

                  (b) The Credit  Agreement,  as amended  hereby,  and all other
documents,  instruments and agreements  executed and/or  delivered in connection
therewith,  shall remain in full force and effect,  and are hereby  ratified and
confirmed.

                  (c)  Except  as  expressly  provided  herein,  the  execution,
delivery and  effectiveness  of this Amendment  shall not operate as a waiver of
any right, power or remedy of the Agent or the Lenders,  nor constitute a waiver
of any provision of the Credit Agreement or any other documents, instruments and
agreements executed and/or delivered in connection therewith.

                  5.  Governing  Law.  This  Amendment  shall be governed by and
construed in  accordance  with the internal  laws (as opposed to the conflict of
law provisions) of the State of Indiana.

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


                                                         3

<PAGE>



                  7. Counterparts. This Amendment may be executed by one or more
of the parties to the Amendment on any number of separate  counterparts  and all
of said  counterparts  taken  together shall be deemed to constitute one and the
same instrument.

                                                         4

<PAGE>



                  IN WITNESS WHEREOF,  this Amendment has been duly executed and
delivered on the date first above written.


                                            FINISHMASTER, INC., as Borrower

                                            By: /s/ Roger Sorokin
                                               --------------------------------
                                               Name:  Roger Sorokin
                                               Title:  Vice President, Finance


                                            NBD BANK, N.A., as Agent

                                            By: /s/ Scott C. Morrison
                                               --------------------------------
                                               Name:  Scott C. Morrison
                                               Title:  Vice President


                                            LENDERS:

                                            NBD BANK, N.A.

                                            By: /s/ Scott C. Morrison
                                               --------------------------------
                                               Name:  Scott C. Morrison
                                               Title:  Vice President


                                            BANK OF AMERICA NATIONAL TRUST
                                            AND SAVINGS ASSOCIATION

                                            By: /s/ Michael Healy
                                               --------------------------------
                                               Name:  Michael Healy
                                               Title:  Vice President


                                            HARRIS TRUST AND SAVINGS BANK

                                            By: /s/ Peter Krawchuk
                                               --------------------------------
                                               Name:  Peter Krawchuk
                                               Title:  Vice President




<PAGE>


                                            KEYBANK NATIONAL ASSOCIATION

                                            By: /s/ Frank Jancar
                                               --------------------------------
                                               Name:  Frank Jancar
                                               Title:  Vice President


                                            LASALLE NATIONAL BANK

                                            By: /s/ Gary Jacobson
                                               --------------------------------
                                               Name:  Gary Jacobson
                                               Title: SVP


                                            THE NORTHERN TRUST COMPANY

                                            By: /s/ Candelario Martinez
                                               --------------------------------
                                               Name:  Candelario Martinez
                                               Title: Vice President


                                            PNC BANK, OHIO

                                            By: /s/ David F. Knuth
                                               --------------------------------
                                               Name: David F. Knuth
                                               Title:  Vice President



                                CREDIT AGREEMENT

                           Dated as of March 27, 1998


                                     between


                               FINISHMASTER, INC.,

                                       and

                                    LDI, LTD.









                                                        -1-

<PAGE>



                                CREDIT AGREEMENT


      This Credit  Agreement  dated as of March 27, 1998 is entered into between
FinishMaster,  Inc., an Indiana  corporation  and LDI, Ltd., an Indiana  limited
partnership. The parties hereto agree as follows:


ARTICLE I:  DEFINITIONS

      1.1 Certain  Defined Terms.  In addition to the terms defined  above,  the
following  terms  used in this  Agreement  shall  have the  following  meanings,
applicable both to the singular and the plural forms of the terms defined.

      As used in this Agreement:

      "Advance" means a borrowing  hereunder  consisting of the aggregate amount
of the several Loans made by the Lender to the Borrower of the same Type and, in
the case of Eurodollar Rate Advances, for the same Interest Period.

      "Affiliate"  of any Person means any other Person  directly or  indirectly
controlling,  controlled by or under common  control with such Person.  A Person
shall be deemed to  control  another  Person  if the  controlling  Person is the
"beneficial  owner" (as defined in Rule 13d-3 under the Securities  Exchange Act
of 1934)  of  greater  than ten  percent  (10%) or more of any  class of  voting
securities (or other voting  interests) of the  controlled  Person or possesses,
directly  or  indirectly,  the power to direct  or cause  the  direction  of the
management or policies of the controlled  Person,  whether through  ownership of
capital stock, by contract or otherwise.

      "Agreement" means this Credit Agreement, as it may be amended, restated or
otherwise modified and in effect from time to time.

      "Alternate Base Rate" means,  for any day, a fluctuating  rate of interest
per annum  equal to the  higher of (i) the Prime  Rate for such day and (ii) the
sum of (a) the Federal Funds Effective Rate for such day and (b) one-half of one
percent (0.5%) per annum.

      "Applicable Eurodollar Margin" means, as at any date of determination, the
Applicable Eurodollar Margin as defined in the Senior Credit Facility.

      "Applicable  Floating Rate Margin" means, as at any date of determination,
the Applicable Floating Rate Margin as defined in the Senior Credit Facility.

      "Authorized Officer" means any of the Chairman, President, Chief Financial
Officer, Treasurer or Assistant Secretary of the Borrower, acting singly.


                                                        -1-

<PAGE>



      "Borrower" means FinishMaster, Inc., an Indiana corporation, together with
its successors and assigns,  including a  debtor-in-possession  on behalf of the
Borrower.

      "Borrowing Notice" is defined in Section 2.8 hereof.

      "Business  Day" means (i) with respect to any  borrowing,  payment or rate
selection of Loans bearing  interest at the Eurodollar Rate, a day (other than a
Saturday  or  Sunday)  on which  banks are open for  business  in  Indianapolis,
Indiana and Chicago, Illinois and on which dealings in Dollars are carried on in
the London  interbank market and (ii) for all other purposes a day (other than a
Saturday  or  Sunday)  on which  banks are open for  business  in  Indianapolis,
Indiana and Chicago, Illinois.

      "Closing  Date" means the date on which the  Revolving  Loans are advanced
hereunder.

      "Conversion/Continuation Notice" is defined in Section 2.10(D) hereof.

      "Default" means an event described in Article V hereof.

      "Dollar"  and "$" means  dollars  in the  lawful  currency  of the  United
States.

      "Eurodollar  Base Rate" means,  with respect to a Eurodollar Rate Loan for
any specified  Interest Period,  either (i) the rate of interest per annum equal
to the rate for  deposits  in U.S.  Dollars  in the  approximate  amount of such
Eurodollar Rate Loan with a maturity approximately equal to such Interest Period
which  appears on Telerate  Page 3750,  or, if there is more than one such rate,
the average of such rates  rounded to the nearest  1/100 of 1%, as of 11:00 a.m.
(London time) two Business  Days prior to the first day of such Interest  Period
or (ii) if no such  rate of  interest  appears  on  Telerate  Page  3750 for any
specified  Interest  Period,  the rate at which  deposits  in U.S.  Dollars  are
offered by NBD Bank, N.A. to first-class banks in the London interbank market at
approximately  11:00 a.m. (London time) two Business Days prior to the first day
of such Interest Period, in the approximate  amount of the pro rata share of NBD
Bank,  N.A.  of such  Eurodollar  Rate Loan and having a maturity  approximately
equal to such Interest  Period.  The term "Telerate Page 3750" means the display
designated as "Page 3750" on the Associated Press-Dow Jones Telerate Service (or
such other  page as may  replace  Page 3750 on the  Associated  Press-Dow  Jones
Telerate  Service  or such  other  service as may be  nominated  by the  British
Bankers'  Association  as the  information  vendor for the purpose of displaying
British Bankers'  Association  interest rate settlement rates for U.S. Dollars).
Any  Eurodollar  Base  Rate  determined  on the basis of the rate  displayed  on
Telerate  Page  3750  in  accordance  with  the  foregoing  provisions  of  this
subparagraph  shall be subject  to  corrections,  if any,  made in such rate and
displayed by the Associated  Press-Dow Jones Telerate Service within one hour of
the time when such rate is first displayed by such service.

      "Eurodollar  Rate" means,  with respect to a Eurodollar  Rate Loan for the
relevant  Interest Period,  the Eurodollar Base Rate applicable to such Interest
Period plus the then Applicable  Eurodollar Margin. The Eurodollar Rate shall be
rounded  to the next  higher  multiple  of 1/100 of 1% if the rate is not such a
multiple.

                                                        -2-

<PAGE>



      "Eurodollar  Rate Advance"  means an Advance  which bears  interest at the
Eurodollar Rate.

      "Eurodollar  Rate Loan"  means a Loan,  or portion  thereof,  which  bears
interest at the Eurodollar Rate.

      "Federal Funds  Effective  Rate" means,  for any day, an interest rate per
annum equal to the  weighted  average of the rates on  overnight  Federal  funds
transactions  with  members of the Federal  Reserve  System  arranged by Federal
funds  brokers on such day, as published  for such day (or, if such day is not a
Business Day, for the immediately preceding Business Day) by the Federal Reserve
Bank of New York,  or, if such rate is not so  published  for any day which is a
Business Day, the average of the quotations at approximately 10:00 a.m. (Chicago
time) on such day on such transactions received by the Lender from three Federal
funds  brokers  of  recognized  standing  selected  by the  Lender  in its  sole
discretion.

      "Floating Rate" means, for any day for any Loan, a rate per annum equal to
the Alternate  Base Rate for such day,  changing and as the Alternate  Base Rate
changes, plus the then Applicable Floating Rate Margin.

      "Floating  Rate  Advance"  means an Advance  which  bears  interest at the
Floating Rate.

      "Floating  Rate  Loan"  means a Loan,  or  portion  thereof,  which  bears
interest at the Floating Rate.

      "Interest  Period" means, with respect to a Eurodollar Rate Loan, a period
of one (1),  two (2),  three (3)  months  or,  six (6)  months  commencing  on a
Business  Day  selected by the Borrower  pursuant to this  Agreement;  provided,
however,  that if there is no such numerically  corresponding  day in such next,
second,  third or sixth succeeding  month, such Interest Period shall end on the
last Business Day of such next, second,  third or sixth succeeding month, as the
case may be. If an Interest  Period would  otherwise end on a day which is not a
Business  Day, such Interest  Period shall end on the next  succeeding  Business
Day, provided, however, that if said next succeeding Business Day falls in a new
calendar  month,  such Interest  Period shall end on the  immediately  preceding
Business Day.

      "Loan(s)"  means,  any  Advance  made  pursuant  to  Section  2.2  and any
Revolving  Loans  hereof,  whether made or continued as or converted to Floating
Rate Loans or Eurodollar Rate Loans.

      "Loan Documents"  means this Agreement,  the Note and all other documents,
instruments  and  agreements  executed in connection  therewith or  contemplated
thereby,  as the same may be amended,  restated  or  otherwise  modified  and in
effect from time to time.

      "Note" means the Revolving Note.

      "Obligations" means all Loans, advances, debts, liabilities,  obligations,
covenants and duties owing by the Borrower to the Lender, or any Indemnitee,  of
any kind or nature, present or future,

                                                        -3-

<PAGE>



arising under this  Agreement,  the Note or any other Loan Document,  whether or
not evidenced by any note, guaranty or other instrument,  whether or not for the
payment of money,  whether  arising by reason of an extension  of credit,  loan,
guaranty,  indemnification,  or in any other manner,  whether direct or indirect
(including  those acquired by  assignment),  absolute or  contingent,  due or to
become due,  now existing or hereafter  arising and however  acquired.  The term
includes, without limitation, all interest,  charges, expenses, fees, attorneys'
fees and disbursements,  paralegals' fees (in each case whether or not allowed),
and any other sum  chargeable to the Borrower  under this Agreement or any other
Loan Document.

      "Payment Date" means the last Business Day of each calendar quarter.

      "Person" means any individual, corporation, firm, enterprise, partnership,
trust,  incorporated or unincorporated  association,  joint venture, joint stock
company,  limited  liability  company  or  other  entity  of  any  kind,  or any
government or political subdivision or any agency, department or instrumentality
thereof.

      "Prime Rate" means the prime rate of interest  announced by NBD Bank, N.A.
from time to time, changing when and as said prime rate changes.  The prime rate
announced  by NBD Bank,  N.A. is merely an index rate and use of the term "prime
rate"  shall not imply that it is the lowest rate  charged by NBD Bank,  N.A. to
any of its customers.

      "Rate Option" means the Eurodollar Rate of the Floating Rate.

      "Revolving Loan" is defined in Section 2.2 hereof.

      "Revolving  Loan  Commitment"  means Ten  Million and 00/100  Dollars,  as
reduced from time to time pursuant to the terms hereof.

      "Revolving Loan Termination Date" means March 27, 1999.

      "Revolving  Note" means a promissory  note, in  substantially  the form of
Exhibit A hereto,  duly  executed by the  Borrower and payable to the order of a
Lender in the amount of its Revolving Loan Commitment,  including any amendment,
restatement, modification, renewal or replacement of such Revolving Note.

      "Senior  Credit  Facility"  means the credit  facility  evidenced  by that
certain Credit Agreement dated as of November 19, 1997 among FinishMaster, Inc.,
the institutions from time to time a party thereto and NBD Bank, N.A., as Agent.

      "Subordination  Agreement" means that certain  Supplemental  Subordination
Agreement  dated March __, 1998 between LDI, Ltd.,  FinishMaster,  Inc., and NBD
Bank,  N.A., as Agent for the lenders  under the Senior Credit  Facility (as the
same may be amended from time to time), with respect to this Agreement.

                                                        -4-

<PAGE>



      "Type" means, with respect to any Loan, its nature as a Floating Rate Loan
or a Eurodollar Rate Loan.

      1.2  References.  The existence  throughout the Agreement of references to
the Borrower's  Subsidiaries is for a matter of convenience only. Any references
to  Subsidiaries  of the  Borrower  set  forth  herein  shall  not in any way be
construed  as  consent  by the  Lender  or  any  Lender  to  the  establishment,
maintenance  or  acquisition  of any  Subsidiary,  except  as may  otherwise  be
permitted hereunder.


ARTICLE II:  THE REVOLVING LOAN FACILITIES

      2.1. Purpose.  The purpose of this Agreement is to set forth the terms and
conditions upon which the Lender shall make the Revolving Loans.

      2.2 Revolving  Loans.  Prior to the  Termination  Date, the Lender jointly
agrees,  on the  terms  and  conditions  set  forth in this  Agreement,  to make
revolving loans to the Borrower from time to time, in Dollars,  in an amount not
to exceed the Revolving  Credit  Commitment at such time (each  individually,  a
"Revolving Loan" and, collectively, the "Revolving Loans"). Subject to the terms
of this Agreement,  the Borrower may borrow,  repay and reborrow Revolving Loans
at any time  prior to the  Termination  Date.  The  Revolving  Loans made on the
Closing  Date shall  initially  be  Floating  Rate Loans and  thereafter  may be
continued as Floating Rate Loans or converted into  Eurodollar Rate Loans in the
manner  provided  in  Section  2.10 and  subject  to the  other  conditions  and
limitations  therein  set  forth  and set  forth  in  this  Article  II.  On the
Termination  Date,  the Borrower shall repay in full the  outstanding  principal
balance of the Revolving Loans.

      2.3  [Reserved].

      2.4 Rate Options for all  Advances.  The  Revolving  Loans may be Floating
Rate Advances or Eurodollar Rate Advances, or a combination thereof, selected by
the Borrower in  accordance  with  Section  2.10.  The  Borrower may select,  in
accordance  with Section 2.10, Rate Options and Interest  Periods  applicable to
portions of the Revolving Loans and the Term Loans; provided that there shall be
no more than eight (8)  Interest  Periods in effect  with  respect to all of the
Loans at any time.

      2.5  Optional Payments; Mandatory Prepayments.

      (A) Optional Payments. The Borrower may from time to time repay or prepay,
without  penalty  or  premium  all or any  part  of  outstanding  Floating  Rate
Advances. Eurodollar Rate Advances may be voluntarily repaid or prepaid prior to
the last day of the applicable  Interest Period,  subject to the indemnification
provisions  contained in subsection (B) below,  provided,  that the Borrower may
not so prepay  Eurodollar  Rate Advances  unless it shall have provided at least
three Business Days' written notice to the Lender of such prepayment.


                                                        -5-

<PAGE>



      (B) Funding  Indemnification.  If any payment of a Eurodollar Rate Advance
occurs on a date which is not the last day of the  applicable  Interest  Period,
whether because of acceleration,  prepayment, or otherwise, or a Eurodollar Rate
Advance is not made on the date  specified  by the Borrower for any reason other
than default by the Lender, the Borrower indemnifies each Lender for any loss or
cost incurred by it resulting therefrom, including, without limitation, any loss
or cost in  liquidating or employing  deposits  acquired to fund or maintain the
Eurodollar Rate Advance.

      2.6  Reduction of  Commitments.  The Borrower may  permanently  reduce the
Revolving Loan Commitment in whole,  or in part, in an aggregate  minimum amount
of  $1,000,000  and  integral  multiples  of  $100,000  in excess of that amount
(unless the Revolving  Loan  Commitment is reduced in whole),  upon at least one
Business  Day's  written  notice to the Lender,  which notice shall  specify the
amount  of any  such  reduction;  provided,  however,  that  the  amount  of the
Revolving  Loan  Commitment  may not be reduced  below the  aggregate  principal
amount of the outstanding  Revolving Credit Obligations.  All accrued commitment
fees  shall  be  payable  on  the  effective  date  of  any  termination  of the
obligations of the Lender to make Loans hereunder.

      2.7  [Reserved].

      2.8 Method of  Selecting  Types and  Interest  Periods for  Advances.  The
Borrower  shall select the Type of Advance  and, in the case of each  Eurodollar
Rate Advance,  the Interest Period applicable to each Advance from time to time.
The Borrower shall give the Lender  irrevocable  notice in the form of Exhibit B
hereto (a "Borrowing  Notice") not later than 9:30 a.m.  (Indianapolis time) (a)
on the Borrowing  Date of each Floating Rate Advance and (b) three Business Days
before the Borrowing Date for each Eurodollar Rate Advance,  specifying: (i) the
Borrowing  Date  (which  shall  be a  Business  Day) of such  Advance;  (ii) the
aggregate amount of such Advance;  (iii) the Type of Advance selected;  and (iv)
in the case of each  Eurodollar  Rate Advance,  the Interest  Period  applicable
thereto.  The Borrower shall select Interest Periods so that, to the best of the
Borrower's  knowledge,  it will not be necessary to prepay all or any portion of
any  Eurodollar  Rate Advance prior to the last day of the  applicable  Interest
Period in order to make mandatory  prepayments as required pursuant to the terms
hereof.  Each Floating Rate Advance and all  Obligations  other than Loans shall
bear  interest from and including the date of the making of such Advance to (but
not including) the date of repayment thereof at the Floating Rate, changing when
and as such  Floating  Rate  changes.  Changes in the rate of  interest  on that
portion  of any  Advance  maintained  as a Floating  Rate Loan will take  effect
simultaneously with each change in the Alternate Base Rate. Each Eurodollar Rate
Advance  shall bear  interest  from and  including the first day of the Interest
Period  applicable  thereto to (but not including) the last day of such Interest
Period at the interest rate  determined as  applicable to such  Eurodollar  Rate
Advance.

      2.9 Minimum  Amount of Each Advance.  Each Advance shall be in the minimum
amount  of  $500,000  (and in  multiples  of  $100,000  if in  excess  thereof),
provided,  however,  that any Floating  Rate Advance may be in the amount of the
unused Aggregate Revolving Loan Commitment.


                                                        -6-

<PAGE>



      2.10 Method of Selecting  Types and Interest  Periods for  Conversion  and
Continuation of Advances.

      (A) Right to Convert. The Borrower may elect from time to time, subject to
the  provisions of Section 2.4 and this Section 2.10, to convert all or any part
of a Loan of any Type into any other Type or Types of Loans;  provided  that any
conversion  of any  Eurodollar  Rate Advance  shall be made on, and only on, the
last day of the Interest Period applicable thereto.

      (B)  Automatic  Conversion  and  Continuation.  Floating  Rate Loans shall
continue as Floating  Rate Loans unless and until such  Floating  Rate Loans are
converted into  Eurodollar  Rate Loans.  Eurodollar Rate Loans shall continue as
Eurodollar  Rate  Loans  until the end of the then  applicable  Interest  Period
therefor,  at which  time such  Eurodollar  Rate  Loans  shall be  automatically
converted  into  Floating  Rate Loans unless the  Borrower  shall have given the
Lender notice in accordance with Section 2.10(D)  requesting that, at the end of
such Interest  Period,  such Eurodollar Rate Loans continue as a Eurodollar Rate
Loan.

      (C) No Conversion Post-Default or Post-Unmatured Default.  Notwithstanding
anything to the contrary  contained in Section  2.10(A) or Section  2.10(B),  no
Loan may be converted  into or continued as a Eurodollar  Rate Loan (except with
the consent of the Lender)  when any Default or  Unmatured  Default has occurred
and is continuing.

      (D)  Conversion/Continuation  Notice.  The Borrower  shall give the Lender
irrevocable notice (a "Conversion/Continuation  Notice") of each conversion of a
Floating Rate Loan into a Eurodollar  Rate Loan or  continuation of a Eurodollar
Rate Loan not later than 10:00 a.m.  (Indianapolis  time)  three  Business  Days
prior to the date of the requested conversion or continuation,  specifying:  (1)
the  requested  date  (which  shall be a  Business  Day) of such  conversion  or
continuation;  (2) the amount and Type of the Loan to be converted or continued;
and (3) the  amount of  Eurodollar  Rate  Loan(s)  into which such Loan is to be
converted  or  continued  and the  duration of the  Interest  Period  applicable
thereto.

      2.11 Default Rate.  After the occurrence  and during the  continuance of a
Default,  at the option of the Lender,  the interest  rate(s)  applicable to the
Obligations  shall be  increased  by two  percent  (2.0%)  per  annum  above the
Floating Rate or Eurodollar Rate, as applicable.

      2.12 Method of Payment.  All  payments of  principal,  interest,  and fees
hereunder  shall  be  made,  without  setoff,  deduction  or  counterclaim,   in
immediately  available  funds to the Lender at the  Lender's  address  specified
herein, by 2:00 p.m. (Indianapolis time) on the date when due.

      2.13 Note. The Lender is authorized to record the principal amount of each
of its Loans  and each  repayment  with  respect  to its  Loans on the  schedule
attached to the Note; provided, however, that the failure to so record shall not
affect the Borrower's obligations under any such Note.


                                                        -7-

<PAGE>



      2.14  Telephonic  Notices.  The Borrower  authorizes  the Lender to extend
Advances,  effect selections of Types of Advances and to transfer funds based on
telephonic  notices  made by any person or  persons  the Lender or any Lender in
good faith believes to be acting on behalf of the Borrower.  The Borrower agrees
to  deliver  promptly  to  the  Lender  a  written  confirmation,  signed  by an
Authorized  Officer,  if such  confirmation  is  requested  by the Lender or any
Lender, of each telephonic  notice. If the written  confirmation  differs in any
material respect from the action taken by the Lender,  (i) the telephonic notice
shall  govern  absent  manifest  error  and (ii) the  Lender or the  Lender,  as
applicable,  shall  promptly  notify the  Authorized  Officer who provided  such
confirmation of such difference.

      2.15  Promise to Pay;  Interest  Payment  Dates;  Interest  and Fee Basis;
Taxes; Loan and Control Accounts.

      (A) Promise to Pay. The Borrower  unconditionally promises to pay when due
the principal amount of each Loan and all other Obligations  incurred by it, and
to pay all unpaid interest accrued thereon, in accordance with the terms of this
Agreement and the Note.

      (B) Interest  Payment Dates.  Interest  accrued on each Floating Rate Loan
shall be payable on each Payment  Date,  commencing  with the first such date to
occur  after the date  hereof,  and at  maturity  (whether  by  acceleration  or
otherwise).  Interest  accrued on each  Eurodollar Rate Loan shall be payable on
the last  day of its  applicable  Interest  Period,  on any  date on  which  the
Eurodollar Rate Loan is prepaid,  whether by  acceleration or otherwise,  and at
maturity.  Interest  accrued on each  Eurodollar  Rate Loan  having an  Interest
Period  longer than three  months  shall also be payable on the last day of each
three-month  interval  during  such  Interest  Period.  Interest  accrued on the
principal  balance of all other  Obligations  shall be payable in arrears (i) on
the last day of each calendar month,  commencing on the first such day following
the incurrence of such  Obligation,  (ii) upon  repayment  thereof in full or in
part,  and  (iii) if not  theretofore  paid in  full,  at the  time  such  other
Obligation becomes due and payable (whether by acceleration or otherwise).

      2.16  Termination  Date.  This  Agreement  shall be  effective  until  the
Termination  Date.  Notwithstanding  the  termination  of this  Agreement on the
Termination Date, until all of the Obligations (other than contingent  indemnity
obligations) shall have been fully and indefeasibly paid and satisfied,  and all
financing  arrangements  among  the  Borrower  and the  Lender  shall  have been
terminated,  all of the rights and remedies  under this  Agreement and the other
Loan Documents shall survive.


ARTICLE III:  CONDITIONS PRECEDENT

      3.1 Each  Advance.  The Lender  shall not be required to make any Advance,
unless on the  applicable  Borrowing  Date there  exists no Default or Unmatured
Default and the representations and warranties  contained in Article IV continue
to be true and correct in all material respects.


                                                        -8-

<PAGE>



ARTICLE IV:  REPRESENTATIONS AND WARRANTIES

       In order to induce the Lender to enter  into this  Agreement  and to make
the Loans and the other  financial  accommodations  to the Borrower and to issue
the Letters of Credit described herein, the Borrower  represents and warrants as
follows to each Lender and the Lender as of the Closing Date,  and thereafter on
each date as required by Article III.

      4.1  Organization;   Corporate  Powers.  The  Borrower  and  each  of  its
Subsidiaries  (i) is a  corporation  duly  organized,  validly  existing  and in
existence under the laws of the jurisdiction of its  organization,  (ii) is duly
qualified to do business as a foreign  corporation and is in good standing under
the laws of each  jurisdiction  in which  failure to be so qualified and in good
standing could not reasonably be expected to have a Material Adverse Effect, and
(iii) has all  requisite  corporate  power and  authority  to own,  operate  and
encumber its property and to conduct its business as presently  conducted and as
proposed to be conducted.

      4.2 Authority. The Borrower and each of its Subsidiaries has the requisite
corporate  power and authority to execute,  deliver and perform each of the Loan
Documents.

      4.3  Enforceability.  The  Loan  Documents  are  enforceable  against  the
Borrower in accordance with their respective terms.

ARTICLE V:  DEFAULTS

      5.1 Defaults. Each of the following occurrences shall constitute a Default
under this Agreement:

      (A) Failure to Make Payments When Due. The Borrower  shall (i) fail to pay
when due any of the  Obligations  consisting  of  principal  with respect to the
Loans or (ii) shall fail to pay within three (3) Business  Days of the date when
due  any of the  other  Obligations  under  this  Agreement  or the  other  Loan
Documents.

      (B) Other  Defaults.  The Borrower shall default in the  performance of or
compliance  with any term  contained in this  Agreement,  and such default shall
continue for thirty (30) days after the occurrence thereof.

      (C)  Default  as to  Other  Indebtedness.  The  Borrower  or  any  of  its
Subsidiaries  shall fail to make any  payment  when due  (whether  by  scheduled
maturity, required prepayment,  acceleration,  demand or otherwise) with respect
to any Indebtedness the outstanding principal amount of which Indebtedness is in
excess of $2,500,000 ("Cross Default  Indebtedness"),  or any breach, default or
event of default  shall  occur,  or any other  condition  shall  exist under any
instrument,  agreement  or  indenture  pertaining  to  any  such  Cross  Default
Indebtedness,  if the  effect  thereof  is to cause an  acceleration,  mandatory
redemption, a requirement that the Borrower offer to purchase such Cross Default
Indebtedness or other required repurchase of such Cross Default Indebtedness, or
permit the

                                                        -9-

<PAGE>



holder(s) of such Cross Default  Indebtedness  to accelerate the maturity of any
such Cross Default  Indebtedness or require a redemption or other  repurchase of
such Cross Default Indebtedness; or any such Cross Default Indebtedness shall be
otherwise  declared to be due and  payable (by  acceleration  or  otherwise)  or
required to be prepaid, redeemed or otherwise repurchased by the Borrower or any
of its Subsidiaries  (other than by a regularly  scheduled required  prepayment)
prior to the stated maturity thereof.

      (D)  Involuntary Bankruptcy; Appointment of Receiver, Etc.

                  (i)  An  involuntary  case  shall  be  commenced  against  the
         Borrower or any of the Borrower's  Subsidiaries  and the petition shall
         not be dismissed,  stayed,  bonded or discharged within sixty (60) days
         after  commencement of the case; or a court having  jurisdiction in the
         premises  shall  enter a decree or order for  relief in  respect of the
         Borrower or any of the Borrower's  Subsidiaries in an involuntary case,
         under any applicable bankruptcy, insolvency or other similar law now or
         hereinafter  in effect;  or any other  similar  relief shall be granted
         under any applicable federal, state, local or foreign law.

                  (ii) A decree or order of a court having  jurisdiction  in the
         premises for the appointment of a receiver,  liquidator,  sequestrator,
         trustee,  custodian or other  officer  having  similar  powers over the
         Borrower  or  any of  the  Borrower's  Subsidiaries  or  over  all or a
         substantial  part  of  the  property  of  the  Borrower  or  any of the
         Borrower's  Subsidiaries  shall be  entered;  or an  interim  receiver,
         trustee or other  custodian  of the  Borrower or any of the  Borrower's
         Subsidiaries  or of all or a  substantial  part of the  property of the
         Borrower or any of the Borrower's  Subsidiaries shall be appointed or a
         warrant  of  attachment,  execution  or  similar  process  against  any
         substantial  part  of  the  property  of  the  Borrower  or  any of the
         Borrower's Subsidiaries shall be issued and any such event shall not be
         stayed,  dismissed,  bonded or discharged  within sixty (60) days after
         entry, appointment or issuance.

      (E) Voluntary  Bankruptcy;  Appointment of Receiver,  Etc. The Borrower or
any of the Borrower's Subsidiaries shall (i) commence a voluntary case under any
applicable  bankruptcy,  insolvency  or other  similar law now or  hereafter  in
effect, (ii) consent to the entry of an order for relief in an involuntary case,
or to the conversion of an involuntary  case to a voluntary case, under any such
law,  (iii) consent to the  appointment  of or taking  possession by a receiver,
trustee or other custodian for all or a substantial  part of its property,  (iv)
make any  assignment  for the  benefit of  creditors  or (v) take any  corporate
action to authorize any of the foregoing.

      (F) Judgments and Attachments.  Any money judgment(s)  (other than a money
judgment  covered  by  insurance  as to  which  the  insurance  company  has not
disclaimed  or  reserved  the right to  disclaim  coverage),  writ or warrant of
attachment,  or similar process against the Borrower or any of its  Subsidiaries
or any of  their  respective  assets  involving  in any  single  case  or in the
aggregate an amount in excess of  $2,500,000  is or are entered and shall remain
undischarged, unvacated, unbonded or unstayed for a period of sixty (60) days or
in any event later than fifteen (15) days prior to the date of any proposed sale
thereunder.

                                                       -10-

<PAGE>



      (G)  Dissolution.  Any order,  judgment or decree shall be entered against
the Borrower  decreeing its  involuntary  dissolution or split up and such order
shall  remain  undischarged  and  unstayed  for a period in excess of sixty (60)
days;  or the  Borrower  shall  otherwise  dissolve or cease to exist  except as
specifically permitted by this Agreement.

      (H) Loan  Documents.  At any time, for any reason,  any Loan Document as a
whole  that  materially  affects  the  ability  of the  Lender  to  enforce  the
Obligations  ceases to be in full force and effect or the Borrower or any of the
Borrower's  Subsidiaries  party  thereto  seeks  to  repudiate  its  obligations
thereunder.

      A Default  shall be deemed  "continuing"  until  cured or until  waived in
writing in accordance with Section 6.3.


ARTICLE VI:  ACCELERATION, DEFAULTING LENDERS; WAIVERS, AMENDMENTS
AND REMEDIES

      6.1 Termination of Commitments;  Acceleration. If any Default described in
Section 5.1(D) or 5.1(E) occurs with respect to the Borrower, the obligations of
the  Lender  to make  Loans  hereunder  shall  automatically  terminate  and the
Obligations  shall  immediately  become due and payable  without any election or
action on the part of the Lender.  If any other Default  occurs,  the Lender may
terminate or suspend the obligations of the Lender to make Loans  hereunder,  or
declare  the  Obligations  to  be  due  and  payable,  or  both,  whereupon  the
Obligations  shall  become  immediately  due and payable,  without  presentment,
demand,  protest  or  notice of any kind,  all of which the  Borrower  expressly
waives.

      6.2  Amendments.  Subject to the provisions of this Article VI, the Lender
and the Borrower may enter into agreements  supplemental  hereto for the purpose
of adding or modifying any  provisions to the Loan  Documents or changing in any
manner the rights of the Lender or the Borrower hereunder or waiving any Default
hereunder.

      6.3 Preservation of Rights. No delay or omission of the Lender to exercise
any right under the Loan Documents shall impair such right or be construed to be
a  waiver  of  any  Default  or an  acquiescence  therein,  notwithstanding  the
existence  of a  Default  or  the  inability  of the  Borrower  to  satisfy  the
conditions   precedent  to  such  Loan  shall  not   constitute  any  waiver  or
acquiescence.  Any  single  or  partial  exercise  of any such  right  shall not
preclude other or further  exercise  thereof or the exercise of any other right,
and no  waiver,  amendment  or  other  variation  of the  terms,  conditions  or
provisions  of the Loan  Documents  whatsoever  shall be valid unless in writing
signed by the Lender  required  pursuant  to Section  6.2,  and then only to the
extent in such writing  specifically  set forth.  All remedies  contained in the
Loan Documents or by law afforded shall be cumulative and all shall be available
to the Lender until the Obligations have been paid in full.



                                                       -11-

<PAGE>



ARTICLE VII:  GENERAL PROVISIONS

      7.1 Governmental  Regulation.  Anything contained in this Agreement to the
contrary  notwithstanding,  no Lender shall be obligated to extend credit to the
Borrower  in  violation  of  any  limitation  or  prohibition  provided  by  any
applicable statute or regulation.

      7.2 Headings.  Section  headings in the Loan Documents are for convenience
of  reference  only,  and  shall not  govern  the  interpretation  of any of the
provisions of the Loan Documents.

      7.3 Entire  Agreement.  The Loan Documents embody the entire agreement and
understanding among the Borrower,  the Lender and supersede all prior agreements
and  understandings  among the Borrower,  and the Lender relating to the subject
matter thereof.

      7.4  Expenses; Indemnification.

      (A) Expenses.  The Borrower shall  reimburse the Lender for any reasonable
costs, charges for internal legal services and out-of-pocket expenses (including
attorneys' and paralegals' fees and time charges of attorneys and paralegals for
the Lender,  which attorneys and paralegals may be employees of the Lender) paid
or  incurred  by the Lender in  connection  with the  preparation,  negotiation,
execution,   delivery,   syndication,   review,  amendment,   modification,  and
administration of the Loan Documents.  The Borrower also agrees to reimburse the
Lender for any costs,  internal charges and  out-of-pocket  expenses  (including
attorneys' and paralegals' fees and time charges of attorneys and paralegals for
the Lender,  which attorneys and paralegals may be employees of the Lender) paid
or incurred by the Lender in connection  with the collection of the  Obligations
and enforcement of the Loan Documents.

      (B) Indemnity. The Borrower further agrees to defend, protect,  indemnify,
and hold harmless the Lender and each of their respective  Affiliates,  and each
of the Lender's,  or  Affiliate's  respective  officers,  directors,  employees,
attorneys and Lender (collectively,  the "Indemnitees") from and against any and
all liabilities,  obligations,  losses, damages, penalties,  actions, judgments,
suits,  claims,  costs,  expenses of any kind or nature  whatsoever  (including,
without  limitation,  the fees and disbursements of counsel for such Indemnitees
in connection with any  investigative,  administrative  or judicial  proceeding,
whether or not such  Indemnitees  shall be designated a party thereto),  imposed
on, incurred by, or asserted  against such Indemnitees in any manner relating to
or arising out of:

                  (i) this Agreement,  or any act, event or transaction  related
            or attendant thereto or to the making of the Loans; or

                  (ii) any liabilities, obligations,  responsibilities,  losses,
            damages, personal injury, death, punitive damages, economic damages,
            consequential  damages,  treble  damages,  intentional,  willful  or
            wanton  injury,  damage  or  threat  to  the  environment,   natural
            resources   or  public   health  or  welfare,   costs  and  expenses
            (including, without limitation, attorney, expert and consulting fees
            and costs of investigation, feasibility or remedial action studies),
            fines,

                                                       -12-

<PAGE>



            penalties  and  monetary  sanctions,  interest,  direct or indirect,
            known or unknown,  absolute or contingent,  past,  present or future
            relating  to  violation  of  any  environmental,  health  or  safety
            Requirements  of Law arising  from or in  connection  with the past,
            present or future  operations of the Borrower,  its  Subsidiaries or
            any of their  respective  predecessors  in  interest,  or, the past,
            present or future  environmental,  health or safety condition of any
            respective  property  of  the  Borrower  or  its  Subsidiaries,  the
            presence of asbestos-containing materials at any respective property
            of the  Borrower or its  Subsidiaries  or the Release or  threatened
            Release of any Contaminant into the environment  (collectively,  the
            "Indemnified Matters");

provided,  however,  the  Borrower  shall have no  obligation  to an  Indemnitee
hereunder  with respect to  Indemnified  Matters  caused  solely by or resulting
solely from the willful  misconduct or Gross  Negligence  of such  Indemnitee or
breach of contract by such  Indemnitee  with respect to the Loan  Documents,  in
each  case,  as  determined  by the final  non-appealed  judgment  of a court of
competent jurisdiction.  If the undertaking to indemnify,  pay and hold harmless
set forth in the preceding sentence may be unenforceable because it is violative
of any law or public policy,  the Borrower shall  contribute the maximum portion
which it is permitted to pay and satisfy  under  applicable  law, to the payment
and satisfaction of all Indemnified Matters incurred by the Indemnitees.

      (C) Survival of Agreements. The obligations and agreements of the Borrower
under this Section 10.7 shall survive the termination of this Agreement.

      7.5 Severability of Provisions. Any provision in any Loan Document that is
held to be inoperative,  unenforceable, or invalid in any jurisdiction shall, as
to  that  jurisdiction,  be  inoperative,   unenforceable,  or  invalid  without
affecting  the  remaining  provisions  in that  jurisdiction  or the  operation,
enforceability,  or validity of that provision in any other jurisdiction, and to
this end the provisions of all Loan Documents are declared to be severable.

      7.6 GOVERNING LAW. ANY DISPUTE BETWEEN THE BORROWER AND THE LENDER ARISING
OUT  OF,  CONNECTED  WITH,   RELATED  TO,  OR  INCIDENTAL  TO  THE  RELATIONSHIP
ESTABLISHED  BETWEEN THEM IN CONNECTION WITH, THIS AGREEMENT OR ANY OF THE OTHER
LOAN DOCUMENTS,  AND WHETHER ARISING IN CONTRACT,  TORT,  EQUITY,  OR OTHERWISE,
SHALL BE RESOLVED IN ACCORDANCE  WITH THE INTERNAL  LAWS (WITHOUT  REGARD TO THE
CONFLICTS OF LAWS PROVISIONS) OF THE STATE OF INDIANA.

      7.7  CONSENT TO JURISDICTION; SERVICE OF PROCESS; JURY TRIAL.

      (A)  JURISDICTION.  EXCEPT AS  PROVIDED  IN  SUBSECTION  (B),  EACH OF THE
PARTIES  HERETO  AGREES THAT ALL DISPUTES  AMONG THEM ARISING OUT OF,  CONNECTED
WITH,  RELATED TO, OR INCIDENTAL TO THE RELATIONSHIP  ESTABLISHED  AMONG THEM IN
CONNECTION  WITH,  THIS  AGREEMENT  OR ANY OF THE OTHER LOAN  DOCUMENTS  WHETHER
ARISING IN CONTRACT,  TORT, EQUITY, OR OTHERWISE, MAY BE RESOLVED EXCLUSIVELY BY
STATE OR FEDERAL COURTS

                                                       -13-

<PAGE>



LOCATED IN INDIANAPOLIS,  INDIANA,  BUT THE PARTIES HERETO  ACKNOWLEDGE THAT ANY
APPEALS  FROM THOSE  COURTS MAY HAVE TO BE HEARD BY A COURT  LOCATED  OUTSIDE OF
INDIANAPOLIS, INDIANA. EACH OF THE PARTIES HERETO WAIVES IN ALL DISPUTES BROUGHT
PURSUANT TO THIS  SUBSECTION  (A) ANY OBJECTION THAT IT MAY HAVE TO THE LOCATION
OF THE COURT CONSIDERING THE DISPUTE.

      (B) OTHER  JURISDICTIONS.  THE BORROWER  AGREES THAT THE LENDER SHALL HAVE
THE RIGHT TO PROCEED  AGAINST  THE  BORROWER  OR ITS  PROPERTY IN A COURT IN ANY
LOCATION  TO ENABLE  SUCH PERSON TO (1) OBTAIN  PERSONAL  JURISDICTION  OVER THE
BORROWER  OR (2) REALIZE ON ANY  SECURITY  FOR THE  OBLIGATIONS  OR TO ENFORCE A
JUDGMENT OR OTHER  COURT ORDER  ENTERED IN FAVOR OF SUCH  PERSON.  THE  BORROWER
AGREES THAT IT WILL NOT ASSERT ANY  PERMISSIVE  COUNTERCLAIMS  IN ANY PROCEEDING
BROUGHT BY SUCH  PERSON TO REALIZE ON ANY  SECURITY  FOR THE  OBLIGATIONS  OR TO
ENFORCE A JUDGMENT OR OTHER COURT ORDER IN FAVOR OF SUCH  PERSON.  THE  BORROWER
WAIVES ANY OBJECTION THAT IT MAY HAVE TO THE LOCATION OF THE COURT IN WHICH SUCH
PERSON HAS COMMENCED A PROCEEDING DESCRIBED IN THIS SUBSECTION (B).

      (C) VENUE.  THE  BORROWER  IRREVOCABLY  WAIVES ANY  OBJECTION  (INCLUDING,
WITHOUT LIMITATION, ANY OBJECTION OF THE LAYING OF VENUE OR BASED ON THE GROUNDS
OF FORUM NON  CONVENIENS)  WHICH IT MAY NOW OR HEREAFTER HAVE TO THE BRINGING OF
ANY SUCH  ACTION OR  PROCEEDING  WITH  RESPECT  TO THIS  AGREEMENT  OR ANY OTHER
INSTRUMENT,  DOCUMENT OR AGREEMENT EXECUTED OR DELIVERED IN CONNECTION  HEREWITH
IN ANY JURISDICTION SET FORTH ABOVE.

      (D) WAIVER OF JURY TRIAL.  EACH OF THE PARTIES HERETO  IRREVOCABLY  WAIVES
ANY RIGHT TO HAVE A JURY PARTICIPATE IN RESOLVING ANY DISPUTE,  WHETHER SOUNDING
IN CONTRACT,  TORT, OR OTHERWISE,  ARISING OUT OF, CONNECTED WITH, RELATED TO OR
INCIDENTAL TO THE  RELATIONSHIP  ESTABLISHED  AMONG THEM IN CONNECTION WITH THIS
AGREEMENT OR ANY OTHER INSTRUMENT,  DOCUMENT OR AGREEMENT  EXECUTED OR DELIVERED
IN CONNECTION HEREWITH.  EACH OF THE PARTIES HERETO AGREES AND CONSENTS THAT ANY
SUCH CLAIM,  DEMAND,  ACTION OR CAUSE OF ACTION  SHALL BE DECIDED BY COURT TRIAL
WITHOUT A JURY AND THAT ANY PARTY HERETO MAY FILE AN ORIGINAL  COUNTERPART  OR A
COPY OF THIS AGREEMENT WITH ANY COURT AS WRITTEN  EVIDENCE OF THE CONSENT OF THE
PARTIES HERETO TO THE WAIVER OF THEIR RIGHT TO TRIAL BY JURY.


                                                       -14-

<PAGE>



      7.8  SUBORDINATION.  THE OBLIGATIONS UNDER THIS AGREEMENT ARE SUBORDINATED
TO CERTAIN SENIOR  INDEBTEDNESS  TO THE EXTENT AND ON THE TERMS SET FORTH IN THE
SUBORDINATION AGREEMENT.


ARTICLE VI:  NOTICES

      6.1 Giving Notice.  Except as otherwise  permitted herein, all notices and
other  communications  provided to any party hereto under this  Agreement or any
other  Loan  Documents  shall be in  writing  or by telex  or by  facsimile  and
addressed  or  delivered  to such  party at its  address  set  forth  below  its
signature  hereto or at such other address as may be designated by such party in
a notice to the other parties. Any notice, if mailed and properly addressed with
postage prepaid, shall be deemed given when received; any notice, if transmitted
by telex or  facsimile,  shall be  deemed  given  when  transmitted  (answerback
confirmed in the case of telexes).

      6.2 Change of  Address.  The  Borrower  and the Lender may each change the
address  for  service  of  notice  upon it by a notice in  writing  to the other
parties hereto.


ARTICLE VII:  COUNTERPARTS

      This Agreement may be executed in any number of counterparts, all of which
taken together shall constitute one agreement, and any of the parties hereto may
execute this Agreement by signing any such counterpart.  This Agreement shall be
effective when it has been executed by the Borrower and the Lender.


                  [Remainder of This Page Intentionally Blank]

                                                       -15-

<PAGE>



      IN WITNESS  WHEREOF,  the  Borrower  and the  Lender  have  executed  this
Agreement as of the date first above written.


                                      FINISHMASTER, INC.,
                                        as the Borrower



                                      By: /s/ Roger A. Sorokin
                                          ------------------------------
                                          Roger A. Sorokin,
                                          Vice President Finance

                                      Address:
                                      4259 40th Street
                                      Kentwood, Michigan  49512

                                      Attention:  Roger A. Sorokin
                                      Telephone No.: 616-949-0607
                                      Facsimile No.: 616-949-1264



                                      LDI, LTD.,
                                      as Lender

                                      By:      LDI Management, Inc.
                                          ------------------------------

                                      By:      /s/ Andre B. Lacy
                                          ------------------------------
                                               Andre B. Lacy, Chairman and CEO

                                      Address:
                                      54 Monument Circle
                                      Indianapolis, Indiana  46204
                                      Attention:  Andre B. Lacy
                                      Telephone No.: 317-237-2272
                                      Facsimile No.: 317-237-5430




                                                       -16-

<PAGE>



                                    EXHIBIT A
                                       TO
                                CREDIT AGREEMENT

                             Form of Revolving Note

THE OBLIGATIONS UNDER THIS NOTE ARE SUBORDINATED TO CERTAIN SENIOR  INDEBTEDNESS
TO THE  EXTENT  AND  ON  THE  TERMS  SET  FORTH  IN  THAT  CERTAIN  SUPPLEMENTAL
SUBORDINATION  AGREEMENT  DATED AS OF MARCH 27,  1998,  BY AND AMONG LDI,  LTD.,
FINISHMASTER,  INC. AND NBD BANK, N.A., AS AGENT, AS SUCH AGREEMENT IS FROM TIME
TO TIME AMENDED.

                                 REVOLVING NOTE


U.S. $10,000,000                                           Indianapolis, Indiana
                                                                  March 27, 1998


      FOR VALUE  RECEIVED,  the  undersigned,  FINISHMASTER,  INC.,  an  Indiana
corporation  (the  "Borrower"),  HEREBY  UNCONDITIONALLY  PROMISES TO PAY to the
order of LDI LTD., an Indiana limited  partnership  (the "Lender") the principal
sum of TEN MILLION  DOLLARS  ($10,000,000),  or, if less,  the aggregate  unpaid
amount of all "Revolving Loans" (as defined in the Credit Agreement  referred to
below) made by the Lender to the Borrower pursuant to Section 2.2 of the "Credit
Agreement"  (as defined  below) on the  "Revolving  Loan  Termination  Date" (as
defined in the Credit Agreement),  or on such earlier date as may be required by
the  terms of the  Credit  Agreement.  Capitalized  terms  used  herein  and not
otherwise defined herein are as defined in the Credit Agreement.

           The Borrower  promises to pay interest on the unpaid principal amount
of each Revolving Loan from the date of such Revolving Loan until such principal
amount  is paid in full at a rate or rates per annum  determined  in  accordance
with the terms of the Credit Agreement. Interest hereunder is due and payable at
such times and on such dates as set forth in the Credit Agreement.

           Both principal and interest are payable in lawful money of the United
States of America to the Agent (as defined below),  to such domestic  account as
the Agent may designate,  in same day funds. At the time of each Revolving Loan,
and upon each payment or prepayment  of principal of each  Revolving  Loan,  the
Lender shall make a notation  either on the schedule  attached hereto and made a
part hereof, or in such Lender's own books and records,  in each case specifying
the amount of such Revolving Loan, the respective  Interest  Period thereof,  in
the case of Eurodollar  Rate Loans,  or the amount of principal  paid or prepaid
with  respect to such  Revolving  Loan,  as the case may be;  provided  that the
failure of the Lender to make any such  recordation or notation shall not affect
the Obligations of the Borrower hereunder or under the Credit Agreement.

           This Revolving  Note is one of the  "Revolving  Note" referred to in,
and is entitled to the benefits of, the Credit  Agreement  dated as of March 27,
1998 (as amended, restated, supplemented or modified from

                                                            -1-

<PAGE>



time to time,  the "Credit  Agreement")  among the Borrower and the Lender.  The
Credit Agreement,  among other things,  (i) provides for the making of Revolving
Loans by the Lender to the Borrower from time to time in an aggregate amount not
to exceed at any time the outstanding  U.S. Dollar amount first above mentioned,
the  indebtedness of the Borrower  resulting from each such Revolving Loan being
evidenced by this Revolving Note and (ii) contains  provisions for  acceleration
of the maturity  hereof upon the happening of certain stated events and also for
prepayments  of the  principal  hereof  prior to the  maturity  hereof,  without
penalty or premium, upon the terms and conditions therein specified.

           Demand,  presentment,  protest  and notice of  nonpayment  are hereby
waived by the Borrower.

           Whenever in this Revolving  Note reference is made to the Agent,  the
Lender or Borrower, such reference shall be deemed to include, as applicable,  a
reference to their respective  successors and assigns permitted  pursuant to the
Credit  Agreement.  The  provisions of this Revolving Note shall be binding upon
and shall  inure to the  benefit  of said  successors  and  assigns.  Borrower's
successors and assigns shall include, without limitation, a receiver, trustee or
debtor in possession of or for Borrower.

           This Revolving Note shall be governed by,  interpreted  and enforced,
and the rights and liabilities of the parties hereto  determined,  in accordance
with the internal laws (without  regard to the conflicts of law  provisions)  of
the State of Indiana.


                                         FINISHMASTER, INC.


                                         By: /s/ Roger A. Sorokin
                                            ------------------------------
                                              Name:    Roger A. Sorokin
                                              Title:   Vice President - Finance


                                                            -2-

<PAGE>



             SCHEDULE OF REVOLVING LOANS AND PAYMENTS OR PREPAYMENTS

                                              Amount of
                                   Interest   Principal  Unpaid
          Amount of     Type of    Period/    Paid or    Principal    Notation
Date      Loan          Loan       Rate       Prepaid    Balance      Made By
- ----      ----          ----       ----       -------    -------      -------





                                                        -3-

<PAGE>


                                    EXHIBIT B
                                       TO
                                CREDIT AGREEMENT

                            Form of Borrowing Notice


TO:      LDI,  LTD.,  as  lender  (the  "Lender"),  under  that  certain  Credit
         Agreement  dated as of March 27, 1998 (the "Credit  Agreement")  by and
         among  FinishMaster,  Inc. (the "Borrower") and the Lender (such Credit
         Agreement,  as the  same  may be  amended,  restated,  supplemented  or
         otherwise modified from time to time, the "Credit Agreement")

           The Borrower  hereby gives to the Lender a Borrowing  Notice pursuant
to Section 2.8 of the Credit  Agreement,  and Borrower hereby requests to borrow
on , (the  "Borrowing  Date")  from the Lender on a pro rata basis an  aggregate
principal amount of:

           $                          in Revolving Loans as a
                  ---
                  ---Floating Rate Advance

                  ---
                  ---Eurodollar Advance

                  o         Applicable Interest Period of              month(s).

           The  Borrower  hereby  represents  and warrants  that the  conditions
contained in Article III have been satisfied.

           Unless  otherwise  defined  herein,   terms  defined  in  the  Credit
Agreement shall have the same meanings in this Notice.

                                            Dated:                         ,

                                            FINISHMASTER, INC.


                                            By:
                                               ------------------------------
                                            Name:
                                            Title:











                                                        -1-



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