WHEELING PITTSBURGH CORP /DE/
S-4, 1998-01-08
STEEL WORKS, BLAST FURNACES & ROLLING MILLS (COKE OVENS)
Previous: DELTEC INTERNATIONAL SA, 4, 1998-01-08
Next: CNL INCOME FUND XVIII LTD, 424B3, 1998-01-08



     As filed with the Securities and Exchange Commission on January 8, 1998
                           Registration No. _________

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

                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                      ------------------------------------

                         WHEELING-PITTSBURGH CORPORATION
           (Exact name of Registrants as specified in their charters)

<TABLE>
<CAPTION>
<S>                                   <C>                                                    <C>
        Delaware                                      3312                                     55-0309927
(State or other jurisdiction          (Primary Standard Industrial Classification             (I.R.S. Employer
of incorporation or organization)                     Code Number)                           Identification No.)
</TABLE>
                         Wheeling-Pittsburgh Corporation
                               1134 Market Street
                          Wheeling, West Virginia 26003
                                 (304) 234-2460
   (Address and telephone number of registrants' principal executive offices)
                      ------------------------------------
                               John R. Scheessele
                         Wheeling-Pittsburgh Corporation
                               1134 Market Street
                          Wheeling, West Virginia 26003
                                 (304) 234-2460
    (Name, address and telephone number of agent for service for registrants)
                      ------------------------------------

                                    Copy to:
                              Steven Wolosky, Esq.
                     Olshan Grundman Frome & Rosenzweig LLP
                                 505 Park Avenue
                            New York, New York 10022
                                 (212) 753-7200
                      ------------------------------------

         Approximate date of commencement of proposed exchange offer: As soon as
practicable after this Registration Statement becomes effective.

         If the  securities  being  registered on this Form are being offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. / /

                      ------------------------------------
<TABLE>
<CAPTION>

                         CALCULATION OF REGISTRATION FEE
====================================================================================================================================
                                                                                             Proposed Maximum
        Title of Each Class of                Amount to be         Proposed Maximum         Aggregate Offering         Amount of
      Securities to be Registered              Registered      Offering Price Per Note            Price            Registration Fee
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>                     <C>                    <C>                    <C>
9 1/4% Senior Exchange Notes Due 2007(1)      $275,000,000            $1,000                 $275,000,000           $83,333.33
====================================================================================================================================
</TABLE>

(1) The  subsidiary  guarantees  of principal and interest on the Notes are also
being registered hereby.

         The registrants  hereby amend this Registration  Statement on such date
or dates as may be necessary to delay its effective  date until the  registrants
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

<PAGE>
Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This prospectus shall not constitute an offer to buy nor shall there
be any sale of these  securities in any state in which such offer,  solicitation
or sale would be  unlawful  prior to  registration  or  qualification  under the
securities laws of any such state.

Prospectus (Subject to Completion)
Dated January 8, 1998

                                OFFER TO EXCHANGE
                      9 1/4% Senior Exchange Notes Due 2007
                                       for
                                 all outstanding
                          9 1/4% Senior Notes Due 2007
              ($275,000,000 aggregate principal amount outstanding)

                                       of

                         WHEELING-PITTSBURGH CORPORATION

                 which are guaranteed by all of the subsidiaries
                       of Wheeling-Pittsburgh Corporation


                               THE EXCHANGE OFFER
                  WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME
                     ON __________ __, 1998, UNLESS EXTENDED


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


         See "Risk Factors"  immediately  following the Prospectus Summary for a
discussion of certain  information  that should be considered in connection with
the Exchange Offer and an investment in the New Notes.


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


          THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
          SECURITIES AND EXCHANGE COMMISSION OR BY ANY STATE SECURITIES
          COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR
           ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
             ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
                         CONTRARY IS A CRIMINAL OFFENSE.


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


                 The date of this Prospectus is _________, 1998

                                                        (Continued on next page)

<PAGE>
(Cover page continued)

         Wheeling-Pittsburgh    Corporation,   a   Delaware   corporation   (the
"Company"),  hereby  offers,  upon the terms and subject to the  conditions  set
forth  in this  Prospectus  and the  accompanying  Letter  of  Transmittal  (the
"Exchange  Offer"),  to exchange  $1,000  principal  amount of its 9 1/4% Senior
Exchange  Notes Due 2007 (the "New Notes") for each $1,000  principal  amount of
its  outstanding 9 1/4% Senior Notes Due 2007 (the "Old  Notes").  The offer and
sale of the New Notes have been registered  under the Securities Act of 1933, as
amended (the  "Securities  Act"),  pursuant to the  Registration  Statement  (as
defined herein) of which this Prospectus  constitutes a part. As of December __,
1997,  $275,000,000 aggregate principal amount of the Old Notes was outstanding.
The  Exchange  Offer is being  made  pursuant  to the terms of the  registration
rights agreement (the "Registration  Rights Agreement") dated November 20, 1997,
by and between the Company,  Donaldson, Lufkin & Jenrette Securities Corporation
("Donaldson,  Lufkin & Jenrette")  and Citicorp  Securities,  Inc.  ("Citicorp,"
together with Donaldson, Lufkin & Jenrette, the "Initial Purchasers"),  pursuant
to the terms of the Purchase  Agreement  dated November 20, 1997, by and between
the  Company  and the  Initial  Purchasers.  The New Notes and the Old Notes are
collectively  referred  to  herein  as the  "Notes."  As used  herein,  the term
"Holder" means a holder of the Notes.

         The Notes are senior  unsecured  obligations of the Company.  The Notes
are guaranteed (the "Subsidiary Guarantees") by all of the Company's present and
future operating subsidiaries (the "Guarantors"). The Subsidiary Guarantees rank
pari passu in right of payment to all existing and future senior indebtedness of
the Guarantors.  The Notes will be effectively junior to secured indebtedness of
the Company  and its  subsidiaries,  including  borrowings  under the  Revolving
Credit  Facility  (as  defined),  to the  extent  of the  assets  securing  such
indebtedness.  At September 30, 1997, on a pro forma basis, the Notes would have
been  effectively  subordinated to the $56.8 million of secured  indebtedness of
the Company and its  subsidiaries  and the Notes would have been pari passu with
$75.0 million of borrowings under the Term Loan Agreement (as defined).

         The  Company  will accept for  exchange  any and all Old Notes that are
validly tendered and not withdrawn on or prior to 5:00 p.m., New York City time,
on the date the Exchange  Offer  expires,  which will be __________ __, 1998 [20
BUSINESS DAYS AFTER  COMMENCEMENT  OF THE EXCHANGE  OFFER],  unless the Exchange
Offer is extended (the "Expiration Date"). Tenders of Old Notes may be withdrawn
at any time prior to 5:00 p.m., New York City time, on the Expiration  Date. The
Exchange Offer is not conditioned upon any aggregate minimum principal amount of
Old Notes being tendered for exchange. However, the Exchange Offer is subject to
certain  conditions,  which may be waived by the  Company,  and to the terms and
provisions of the Registration Rights Agreement.  Old Notes may be tendered only
in  denominations of $1,000  aggregate  principal amount and integral  multiples
thereof.  The Company has agreed to pay the expenses of the Exchange Offer.  See
"The Exchange Offer."

         Any waiver,  extension or  termination  of the  Exchange  Offer will be
publicly  announced  by the  Company  through  a release  to the Dow Jones  News
Service and as otherwise required by applicable law or regulations.

         The Notes were issued in a private placement (the "November  Offering")
under an indenture  (the  "Indenture"),  dated as of November  26, 1997,  by and
among the  Company  and Bank One Trust  Company,  N.A.  (in such  capacity,  the
"Trustee"). The New Notes will be obligations of the Company and are entitled to
the benefits of the  Indenture,  including the accrual of interest from the time
of their issuance. The net proceeds of the November Offering,  together with the
borrowings  under the Term Loan Agreement,  were used to defease the Company's 9
3/8%  Senior  Notes due 2003 (the "9 3/8%  Notes")  pursuant to the terms of the
indenture  under  which the 9 3/8% Notes were  issued and to reduce  outstanding
borrowings under the Revolving Credit Facility.

         The form and  terms of the New  Notes  are  identical  in all  material
respects to the form and terms of the Old Notes,  except that the offer and sale
of the New Notes have been  registered  under the Securities  Act. Any Old Notes
not tendered and accepted in the Exchange Offer will remain outstanding and will
be  entitled  to all the  rights  and  preferences  and will be  subject  to the
limitations  applicable thereto under the Indenture.  Following  consummation of
the Exchange Offer,  the Holders of Old Notes will continue to be subject to the
existing restrictions upon transfer thereof and the Company will have no further
obligation to such Holders to provide for the registration  under the Securities
Act of the offer and sale of the Old Notes held by them. Following the

<PAGE>
completion  of the  Exchange  Offer,  none of the Notes will be  entitled to the
contingent  increase  in interest  rate  provided  pursuant to the  Registration
Rights Agreement. See "The Exchange Offer."

         The Notes will mature on November 15, 2007.  Interest on the Notes will
be paid in cash at a rate of 9 1/4% per  annum on each May 15 and  November  15,
commencing May 15, 1998.

         The Notes will be  redeemable  at the option of the Company whole or in
part, on or after  November 15, 2002,  initially at 104.625% of their  principal
amount,  plus accrued and unpaid interest,  declining to 100% of their principal
amount,  plus accrued and unpaid  interest on or after  November  15,  2005.  In
addition, upon a Change of Control (as hereinafter defined), the Company will be
required  to make an offer to  purchase  the Notes at a purchase  price equal to
101% of their  principal  amount plus accrued and unpaid interest and liquidated
damages,  if any. See "Description  the New Notes -- Mandatory  Redemption," "--
Optional Redemption," and "-- Repurchase at the Option of Holders."

         Based on no-action  letters  issued by the staff of the  Securities and
Exchange  Commission (the  "Commission") to third parties,  the Company believes
that New Notes issued  pursuant to this Exchange Offer in exchange for Old Notes
may be offered for resale,  resold and otherwise transferred by a Holder thereof
other than (i) a  broker-dealer  who purchased  such Old Notes directly from the
Company to resell pursuant to Rule 144A or any other  available  exemption under
the Securities  Act or (ii) a person that is an "affiliate"  (within the meaning
of Rule 405 of the Securities Act) of the Company,  without  compliance with the
registration and prospectus  delivery provisions of the Securities Act, provided
that the  Holder  is  acquiring  the New  Notes in the  ordinary  course  of its
business and is not participating,  and has no arrangement or understanding with
any person to participate,  in the distribution of the New Notes. Holders of Old
Notes who tender in the Exchange  Offer with the intention to  participate  in a
distribution of the New Notes may not rely upon the position of the staff of the
Commission  enunciated in the  above-referenced  no-action letters,  and, in the
absence of an  exemption,  must  comply  with the  registration  and  prospectus
delivery  requirements  of the  Securities  Act in  connection  with a secondary
resale transaction.  Holders of Old Notes wishing to participate in the Exchange
Offer must  represent  to the  Company in the  Letter of  Transmittal  that such
conditions have been met.

         Each  broker-dealer  (other than an  "affiliate"  of the Company)  that
receives  New Notes for its own  account  pursuant  to the  Exchange  Offer must
acknowledge  that it will deliver a prospectus in connection  with any resale of
such New Notes. The Letter of Transmittal states that by so acknowledging and by
delivering a prospectus,  a broker-dealer will not be deemed to admit that it is
an "underwriter"  within the meaning of the Securities Act. This Prospectus,  as
it may be  amended  or  supplemented  from  time  to  time,  may  be  used  by a
broker-dealer  in connection  with resales of New Notes received in exchange for
Old Notes where such Old Notes were acquired by such  broker-dealer  as a result
of market-making activities or other trading activities.  The Company has agreed
that, for a period of [180] days after the  consummation  of the Exchange Offer,
it  will  make  this  Prospectus  available  to  any  broker-dealer  for  use in
connection with any such resale.  See "Plan of Distribution."  Any broker-dealer
who is an  affiliate of the Company may not rely on such  no-action  letters and
must comply with the  registration and prospectus  delivery  requirements of the
Securities Act in connection with a secondary resale transaction.

         The New Notes  constitute a new issue of securities with no established
trading market.

         This Prospectus, together with the Letter of Transmittal, is being sent
to all registered Holders of Old Notes as of _____________ __, 1997.

         The Company will not receive any proceeds from the Exchange  Offer.  No
dealer-manager is being used in connection with this Exchange Offer. See "Use of
Proceeds" and "Plan of Distribution."

         No person has been  authorized to give any  information  or to make any
representations in connection with the Exchange Offer other than those contained
in this  Prospectus  and the Letter of Transmittal  and, if given or made,  such
information or representation  must not be relied upon as having been authorized
by the Company.  The Company or the  Exchange  Agent (as defined  herein).  This
Prospectus does not constitute an offer to sell or a solicitation of an offer to
buy the New Notes in any  jurisdiction  to any person to whom it is  unlawful to
make such


<PAGE>
offer or  solicitation  in such  jurisdiction.  The delivery of this  Prospectus
shall not, under any circumstances,  create any implication that the information
herein is correct at any time subsequent to its date.

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


                                TABLE OF CONTENTS

                                                                          Page
                                                                          ----

AVAILABLE INFORMATION.......................................................2
PROSPECTUS SUMMARY..........................................................4
RISK FACTORS...............................................................13
THE EXCHANGE OFFER.........................................................21
USE OF PROCEEDS............................................................27
SELECTED CONSOLIDATED FINANCIAL DATA.......................................29
MANAGEMENT'S DISCUSSION AND ANALYSIS
    OF FINANCIAL CONDITION AND RESULTS
    OF OPERATIONS..........................................................31
MATERIAL CHANGES...........................................................37
BUSINESS...................................................................38
DESCRIPTION OF PRINCIPAL INDEBTEDNESS......................................60
DESCRIPTION OF THE NEW NOTES...............................................62
CERTAIN U.S. FEDERAL INCOME TAX CONSEQUENCES
    FOR NON-U.S. HOLDERS...................................................87
PLAN OF DISTRIBUTION.......................................................89
LEGAL MATTERS..............................................................89
EXPERTS....................................................................89
INDEX TO FINANCIAL STATEMENTS.............................................F-1


<PAGE>
                           ---------------------------

                              AVAILABLE INFORMATION

         The Company has filed with the Commission a  Registration  Statement on
Form S-4 under the  Securities  Act with respect to the New Notes offered in the
Exchange Offer. For the purposes hereof, the term "Registration Statement" means
the original  Registration  Statement  and any and all  amendments  thereto.  In
accordance  with the rules and  regulations of the  Commission,  this Prospectus
does not contain all of the information set forth in the Registration  Statement
and the schedules and exhibits  thereto.  Each statement made in this Prospectus
concerning  a  document  filed as an exhibit to the  Registration  Statement  is
qualified in its entirety by reference to such exhibit for a complete  statement
of its provisions. For further information pertaining to the Company and the New
Notes  offered in the Exchange  Offer,  reference  is made to such  Registration
Statement,  including  the  exhibits  and  schedules  thereto and the  financial
statements,  notes  and  schedules  filed as a part  thereof.  The  Registration
Statement  (and the exhibits and schedules  thereto) may be inspected and copied
at the public reference facilities maintained by the Commission at its principal
office at Judiciary Plaza, 450 Fifth Street, N.W., Room 1024,  Washington,  D.C.
20549,  or at its  regional  offices at 500 West  Madison  Street,  Suite  1400,
Chicago,  Illinois 60661 and at Seven World Trade Center,  Suite 1300, New York,
New York 10048.  Any interested party may obtain copies of all or any portion of
the Registration Statement and the exhibits thereto at prescribed rates from the
Public Reference  Section of the Commission at its principal office at Judiciary
Plaza,  450 Fifth  Street,  Room 1024,  Washington,  D.C.  20549.  In  addition,
registration  statements and other filings made with the Commission  through its
Electronic Data Gathering,  Analysis and Retrieval ("EDGAR") system are publicly
available  through  the  Commission's  site on the  Internet's  World  Wide Web,
located at http://www.sec.gov.

         Upon  effectiveness of this Registration  Statement the Company will be
subject to the  informational  requirements  of the  Securities  Exchange Act of
1934, as amended (the "Exchange Act"), and in accordance  therewith file reports
and other  information with the Commission.  Such reports and other  information
can be inspected and copied at the public reference facilities maintained by the
Commission at Judiciary Plaza, 450 Fifth Street, N.W.,  Washington,  D.C. 20549;
500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661; and Seven World
Trade Center,  Suite 1300, New York, New York 10048. Copies of such material can
be obtained  from the Public  Reference  Section of the  Commission at Judiciary
Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates.

         The  Indenture  requires  the Company to file with the  Commission  the
annual,  quarterly and other reports required by Sections 13(a) and 15(d) of the
Exchange Act. The Company will supply without cost to each Holder of Notes,  and
file with the  Trustee  under the  Indenture,  copies of the  audited  financial
statements,  quarterly reports and other reports that the Company is required to
file with the  Commission  pursuant to Sections  13(a) and 15(d) of the Exchange
Act.

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

         No dealer,  salesman or other  person has been  authorized  to give any
information or to make any  representations  other than those  contained in this
Prospectus in connection with the offer made hereby, and, if given or made, such
information or representations must not be relied upon as having been authorized
by the Company.  This  Prospectus  does not  constitute  an offer to sell,  or a
solicitation of an offer to buy, the securities  offered hereby to any person in
any state or other jurisdiction in which such offer or solicitation is unlawful.
The  delivery  of this  Prospectus  at any time does not imply that  information
contained herein is correct as of any time subsequent to its date.

THE EXCHANGE OFFER IS NOT BEING MADE TO, NOR WILL THE COMPANY ACCEPT  SURRENDERS
FOR  EXCHANGE  FROM,  HOLDERS  OF OLD  NOTES IN ANY  JURISDICTION  IN WHICH  THE
EXCHANGE  OFFER OR THE  ACCEPTANCE  THEREOF WOULD NOT BE IN COMPLIANCE  WITH THE
SECURITIES OR BLUE SKY LAWS OF SUCH JURISDICTION.

         This  Prospectus  incorporates  documents  by  reference  which are not
presented  herein or delivered  herewith.  These  documents are  available  upon
request from the Company at 1134 Market Street, Wheeling,

                                       -2-

<PAGE>
West  Virginia  26003,  Attention:  Vice  President,   Assistant  Secretary  and
Treasurer,  (304) 234-2460. In order to ensure timely delivery of the documents,
any request should be made ________,  1998 [five business days prior to the date
on which the final investment decision must be made].

                                       -3-

<PAGE>
                               PROSPECTUS SUMMARY

         The  following is qualified in its entirety by reference to, and should
be read in conjunction  with,  the more detailed  information  and  consolidated
financial  statements  (including  notes  thereto)  appearing  elsewhere in this
Prospectus. All references to operating and financial data and other information
of  Wheeling-Pittsburgh  Corporation  ("WPC," and together with its consolidated
subsidiaries,  the  "Company") for the year ended December 31, 1996 and the nine
months ended September 30, 1997 reflect the adverse impact of a ten-month strike
against the Company which  commenced  October 1, 1996 and was settled August 12,
1997 (the "Strike"). As used herein, "1996 Twelve Month Operating Period" refers
to the twelve month period ended  September  30, 1996,  the latest  twelve month
period the operating  results of which have not been  adversely  impacted by the
Strike.

                                   The Company

General

         The Company is a vertically  integrated  manufacturer of  predominantly
value-added  flat rolled  steel  products.  The  Company  sells a broad array of
value-added  products,  including cold rolled steel, tin- and zinc-coated steels
and fabricated steel products.  The Company's products are sold to steel service
centers,  converters,  processors, the construction industry, and the container,
automotive  and  appliance  industries.  During the 1996 Twelve Month  Operating
Period,  the Company had  revenues of  approximately  $1.3  billion,  EBITDA (as
defined) of approximately  $134.7 million and shipped  approximately 2.5 million
tons of steel.

         The  Company  believes  that it is one of the low  cost  domestic  flat
rolled steel  producers.  The Company's low cost structure is the result of: (i)
the  restructuring  of its work  rules and  manning  requirements  under its new
five-year  collective  bargaining agreement (the "New Labor Agreement") with the
United  Steelworkers of America ("USWA"),  which settled the Company's ten-month
Strike in August  1997;  (ii) the  strategic  balance  between  its basic  steel
operations and its finishing and fabricating facilities; and (iii) its efficient
production of low cost, high quality metallurgical coke.

         The Company  believes  that its New Labor  Agreement is one of the most
flexible  in the  industry.  The new  work  rule  package  affords  the  Company
substantially  greater  flexibility  in  down-sizing  its overall  workforce and
assigning and scheduling work, thereby reducing costs and increasing efficiency.
Furthermore,  the Company expects to maintain pre-Strike steel production levels
with 850  fewer  employees  (a  reduction  of  approximately  20% in its  hourly
workforce).  Finally,  the  Company  believes  the five year term  provides  the
Company  with  a  significant  advantage  since  a  majority  of  the  Company's
integrated steel competitors have labor contracts that will expire in 1999.

         The Company has  structured  its  operations so that its hot strip mill
and  downstream  operations  have greater  capacity than do its raw steel making
operations.  The Company  therefore can purchase  slabs and ship at greater than
100% of its  internal  production  capacity  in  periods of high  demand,  while
maintaining  the ability to curtail such  purchases  and still operate its basic
steel facilities at or near capacity during periods of lower demand. The Company
believes  this  flexibility  results in  enhanced  profitability  throughout  an
economic cycle. The Company also believes that it produces metallurgical coke at
a  substantially  lower  cost than do other  coke  manufacturers  because of its
proximity to high quality coal reserves and its efficient coke producing  plant.
This reduces the Company's  costs and, if coke demand  remains high,  allows the
Company to sell coke profitably in the spot and contract markets.

         The Company  conducts  its  operations  primarily  through two business
units,  the  Steel  Division  and  Wheeling   Corrugating   Company   ("Wheeling
Corrugating").  The Steel  Division sells flat rolled steel products such as hot
rolled, cold rolled, coated and tin mill steel to third parties, and cold rolled
and coated steel substrate to Wheeling Corrugating.  Wheeling  Corrugating,  the
Company's primary downstream  operation,  is a leading fabricator of roll-formed
products primarily for the construction and agricultural industries.  As part of
the  Company's  strategy to expand its  downstream  operations,  the Company has
acquired several  fabricating  facilities in order to enhance profit margins and
reduce exposure to downturns in steel demand.  Other  important  examples of the
Company's   downstream   operations   are  its  joint   venture   interests   in
Wheeling-Nisshin,  Inc.  ("Wheeling-Nisshin") and Ohio Coatings Company ("OCC").
Wheeling-Nisshin, in which the Company owns a 35.7% interest, produces and ships
from its  state-of-the-art  production  facility a diverse  line of  galvanized,
galvannealed,  galvalume and aluminized  products,  principally to steel service
centers and the construction and

                                       -4-

<PAGE>
automotive industries. OCC, in which the Company owns a 50% interest, operates a
new tin coating facility that commenced  commercial  production in January 1997.
The Company has  long-term  contracts to supply up to 75% of  Wheeling-Nisshin's
steel  requirements and almost 100% of OCC's.  These  downstream  operations and
joint ventures are integral to the Company's strategy of increasing shipments of
higher  value-added  steel  products while  decreasing  dependence on hot rolled
coils, a lower-margin commodity steel product.

         All of the Company's raw steel producing facilities have been restarted
as of September 30, 1997, and the Company expects to be at pre-Strike production
and shipment levels during the second quarter of 1998.

Business Strategy

         The Company's business strategy includes the following initiatives:

         Improve Cost Structure. The New Labor Agreement has allowed the Company
to eliminate 850 hourly positions  (approximately  20% of its pre-Strike  hourly
workforce).  The  Company  believes  that these  reductions,  combined  with the
significantly more flexible work rules under the New Labor Agreement, will allow
it to operate at pre-Strike  levels with 850 fewer employees.  As a result,  the
Company anticipates substantial cost savings and productivity  improvements once
pre-Strike production levels are reached. In addition,  the Company has directed
its capital  expenditures  towards  upgrading and  modernizing  its  steelmaking
facilities,  with a goal  toward  increasing  productivity.  These  expenditures
include  modernization of its hot and cold rolling facilities and a major reline
in 1995 of its No. 5 blast furnace  located in  Steubenville,  Ohio. This reline
increased productivity and provided the Company with the ability to produce 100%
of the hot metal necessary to satisfy caster  production  requirements  from two
rather than three blast  furnaces.  The  Company's  ability to produce low cost,
high  quality  metallurgical  coke helps the Company  maintain  lower costs than
those of many of its competitors. In addition, during periods of high demand the
Company  is able to  profitably  sell coke  produced  in excess of its  internal
needs.

         Expand  Production  of  Value-Added  Products.  The Company  intends to
continue  to  expand  its  sale  of  value-added  products  such as  coated  and
fabricated  steels in order to improve profit margins and reduce its exposure to
commodity steel market  volatility.  This strategy is evidenced by the Company's
expansion of Wheeling  Corrugating and its emphasis on joint  ventures,  such as
Wheeling-Nisshin  and OCC, which give the Company  access to downstream  markets
through long-term supply contracts. The Company's total shipments of value-added
products (including sales of Wheeling Corrugating and sales to Wheeling-Nisshin)
increased approximately 24% from 1992 to the 1996 Twelve Month Operating Period.
The Company will continue to target  strategic  acquisitions  and joint ventures
that support the Company's sales of value-added products.

Recent Developments

         In  November  1997,  the  Company  sold  $275,000,000  of the Old Notes
pursuant to the Old Indenture in the November  Offering.  Concurrently  with the
consummation  of the  November  Offering,  the Company  entered into a Term Loan
Agreement  with DLJ Capital  Funding,  Inc., as  syndication  agent,  Donaldson,
Lufkin & Jenrette Securities  Corporation,  as arranger,  Citicorp USA, Inc., as
documentation agent, a financial institution to be named as administrative agent
and the lenders party thereto (the "Term Loan Agreement").  Pursuant to the Term
Loan  Agreement,  the Company  borrowed an aggregate of $75.0  million,  the net
proceeds of which were,  together  with the proceeds of the  November  Offering,
used to defease  the 9 3/8% Notes and reduce  outstanding  borrowings  under the
Revolving Credit Facility. See "Use of Proceeds."

         WPC is a wholly-owned subsidiary of WHX Corporation ("WHX"), a publicly
traded company listed on the New York Stock Exchange, Inc. ("NYSE"). The Company
comprises the majority of the operating  assets of WHX. The principal  executive
offices  of the  Company  are  located at 1134  Market  Street;  Wheeling,  West
Virginia 26003; its telephone number is (304) 234-2400.

                                       -5-

<PAGE>
                   Summary of the Terms of the Exchange Offer

The Exchange Offer.............     Pursuant to the  Exchange  Offer,  New Notes
                                    will be issued in exchange  for  outstanding
                                    Old   Notes   validly   tendered   and   not
                                    withdrawn. The aggregate principal amount of
                                    the New  Notes  will be equal to that of the
                                    Old    Notes   and   will   be   issued   in
                                    denominations  of $1,000 in principal amount
                                    and  any  integral  multiple  of  $1,000  in
                                    excess  thereof.  The Company will issue New
                                    Notes to  tendering  Holders of Old Notes as
                                    promptly as practicable after the Expiration
                                    Date.

Resale.........................     Based on an  interpretation  by the staff of
                                    the   Commission   set  forth  in  no-action
                                    letters issued to third parties, The Company
                                    believes that the New Notes issued  pursuant
                                    to the  Exchange  Offer in exchange  for Old
                                    Notes may be offered for resale,  resold and
                                    otherwise  transferred by any Holder thereof
                                    (other  than  broker-dealers,  as set  forth
                                    below,  and  any  such  Holder  that  is  an
                                    "affiliate"  (within the meaning of Rule 405
                                    under the  Securities  Act) of the  Company)
                                    without compliance with the registration and
                                    prospectus   delivery   provisions   of  the
                                    Securities Act, provided that such New Notes
                                    are acquired in the ordinary  course of such
                                    Holder's  business  and that such Holder has
                                    no  arrangement  or  understanding  with any
                                    person to participate in the distribution of
                                    such New Notes.  Each  broker-dealer  (other
                                    than  an  affiliate  of  the  Company)  that
                                    receives  New Notes for its own  account  in
                                    exchange for Old Notes that were acquired as
                                    a result of  market-making  or other trading
                                    activity  must   acknowledge  that  it  will
                                    deliver a prospectus in connection  with any
                                    resale  of such New  Notes.  The  Letter  of
                                    Transmittal  states that by so acknowledging
                                    and    delivering   a    prospectus,    such
                                    broker-dealer  will not be  deemed  to admit
                                    that  it  is  an  "underwriter"  within  the
                                    meaning   of  the   Securities   Act.   This
                                    Prospectus,   as  it  may  be   amended   or
                                    supplemented  from time to time, may be used
                                    by such broker-  dealer in  connection  with
                                    resales of New Notes  received  in  exchange
                                    for Old  Notes  where  such New  Notes  were
                                    acquired by such  broker-dealer  as a result
                                    of market-making activities or other trading
                                    activities. The Company has agreed that, for
                                    a period of 180 days  after  the  Expiration
                                    Date, it will make this Prospectus available
                                    to  any  such   broker-dealer   for  use  in
                                    connection  with any such resale.  See "Plan
                                    of Distribution."  Any Holder who tenders in
                                    the  Exchange  Offer with the  intention  to
                                    participate,   or   for   the   purpose   of
                                    participating,  in a distribution of the New
                                    Notes or who is an  affiliate of the Company
                                    may not rely on the position of the staff of
                                    the  Commission  enunciated in Exxon Capital
                                    Holdings  Corporation   (available  May  13,
                                    1988) or similar  no-action  letters and, in
                                    the absence of an exemption therefrom,  must
                                    comply with the  registration and prospectus
                                    delivery  requirements of the Securities Act
                                    in  connection   with  a  secondary   resale
                                    transaction.  Failure  to  comply  with such
                                    requirements  in such instance may result in
                                    such Holder incurring  liabilities under the
                                    Securities  Act for which the  Holder is not
                                    indemnified by the Company.

                                       -6-
<PAGE>

                                    The Exchange Offer is not being made to, nor
                                    will  the  Company  accept   surrenders  for
                                    exchanges from,  Holders of Old Notes in any
                                    jurisdiction in which this Exchange Offer or
                                    the  acceptance  thereof  would  not  be  in
                                    compliance  with the  securities or blue sky
                                    laws of such jurisdiction.

Expiration Date...............      5:00 p.m.,  New York City  time,  on _______
                                    __,   1998   [20    BUSINESS    DAYS   AFTER
                                    COMMENCEMENT OF THE EXCHANGE OFFER],  unless
                                    the  Exchange  Offer is  extended,  in which
                                    case the term  "Expiration  Date"  means the
                                    latest  date and time to which the  Exchange
                                    Offer is extended.  Any extension,  if made,
                                    will be publicly announced through a release
                                    to  the  Dow  Jones  News   Service  and  as
                                    otherwise  required  by  applicable  law  or
                                    regulations.

Conditions to the
  Exchange Offer..............      The  Exchange  Offer is  subject  to certain
                                    conditions,  which  may  be  waived  by  the
                                    Company.   See   "The   Exchange   Offer  --
                                    Conditions  to  the  Exchange   Offer."  The
                                    Exchange Offer is not  conditioned  upon any
                                    minimum  principal amount of Old Notes being
                                    tendered.

Procedures for 
  Tendering Old Notes.........      Each  Holder of Old Notes  wishing to accept
                                    the Exchange Offer must  complete,  sign and
                                    date  the  Letter  of   Transmittal,   or  a
                                    facsimile  thereof,  in accordance  with the
                                    instructions  contained  herein and therein,
                                    and mail or otherwise  deliver the Letter of
                                    Transmittal,   or   a   facsimile   thereof,
                                    together  with the Old Notes to be exchanged
                                    and any other required documentation to Bank
                                    One, N.A., as Exchange Agent, at the address
                                    set forth herein and therein. By executing a
                                    Letter  of  Transmittal,  each  Holder  will
                                    represent to the Company  that,  among other
                                    things,  the New Notes acquired  pursuant to
                                    the Exchange Offer are being obtained in the
                                    ordinary  course of  business  of the person
                                    receiving  such New  Notes,  whether  or not
                                    such person is the Holder,  that neither the
                                    Holder  nor any such  other  person  has any
                                    arrangement or understanding with any person
                                    to participate in the  distribution  of such
                                    New Notes and that  neither  the  Holder nor
                                    any such other person is an  "affiliate," as
                                    defined  in Rule 405  under  the  Securities
                                    Act, of the Company.

Special Procedures for
  Beneficial Owners..........       Any  beneficial  owner  whose  Old Notes are
                                    registered in the name of a broker,  dealer,
                                    commercial  bank,  trust  company  or  other
                                    nominee  and who  wishes  to  tender  in the
                                    Exchange    Offer   should    contact   such
                                    registered Holder promptly and instruct such
                                    registered   Holder   to   tender   on  such
                                    beneficial    owner's   behalf.    If   such
                                    beneficial owner wishes to tender on his own
                                    behalf, such beneficial owner must, prior to
                                    completing   and  executing  the  Letter  of
                                    Transmittal  and  delivering  his Old Notes,
                                    either  make  appropriate   arrangements  to
                                    register  ownership of the Old Notes in such
                                    owner's name or obtain a properly  completed
                                    bond power from the registered  Holder.  The
                                    transfer of  registered  ownership  may take
                                    considerable  time and may not be able to be
                                    completed prior to the Expiration Date.

                                       -7-
<PAGE>
Guaranteed Delivery
  Procedures..................      Holders of Old Notes who wish to tender such
                                    Old  Notes  and  whose  Old  Notes  are  not
                                    immediately  available or who cannot deliver
                                    their  Old Notes  and a  properly  completed
                                    Letter of Transmittal or any other documents
                                    required by the Letter of Transmittal to the
                                    Exchange Agent prior to the Expiration  Date
                                    may tender their Old Notes  according to the
                                    guaranteed  delivery procedures set forth in
                                    "The  Exchange   Offer  --  Procedures   for
                                    Tendering."

Acceptance of Old Notes and
  Delivery of New Notes........     Subject to certain  conditions (as described
                                    more  fully  in  "The   Exchange   Offer  --
                                    Conditions  to  the  Exchange  Offer"),  the
                                    Company will accept for exchange any and all
                                    Old Notes that are properly  tendered in the
                                    Exchange Offer and not  withdrawn,  prior to
                                    5:00  p.m.,  New  York  City  time,  on  the
                                    Expiration   Date.   The  New  Notes  issued
                                    pursuant  to  the  Exchange  Offer  will  be
                                    delivered   as   promptly   as   practicable
                                    following the Expiration Date.

Withdrawal Rights..............     Subject to the  conditions set forth herein,
                                    tenders of Old Notes may be withdrawn at any
                                    time prior to 5:00 p.m., New York City time,
                                    on the  Expiration  Date.  See "The Exchange
                                    Offer -- Withdrawal of Tenders."

Certain United States Federal
  Income Tax Considerations....     The exchange  pursuant to the Exchange Offer
                                    should not constitute a taxable exchange for
                                    United States  federal  income tax purposes.
                                    Each  such New Note  should  be  treated  as
                                    having  been  originally  issued at the time
                                    the  Old   Note   exchanged   therefor   was
                                    originally   issued.   See  "Certain  United
                                    States Federal Income Tax Considerations."

Exchange Agent................      Bank  One,   N.A.,  the  Trustee  under  the
                                    Indenture, is serving as exchange agent (the
                                    "Exchange  Agent")  in  connection  with the
                                    Exchange Offer. For information with respect
                                    to the Exchange Offer,  the telephone number
                                    for the Exchange Agent is (614) 248-5811 and
                                    the facsimile  number for the Exchange Agent
                                    is (614) 248-2566.

See "The Exchange Offer" for more detailed  information  concerning the terms of
the Exchange Offer.

                                       -8-
<PAGE>
                      Summary Description of the New Notes

         The Exchange Offer applies to $275,000,000  aggregate  principal amount
of Old  Notes.  The form  and  terms  of the New  Notes  will be the same in all
material respects as the form and terms of the Old Notes,  except that the offer
and sale of the New  Notes  will be  registered  under the  Securities  Act and,
therefore, the New Notes will not bear legends restricting the transfer thereof.
Upon  consummation of the Exchange Offer,  none of the Notes will be entitled to
registration rights under the Registration Rights Agreement.  The New Notes will
evidence the same debt as the Old Notes, will be entitled to the benefits of the
Indenture  and will be treated as a single class  thereunder  with any Old Notes
that remain outstanding. See "Description of the New Notes."

Securities Offered            $275,000,000  principal  amount  of 9 1/4%  Senior
                              Exchange Notes due 2007.

Maturity Date                 November 15, 2007.

Interest and Payment Dates    The Notes bear  interest at the rate of 9 1/4% per
                              annum,   payable   semi-annually  on  May  15  and
                              November 15 of each year, commencing May 15, 1998.

Optional Redemption           The  Notes  are  redeemable  at the  option of the
                              Company, in whole or in part, on or after November
                              15,  2002,  at the  redemption  prices  set  forth
                              herein,  together with accrued and unpaid interest
                              and  Liquidated  Damages,  if any,  thereon to the
                              date of redemption. The Company has the option, at
                              any time prior to November 15, 2002, to redeem the
                              Notes,  in whole but not in part,  at a redemption
                              price  equal  to  100%  of  the  principal  amount
                              thereof plus the Applicable Premium, together with
                              accrued  and  unpaid   interest   and   Liquidated
                              Damages,   if  any,   thereon   to  the   date  of
                              redemption.  In addition,  at any time on or prior
                              to  November  15, 2000 in the event of one or more
                              Public Equity  Offerings the Company may,  subject
                              to certain  requirements,  redeem up to 35% of the
                              original  aggregate  principal amount of the Notes
                              with the net cash proceeds thereof at a redemption
                              price  equal to  109.25% of the  principal  amount
                              thereof, together with accrued and unpaid interest
                              and  Liquidated  Damages,  if any,  thereon to the
                              date of redemption;  provided that at least 65% of
                              the  original  aggregate  principal  amount of the
                              Notes remains  outstanding  immediately after such
                              redemption.  See  "Description of  Notes--Optional
                              Redemption."

Change of Control             Upon the  occurrence  of a Change of Control,  the
                              Company is required to make an offer to repurchase
                              all or a portion of such holder's Notes at a price
                              of  101%  of the  principal  amount  thereof  plus
                              accrued interest and Liquidated  Damages,  if any,
                              thereon   to   the   date   of   repurchase.   See
                              "Description of Notes--Repurchase at the Option of
                              Holders--Change of Control."

Subsidiary Guarantees         The Notes are  guaranteed on a senior basis by the
                              Guarantors,  which consist of all of the Company's
                              present   and   future   Subsidiaries   (excluding
                              Unrestricted    Subsidiaries).    The   Subsidiary
                              Guarantees   may   be   released   under   certain
                              circumstances.       See      "Description      of
                              Notes--Guarantees."

Asset Sale Proceeds           The Company is obligated in certain  circumstances
                              to  make an  offer  to  purchase  the  Notes  at a
                              purchase  price  equal  to 100%  of the  principal
                              amount  thereof,  plus accrued and unpaid interest
                              and  Liquidated  Damages,  if any,  thereon to the
                              repurchase  date  with  the net cash  proceeds  of
                              certain sales or other dispositions of assets. See
                              "Description of Notes--Repurchase at the Option of
                              Holders--Asset Sales."

Ranking                       The  Notes  are  unsecured   obligations   of  the
                              Company, ranking senior in right of payment to all
                              existing and future  subordinated  indebtedness of
                              the Company and pari passu with all  existing  and
                              future  senior   unsecured   indebtedness  of  the
                              Company,  including borrowings under the Term Loan
                              Agreement. The Notes

                                       -9-
<PAGE>
                              will be effectively junior to secured indebtedness
                              of the  Company  and its  subsidiaries,  including
                              borrowings under the Revolving Credit Facility, to
                              the   extent   of   the   assets   securing   such
                              indebtedness.  As of September  30, 1997, on a pro
                              forma  basis   giving   effect  to  the   November
                              Offering,  the  borrowings  under  the  Term  Loan
                              Agreement and the use of proceeds therefrom, there
                              would have been an aggregate of $405.7  million of
                              indebtedness of the Company and its  Subsidiaries,
                              the Notes would have been effectively subordinated
                              to $56.8  million of secured  indebtedness  of the
                              Company   and   its    Subsidiaries,    additional
                              availability of approximately  $94.5 million would
                              have existed under the Revolving  Credit  Facility
                              and the Notes  would  have been  pari  passu  with
                              $75.0  million of  borrowings  under the Term Loan
                              Agreement.

Certain Covenants             The  Indenture  pursuant  to which  the  Notes are
                              issued   (the   "Indenture")    contains   certain
                              covenants,   including,   but  not   limited   to,
                              covenants  with  respect  to: (i)  limitations  on
                              indebtedness;   (ii)   limitations  on  restricted
                              payments;  (iii)  limitations on transactions with
                              affiliates;   (iv)   limitations  on  liens;   (v)
                              limitations on sale of assets; (vi) limitations on
                              issuance   and   sale   of   capital    stock   of
                              subsidiaries;  (vii)  limitations on dividends and
                              other payment restrictions affecting subsidiaries;
                              and (viii) restrictions on consolidations, mergers
                              and  sales  of   assets.   See   "Description   of
                              Notes--Certain Covenants."

Settlement at DTC             Transfers  of Notes  between  participants  in The
                              Depository  Trust Company ("DTC") will be effected
                              in the ordinary way in  accordance  with DTC rules
                              and will be settled in next-day funds.

                                  Risk Factors

         For a  discussion  of  certain  risks  that  should  be  considered  by
prospective  purchasers in connection with an investment in the Notes, including
risks relating to sensitivity of results of operations to realized steel prices;
impact of strike; resumption of operations, significant outstanding indebtedness
of the Company,  cross-default  provisions  and joint venture  obligations,  see
"Risk Factors."

                                      -10-

<PAGE>
                       Summary Consolidated Financial Data

         The following table sets forth certain summary  consolidated  financial
data of the Company for each of the five years in the period ended  December 31,
1996. Such information is derived from the consolidated  financial statements of
the Company which have been audited by independent accountants. The data for the
nine-month  periods  ended  September  30, 1996 and 1997 and as of September 30,
1997 and the twelve-month period ended September 30, 1996 are unaudited, but, in
the opinion of the management of the Company,  include all adjustments necessary
for  a  fair  presentation  of  the  results  for  such  periods.  The  selected
consolidated data presented below for the nine-month periods ended September 30,
1996 and 1997,  and as of  September  30, 1997,  are derived from the  unaudited
consolidated  financial  statements  of the Company  included  elsewhere in this
Prospectus.  The selected consolidated data presented below for the twelve-month
period  ended  September  30, 1996 was  derived  from the  unaudited  accounting
records of the Company.  This  information  should be read in  conjunction  with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and the consolidated  financial  statements and related consolidated
notes thereto included elsewhere herein.
<TABLE>
<CAPTION>

                                                                                                                      Nine Months
                                                                                                  Twelve                 Ended
                                           Fiscal Year Ended December 31,                      Months Ended          September 30,
                         ---------------------------------------------------------------      September 30,    -------------------
                            1992         1993          1994          1995          1996            1996        1996          1997
                            ----         ----          ----          ----          ----       -----------      ----          ----
                                                                        (in thousands)

<S>                      <C>          <C>          <C>           <C>            <C>           <C>           <C>         <C>
Net Sales.............   $929,786     $1,046,795   $1,193,878    $1,267,869     $1,110,684    $1,281,735    $976,209    $270,109
Cost of products sold
 (excluding depreciation
   and profit sharing)    815,801     876,814        980,044     1,059,622       988,161       1,086,799    824,161      356,694
Depreciation..........     54,931      57,069         61,094        65,760        66,125          74,133     56,498       29,927
Profit sharing........         --       4,819          9,257         6,718            --           3,901      2,990           --
Selling, administrative and
   general expenses...     67,105      58,564         60,832        55,023        54,903          56,377     42,237       38,676
Restructuring/special
   charges............      7,098(1)       --             --            --            --              --         --       88,910(2)
                          -------     -------        -------       -------       -------         -------    -------       ------
Operating income (loss)   (15,149)     49,529         82,651        80,746         1,495          60,525     50,323     (244,098)
                         -------      -------         ------        ------       -------          ------     ------     --------
Interest expense......     21,659      21,373         22,581        22,431        25,885          25,511     19,684       19,658
Other income (expense)      3,181      11,965          6,731         3,234        11,598           6,462      4,773         (214)
B & LE lawsuit settlement      --          --         36,091            --            --              --         --           --
                          -------     -------        -------       -------       -------         -------    -------       ------
Income (loss) before
   taxes, extraordinary
   items and cumulative
   effect of change in
   accounting method..   (33,627)      40,121        102,892        61,549      (12,792)          41,476     35,412     (263,970)
Tax provision (benefit)       --        9,400         21,173         3,030       (7,509)           5,821      9,780      (92,350)
                          -------     -------        -------       -------      --------         -------    --------     --------

Income (loss) before
   extraordinary items and
   cumulative effect of
   change in accounting
   method.............   $(33,627)    $ 30,721       $81,719      $ 58,519      $  (5,283)      $ 35,655    $25,632    $(171,620)
                         ========     ========       =======      ========      ==========      ========    =======    ==========

Other Data:
EBITDA(3).............    $46,880     $106,598      $143,745      $146,506      $ 67,620        $134,658    $106,821   $(125,261)
Capital expenditures..     67,318      73,652         69,139        81,554        31,188          37,235     28,742       17,977
Depreciation..........     54,931      57,069         61,094        65,760        66,125          74,133     56,498       29,927

Selected Operating Data:
Tons shipped (000's)..      2,068       2,251          2,397         2,385         2,105           2,480      1,898          363
Percent value-added
   products...........      68.5%       67.9%          68.6%         70.1%         71.9%           70.6%      70.8%        91.9%
Dollars per shipped ton:
   Sales..............       $450        $465           $498          $532          $528            $517       $514         $744
   Cost of products sold
     (excluding
     depreciation and
     profit sharing)          394         390            409           444           469             438        434          983
   Gross profit.......         56          75             89            88            59              79         80         (239)
   EBITDA(3)..........         23          47             60            61            32              54         56         (345)
   Operating income
     (loss)...........        (7)          22             34            34             1              24         27         (672)

</TABLE>

                                      -11-

<PAGE>
<TABLE>
<CAPTION>

                                                                                                                      Nine Months
                                                                                                  Twelve                 Ended
                                           Fiscal Year Ended December 31,                      Months Ended          September 30,
                         --------------------------------------------------------------       September 30,    -------------------
                            1992         1993          1994          1995          1996            1996        1996          1997
                            ----         ----          ----          ----          ----       -----------      ----          ----
                                                                        (in thousands)

<S>                         <C>         <C>            <C>           <C>           <C>             <C>        <C>            <C>
Average number of active
   employees(4).......      5,634       5,381          5,402         5,333         5,228           5,255      5,239          1,521
Man-hours per net ton
   shipped(5).........       5.46        4.91           4.58          4.62          4.54            4.42       4.31           5.79
Raw steel production
   (000's of tons)....      2,350       2,260          2,270         2,200         1,780           2,364      1,780            120
Capacity utilization..        98%         94%            95%           92%           74%             98%        99%             7%
</TABLE>
<TABLE>
<CAPTION>

                                                                                        As of September 30, 1997
                                                                                 -----------------------------------

                                                                                       Actual           As Adjusted(6)
                                                                                       ------           --------------
                                                                                             (in thousands)
<S>                                                                                    <C>                  <C>       
Balance Sheet Data:
Cash, cash equivalents and short-term investments.............................         $        0           $        0
Working capital (excluding cash, cash equivalents and short-term investments).            (33,420)               8,150
Property, plant and equipment, net............................................            696,134              696,134
Total assets..................................................................          1,375,694            1,380,197
Total debt (including current portion)........................................            364,486              405,719
Stockholder's equity..........................................................            166,867              142,996
</TABLE>

- -------------------------
(1)      The Company recorded a non-cash restructuring charge of $7.1 million to
         reflect the elimination of 156 salaried  positions through a separation
         incentive program.
(2)      The loss for the first nine  months of 1997  includes a special  charge
         for benefits  included in the New Labor  Agreement  related to enhanced
         retirement  benefits,  1997 bonuses and special assistance payments for
         those not returning to work immediately.
(3)      EBITDA  is  operating  income  plus   depreciation,   amortization  and
         restructuring/special  charges. The Company has included EBITDA because
         it is commonly  used by certain  investors  and analysts to analyze and
         compare companies on the basis of operating  performance,  leverage and
         liquidity and to determine a company's  ability to service debt. EBITDA
         does  not  represent  cash  flows  as  defined  by  generally  accepted
         accounting principals and does not necessarily indicate that cash flows
         are sufficient to fund all of the Company's  cash needs.  EBITDA should
         not be  considered  in  isolation  or as a  substitute  for net  income
         (loss),  cash flows from  operating  activities  or other  measures  of
         liquidity  determined in accordance with generally accepted  accounting
         principles.
(4)      "Average  number of active  employees" is calculated for each period as
         the quotient of: the sum of total  salaried and hourly  employees  paid
         for one pay period of each  month,  as  determined  from the  mid-month
         salaried and hourly payroll  registers,  divided by the total number of
         months in the respective period.
(5)      "Man-hours  per net ton shipped" is  calculated  for each period as the
         quotient of: the sum of total hours worked for all union and  non-union
         employees for the related period plus an estimated  amount of 173 hours
         worked  per  month  for  each of the  Company's  selling,  general  and
         administrative employees, divided by the sum of total tons shipped plus
         any increase or less any decrease in inventory tons.
(6)      The Balance  Sheet Data as adjusted  reflects  adjustments  to give pro
         forma  effect  to  the  November  Offering  and  the  use  of  proceeds
         therefrom.  The  decrease in  stockholder's  equity,  as  adjusted,  is
         attributable to the  anticipated  extraordinary  loss of  approximately
         $23.9  million,  net of an estimated  $12.8 million income tax benefit,
         related to the Defeasance of the Old Notes.

                                      -12-

<PAGE>
                                  RISK FACTORS

         Prospective  investors  should  carefully  consider the following  risk
factors  set  forth  below as well as the  other  information  set forth in this
Prospectus.

Factors Relating to the Company

  Sensitivity of Results of Operations to Realized Steel Prices

         The  Company's  results of  operations  are  significantly  affected by
relatively small variations (on a percentage basis) in the realized sales prices
of its products,  which,  in turn,  depend upon both the  prevailing  prices for
steel and the demand for  particular  products.  During the first nine months of
1996,  the Company  shipped  approximately  1.9 million  tons,  and  realized an
average  sales price per ton of  approximately  $514. A one percent  increase or
decrease in this average  realized  price would have  resulted in an increase or
decrease in net sales and operating  income of approximately  $9.8 million.  The
Company  sells  approximately  75% of its  products  at spot  prices  (including
shipments  to  Wheeling-Nisshin   and  OCC  under  supply  contracts  at  prices
approximating spot prices, see "Business--Wheeling-Nisshin" and "--Ohio Coatings
Company"). The Company believes its percentage of sales at spot prices is higher
than that of many of its domestic integrated competitors.  The Company therefore
may be affected by price  decreases (and may benefit from price  increases) more
quickly than many of such competitors.

  Impact of Strike; Resumption of Operations

         The Strike has had a material  adverse effect on the Company's  results
of operations and may continue to adversely affect the Company in the short-run.
The Company  reported  losses for the fourth quarter of 1996 and the first three
quarters  of 1997 of $30.9  million,  $40.3  million,  $34.6  million  and $96.8
million,  respectively.  Included in the loss for the third quarter of 1997 is a
pre-tax charge of $88.9 million primarily associated with the costs attributable
to the New  Labor  Agreement.  The  Company  anticipates  that it will  continue
reporting  losses  until  shipments  return  to  pre-Strike  levels,   which  is
anticipated to occur during the second quarter of 1998, although there can be no
assurance that delays will not occur.  Until the Company's  operations are fully
restarted,  the  Company  anticipates  that it will need to  invest  substantial
resources  to  rebuild  inventories  and  generate  accounts   receivable.   See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations--Liquidity  and  Capital  Resources."  In  addition,  there can be no
assurance that the Company will return to pre-Strike shipment levels or that the
Company will otherwise operate profitably.

Significant Outstanding Indebtedness of the Company

         The Company has, and after giving  effect to the November  Offering and
the use of proceeds  therefrom,  will continue to have substantial  indebtedness
and debt service  requirements.  At September  30, 1997,  after giving pro forma
effect to the November  Offering,  the borrowings  under the Term Loan Agreement
and the use of proceeds  therefrom,  the Company's total indebtedness would have
been $405.7 million and its stockholder's equity would have been $143.0 million.

         The Company's level of indebtedness will have several important effects
on its future operations,  including the following: (a) a significant portion of
the  Company's  cash flow from  operations  will be  dedicated to the payment of
interest on and  principal of its  indebtedness  and will not be  available  for
other purposes;  (b) the financial covenants and other restrictions contained in
the Company's existing $150.0 million revolving credit agreement (the "Revolving
Credit Facility")  require the Company to meet certain financial tests and limit
its  ability to borrow  additional  funds or to  dispose of assets;  and (c) the
Company's  ability to obtain  additional  financing  in the  future for  working
capital,  postretirement health care and pension funding,  capital expenditures,
acquisitions,  general  corporate  purposes or other  purposes  may be impaired.
Additionally, the Company's ability to meet its debt service

                                      -13-

<PAGE>
obligations  and to reduce its total debt will be dependent  upon the  Company's
future performance,  which will be subject to general economic conditions and to
financial,  business and other factors  affecting the operations of the Company,
many of which are beyond its control. See "Management's  Discussion and Analysis
of  Financial  Condition  and  Results  of  Operations--Liquidity   and  Capital
Resources" and "Description of Principal Indebtedness."

         The Company  believes  that,  based on current levels of operations and
anticipated  improvements in operating  results,  cash flows from operations and
borrowings available under the Revolving Credit Facility will enable the Company
to fund its liquidity and capital  expenditure  requirements for the foreseeable
future,  including  scheduled  payments of interest on the Notes and payments of
interest and principal on the Company's other indebtedness, including borrowings
under the Term Loan  Agreement.  There can be no  assurance,  however,  that the
Company's  business will generate  sufficient  cash flow from operations or that
future  borrowings will be available  under the Revolving  Credit Facility in an
amount sufficient to enable the Company to service its  indebtedness,  including
the  Notes  and  the  Term  Loan  Agreement,  or  to  make  anticipated  capital
expenditures.  If the  Company  is unable to draw  amounts  under the  Revolving
Credit  Facility in the future,  such  inability  could have a material  adverse
effect on the  financial  condition  and results of  operations  of the Company.
Moreover,  an inability of the Company to meet the financial covenants contained
in the  Revolving  Credit  Facility  or other  indebtedness  could  result in an
acceleration  of amounts due  thereunder.  In the event the Company is unable to
make required  payments or otherwise comply with the terms of its  indebtedness,
including  borrowings  under the  Revolving  Credit  Facility  and the Term Loan
Agreement,  the holders of such indebtedness could accelerate the obligations of
the Company  thereunder,  which could result in the Company being forced to seek
protection  under  applicable  bankruptcy  laws or in an involuntary  bankruptcy
proceeding  being brought  against the Company.  Under such  circumstances,  the
holders of the Notes may be adversely affected.  If it becomes necessary for the
Company to refinance  all or a portion of the principal of the Notes on or prior
to maturity  there can be no  assurance  that the Company will be able to effect
such refinancing on commercially reasonable terms or at all.

         A portion of the  Company's  outstanding  indebtedness,  including  all
borrowings  under the  Revolving  Credit  Facility and the Term Loan  Agreement,
bears  interest  at  floating  rates.  As a result,  the  Company's  results  of
operations  and ability to service its  indebtedness  will be affected by future
fluctuations in interest rates.

         For further information on the Company's  outstanding  indebtedness and
Receivables   Facility  (as  defined  herein),  see  "Description  of  Principal
Indebtedness,"  "Description of Receivables  Facility" and  "Indemnification and
Intercreditor Agreement."

Cross-default Provisions

         Wheeling-Pittsburgh  Steel  Corporation  ("WPSC") is the borrower under
the Revolving Credit  Facility,  which is guaranteed by WPC, two subsidiaries of
the Company and Unimast Incorporated  ("Unimast"),  a wholly-owned subsidiary of
WHX.  Unimast's  inventory is included in the borrowing base under the Revolving
Credit Facility,  and Unimast  receives  advances from WPSC of funds borrowed by
WPSC under the Revolving Credit Facility. Under the Indenture, such advances may
not exceed $40 million at any time outstanding and must be repaid not later than
the  first  anniversary  of  the  date  of  the  Indenture.  Unimast  is  also a
participant in the Receivables Facility, and its receivables are included in the
pool  of  receivables  sold.  Unimast,  WHX  and  the  Company  entered  into an
intercreditor  agreement upon the  consummation  of the November  Offering which
provides,  among other things,  that Unimast and WHX will be solely  responsible
for repayment of any funds  advanced by WPSC to Unimast in respect of borrowings
under the Revolving  Credit Facility and have agreed to indemnify the Company if
a default  occurs  under the  Revolving  Credit  Facility or if the  Receivables
Facility is terminated  as a result of a breach of either of such  agreements by
Unimast or WHX. In addition,  the Company is solely responsible for repayment of
its borrowings  under the Revolving  Credit Facility and has agreed to indemnify
WHX and Unimast if a default  occurs under the Revolving  Credit  Facility or if
the Receivables Facility is terminated as a result of a breach of either of such
agreements by the Company. There can be no assurance, however, that in the event
of a default by Unimast or WHX, that either  Unimast or WHX will be able to make
any  payments  to the  Company  required  by such  intercreditor  agreement.  In
addition, in the event Unimast or WHX causes a default under the

                                      -14-

<PAGE>
Revolving  Credit  Facility,  the amounts due  thereunder  for all  participants
including  the Company  could be  accelerated  (which  could lead to an event of
default under the Notes) and the Company's  ability to borrow  additional  funds
under the  Revolving  Credit  Facility  could be  terminated.  In the event such
acceleration  occurs, there can be no assurance that the Company will be able to
refinance such borrowings. A failure by the Company to refinance such borrowings
would  have a  material  adverse  effect on the  Company.  See  "Description  of
Principal Indebtedness."

Joint Venture Obligations

         WPC has certain commitments and contingent  obligations with respect to
the OCC joint venture including the following:  (i) WPC is required,  along with
Dong Yang Tinplate Ltd. ("Dong Yang"), to contribute  additional funds to OCC to
cover its pro rata share of any cost  overruns and working  capital needs of OCC
to the extent that OCC is unable to otherwise  finance such amounts (the Company
anticipates that its pro rata share of such funding  obligations will be between
$5.0  million and $10.0  million  through  December 31,  1998);  and (ii) WPC is
jointly and  severally  liable,  together  with Dong Yang, to contribute to OCC,
either as a loan or a capital  contribution,  amounts sufficient to cure certain
defaults  and  violations  of certain  financial  covenants  of OCC under  OCC's
borrowing facility, which currently has a maximum availability of $17.0 million.
OCC is  negotiating  to increase such  borrowing  facility from $17.0 million to
$20.0 million,  and in connection  therewith Dong Yang and the Company may agree
to jointly and severally  guarantee all of such  obligations.  In addition,  WPC
also  has   certain   commitments   and   contingent   obligations   under   the
Wheeling-Nisshin  joint venture  including the  following:  (i) WPC is required,
along with Nisshin Steel, to contribute  additional funds to Wheeling-Nisshin to
cover its pro rata share of working  capital needs of  Wheeling-Nisshin,  to the
extent  Wheeling-Nisshin  is  unable  to  cover  its  working  capital  needs or
Wheeling-Nisshin  is unable to finance  such  needs;  and (ii) WPC has agreed to
indemnify WHX for WHX's agreement with Nisshin Steel to contribute in proportion
to WPC's interest in Wheeling-Nisshin to the repayment of outstanding borrowings
of  Wheeling-Nisshin  should  Wheeling-Nisshin  be  unable  to  repay  its  debt
obligations. There can be no assurance that the Company will be able to make any
such required  payments or if made,  that they will not have a material  adverse
effect upon the Company.  If the Company is unable to make any of such  required
payments, it would be a breach of the Company's joint venture agreements.

Ranking; Holding Company Structure

         The Notes are unsecured  obligations of the Company,  ranking senior in
right of payment to all existing  and future  subordinated  indebtedness  of the
Company,   and  pari  passu  with  all  existing  and  future  senior  unsecured
indebtedness of the Company, including borrowings under the Term Loan Agreement.
The Subsidiary  Guarantees rank pari passu in right of payment with all existing
and future senior  indebtedness of the Guarantors,  including the obligations of
the  Guarantors  under the  Revolving  Credit  Facility,  any  successor  credit
facility  and the Term Loan  Agreement.  At September  30, 1997,  on a pro forma
basis after giving effect to the November  Offering,  the  borrowings  under the
Term Loan Agreement and the use of proceeds  therefrom,  the aggregate principal
amount of indebtedness (excluding trade payables,  other accrued liabilities and
the Notes) of the Company  and its  subsidiaries  would have been  approximately
$56.8 million,  all of which would have ranked  effectively senior to the Notes.
Although the Notes constitute senior obligations of the Company,  the holders of
secured  indebtedness  would  have a prior  claim to the  assets  securing  such
indebtedness. The Revolving Credit Facility is secured by the inventory of WPSC,
two of the Company's  Subsidiaries,  and Unimast,  and certain other assets.  In
addition,  pursuant  to  the  Receivables  Facility,  WPSC  sells  an  undivided
percentage  ownership in a designated pool of accounts  receivable  generated by
it,  two of  the  Company's  Subsidiaries,  and  Unimast.  See  "Description  of
Principal Indebtedness" and "Description of Receivables Facility."

         The Company is a holding company that conducts substantially all of its
business  operations  through  its  subsidiaries.  Consequently,  the  Company's
operating cash flow and its ability to service its  indebtedness,  including the
Notes,  is dependent upon the cash flow of its  subsidiaries  and the payment of
funds by such  subsidiaries  to the Company in the form of loans,  dividends  or
otherwise.  The Company's  subsidiaries are separate and distinct legal entities
apart from the Company and each  operating  subsidiary  has agreed to  guarantee
payment of the Notes on

                                      -15-

<PAGE>
a senior basis. The Indenture contains financial and restrictive  covenants that
limit the ability of the Company and its  subsidiaries  to, among other  things,
borrow additional funds,  dispose of assets,  pay cash dividends or make certain
restricted   payments.   See  "Description  of  Notes--Certain   Covenants"  and
"Description of Principal Indebtedness."

Substantial Capital Expenditure Requirements

         The Company operates in a capital intensive industry. From 1992 through
1996, the Company's capital expenditures totalled  approximately $322.9 million.
This level of capital  expenditures  was used to maintain  productive  capacity,
improve  productivity  and  upgrade  selected  facilities  to  meet  competitive
requirements and maintain  compliance with  environmental  laws and regulations,
including the Clean Air Act of 1990. The Company anticipates funding its capital
expenditures in 1998 from cash on hand and funds generated by operations.  Prior
to  the  resolution  of  the  Strike,  the  Company  had  delayed  most  capital
expenditures at the Strike-affected plants. The Company anticipates that capital
expenditures will approximate depreciation, on average, over the next few years.
There can be no  assurance  that the  Company  will  have  adequate  funds  from
operations  to make all  required  capital  expenditures  or that the  amount of
future capital expenditures will be commensurate with historical averages.

Substantial Employee Postretirement Obligations

         The  Company  has  substantial  financial  obligations  related  to its
employee and retiree  postretirement  plans for medical and life  insurance  and
pensions.  Statement  of Financial  Accounting  Standards  No. 106,  "Employers'
Accounting  for  Postretirement  Benefits  Other  than  Pensions"  ("SFAS  106")
requires  accrual of retiree  medical and life  insurance  benefits  rather than
recognition  of costs as  claims  are paid.  In  accordance  with  SFAS  106,  a
liability has been  established  for the present  value of the estimated  future
unfunded medical obligations.  In addition,  in accordance with the Statement of
Financial Accounting Standards No. 87, "Employers' Accounting for Pensions," the
Company has  recognized a liability  equal to its unfunded  accumulated  pension
benefit  obligations.  As of  September  30,  1997,  the Company had an unfunded
accumulated  postretirement  benefit  obligation  for  retiree  health  care  of
approximately $295.0 million. In addition,  the Company had recorded an unfunded
accumulated  pension  benefit  obligation for the recently  implemented  defined
benefit  pension  plan ("DB Plan") of  approximately  $162.0  million,  of which
approximately 75% must be funded over the next five years.

Labor Matters

         As of September 30, 1997, the USWA represented approximately 78% of the
Company's  employees.  In August  1997,  the Company  entered into the New Labor
Agreement  with the USWA,  which  expires on September 1, 2002.  There can be no
assurance  as to the results of  negotiations  of future  collective  bargaining
agreements,  whether future collective  bargaining agreements will be negotiated
without  production  interruptions  or the possible impact of future  collective
bargaining  agreements,  or the negotiations thereof, on the Company's financial
condition and results of operations. In addition, there can be no assurance that
strikes will not occur in the future in connection  with labor  negotiations  or
otherwise.

Control by WHX; Conflicts of Interest; Transactions with WHX

         The Company is a  wholly-owned  subsidiary of WHX and all directors are
elected at the direction of WHX. See "Management." The Company believes that WHX
will not be prohibited from acting in its own self interest in respect of, among
other  things,  approval  of  various  corporate  activities  and the  voting or
disposition of the shares of Common Stock owned by it. The ongoing  relationship
between the Company and WHX could result in  conflicts  of interest  between the
Company and WHX. Also, WHX and the Company have entered into certain agreements,
which  were not the  result  of  arms-length  negotiations  between  independent
parties,  providing for indemnification and certain other rights and obligations
for each of them after consummation of the November Offering.


                                      -16-

<PAGE>
         In addition,  as a subsidiary of WHX, the Company has had the financial
resources of WHX  available to meet its  liquidity  needs.  The Notes are not an
obligation of WHX and are  stand-alone  obligations of WPC. WHX is not obligated
to provide funds to the Company, and the Company will in the future have to rely
on its own resources and third-party credit to meet its cash  requirements.  WHX
and WPC are jointly and  severally  obligated to make  certain  payments to WPSC
pursuant to the terms of a keepwell  agreement  entered into in connection  with
the  Revolving  Credit  Facility to  maintain  certain  financial  ratios of the
Company.  The Company has agreed to  indemnify  WHX with respect to any payments
made by WHX on account of WHX's obligations under such keepwell  agreement.  See
"Certain  Relationships  and  Related  Transactions;  Transactions  between  the
Company and WHX."

         From time to time, WHX has made advances to the Company, principally to
fund working  capital needs and interest  payments on debt. The Company also has
made advances to WHX, from time to time,  principally to fund the payment by WHX
of dividends on its outstanding preferred stock and the working capital needs of
Unimast.  As of September 30, 1997,  the Company had made advances to WHX in the
net amount of $15.2  million.  All advances are repayable upon demand and do not
bear interest.  To the extent the Company has net outstanding advances from WHX,
the Company's  obligation to repay such  advances  will be  subordinated  to the
repayment obligations on the Notes.

Fraudulent Conveyance; Possible Invalidity of Subsidiary Guarantees

         Under  applicable  provisions of the United States  Bankruptcy  Code or
comparable  provisions of state  fraudulent  transfer or conveyance laws, if the
Company,  at the time it issues the Notes, or any one of the Guarantors,  at the
time it issues its Subsidiary  Guarantee,  (a) incurs such indebtedness with the
intent to  hinder,  delay or defraud  creditors,  or (b)(i)  receives  less than
reasonably   equivalent   value  or  fair   consideration   for  incurring  such
indebtedness  and (ii)(A) is  insolvent  at the time of the  incurrence,  (B) is
rendered  insolvent by reason of such  incurrence  (after the application of the
proceeds of the  November  Offering),  (C) is engaged or is about to engage in a
business or  transaction  for which the assets that will remain with the Company
or  such  Guarantor  constitute  unreasonably  small  capital  to  carry  on its
business,  or (D) intends to incur, or believes that it will incur, debts beyond
its ability to pay such debts as they mature,  then,  in each such case, a court
of competent  jurisdiction  could avoid,  in whole or in part, the Notes or such
Subsidiary  Guarantee.  The measure of insolvency  for purposes of the foregoing
will vary depending upon the law applied in such case.  Generally,  however, the
Company or any Guarantor would be considered  insolvent if the sum of its debts,
including  contingent  liabilities,  was greater  than all of its assets at fair
valuation or if the present fair saleable  value of its assets was less than the
amount that would be  required to pay the  probable  liability  on its  existing
debts, including contingent liabilities, as they become absolute and matured.

         To  the  extent  any  Subsidiary  Guarantee  were  to be  avoided  as a
fraudulent conveyance or held unenforceable for any other reason, holders of the
Notes  would cease to have any claim in respect of such  Guarantor  and would be
creditors solely of the Company and any Guarantor whose Subsidiary Guarantee was
not avoided or held  unenforceable.  In such event, the claims of the holders of
the Notes against the issuer of an invalid Subsidiary Guarantee would be subject
to the prior payment of all other liabilities of such Guarantor. There can be no
assurance that, after providing for all prior claims,  there would be sufficient
assets to satisfy the claims of the holders of the Notes relating to any avoided
Subsidiary Guarantee.

         Based upon financial and other information  currently  available to it,
the Company believes that, for purposes of the United States Bankruptcy Code and
state  fraudulent  transfer or conveyance laws, (a) the Notes and the Subsidiary
Guarantee  are being  issued  without  the  intent to  hinder,  delay or defraud
creditors  and for proper  purposes  and in good faith,  (b) the Company and the
Guarantors have received  reasonably  equivalent value or fair consideration for
incurring such  indebtedness  and (c) the Company and the Guarantors,  after the
issuance of the Notes and the Subsidiary  Guarantees and the  application of the
net proceeds of the Notes,  will be solvent,  will have  sufficient  capital for
carrying on their respective businesses and will be able to pay their respective
debts as they mature. There can be no assurance,  however,  that a court passing
on such questions would agree with the

                                      -17-

<PAGE>
Company's view. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and "Description of Notes."

Change of Control

         The Indenture  will provide that,  upon the occurrence of any Change of
Control,  the Company  will be  required  to make a Change of Control  Offer (as
defined)  to purchase  all or any part of each  holder's  Notes  issued and then
outstanding  under  the  Indenture  at a  purchase  price  equal  to 101% of the
principal  amount  thereof,  plus  accrued and unpaid  interest  and  Liquidated
Damages, if any, thereon to the date of purchase.  The Revolving Credit Facility
prohibits the Company from  purchasing any Notes prior to their stated  maturity
and also  provides  that certain  Change of Control  events  would  constitute a
default thereunder. In addition, any future credit or other borrowing agreements
may contain similar restrictions.  Finally, the Company's ability to pay cash to
the  holders of Notes upon a  repurchase  may be limited by the  Company's  then
existing financial  resources.  See "Description of Principal  Indebtedness" and
"Description of Notes--Repurchase at the Option of Holders--Change of Control."

         If a Change of Control were to occur,  it is unlikely  that the Company
would be able to both repay all of its  obligations  under the Revolving  Credit
Facility and repay other indebtedness,  including borrowings under the Term Loan
Agreement  that would  become  payable  upon the  occurrence  of such  Change of
Control,  unless it could obtain alternate financing.  There can be no assurance
that the  Company  would be able to obtain any such  financing  on  commercially
reasonable  terms or at all, and consequently no assurance can be given that the
Company would be able to purchase any of the Notes tendered pursuant to a Change
of Control Offer.

Factors Relating to the Industry

Cyclicality

         Historically,  steel industry  performance has been cyclical in nature,
reflecting  changes in industry  capacity as well as the  cyclicality of many of
the  principal  markets it  serves,  including  the  automotive,  appliance  and
construction  industries.  Although total  domestic steel industry  capacity was
substantially  reduced  during the 1980s through  extensive  restructuring,  and
demand has been  particularly  strong since 1993,  with domestic  steel industry
earnings  strong during the  1994-1996  period,  there can be no assurance  that
demand will continue at current levels or that the addition of new minimills and
recent  restarts of  previously  idled  domestic  facilities  will not adversely
impact pricing and margins.

Possible Fluctuations in the Cost of Raw Materials

         The Company's  operations require substantial amounts of raw materials,
including various types of iron ore pellets,  steel scrap,  coal, zinc,  oxygen,
natural gas and  electricity.  The price and availability of these raw materials
are subject to steel industry and general market conditions affecting supply and
demand. Furthermore,  worldwide competition in the steel industry has frequently
limited the  ability of steel  producers  to raise  finished  product  prices to
recover higher raw material costs.  The Company's  future  profitability  may be
adversely  affected  to the extent it is unable to pass on higher  raw  material
costs to its customers.

Competition

         The domestic steel industry is highly competitive.  Despite significant
reductions in raw steel production  capacity by major domestic  producers in the
1980s,  partially  offset by the recent  minimill  capacity  additions and joint
ventures,  the  domestic  industry  continues to be  threatened  by excess world
capacity.

         The Company faces increasing  competitive pressures from other domestic
integrated  producers,  minimills and  processors.  Processors  compete with the
Company in the areas of  slitting,  cold  rolling  and  coating.  Minimills  are
generally  smaller volume steel producers that use ferrous scrap metals as their
basic raw material. Compared

                                      -18-

<PAGE>
to  integrated  producers,  minimills,  which  rely on less  labor  and  capital
intensive hot metal sources, have certain advantages.  Since minimills typically
are not  unionized,  they have more  flexible  work rules that have  resulted in
lower employment costs per net ton shipped.  Since 1989, significant flat rolled
minimill  capacity has been  constructed  and these  minimills  now compete with
integrated  producers  in  product  areas  that  traditionally  have  not  faced
significant  competition  from  minimills.  In  addition,  there is  significant
additional  flat rolled minimill  capacity under  construction or announced with
various  planned  commissioning  dates in 1997 through  1999.  Near term,  these
minimills  are expected to compete with the Company  primarily in the  commodity
flat rolled  steel  market,  and  processors  are  expected to compete  with the
Company in the flat rolled and cold rolled steel market. In the long-term,  such
minimills may also compete with the Company in producing  value-added  products.
In  addition,  the  increased  competition  in  commodity  product  markets  may
influence certain integrated  producers to increase product offerings to compete
with the Company's custom products.

         During  the  early  1990s,   the  domestic  steel  market   experienced
significant  increases in imports of foreign produced flat rolled products.  The
level of imports, however, declined somewhat in late 1995 and early 1996. During
the same period,  exports of  domestically  produced flat rolled steel increased
significantly.  In recent months,  there has been an increase in imports of flat
rolled  products,  and a decrease in exports of flat rolled steel products.  The
strength  of the U.S.  dollar and  economy,  as well as the  strength of foreign
economies,  can significantly  affect the  import/export  trade balance for flat
rolled steel products.  The status of the trade balance may significantly affect
the ability of the new minimill capacity to come on-line without  disrupting the
domestic flat rolled steel market.

         Wheeling  Corrugating  and the Company's other  fabricating  operations
compete in a large number of regional  markets with numerous  other  fabricating
operations, most of which are independent of the major integrated manufacturers.
Independent  fabricators  generally  are  able  to  acquire  flat  rolled  steel
products,  their basic raw material,  at prevailing market prices. There are few
barriers  to entry  into the  manufacture  of  fabricated  products  in  certain
individual  markets  currently  served by  Wheeling  Corrugating  (although  the
geographic  breadth of the markets served by Wheeling  Corrugating would be hard
to replicate).  Other competitors,  including domestic integrated  producers and
minimills,  may decide to  manufacture  fabricated  products  and  compete  with
Wheeling  Corrugating in its markets.  Such  competition  may negatively  affect
prices that may be obtained in certain markets by the Company for its fabricated
products.  Many of Wheeling  Corrugating's  competitors  do not have a unionized
workforce  and,  therefore,   may  have  lower  operating  costs  than  Wheeling
Corrugating.

         Materials  such as  aluminum,  cement,  composites,  glass and plastics
compete as substitutes for steel in many markets.

Environmental Considerations

         The  Company  and  other  steel   producers   have  become  subject  to
increasingly  stringent  environmental  standards imposed by Federal,  state and
local environmental laws and regulations.  The Company has expended,  and can be
expected  to be  required  to  expend in the  future,  significant  amounts  for
installation of environmental  control facilities,  remediation of environmental
conditions and other similar matters. The costs of complying with such stringent
environmental  standards as the new ambient air quality  standards for ozone and
PM2.5 as well as the climate  change treaty  negotiations  may cause the Company
and other domestic steel producers to be competitively  disadvantaged  vis-a-vis
foreign steel producers and producers of steel  substitutes,  who may be subject
to  less  stringent  standards.  The  Company  has  also  been  alleged  to be a
potentially  responsible party at various  "Superfund"  sites. The Superfund law
imposes strict joint and several liability upon potentially responsible parties.
The Company does not anticipate  that any potential  assessment and  remediation
costs will have a material adverse effect on its financial  condition or results
of  operations;  however,  the  Company  cannot  currently  predict  the  actual
assessment and  remediation  costs for which it may be  responsible.  See "Legal
Proceedings--Environmental Matters."


                                      -19-

<PAGE>
Exchange of Notes

         No gain or loss will be  recognized  by an  exchanging  Holder  upon an
exchange of the Old Notes for the New Notes.  A Holder's  basis in the New Notes
will be the  same as the  Holder's  basis  in the Old  Notes,  and the  Holder's
holding  period in the New Notes will  include the period  during  which the Old
Notes had been held by the Holder.  If the exchange of the Old Notes for the New
Notes were deemed by the Internal  Revenue Service (the "Service") to constitute
the  exchange  of a debt  instrument  for a modified  instrument  that  differed
materially either in kind or in extent, additional original issue discount could
arise.  However,  under the relevant  regulations issued by the Service, the New
Notes  should  not be deemed to  constitute  a  modification  of the Old  Notes,
inasmuch  as the New Notes  reflect all of the terms and  conditions  of the Old
Notes in registered form, which registration  results from the original terms of
the Old Notes.

Lack of a Public Market

         The New  Notes  will  constitute  a new  issue  of  securities  with no
established trading market. The Company does not intend to list the New Notes on
any United States securities  exchange or to seek approval for quotation through
any  automated  quotation  system.  The Company has been  advised by the Initial
Purchasers  that  following  completion  of  the  Exchange  Offer,  the  Initial
Purchasers  intend  to make a market  in the New  Notes.  However,  the  Initial
Purchasers  are not  obligated to do so and any  market-making  activities  with
respect  to the New  Notes  may be  discontinued  at any  time  without  notice.
Accordingly,  no  assurance  can be given that an active  public or other market
will develop for the New Notes or as to the  liquidity of or the trading  market
for the New Notes.  If a trading  market does not develop or is not  maintained,
Holders of the New Notes may experience difficulty in reselling the New Notes or
may be unable to sell them at all. If a market for the New Notes  develops,  any
such  market  may cease to  continue  at any time.  If a public  trading  market
develops for the New Notes,  future  trading prices of the New Notes will depend
on many factors,  including,  among other things, prevailing interest rates, the
Company's results of operations and the market for similar  securities and other
factors, including the financial condition of the Company.

Consequences of the Exchange Offer to Non-Tendering Holders of the Old Notes

         In the event the Exchange Offer is consummated, the Company will not be
required to register  any Old Notes not  tendered  and  accepted in the Exchange
Offer. In such event, Holders of Old Notes seeking liquidity in their investment
would have to rely on  exemptions  to the  registration  requirements  under the
Securities Act. Following the Exchange Offer, none of the Notes will be entitled
to the  contingent  increase in interest  rate  provided  for (in the event of a
failure to consummate  the Exchange  Offer in  accordance  with the terms of the
Registration Rights Agreement) pursuant to the Registration Rights Agreement.

                                      -20-

<PAGE>
                               THE EXCHANGE OFFER

Purpose and Effect of the Exchange Offer

         The Old Notes were sold by the  Company  on  November  26,  1997 to the
Initial  Purchasers,  which  placed  the Old Notes  with  certain  institutional
investors  in reliance on Section 4(2) of, and Rule 144A under,  the  Securities
Act. In connection with the sale of the Old Notes,  the Company entered into the
Registration  Rights Agreement,  pursuant to which the Company agreed to use its
best efforts to  consummate an offer to exchange the Old Notes for the New Notes
pursuant to an effective  registration  statement on or before April 10, 1998. A
copy of the  Registration  Rights Agreement has been filed as an exhibit to this
Registration Statement. Unless the context requires otherwise, the term "Holder"
with respect to the Exchange  Offer means any person in whose name Old Notes are
registered  on the books of the Company or any other  person who has  obtained a
properly  completed bond power from the registered  Holder,  or any person whose
Old Notes are held of record by DTC who  desires  to  deliver  such Old Notes by
book-entry transfer at DTC.

         The  Company  has not  requested,  and does not intend to  request,  an
interpretation  by the staff of the  Commission  with respect to whether the New
Notes issued pursuant to the Exchange Offer in exchange for the Old Notes may be
offered  for  sale,  resold  or  otherwise  transferred  by any  Holder  without
compliance  with the  registration  and  prospectus  delivery  provisions of the
Securities  Act.  Based on  interpretations  by the staff of the  Commission set
forth in no-action  letters issued to third parties,  the Company  believes that
New Notes issued pursuant to the Exchange Offer in exchange for Old Notes may be
offered for resale,  resold and otherwise  transferred by any Holder of such New
Notes (other than any such Holder that is an "affiliate" of the Company,  within
the  meaning  of Rule 405 under  the  Securities  Act and  except in the case of
broker-dealers, as set forth below) without compliance with the registration and
prospectus  delivery  provisions of the Securities  Act,  provided that such New
Notes are acquired in the  ordinary  course of such  Holder's  business and such
Holder has no arrangement or understanding with any person to participate in the
distribution of such New Notes. Any Holder who tenders in the Exchange Offer for
the purpose of  participating  in a  distribution  of the New Notes or who is an
affiliate of the Company may not rely on such interpretation by the staff of the
Commission  and  must  comply  with the  registration  and  prospectus  delivery
requirements  of the  Securities  Act in connection  with any  secondary  resale
transaction.  Each  broker-dealer that receives New Notes for its own account in
exchange for Old Notes, where such Old Notes were acquired by such broker-dealer
as a result  of  market-making  activities  or other  trading  activities,  must
acknowledge  that it will deliver a prospectus in connection  with any resale of
such New Notes. See "Plan of Distribution."

         By  tendering  in the  Exchange  Offer,  each  Holder of Old Notes will
represent to the Company that,  among other things,  (i) the New Notes  acquired
pursuant to the  Exchange  Offer are being  obtained in the  ordinary  course of
business of the person  receiving such New Notes,  whether or not such person is
such Holder,  (ii) neither the Holder of Old Notes,  nor any such other  person,
has an  arrangement  or  understanding  with any  person to  participate  in the
distribution of such New Notes,  (iii) if the Holder is not a broker-dealer,  or
is a  broker-dealer  but will not  receive  New  Notes  for its own  account  in
exchange  for Old Notes,  neither  the  Holder,  nor any such other  person,  is
engaged in or intends to participate in the  distribution  of such New Notes and
(iv)  neither  the  Holder nor any such other  person is an  "affiliate"  of the
Company  within  the  meaning of Rule 405 under the  Securities  Act or, if such
Holder is an "affiliate," that such Holder will comply with the registration and
prospectus delivery requirements of the Securities Act to the extent applicable.

         Following the consummation of the Exchange Offer,  Holders of Old Notes
not  tendered  will not have any further  registration  rights and the Old Notes
will continue to be subject to certain  restrictions  on transfer.  Accordingly,
the liquidity of the market for the Old Notes could be adversely affected.

Terms of the Exchange Offer

         Upon  the  terms  and  subject  to the  conditions  set  forth  in this
Prospectus and in the Letter of Transmittal, the Company will accept any and all
Old Notes validly  tendered and not withdrawn  prior to 5:00 p.m., New York City
time, on the Expiration Date. Subject to the minimum  denomination  requirements
of the New Notes, the Company will issue $1,000 principal amount of New Notes in
exchange for each $1,000 principal amount of

                                      -21-

<PAGE>
outstanding Old Notes accepted in the Exchange Offer. Holders may tender some or
all of their Old Notes pursuant to the Exchange Offer. However, Old Notes may be
tendered only in integral multiples of $1,000 principal amount.

         The forms and terms of the New Notes will be  identical in all material
respects to the forms and terms of the corresponding Old Notes,  except that the
offer and sale of the New Notes will have been  registered  under the Securities
Act and, therefore, the New Notes will not bear legends restricting the transfer
thereof.  The  Exchange  Offer is not  conditioned  upon any  minimum  aggregate
principal amount of Old Notes being tendered for exchange. As of _______,  1998,
$275,000,000 aggregate principal amount of the Old Notes were outstanding.  This
Prospectus,  together  with the  Letter  of  Transmittal,  is being  sent to all
Holders as of ________,  1997. Holders of Old Notes do not have any appraisal or
dissenters'  rights under the Indenture in connection  with the Exchange  Offer.
The  Company  intends to  conduct  the  Exchange  Offer in  accordance  with the
applicable  requirements  of the  Exchange  Act and  the  applicable  rules  and
regulations of the Commission thereunder.

         The Company shall be deemed to have accepted validly tendered Old Notes
when,  as and if the  Company  has given oral or written  notice  thereof to the
Exchange Agent.  The Exchange Agent will act as agent for the tendering  Holders
for the purpose of receiving the New Notes from the Company. If any tendered Old
Notes are not accepted for exchange because of an invalid tender, the occurrence
of certain other events set forth herein or otherwise, such unaccepted Old Notes
will be returned,  without expense,  to the tendering Holder thereof as promptly
as practicable after the Expiration Date.

         Holders who tender Old Notes in the Exchange Offer will not be required
to pay brokerage  commissions  or fees or,  subject to the  instructions  in the
Letter of Transmittal,  transfer taxes with respect to the exchange of Old Notes
pursuant to the Exchange  Offer.  The Company will pay all charges and expenses,
other than certain  applicable taxes, in connection with the Exchange Offer. See
" -- Fees and Expenses."

Expiration Date; Extensions; Amendments

         The term "Expiration Date" shall mean 5:00 p.m., New York City time, on
_____________,  1998, [20 BUSINESS DAYS AFTER THE  COMMENCEMENT  OF THE EXCHANGE
OFFER] unless the Company in its sole discretion, extends the Exchange Offer, in
which case the term  "Expiration  Date"  shall mean the latest  date and time to
which the  Exchange  Offer is  extended.  Although  the  Company  has no current
intention to extend the Exchange Offer, the Company reserves the right to extend
the  Exchange  Offer at any time and from time to time by giving oral or written
notice to the Exchange  Agent and by timely  public  announcement  communicated,
unless otherwise  required by applicable law or regulation,  by making a release
to the Dow Jones News Service.  During any extension of the Exchange Offer,  all
Old Notes previously  tendered  pursuant to the Exchange Offer and not withdrawn
will remain subject to the Exchange  Offer.  The date of the exchange of the New
Notes for Old Notes will be the first AMEX trading day following the  Expiration
Date.

         The Company expressly  reserves the right to (i) terminate the Exchange
Offer and not accept for  exchange  any Old Notes if any of the events set forth
below under " -- Conditions to the Exchange Offer" shall have occurred and shall
not have been  waived by the  Company  and (ii) amend the terms of the  Exchange
Offer in any manner that, in its good faith  judgment,  is  advantageous  to the
Holders of the Old Notes, whether before or after any tender of the Old Notes.

Procedures for Tendering

         The tender to the Company of Old Notes by a Holder thereof  pursuant to
one of the procedures set forth below will constitute an agreement  between such
Holder  and the  Company  in  accordance  with  the  terms  and  subject  to the
conditions  set forth  herein  and in the Letter of  Transmittal  signed by such
holder.  A Holder  of the Old Notes may  tender  such Old Notes by (i)  properly
completing  and  signing a Letter of  Transmittal  or a facsimile  thereof  (all
references  in this  Prospectus  to a Letter of  Transmittal  shall be deemed to
include  a  facsimile  thereof)  and  delivering  the  same,  together  with any
corresponding  certificate  or  certificates  representing  the Old Notes  being
tendered (if in certificated form) and any required signature guarantees, to the
Exchange Agent at its address set forth in the Letter of Transmittal on or prior
to the Expiration Date (or complying with the procedure for book-entry  transfer
described  below) or (ii)  complying  with the  guaranteed  delivery  procedures
described below.

                                      -22-

<PAGE>
         If tendered Old Notes are  registered  in the name of the signer of the
Letter of Transmittal and the New Notes to be issued in exchange therefor are to
be issued (and any  untendered  Old Notes are to be reissued) in the name of the
registered holder (which term, for the purposes described herein,  shall include
any participant in DTC whose name appears on a security  listing as the owner of
Old Notes),  the signature of such signer need not be  guaranteed.  In any other
case,  the  tendered  Old Notes  must be  endorsed  or  accompanied  by  written
instruments of transfer in form satisfactory to the Company and duly executed by
the  registered  Holder and the  signature on the  endorsement  or instrument of
transfer must be guaranteed by a member firm of a registered national securities
exchange  or  of  the  National  Association  of  Securities  Dealers,  Inc.,  a
commercial bank or trust company having an office or correspondent in the United
States or an "eligible  guarantor  institution" as defined by Rule 17Ad-15 under
the Exchange Act (any of the foregoing  hereinafter  referred to as an "Eligible
Institution").  If the New Notes  and/or the Old Notes not  exchanged  are to be
delivered to an address other than that of the  registered  Holder  appearing on
the register for the Old Notes,  the signature in the Letter of Transmittal must
be guaranteed by an Eligible Institution.

         THE METHOD OF  DELIVERY  OF OLD NOTES,  LETTER OF  TRANSMITTAL  AND ALL
OTHER  DOCUMENTS IS AT THE ELECTION AND RISK OF THE HOLDER.  IF SUCH DELIVERY IS
BY MAIL, IT IS RECOMMENDED THAT REGISTERED MAIL,  PROPERLY INSURED,  WITH RETURN
RECEIPT REQUESTED,  BE USED. IN ALL CASES,  SUFFICIENT TIME SHOULD BE ALLOWED TO
ASSURE TIMELY DELIVERY.  NO LETTER OF TRANSMITTAL OR OLD NOTES SHOULD BE SENT TO
THE COMPANY.

         The Company  understands  that the  Exchange  Agent will make a request
promptly after the date of this  Prospectus to establish an account with respect
to the Old Notes at DTC for the purpose of facilitating  the Exchange Offer, and
subject  to the  establishment  thereof,  any  financial  institution  that is a
participant in DTC's system may make book-entry delivery of Old Notes by causing
DTC to transfer such Old Notes into the Exchange Agent's account with respect to
the Old Notes in accordance  with DTC's  procedure for such  transfer.  Although
delivery of the Old Notes may be effected through  book-entry  transfer into the
Exchange  Agent's account at DTC, an appropriate  Letter of Transmittal with any
required  signature  guarantee and all other revised documents must in each case
be transmitted to and received or confirmed by the Exchange Agent at the address
set forth in the Letter of Transmittal  on or prior to the Expiration  Date, or,
if the guaranteed delivery procedures  described below are complied with, within
the time period provided under such procedures.

         If the Holder  desires to accept the  Exchange  Offer and time will not
permit a Letter of  Transmittal  or Old Notes to reach the Exchange Agent before
the Expiration Date or the procedure for book-entry transfer cannot be completed
on a timely basis,  a tender may be effected if the Exchange  Agent has received
at its  office,  on or prior to the  Expiration  Date,  a  letter,  telegram  or
facsimile  transmission from an Eligible  Institution setting forth the name and
address  of the  tendering  Holder,  the  name(s)  in which  the Old  Notes  are
registered and the  certificate  number(s) of the Old Notes to be tendered,  and
stating  that the tender is being made  thereby and  guaranteeing  that,  within
three AMEX trading days after the date of execution of such letter,  telegram or
facsimile  transmission by the Eligible  Institution,  such Old Notes, in proper
form for transfer (or a  confirmation  of book-entry  transfer of such Old Notes
into the Exchange  Agent's  account at DTC),  will be delivered by such Eligible
Institution  together  with a properly  completed  and duly  executed  Letter of
Transmittal (and any other required documents).  Unless Old Notes being tendered
by the  above-described  method are deposited with the Exchange Agent within the
time period set forth  above  (accompanied  or preceded by a properly  completed
Letter of Transmittal and any other required documents), the Company may, at its
option, reject the tender. Copies of a Notice of Guaranteed Delivery,  which may
be used by Eligible  Institutions for the purposes  described in this paragraph,
are available from the Exchange Agent.

         A tender  will be deemed to have been  received as of the date when (i)
the tendering  Holder's properly completed and duly signed Letter of Transmittal
accompanied by the Old Notes (or a confirmation  of book-entry  transfer of such
Old Notes into the Exchange Agent's account at DTC), is received by the Exchange
Agent or (ii) a Notice of Guaranteed  Delivery or letter,  telegram or facsimile
transmission to similar effect (as provided above) from an Eligible  Institution
is received by the  Exchange  Agent.  Issuances of New Notes in exchange for Old
Notes tendered pursuant to a Notice of Guaranteed  Delivery or letter,  telegram
or facsimile  transmission  to similar effect (as provided above) by an Eligible
Institution  will be made only  against  submission  of a duly signed  Letter of
Transmittal  (and any other required  documents) and deposit of the tendered Old
Notes.

                                      -23-

<PAGE>
         All questions as to the validity,  form, eligibility (including time of
receipt)  and  acceptance  for  exchange  of any  tender  of Old  Notes  will be
determined by the Company,  whose  determination will be final and binding.  The
Company  reserves the absolute  right to reject any or all tenders not in proper
form or the  acceptance  for  exchange  of  which  may,  in the  opinion  of the
Company's counsel, be unlawful.  The Company also reserves the absolute right to
waive any of the conditions of the Exchange Offer or any defect or  irregularity
in the tender of any Old Notes.  None of the Company,  the Exchange Agent or any
other  person  will be under any duty to give  notification  of any  defects  or
irregularities  in tenders or will incur any  liability  for failure to give any
such  notification.  Any Old Notes  received by the Exchange  Agent that are not
validly  tendered  and as to which the defects or  irregularities  have not been
cured or waived, or if Old Notes are submitted in an aggregate  principal amount
greater than the aggregate  principal amount of Old Notes being tendered by such
tendering  Holder,  will be  returned  by the  Exchange  Agent to the  tendering
holders,  unless  otherwise  provided in the Letter of  Transmittal,  as soon as
practicable following the Expiration Date.

         In addition,  the Company  reserves the right in its sole discretion to
(a) purchase or make offers for any Old Notes that remain outstanding subsequent
to the  Expiration  Date and (b) to the  extent  permitted  by  applicable  law,
purchase Old Notes in the open market, in privately  negotiated  transactions or
otherwise.  The terms of any such purchases or offers will differ from the terms
of the Exchange Offer.

Terms and Conditions of the Letter of Transmittal

         The Letter of Transmittal  contains,  among other things, the following
terms and conditions, which are part of the Exchange Offer.

         The  party   tendering  Old  Notes  for  exchange  (the   "Transferor")
exchanges,  assigns and transfers  the Old Notes to the Company and  irrevocably
constitutes  and  appoints  the  Exchange  Agent as the  Transferor's  agent and
attorney-in-fact  to  cause  the  Old  Notes  to be  assigned,  transferred  and
exchanged.  The  Transferor  represents  and warrants that it has full power and
authority to tender, exchange,  assign and transfer the Old Notes and to acquire
New Notes issuable upon the exchange of such tendered Old Notes,  and that, when
the  same  are  accepted  for  exchange,  the  Company  will  acquire  good  and
unencumbered  title to the  tendered  Old  Notes,  free and clear of all  liens,
restrictions, charges and encumbrances and not subject to any adverse claim. The
Transferor  also  warrants that it will,  upon request,  execute and deliver any
additional  documents  deemed by the Company to be  necessary  or  desirable  to
complete the exchange, assignment and transfer of tendered Old Notes or transfer
ownership  of such  Old  Notes  on the  account  books  maintained  by DTC.  All
authority  conferred by the  Transferor  will survive the death,  bankruptcy  or
incapacity of the  Transferor  and every  obligation of the  Transferor  will be
binding upon the heirs, legal representatives,  successors,  assigns,  executors
and administrators of such Transferor.

         By  executing  a Letter of  Transmittal,  each  Holder will make to the
Company the  representations  set forth above under the heading " -- Purpose and
Effect of the Exchange Offer."

Withdrawal of Tenders

         Tenders of Old Notes  pursuant to the Exchange  Offer are  irrevocable,
except that Old Notes  tendered  pursuant to the Exchange Offer may be withdrawn
at any time prior to 5:00 p.m., New York City time, on the Expiration Date.

         To be  effective,  a written,  telegraphic  or  facsimile  transmission
notice  of  withdrawal  must be timely  received  by the  Exchange  Agent at the
address set forth in the Letter of Transmittal prior to 5:00 p.m., New York City
time on the  Expiration  Date.  Any such notice of  withdrawal  must specify the
holder  named in the Letter of  Transmittal  as having  tendered Old Notes to be
withdrawn, the certificate numbers and designation of Old Notes to be withdrawn,
the principal amount of Old Notes delivered for exchange,  a statement that such
Holder is  withdrawing  his election to have such Old Notes  exchanged,  and the
name of the  registered  Holder  of such Old  Notes,  and must be  signed by the
Holder in the same manner as the original signature on the Letter of Transmittal
(including  any required  signature  guarantees)  or be  accompanied by evidence
satisfactory to the Company that the person withdrawing the tender has succeeded
to the beneficial ownership of the Old Notes being withdrawn. The Exchange Agent
will return the  properly  withdrawn  Old Notes  promptly  following  receipt of
notice of withdrawal.

                                      -24-

<PAGE>
If Old  Notes  have been  tendered  pursuant  to the  procedure  for  book-entry
transfer,  any  notice of  withdrawal  must  specify  the name and number of the
account at DTC to be credited with the  withdrawn Old Notes or otherwise  comply
with DTC  procedure.  All questions as to the validity of notices of withdrawal,
including  time  of  receipt,  will  be  determined  by the  Company,  and  such
determination will be final and binding on all parties.

Conditions to the Exchange Offer

         Notwithstanding  any other  provision  of the  Exchange  Offer,  or any
extension of the Exchange  Offer,  the Company will not be required to issue New
Notes in exchange for any properly  tendered Old Notes not theretofore  accepted
and may terminate  the Exchange  Offer,  or, at its option,  modify or otherwise
amend the Exchange Offer, if either of the following events occur:

         (a) any statute,  rule or regulation  shall have been  enacted,  or any
         action  shall  have been taken by any court or  governmental  authority
         which, in the sole judgment of the Company, would prohibit, restrict or
         otherwise render illegal consummation of the Exchange Offer, or

         (b) there  shall occur a change in the  current  interpretation  by the
         staff of the Commission  which,  in the Company's sole judgment,  might
         materially  impair the  Company's  ability to proceed with the Exchange
         Offer.

         The Company  expressly  reserves  the right to  terminate  the Exchange
Offer and not accept for exchange any Old Notes upon the occurrence of either of
the foregoing  conditions (which represent all of the material conditions to the
acceptance by the Company of properly tendered Old Notes).

         The  foregoing  conditions  are for the sole benefit of the Company and
may be waived by the Company,  in whole or in part, in its sole discretion.  The
foregoing  conditions must be either satisfied or waived prior to termination of
the Exchange Offer. Any determination  made by the Company  concerning an event,
development  or  circumstance  described  or referred to above will be final and
binding on all parties.

Exchange Agent

         Bank One,  N.A. has been  appointed as Exchange  Agent for the Exchange
Offer. Questions and requests for assistance,  requests for additional copies of
this  Prospectus  or of the Letter of  Transmittal  and  requests for Notices of
Guaranteed  Delivery  should be  directed to the  Exchange  Agent  addressed  as
follows:

By Mail (registered or certified mail recommended):

         Bank One, N.A.
         100 E. Broad Street
         Columbus, Ohio  43215-3607


By Overnight Courier:

         Bank One, N.A.
         100 E. Broad Street
         Columbus, Ohio  43215-3607


By Hand Delivery:

         Bank One, N.A.
         100 E. Broad Street
         Columbus, Ohio  43215-3607



By Facsimile:     (614) 248-2566 Confirm by Telephone: (614) 248-5811

                  (For Eligible Institutions Only)


                                      -25-

<PAGE>
Fees and Expenses

         The expense of  soliciting  tenders will be borne by the  Company.  The
principal solicitation is being made by mail; however,  additional solicitations
may be made by  telegraph,  telephone  or in  person  by  officers  and  regular
employees of the Company and its affiliates.  No additional compensation will be
paid to any such officers and employees who engage in soliciting tenders.

         The Company has not retained  any  dealer-manager  or other  soliciting
agent in  connection  with the Exchange  Offer and will not make any payments to
brokers,  dealers or others  soliciting  acceptances of the Exchange Offer.  The
Company,  however, will pay the Exchange Agent reasonable and customary fees for
its services and will reimburse it for its reasonable  out-of-pocket expenses in
connection  therewith.  The  Company  may also pay  brokerage  houses  and other
custodians,  nominees and  fiduciaries  the  reasonable  out-of-pocket  expenses
incurred  by  them in  forwarding  copies  of this  Prospectus,  the  Letter  of
Transmittal and related  documents to the beneficial owners of the Old Notes and
in handling or forwarding tenders for exchange.

         The  expenses to be incurred in  connection  with the  Exchange  Offer,
including fees and expenses of the Exchange Agent and Trustee and accounting and
legal fees of the Company, will be paid by the Company.

         The Company  will pay all transfer  taxes,  if any,  applicable  to the
exchange of Old Notes pursuant to the Exchange Offer. If, however, New Notes, or
Old Notes for principal amounts not tendered or accepted for exchange, are to be
delivered  to, or are to be issued in the name of,  any  person  other  than the
registered  Holder of the Old Notes tendered or if a transfer tax is imposed for
any reason other than the exchange of Old Notes pursuant to the Exchange  Offer,
then the amount of any such transfer  taxes  (whether  imposed on the registered
Holder or any  other  persons)  will be  payable  by the  tendering  Holder.  If
satisfactory  evidence of payment of such taxes or  exemption  therefrom  is not
submitted with the Letter of Transmittal, the amount of such transfer taxes will
be billed directly to such tendering Holder.

Accounting Treatment

         The New Notes will be  recorded at the same  carrying  value as the Old
Notes  as  reflected  in the  Company's  accounting  records  on the date of the
exchange  because  the  exchange  of the Old  Notes  for the  New  Notes  is the
completion of the selling process contemplated in the issuance of the Old Notes.
Accordingly,  no gain or loss for accounting  purposes will be  recognized.  The
expenses  of the  Exchange  Offer and the  unamortized  expenses  related to the
issuance of the Old Notes will be amortized over the term of the New Notes.

Other

         Participation  in the Exchange  Offer is voluntary  and Holders  should
carefully  consider  whether  to  accept.  Holders of the Old Notes are urged to
consult  their  financial and tax advisors in making their own decisions on what
action to take.

         No person has been  authorized to give any  information  or to make any
representations in connection with the Exchange Offer other than those contained
in this Prospectus. If given or made, such information or representations should
not be  relied  upon as having  been  authorized  by the  Company.  Neither  the
delivery of this  Prospectus  nor any exchange made hereunder  shall,  under any
circumstances, shall create any implication that there has been no change in the
affairs of the Company since the  respective  dates as of which  information  is
given  herein.  The  Exchange  Offer is not being  made to (nor will  tenders be
accepted from or on behalf of) Holders of Old Notes in any jurisdiction in which
the  making of the  Exchange  Offer or the  acceptance  thereof  would not be in
compliance with the laws of such jurisdiction.  However, the Company may, at its
discretion, take such action as it may deem necessary to make the Exchange Offer
in any such  jurisdiction  and extend the Exchange Offer to Holders of Old Notes
in such jurisdiction.

         As a result of the making of the Exchange Offer,  the Company will have
fulfilled a covenant contained in the Registration Rights Agreement.  Holders of
the Old Notes who do not  tender  their Old  Notes in the  Exchange  Offer  will
continue  to hold such Old  Notes and will be  entitled  to all the  rights  and
limitations applicable thereto

                                      -26-

<PAGE>
under the  Indenture  except for any such rights under the  Registration  Rights
Agreement  and except that the Old Notes will not be entitled to the  contingent
increase in interest  rate  provided for in the Old Notes.  All  untendered  Old
Notes will continue to be subject to the  restrictions  on transfer set forth in
the Indenture  and the Old Notes.  To the extent that Old Notes are tendered and
accepted in the Exchange Offer,  the trading market,  if any, for untendered Old
Notes could be adversely affected.

                                 USE OF PROCEEDS

         The Company will not receive any cash proceeds from the issuance of the
New  Notes  offered  hereby.  In  consideration  for  issuing  the New  Notes as
contemplated in this Prospectus,  the Company will receive in exchange Old Notes
in like  principal  amount,  the terms of which are  identical  in all  material
respects to the New Notes, except that the offer and sale of such New Notes will
be registered  under the  Securities Act and,  therefore,  will not bear legends
restricting  the transfer  thereof.  Old Notes  surrendered  in exchange for New
Notes will be retired and canceled and cannot be reissued. Accordingly, issuance
of the New Notes will not result in a change in the indebtedness of the Company.

         The Company  received  gross proceeds of  approximately  $275.0 million
from the November Offering.  Additionally,  the Company borrowed an aggregate of
$75.0  million  pursuant to the Term Loan  Agreement,  the net proceeds of which
were,  together with the proceeds of the November Offering,  used to defease the
9 3/8% Notes and  reduce  outstanding  borrowings  under  the  Revolving  Credit
Facility.

                                      -27-

<PAGE>
                                 CAPITALIZATION

         The following table sets forth  short-term debt and the current portion
of  long-term  debt and the  consolidated  capitalization  of the  Company as of
September  30, 1997 and as adjusted to give effect to the November  Offering and
the application of the estimated net proceeds therefrom.  See "Use of Proceeds,"
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  and "Selected  Consolidated  Financial  Data." This table should be
read  in  conjunction  with  the  Consolidated   Financial  Statements  included
elsewhere in this Prospectus.
<TABLE>
<CAPTION>

                                                         As of September 30, 1997
                                              ------------------------------------------------

                                                   Actual                      As Adjusted
                                                   ------                      -----------
                                                              (in thousands)
<S>                                                 <C>                            <C>
Short-term debt...............................      $ 97,000                       $ 55,430
Current portion of long-term debt                        199                            199
Long-term debt:
      9 1/4% Senior Notes offered hereby......            --                        273,958
      Term Loan...............................            --                         75,000
      9 3/8% Senior Notes.....................       266,155                             --
      Other debt..............................         1,132                          1,132
                                                    --------                       --------
         Total long-term debt.................       267,287                        350,090
                                                    --------                       --------
Stockholder's equity:
Common stock..................................            --                             --
Additional paid-in capital....................       265,387                        265,387
Accumulated earnings (deficit)(1).............      (98,520)                      (122,391)
                                                   --------                       --------
         Total stockholder's equity...........       166,867                        142,996
                                                    --------                       --------
Total capitalization..........................      $531,353                       $548,715
                                                    ========                       ========
</TABLE>

- -------------------------------
See Notes F and G of Notes to Consolidated Financial Statements.

(1)      The  decrease  in  accumulated  earnings  (deficit),  as  adjusted,  is
         attributable to the  anticipated  extraordinary  loss of  approximately
         $23.9  million,  net of an estimated  $12.8 million income tax benefit,
         related to the Defeasance of the 9 3/8% Notes.

                                      -28-

<PAGE>
                      SELECTED CONSOLIDATED FINANCIAL DATA

         The following table sets forth selected consolidated  financial data of
the Company for each of the five years in the period  ended  December  31, 1996.
Such  information is derived from the consolidated  financial  statements of the
Company  which  have  been  audited  by  Price   Waterhouse   LLP,   independent
accountants.  The data for the nine-month  periods ended  September 30, 1996 and
1997 and as of  September  30,  1997 are  unaudited,  but, in the opinion of the
management of the Company,  includes all adjustments (consisting only of normal,
recurring  accruals)  necessary for a fair  presentation of the results for such
periods.  The selected  consolidated  data  presented  below for the  nine-month
periods  ended  September 30, 1996 and 1997,  and as of September 30, 1997,  are
derived from the  unaudited  consolidated  financial  statements  of the Company
included  elsewhere  in this  Prospectus.  This  information  should  be read in
conjunction with  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations" and the consolidated financial statements and related
consolidated notes thereto included elsewhere herein.
<TABLE>
<CAPTION>
                                                                                                           Nine Months Ended
                                                       Fiscal Year Ended December 31,                             September 30,
                                    -----------------------------------------------------------------      ---------------------
                                       1992          1993          1994           1995           1996        1996       1997
                                       ----          ----          ----           ----           ----        ----       ----
                                                                        (in thousands)

<S>                                 <C>         <C>           <C>            <C>             <C>           <C>        <C>
Net Sales...................        $929,786    $1,046,795    $1,193,878     $1,267,869      $1,110,684    $976,209   $270,109
Cost of products sold (excluding
   depreciation and profit sharing)  815,801       876,814       980,044       1,059,622       988,161       824,161    356,694
Depreciation................          54,931        57,069        61,094          65,760        66,125        56,498     29,927
Profit sharing..............              --         4,819         9,257           6,718            --         2,990         --
Selling, administrative and general
   expenses.................          67,105        58,564        60,832          55,023        54,903        42,237     38,676
Restructuring/special charges          7,098(1)         --            --              --            --            --     88,910(2)
                                     -------       -------       -------         -------       -------       -------     ------
Operating income (loss).....         (15,149)       49,529        82,651          80,746         1,495        50,323   (244,098)
                                     -------       -------        ------          ------       -------        ------   --------
Interest expense............          21,659        21,373        22,581          22,431        25,885        19,684     19,658
Other income (expense)......           3,181        11,965         6,731           3,234        11,598         4,773      (214)
B & LE lawsuit settlement...              --            --        36,091              --            --            --         --
                                     -------       -------       -------         -------       -------       -------     ------
Income (loss) before taxes,
   extraordinary items and
   cumulative effect of change in
   accounting method........         (33,627)       40,121       102,892          61,549      (12,792)        35,412   (263,970)
Tax provision (benefit).....              --         9,400        21,173           3,030       (7,509)         9,780   (92,350)
                                     -------       -------       -------         -------      --------        ------   --------

Income (loss) before extraordinary
   items and cumulative effect of
   change in accounting method      $(33,627)     $ 30,721       $81,719        $ 58,519      $  (5,283)     $25,632   $(171,620)
                                    ========      ========       =======        ========      ==========     =======   ==========

Financial Ratios and Other Data:
EBITDA(3)...................         $46,880      $106,598      $143,745        $146,506      $ 67,620      $106,821   $(125,261)
Capital expenditures........          67,318        73,652        69,139          81,554        31,188        28,742     17,977
Depreciation................          54,931        57,069        61,094          65,760        66,125        56,498     29,927
Ratio of earnings to fixed
   charges(4)...............              --           2.0x          3.7x            2.5x           --           2.2x         --

Selected Operating Data:
Tons shipped (000's)........           2,068         2,251         2,397           2,385         2,105         1,898        363
Percent value-added products            68.5%         67.9%         68.6%           70.1%         71.9%         70.8%      91.9%
Dollars per shipped ton:
   Sales....................            $450          $465          $498            $532          $528          $514       $744
   Cost of products sold
     (excluding depreciation and
     profit sharing)                     394           390           409             444           469           434        983
   Gross profit.............              56            75            89              88            59            80      (239)
   EBITDA(3)................              23            47            60              61            32            56      (345)
   Operating income (loss)..              (7)           22            34              34             1            27      (672)
Average number of active
   employees(5).............           5,634         5,381         5,402           5,333         5,228         5,239      1,521
Man-hours per net ton shipped(6)        5.46          4.91          4.58            4.62          4.54          4.31       5.79
Raw steel production (000's of
   tons)....................           2,350         2,260         2,270           2,200         1,780         1,780        120
Capacity utilization........             98%           94%           95%             92%           74%           99%         7%
</TABLE>

                                      -29-

<PAGE>
<TABLE>
<CAPTION>

                                                      As of December 31,                                   As of September 30,
                              ------------------------------------------------------------------        -----------------------

                                1992          1993          1994           1995            1996          1996            1997
                                ----          ----          ----           ----            ----          ----            ----
                                                                      (in thousands)
<S>                            <C>          <C>             <C>            <C>            <C>            <C>             <C>      
Balance Sheet Data:
Cash, cash equivalents and
   short term investments...      $8,658     $279,856         $12,778        $42,826        $35,950         $7,529              $0
Working capital (excluding
   cash, cash equivalents
   and short-term
   investments).............      96,070      118,195         129,137        104,973         73,072        143,334        (33,420)
Property, plant and
   equipment, net...........     752,518      748,673         732,615        748,999        710,999        721,202         696,134
Total assets................   1,116,732    1,491,600       1,266,372      1,340,035      1,245,892      1,352,141       1,375,694
Total debt (including
   current portion).........     260,886      350,279         292,825        288,740        269,414        279,461         364,486
Stockholder's equity........     230,696      432,283         246,194        343,770        338,487        369,702         166,867
</TABLE>

- ------------------------------------
(1)      The Company recorded a non-cash restructuring charge of $7.1 million to
         reflect the elimination of 156 salaried  positions through a separation
         incentive program.

(2)      The loss for the first nine  months of 1997  includes a special  charge
         for benefits  included in the New Labor  Agreement  related to enhanced
         retirement  benefits,  1997 bonuses and special assistance payments for
         those not returning to work immediately.

(3)      EBITDA  is  operating  income  plus   depreciation,   amortization  and
         restructuring/special  charges. The Company has included EBITDA because
         it is commonly  used by certain  investors  and analysts to analyze and
         compare companies on the basis of operating  performance,  leverage and
         liquidity and to determine a company's  ability to service debt. EBITDA
         does  not  represent  cash  flows  as  defined  by  generally  accepted
         accounting principals and does not necessarily indicate that cash flows
         are sufficient to fund all of the Company's  cash needs.  EBITDA should
         not be  considered  in  isolation  or as a  substitute  for net  income
         (loss),  cash flows from  operating  activities  or other  measures  of
         liquidity  determined in accordance with generally accepted  accounting
         principles.

(4)      For the purpose of  computing  the ratio of earnings to fixed  charges,
         earnings consist of earnings before income taxes,  extraordinary  items
         and fixed charges.  Fixed charges  consist of interest  expense and the
         portion of rental expense deemed representative of the interest factor.
         For the years ended  December  31, 1992 and  December  31, 1996 and the
         nine months ended  September 30, 1997,  earnings were not sufficient to
         cover fixed  charges.  Additional  earnings of $42.3  million for 1992,
         $24.8  million for 1996 and $264.2 for the nine months ended  September
         30,  1997 would have been  required  to achieve a ratio of 1.0 for such
         periods.

(5)      "Average  number of active  employees" is calculated for each period as
         the quotient of: the sum of total  salaried and hourly  employees  paid
         for one pay period of each  month,  as  determined  from the  mid-month
         salaried and hourly payroll  registers,  divided by the total number of
         months in the respective period.

(6)      "Man-hours  per net ton shipped" is  calculated  for each period as the
         quotient of: the sum of total hours worked for all union and  non-union
         employees for the related period plus an estimated  amount of 173 hours
         worked  per  month  for  each of the  Company's  selling,  general  and
         administrative employees, divided by the sum of total tons shipped plus
         any increase or less any decrease in inventory tons.

                                      -30-

<PAGE>
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Results of Operations

  Introduction

         The Company was reorganized on January 3, 1991 with a business strategy
of shifting its product mix to value-added products through downstream expansion
and acquisitions.  In July 1994, a new holding company, WHX, which separated the
steel related  operations from non-steel related  businesses,  was created.  The
Company comprises primarily all of the steel related operations of WHX.

         On August 12, 1997, the Company and the USWA entered into the New Labor
Agreement  which settled the Strike.  The Strike  directly  affected  facilities
accounting for  approximately  80% of the Company's steel shipments on an annual
basis.  The  Company  believes  the five year  term of the New  Labor  Agreement
provides the Company with a significant  competitive  advantage since a majority
of the Company's  integrated steel  competitors have labor contracts that expire
in 1999. The New Labor Agreement  provides for a restructuring of work rules and
manning  requirements  and a reduction  in the expense  associated  with retiree
healthcare  costs.  The improved  work rules allow the Company to eliminate  850
hourly jobs  (approximately  20% of the work force)  which the Company  believes
will materially reduce its labor costs.  Partially  offsetting these savings are
wage  increases  and the  costs  of the DB Plan,  which  includes  a  retirement
incentive.  Based on actual  wage and certain  direct  employee  benefits  costs
during the first nine months of 1996 for employees  represented by the USWA, the
elimination of 850 USWA-represented employees working a standard number of hours
per year would have  resulted in estimated  labor cost savings of  approximately
$45 million during the Twelve Month Operating Period ended September 30, 1996.

         The Company is directing its selling efforts to attain pre-Strike sales
and  production  levels.  Market  conditions  for the  Company's  products  have
remained  stable since the time of the Company's  return to operation  after the
settlement of the Strike.  The orders booked by the Company to date have been at
prices  comparable  to those  prevailing  in the  market.  All of the  Company's
production  facilities  have resumed  operations as of September 30, 1997.  Full
primary steel  operations  are expected  during the fourth  quarter of 1997. The
Company expects to be at full shipping  levels,  at competitive  market pricing,
during the second quarter of 1998. The Company anticipates that it will continue
reporting  losses  until  shipments  return  to  pre-Strike  levels,   which  is
anticipated to occur during the second quarter of 1998, although there can be no
assurance that delays will not occur.

         The  Company  believes  that it has  sufficient  resources  to fund the
start-up of its production  facilities for re-entry into the marketplace.  These
resources  include the sale of the coke produced during the Strike,  the sale of
receivables under the Receivables  Facility and availability under the Revolving
Credit  Facility.  As of September 30, 1997,  the Company's  liquidity  from the
above sources was in excess of $150 million.

  Nine Months ended September 30, 1997 compared to Nine Months ended
  September 30, 1996

         Net sales for the first nine months of 1997 totaled  $270.1  million on
shipments of .4 million tons of steel products. Net sales for the same period of
the prior year totaled  $976.2  million on shipments  of 1.9 million  tons.  The
decrease in sales and tons  shipped is primarily  attributable  to the Strike at
eight plants located in Ohio,  Pennsylvania and West Virginia. No steel products
were produced or shipped at these facilities which represented approximately 80%
of the tons shipped by the Company during the nine-month  period ended September
30, 1996.

         Cost of goods sold for the first  nine  months of 1997  totaled  $356.7
million,  compared  to $824.2  million  for the  corresponding  1996 nine  month
period.  The decrease in costs of goods sold  reflects the effects of the Strike
on the volume of steel products shipped. Cost of goods sold per ton increased to
$983 per ton from $434 per ton.  The  increase in cost per ton shipped  reflects
higher fixed cost absorption due to lower volumes shipped,  increased  purchases
of steel for use by Wheeling  Corrugating  and  Pittsburgh-Canfield  Corporation
("PCC")  operations,  and a  higher-cost  mix of  products  shipped.  Raw  steel
production in the first nine months of 1997 totaled .1 million tons, compared to
1.8 million tons for the corresponding 1996 nine month period.


                                      -31-

<PAGE>
         Depreciation  decreased  to $29.9  million for the first nine months of
1997 from  $56.5  million  for the  corresponding  1996 nine month  period.  The
decrease in  depreciation  is due to the effects of the Strike on production and
the units of production depreciation method.

         No profit  sharing  was  earned in the first  nine  months of 1997 as a
result of the Strike and its impact on pre-tax  income.  Profit sharing  totaled
$3.0 million in the corresponding 1996 nine month period.

         Selling, administrative and general expenses decreased to $38.7 million
for the first nine months of 1997 from $42.2 million in the  corresponding  1996
nine month  period  due to a reduced  salaried  workforce,  lower  property  and
liability insurance premiums and lower computer time sharing expenses.

         The loss for the first nine  months of 1997  includes a special  charge
for benefits included in the New Labor Agreement totaling $88.9 million, related
to enhanced  retirement  benefits,  1997 bonuses and special assistance payments
for those not returning to work immediately.

         Interest  expense  for the  first  nine  months of 1997  totaled  $19.7
million, substantially the same as in the corresponding 1996 nine month period.

         Other  income/expense  for the first nine months of 1997  totaled a $.2
million expense,  compared to other income of $4.8 million for the corresponding
1996 nine month  period.  The decrease is due primarily to equity losses of $7.3
million  for  start-up  of OCC.  For the first nine months of 1997 OCC had a net
loss of $9.9 million, primarily attributable to start-up costs.

         The 1997 tax benefit and 1996 tax  provision  for the first nine months
reflect estimated annual effective tax rates of 35% and 28%,  respectively.  The
1996 rate is lower than the statutory rate of 35% due to the effect of permanent
tax differences on a relatively low pre-tax income.

         Net loss for the first  nine  months of 1997  totaled  $171.6  million.
Excluding the special charge,  the net loss would be $113.8 million.  Net income
for the first nine months of 1996 was $25.6 million.

1996 Compared to 1995

         Net sales  for the  twelve  months  ended  December  31,  1996  totaled
$1,110.7  million on shipments of 2.1 million tons of steel products.  Net sales
for the twelve  months  ended  December  31, 1995  totaled  $1,267.9  million on
shipments  of 2.4  million  tons.  The  decrease  in sales and tons  shipped  is
primarily   attributable  to  the  Strike  at  eight  plants  located  in  Ohio,
Pennsylvania  and West  Virginia.  Production  and shipment of steel products at
these  plants  ceased  on  October  1, 1996 and did not  resume  until the third
quarter of 1997.  Shipments in the fourth  quarter of 1996  decreased to 207,000
tons compared to 582,000 tons shipped in the fourth quarter of 1995. Also, steel
prices  declined  3.8% in 1996  compared to the prior year,  but were  partially
offset by a higher value-added product mix. Average sale price per ton decreased
to $528 per ton in the year  ended  December  31,  1996 from $532 per ton in the
year ended December 31, 1995.

         Cost of goods sold  increased  from $444 per ton  shipped in the twelve
months ended  December 31, 1995 to $469 in the twelve months ended  December 31,
1996. This increase reflects the volume effect of lower production on fixed cost
absorption  and higher  levels of external  steel  purchases  due to the Strike,
higher costs for coal, ore and natural gas and a higher value-added product mix.
The  operating  rate for the nine  months  prior to the Strike  was  98.9%,  but
dropped to 74.0% for the full twelve  months of 1996  compared to 91.6% in 1995.
Raw steel production is 100% continuous cast.

         Depreciation  expense  increased to $66.1  million in the twelve months
ended  December 31, 1996 from $65.8 million in the twelve months ended  December
31, 1995. Increased  depreciation  attributable to higher amounts of depreciable
property were partially  offset by lower levels of raw steel  production and its
effect on units of production depreciation methods.


                                      -32-

<PAGE>
         No profit  sharing was earned in the twelve  months ended  December 31,
1996 as a result of the Strike and its impact on pre-tax income.  Profit sharing
totaled $6.7 million in the twelve months ended December 31, 1995.

         Selling, administrative and general expense remained stable, decreasing
to $54.9 million in the twelve months ended  December 31, 1996 compared to $55.0
million in the twelve months ended December 31, 1995.

         Interest expense  increased to $25.9 million in the twelve months ended
December 31, 1996 from $22.4  million in the twelve  months  ended  December 31,
1995 due to a reduction in capitalized  interest from $6.4 million in the twelve
months  ended  December  31,  1995 to $2.5  million in the twelve  months  ended
December 31, 1996. The reduction in capitalized  interest reflects lower amounts
of capital  expenditures and shorter  construction  periods in the twelve months
ended December 31, 1996.

         Other  income  increased  to $11.6  million in the twelve  months ended
December  31, 1996 from $3.2  million in the twelve  months  ended  December 31,
1995. The increase  reflects higher equity income from investments and increased
coal royalties.

         The tax provision for the twelve months ended December 31, 1996 and the
twelve  months  ended  December  31,  1995 was a $7.5  million  benefit and $3.0
million  provision,  respectively,  before  recording a tax  benefit  related to
extraordinary  charges in the twelve  months ended  December  31, 1995.  The tax
provision (benefit) was calculated on an alternative minimum tax basis. The 1995
provision  includes  the effect of  recognizing  $58.0  million of deferred  tax
assets, but excludes the benefit of applying $30.2 million of pre-reorganization
tax  benefits,  which are direct  additions  to  paid-in-capital.  There were no
pre-reorganization tax benefits applied in 1996.

         Income before extraordinary charges in the twelve months ended December
31, 1995 totaled $58.5 million.  The 1995  extraordinary  charge of $4.7 million
($3.0 million net of tax) reflects  additional  liability for coal miner retiree
medical  expense  attributable  to the allocation of additional  retirees to the
Company by the Social Security Administration.

         Net loss in the twelve  months  ended  December  31, 1996  totaled $5.3
million.  Net income in the twelve months ended  December 31, 1995 totaled $55.5
million.

1995 Compared to 1994

         Net sales  for the  twelve  months  ended  December  31,  1995  totaled
$1,267.9 million on shipments of 2.4 million tons of steel products, compared to
$1,193.9  million on shipments  of 2.4 million  tons in the twelve  months ended
December 31, 1994.  The 6.2%  increase in net sales  reflects a 3.0% increase in
steel  prices and a higher  value-added  product  mix.  Average  product  prices
increased 6.8% from $498 per ton shipped to $532.

         Cost of goods sold  increased  from $409 per ton  shipped in the twelve
months ended  December 31, 1994 to $444 in the twelve months ended  December 31,
1995. This increase reflects a higher value-added product mix, higher prices for
ore, scrap and purchased slabs,  higher employment costs and lower  productivity
primarily attributable to the planned blast furnace relining.

         The operating  rate was 91.6% in the twelve  months ended  December 31,
1995 compared to 94.6% in the twelve months ended  December 31, 1994.  Raw steel
production was 100% continuous cast in 1995 and 1994.

         Depreciation  expense  increased  7.6% to $65.8  million  in the twelve
months ended December 31, 1995, compared to the twelve months ended December 31,
1994, due to increased amounts of depreciable property.

         Profit sharing  expense  decreased from $9.3 million to $6.7 million in
the twelve months ended  December 31, 1995,  compared to the twelve months ended
December 31, 1994, due to lower income before income taxes.

                                      -33-

<PAGE>
         Selling,  administrative  and general  expense  decreased 9.5% to $55.0
million in the twelve months ended December 31, 1995,  from $60.8 million in the
twelve months ended  December 31, 1994,  due primarily to lower  consulting  and
state and local tax expenses.

         Interest expense  decreased to $22.4 million in the twelve months ended
December 31, 1995 from $22.6  million in the twelve  months  ended  December 31,
1994. The decrease is due to less capitalized interest.

         Other  income  decreased  to $3.2  million in the twelve  months  ended
December  31, 1995 from $6.7  million in the twelve  months  ended  December 31,
1994.  This  decrease in other  income  reflects a write down in coal  royalties
receivable.

         The tax  provisions  for the twelve months ended  December 31, 1995 and
the twelve months ended  December 31, 1994 were $3.0 million and $21.2  million,
respectively, before recording the tax benefit related to extraordinary charges.
The tax provisions were calculated on an alternative minimum tax basis. The 1995
provision  includes  the effect of  recognizing  $58.0  million of deferred  tax
assets, but excludes the benefit of applying $30.2 million of pre-reorganization
tax benefits, which are direct additions to paid-in-capital. Direct additions to
paid-in-capital in 1994 totaled $17.6 million.

         Income before change in accounting  method and  extraordinary  items in
the twelve  months ended  December 31, 1995 totaled $58.5  million,  compared to
$81.7  million in the twelve  months ended  December 31, 1994  (including  $36.1
million related to a legal settlement).

         The 1995 extraordinary charge of $4.7 million ($3.0 million net of tax)
reflects   additional   liability  for  coal  miner  retiree   medical   expense
attributable  to the  allocations  of more retirees to the Company by the Social
Security  Administration.  The 1994  charge for change in  accounting  method of
$12.2  million  ($10.0  million net of tax)  reflects  the adoption of SFAS 112,
which relates to post-employment benefits other than health care.

         Net income  totaled $55.5  million in the twelve months ended  December
31,  1995,  compared to net income of $71.7  million in the twelve  months ended
December 31, 1994.

Liquidity and Capital Resources

         The  Company  will  require  additional  working  capital  to fund  the
re-start of its  production  facilities for re-entry into the  marketplace.  The
Company  expects  that the sale  during  1998 of the coke  produced  during  the
Strike, the sale of receivables under the Receivables  Facility and availability
under the Revolving  Credit Facility will be adequate to fund such re-start.  As
of September  30, 1997,  the Company's  liquidity  from the above sources was in
excess of $150 million.

         Net cash flow used in operating activities for the first nine months of
1997  totaled  $167.1  million,  reflecting  losses  of  $145.1  million  before
depreciation, taxes and a special charge. Inventories, valued principally by the
LIFO  method  for  financial  reporting  purposes,  totaled  $256.3  million  at
September 30, 1997,  an increase of $63.0  million from  December 31, 1996.  The
increase in  inventories  is due to  increases  in furnace  coke (as a result of
continuing  coke   production  by  salaried   workers  during  the  Strike)  and
contractual  commitments  for iron ore pellets.  Net cash flow used in investing
activities  for the first nine months of 1997 totaled  $19.7  million  including
capital  expenditures of $18.0 million.  Net cash flow from financing activities
totaled $150.9 million including  borrowings under the Revolving Credit Facility
of $97.0 million, and net intercompany advances of $43.3 million.

         Net  cash  flow  from  operating  activities  for 1996  totaled  $114.3
million. Working capital accounts (excluding cash, short term investments, short
term borrowings and current maturities of long-term debt) provided $64.6 million
of funds,  principally  due to the Strike at eight of the Company's  facilities.
Accounts  receivable  decreased $50.1 million  (excluding $22 million payment on
trade receivable securitization transactions presented separately as a financing
activity)  due to a lower level of sales during the Strike.  Inventories  valued
principally by the LIFO method for financial reporting purposes,  totaled $193.3
million at December 31,  1996,  a decrease of $73.2  million from the prior year
end. Trade payables and accruals  decreased $64.5 million due to lower operating
levels.

                                      -34-

<PAGE>
         For the twelve months ended  December 31, 1996, the Company spent $31.2
million (including capitalized interest) on capital improvements, including $6.8
million on environmental control projects.  Capital expenditures were lower than
in prior years due to the Strike.  Non-current accrued environmental liabilities
totaled $7.3 million at December 31, 1995 and $7.8 million at December 31, 1996.
These liabilities are reviewed and adjusted quarterly as new information becomes
available. Based upon all available information, the Company does not anticipate
that assessment and remediation  costs resulting from the Company's  status as a
potentially  responsible  party  will  have a  material  adverse  effect  on its
financial  condition or results of operations.  However,  as further information
comes  into  the  Company's  possession,  it  will  continue  to  reassess  such
evaluations.  The Clean Air Act  Amendment of 1990,  the new ambient air quality
for standards for ozone and PM 2.5 and climate change  treaty  negotiations  are
expected to increase the Company's  costs related to  environmental  compliance;
however,  such an  increase  in costs is not  reasonably  estimable,  but is not
anticipated  to have a material  adverse  effect on the  consolidated  financial
condition of the Company.

         Continuous and substantial capital and maintenance expenditures will be
required to maintain  and,  where  necessary,  upgrade  operating  facilities to
remain competitive, and to comply with environmental control requirements. It is
anticipated   that   necessary   capital   expenditures,    including   required
environmental  expenditures,  in  future  years  will  approximate  depreciation
expense and represent a material use of operating funds. The Company anticipates
funding  its  capital  expenditures  in 1997  from  cash on  hand,  the  sale of
receivables  under the Receivables  Facility,  availability  under the Revolving
Credit Facility and funds generated from operations.

         The Company has a commitment to fund the working  capital  requirements
of each of OCC and  Wheeling-Nisshin  in proportion to its ownership interest if
cash  requirements of such joint ventures are in excess of  internally-generated
and available borrowed funds. The Company anticipates that Wheeling-Nisshin will
not have such funding  requirements  in the  foreseeable  future.  To date,  the
Company has invested $27.5 million in the start-up of OCC, $5.5 million of which
was invested in 1997.  The Company  anticipates  that through  December 31, 1998
additional  funding  requirements  from the Company will be between $5.0 million
and $10.0 million.  OCC may also require future  working  capital  contributions
from its equity  partners;  however,  the Company does not believe that any such
required funding will be material to the Company's liquidity.

         In August 1994 the Company entered into an agreement to sell, up to $75
million on a revolving basis, an undivided  percentage ownership in a designated
pool  of  accounts  receivable  generated  by  WPSC  and  two of  the  Company's
Subsidiaries,   Wheeling  Construction  Products,  Inc.  ("WCP")  and  PCC  (the
"Receivables  Facility").  The Receivables  Facility  expires in August 1999. In
July 1995,  WPSC amended such  agreement  to sell an  additional  $20 million on
similar terms and conditions. In October 1995, WPSC entered into an agreement to
include the receivables  generated by Unimast in the pool of accounts receivable
sold.   Accounts  receivable  at  September  30,  1997,  exclude  $48.5  million
representing  accounts  receivable  sold with recourse  limited to the extent of
uncollectible  balances.  As of September  30, 1997,  fees under this  agreement
ranged from 7.42% to 8.50% of the outstanding  amount of receivables sold. Based
on the  Company's  collection  history,  the Company  believes  that credit risk
associated with the above arrangement is immaterial.

         WPSC has a Revolving Credit Facility with Citibank,  N.A. as agent. The
Revolving Credit Facility provides for borrowing for general corporate  purposes
of up to $150  million,  and with a $35 million  sublimit for Letters of Credit.
The  Revolving  Credit  Facility  expires  May 3,  1999.  Borrowings  under  the
Revolving  Credit  Facility are secured  primarily by inventory of WPSC, PCC and
WCP, subsidiaries of the Company, and Unimast. The terms of the Revolving Credit
Facility  contain various  restrictive  covenants,  limiting among other things,
dividend payments or other  distributions of assets, as defined in the Revolving
Credit  Facility.  Certain  financial  covenants  associated with leverage,  net
worth,  capital  spending,   cash  flow  and  interest  coverage  must  also  be
maintained.  The Company,  PCC, WCP and Unimast have each  guaranteed all of the
obligations of WPSC under the Revolving Credit Facility.  Borrowings outstanding
against the  Revolving  Credit  Facility at  September  30, 1997  totaled  $97.0
million.

         The  Revolving  Credit  Facility  bears  interest,  payable  monthly in
arrears,  at the Citibank  prime rate plus 1.0% and/or a Eurodollar  rate margin
plus  2.25%,  but the  margin  over the prime rate and the  Eurodollar  rate can
fluctuate up or down based upon  performance.  The maximum  prime rate margin is
1.00% and the maximum  Eurodollar  margin is 2.25%.  The letter of credit fee is
2.25% and is also performance-based.  The average interest rate on the Company's
borrowings, at September 30, 1997 was 8.16%.

                                      -35-

<PAGE>
         WPSC also has a separate  facility with  Citibank,  N.A. for letters of
credit up to $50 million. At September 30, 1997 letters of credit totaling $16.9
million  were  outstanding  under  this  facility.  The  letters  of credit  are
collateralized at 105% with U.S. Government securities owned by the Company, and
are  subject  to an  administrative  charge  of .4% per  annum on the  amount of
outstanding letters of credit.

         WPSC is the borrower  under the  Revolving  Credit  Facility,  which is
guaranteed by WPC, two  subsidiaries of the Company and Unimast,  a wholly-owned
subsidiary of WHX.  Unimast is also a participant in the  Receivables  Facility,
and its receivables are included in the pool of receivables sold.  Unimast,  WHX
and the Company entered into an intercreditor agreement upon the consummation of
the November Offering which provides,  among other things,  that Unimast and WHX
will be solely  responsible for repayment of any of Unimast's  borrowings  under
the  Revolving  Credit  Facility and have agreed to  indemnify  the Company if a
default  occurs  under  the  Revolving  Credit  Facility  or if the  Receivables
Facility is terminated  as a result of a breach of either of such  agreements by
Unimast.  In addition,  the Company is solely  responsible  for repayment of its
borrowings  under the Revolving  Credit Facility and has agreed to indemnify WHX
and Unimast if a default  occurs under the Revolving  Credit  Facility or if the
Receivables  Facility  is  terminated  as a result of a breach of either of such
agreements by the Company. There can be no assurance, however, that in the event
of a default by Unimast or WHX, that either  Unimast or WHX will be able to make
any  payments  to the  Company  required  by such  intercreditor  agreement.  In
addition,  in the event  Unimast  causes a default  under the  Revolving  Credit
Facility,  the amounts due thereunder for all participants including the Company
could be  accelerated  (which could lead to an event of default under the Notes)
and the Company's  ability to borrow additional funds under the Revolving Credit
Facility could be terminated.  In the event such acceleration  occurs, there can
be no assurance  that the Company will be able to refinance such  borrowings.  A
failure  by the  Company  to  refinance  such  borrowings  would have a material
adverse effect on the Company.  See "Risk  Factors--Cross  Default  Provisions;"
"Description of Principal Indebtedness."

         The  Company  entered  into the Term Loan  Agreement  with DLJ  Capital
Funding,  Inc., as syndication agent,  Donaldson,  Lufkin & Jenrette  Securities
Corporation,  as  arranger,  Citicorp  USA,  Inc.,  as  documentation  agent,  a
financial  institution to be named as administrative agent and the lenders party
thereto on November  20,  1997,  pursuant to which the  Company  borrowed  $75.0
million.  The  Term  Loan  Agreement  matures  on  November  15,  2006.  Amounts
outstanding  under the Term Loan  Agreement  are  expected  to bear  interest at
either (i) the Alternate  Base Rate (as defined  therein) plus 2.25% or (ii) the
LIBO Rate (as defined therein) plus 3.25%,  determined at the Company's  option.
The Company's  obligations  under the Term Loan  Agreement will be guaranteed by
the Company's Restricted Subsidiaries.

         As of  September  30,  1997,  the Company  had an unfunded  accumulated
postretirement  benefit  obligation  for retiree  health  care of  approximately
$295.0  million.  Under  the  terms  of the New  Labor  Agreement,  the  Company
established a DB Plan covering its hourly  employees.  As of September 30, 1997,
the Company had recorded an unfunded  accumulated pension benefit obligation for
the recently  implemented  DB Plan of  approximately  $162.0  million,  of which
approximately  75% must be funded over the next five years.  In accordance  with
ERISA  regulations,  the Company does not anticipate  having to make significant
contributions  to fund the  obligations of the new plan prior to 1999. See "Risk
Factors--Substantial         Employee        Postretirement        Obligations;"
"Business--Employment."

         Short-term  liquidity  is  dependent,  in large part,  on cash on hand,
investments,   availability  under  the  Revolving  Credit  Facility,   sale  of
receivables  under the Receivables  Facility,  general  economic  conditions and
their effect on steel demand and prices.  Long-term  liquidity is dependent upon
the Company's ability to sustain profitable  operations and control costs during
periods of low demand or pricing  in order to sustain  positive  cash flow.  The
Company  believes that,  based on current  levels of operations and  anticipated
improvements  in operating  results,  cash flows from  operations and borrowings
available  under the Revolving  Credit  Facility will enable the Company to fund
its liquidity and capital  expenditure  requirements for the foreseeable future,
including  scheduled  payments of interest on the Notes and payments of interest
and principal on the Company's other  indebtedness,  including  borrowings under
the Term Loan  Agreement.  However,  external  factors,  such as worldwide steel
production and demand and currency  exchange rates could  materially  affect the
Company's  results  of  operations  and  financial  condition.  There  can be no
assurance  that the Company will be able to maintain its  short-term  and/or its
long-term  liquidity.  A failure by the Company to maintain its liquidity  could
have a material adverse effect on the Company.

                                      -36-

<PAGE>
                                MATERIAL CHANGES

         In  November  1997,  the  Company  sold  $275,000,000  of the Old Notes
pursuant to the  Indenture  in the November  Offering  and borrowed  $75,000,000
pursuant to the Term Loan Agreement. The proceeds were used as described in "Use
of Proceeds."

                                      -37-

<PAGE>
                                    BUSINESS

General

         The Company is a vertically  integrated  manufacturer of  predominantly
value-added  flat rolled  steel  products.  The  Company  sells a broad array of
value-added  products,  including cold rolled steel, tin- and zinc-coated steels
and fabricated steel products.  The Company's products are sold to steel service
centers,  converters,  processors, the construction industry, and the container,
automotive  and  appliance  industries.  During the 1996 Twelve Month  Operating
Period,  the  Company had  revenues of  approximately  $1.3  billion,  EBITDA of
approximately  $134.7  million and  shipped  approximately  2.5 million  tons of
steel.

         The  Company  believes  that it is one of the low  cost  domestic  flat
rolled steel  producers.  The Company's low cost structure is the result of: (i)
the restructuring of its work rules and manning requirements under its five-year
New Labor Agreement with the USWA, which settled the Company's  ten-month Strike
in August 1997; (ii) the strategic  balance  between its basic steel  operations
and its finishing and fabricating facilities; and (iii) its efficient production
of low cost, high quality metallurgical coke.

         The Company  believes  that the New Labor  Agreement is one of the most
flexible  in the  industry.  The new  work  rule  package  affords  the  Company
substantially  greater  flexibility in down-sizing  its overall  workforce,  and
assigning and scheduling work, thereby reducing costs and increasing efficiency.
Furthermore,  the Company expects to maintain pre-Strike steel production levels
with 850  fewer  employees  (a  reduction  of  approximately  20% in its  hourly
workforce).  Finally,  the  Company  believes  the five year term  provides  the
Company  with  a  significant  advantage  since  a  majority  of  the  Company's
integrated steel competitors have labor contracts that will expire in 1999.

         The Company has  structured  its  operations so that its hot strip mill
and  downstream  operations  have greater  capacity than do its raw steel making
operations.  The Company  therefore can purchase  slabs and ship at greater than
100% of its  internal  production  capacity  in  periods of high  demand,  while
maintaining  the ability to curtail such  purchases  and still operate its basic
steel facilities at or near capacity during periods of lower demand. The Company
believes  this  flexibility  results in  enhanced  profitability  throughout  an
economic cycle. The Company also believes that it produces metallurgical coke at
a  substantially  lower  cost than do other  coke  manufacturers  because of its
proximity to high quality coal reserves and its efficient coke producing  plant.
This reduces the Company's  costs and, if coke demand  remains high,  allows the
Company to sell coke profitably in the spot and contract markets.

         The Company  conducts  its  operations  primarily  through two business
units,  the Steel  Division and Wheeling  Corrugating.  The Steel Division sells
flat rolled steel products such as hot rolled, cold rolled,  coated and tin mill
steel to third parties,  representing 77.8% and 73.3% of the Company's net sales
in 1995 and 1996, respectively.  The Steel Division sells cold rolled and coated
steel  substrate  to  Wheeling  Corrugating  for  further  processing.  Wheeling
Corrugating, the Company's primary downstream operation, is a leading fabricator
of  roll-formed   products  primarily  for  the  construction  and  agricultural
industries.  As  part  of  the  Company's  strategy  to  expand  its  downstream
operations,  the Company has acquired several fabricating  facilities to enhance
profit margins and reduce exposure to downturns in steel demand. Other important
examples of the Company's downstream  operations are its joint venture interests
in Wheeling-Nisshin and OCC. Wheeling-Nisshin, in which the Company owns a 35.7%
interest,  produces and ships from its  state-of-the-art  production  facility a
diverse line of galvanized,  galvannealed,  galvalume and  aluminized  products,
principally  to  steel  service  centers  and the  construction  and  automotive
industries.  OCC, in which the Company owns a 50%  interest,  operates a new tin
coating  facility that  commenced  commercial  production  in January 1997.  The
Company has long-term contracts to supply up to 75% of Wheeling-Nisshin's  steel
requirements  and almost 100% of OCC's.  These  downstream  operations and joint
ventures  are  integral to the  Company's  strategy of  increasing  shipments of
higher  value-added  steel  products while  decreasing  dependence on hot rolled
coils, a lower-margin commodity steel product.

         All of the Company's raw steel producing facilities have been restarted
as of September 30, 1997, and the Company expects to be at pre-Strike production
and shipment  levels during the second quarter of 1998 although the Company does
not anticipate the purchase and processing of steel slabs in 1998.

Business Strategy

         The Company's business strategy includes the following initiatives:

                                      -38-

<PAGE>
         Improve Cost Structure. The New Labor Agreement has allowed the Company
to eliminate 850 hourly positions  (approximately  20% of its pre-Strike  hourly
workforce).  The  Company  believes  that these  reductions,  combined  with the
significantly more flexible work rules under the New Labor Agreement, will allow
it to operate at pre-Strike  levels with 850 fewer employees.  As a result,  the
Company anticipates substantial cost savings and productivity  improvements once
pre-Strike production levels are reached. In addition,  the Company has directed
its capital  expenditures  towards  upgrading and  modernizing  its  steelmaking
facilities,  with a goal  toward  increasing  productivity.  These  expenditures
include  modernization of its hot and cold rolling facilities and a major reline
in 1995 of its No. 5 blast furnace  located in  Steubenville,  Ohio. This reline
increased productivity and provided the Company with the ability to produce 100%
of the hot metal necessary to satisfy caster  production  requirements  from two
rather than three blast  furnaces.  The  Company's  ability to produce low cost,
high quality  metallurgical  coke,  helps the Company  maintain lower costs than
those of many of its competitors. In addition, during periods of high demand the
Company  is able to  profitably  sell coke  produced  in excess of its  internal
needs.

         Expand  Production  of  Value-Added  Products.  The Company  intends to
continue  to  expand  its  sale  of  value-added  products  such as  coated  and
fabricated  steels in order to improve profit margins and reduce its exposure to
commodity steel market  volatility.  This strategy is evidenced by the Company's
expansion of Wheeling  Corrugating and its emphasis on joint  ventures,  such as
Wheeling-Nisshin  and OCC, which give the Company  access to downstream  markets
through long-term supply contracts. The Company's total shipments of value-added
products (including sales of Wheeling Corrugating and sales to Wheeling-Nisshin)
increased approximately 24% from 1992 to the 1996 Twelve Month Operating Period.
The Company will continue to target  strategic  acquisitions  and joint ventures
that support the Company's sales of value-added products.

Product Mix

         The tables below  reflect the  historical  product mix of the Company's
shipments,  expressed  in  tons.  The  Company  has  realized  increases  in the
percentage of higher value  products  during the 1990's as (i) the operations of
Wheeling  Corrugating were expanded and (ii)  Wheeling-Nisshin's  second coating
line increased its requirements  for cold rolled coils from WPSC.  Additionally,
the OCC joint  venture  should  enable the Company to increase  tin mill product
shipments up to an additional 91,000 tons compared to 1996 levels.


                                      -39-

<PAGE>
                             Historical Product Mix

<TABLE>
<CAPTION>
                                                                              Year Ended December 31,
                                                        ------------------------------------------------------------------

                                                            1992          1993         1994          1995         1996(1)
                                                        -----------   -----------  -----------   -----------  ------------
<S>                                                           <C>          <C>          <C>           <C>           <C>  
Product Category:
Higher Value-Added Products:
        Cold Rolled Products--Trade                            11.4%        11.1%        10.5%          7.9%          8.4%
        Cold Rolled Products--Wheeling-Nisshin                  12.0         15.6         17.3          18.9          16.6
        Coated Products                                         21.5         20.4         21.7          21.3          21.5
        Tin Mill Products                                       10.2          8.8          7.2           7.1           7.5
        Fabricated Products (Wheeling Corrugating)              13.4         12.0         11.9          14.9          17.9
                                                         -----------   -----------  -----------   -----------  ------------
Higher Value-Added Products as a Percentage
  of Total Shipments                                            68.5         67.9         68.6          70.1          71.9
Hot Rolled Products                                             31.5         31.2         31.4          29.9          28.1
Semi-Finished                                                     --          0.9           --            --            --
                                                         -----------  -----------  -----------   -----------  ------------

Total                                                         100.0%       100.0%       100.0%        100.0%        100.0%
                                                        ===========   ===========  ===========   ===========  ============
Average Net Sales per Ton                                     $ 450        $ 465        $ 498         $ 532         $ 528
</TABLE>

(1)      The allocation  among product  categories was affected by the Strike at
         eight of the Company's facilities.

          Steel Division

         The Steel  Division is the  Company's  primary  steelmaking  operation.
Products produced by the Steel Division are described below.  These products are
sold directly to third party customers,  to Wheeling-Nisshin and OCC pursuant to
long-term supply  agreements  between the Company and such entities and are also
transferred to Wheeling Corrugating for further processing.

         Cold Rolled  Products.  Cold  rolled  coils are  manufactured  from hot
rolled  coils  by  employing  a  variety  of  processing  techniques,  including
pickling,  cold reduction,  annealing and temper rolling. Cold rolled processing
is  designed   to  reduce  the   thickness   and  improve  the  shape,   surface
characteristics  and  formability  of the  product.  In its finished  form,  the
product  may be sold to  service  centers  and to a variety of end users such as
appliance or  automotive  manufacturers  or further  processed  internally  into
corrosion-resistant   coated   products   including   hot   dipped   galvanized,
electrogalvanized,  or tin mill  products.  In recent  years,  the  Company  has
increased   its  cold  rolled   production   to  support   increased   sales  to
Wheeling-Nisshin and the expansion of Wheeling Corrugating, which are labeled as
separate product categories above.

         Coated    Products.    The   Company    manufactures    a   number   of
corrosion-resistant,  zinc-coated  products  including hot dipped galvanized and
electrogalvanized  sheets  for  resale  to trade  accounts  and to  support  the
fabricating  operations  of  Wheeling  Corrugating.   The  coated  products  are
manufactured  from a steel  substrate of cold rolled or hot rolled pickled coils
by  applying  zinc to the  surface  of the  material  to enhance  its  corrosion
protection.  The  Company's  trade sales of hot dipped  galvanized  products are
heavily  oriented  to  unexposed  applications,  principally  in the  appliance,
construction,   service  center  and  automotive   markets.   Typical   industry
applications include auto underbody parts, culvert pipe,  refrigerator backs and
heating/air  conditioning  ducts. Over 30% of hot dipped  galvanized  production
tonnage is transferred to Wheeling  Corrugating  for further  processing and are
reported   under  the   fabricated   products   category.   The  Company   sells
electrogalvanized  products for  application  in the appliance and  construction
markets.

         Tin  Mill  Products.  Tin  mill  products  consist  of  blackplate  and
tinplate.  Blackplate is a cold rolled  substrate  (uncoated),  the thickness of
which is less than .0142 inches, and is utilized  extensively in the manufacture
of pails,  shelving and sold to OCC for the  manufacture  of tinplate  products.
Tinplate is produced by the  electro-deposition of tin to a blackplate substrate
and is utilized principally in the manufacture of food,  beverage,  general line
and  aerosol  containers.  While the  majority of the  Company's  sales of these
products is  concentrated  in a variety of container  markets,  the Company also
markets products for automotive applications, such as oil filters and gaskets.

                                      -40-

<PAGE>
The Company has phased out its existing tin mill facilities and will produce all
of  its  tin  coated  products   through  OCC.  The  Company  expects  that  its
participation in OCC will enable it to expand the Company's  presence in the tin
plate market.  OCC's $69 million tin coating mill,  which  commenced  commercial
operations in January 1997,  will have a nominal annual  capacity of 250,000 net
tons.  The Company will supply up to 230,000 tons of the substrate  requirements
of the joint venture subject to quality  requirements  and competitive  pricing.
The Company and Nittetsu Shoji America,  a major Japanese trading company's U.S.
based operation,  will act as the  distributors of the joint venture's  product,
with the Company selling between 81% and 85% of production based on volume.

         Hot Rolled Products.  Hot rolled coils represent the least processed of
the Company's finished goods. Approximately 72% of the Company's 1996 production
of hot rolled coils was further processed  internally into value-added  finished
products.  The  balance of the  tonnage  is sold as hot rolled  black or pickled
(acid cleaned)  coils to a variety of consumers  such as  converters/processors,
steel  service  centers  and  the  automotive  and  appliance  industries.   The
converters/processors transform the hot rolled coil into a finished product such
as pipe and tubing, while the service centers typically slit or cut the material
to size for resale to the end user.

Fabricated Products
(Wheeling Corrugating)

         Fabricated  products   represented  26.7%  or  $296.7  million  of  the
Company's  net sales in 1996 and 22.2% or $280.9  million of the  Company's  net
sales in 1995.  Fabricated  products  consist of cold rolled or coated  products
further processed mainly via roll forming. The Company intends to increase sales
of fabricated products through expansion,  selective acquisitions of fabricating
facilities and new product development. Wheeling Corrugating markets exclusively
value-added products.

         Wheeling  Corrugating is a leading  fabricator of roll-formed  products
for  the  construction,   highway,  and  agricultural  products  industries.  In
conjunction  with the  Company's  business  strategy of  expanding  its sales of
higher value-added products, Wheeling Corrugating has increased its shipments of
fabricated products by approximately 36% since 1992. Following the establishment
of its Lenexa, Kansas and Minneapolis, Minnesota locations, Wheeling Corrugating
expanded its regional operations,  through  acquisitions,  in Wilmington,  North
Carolina (1993),  Gary,  Indiana,  Warren,  Ohio (1994) and Brooks,  Medford and
Klamath  Falls,  Oregon  (1996).  The  regional  presence  of  certain  of these
facilities has enabled Wheeling  Corrugating to take advantage of low-cost barge
freight from the Company's  Ohio Valley  plants and to provide  customers in the
outlying areas with  competitive  services through  "just-in-time  delivery." In
some of its product lines, Wheeling Corrugating has substantial market share and
therefore has increased opportunity to pursue higher profit margins. The Company
believes  that it would be  difficult  for a competitor  to  replicate  Wheeling
Corrugating's geographical breadth.


                                      -41-

<PAGE>
         The following table sets forth certain shipment information relating to
Wheeling Corrugating's product categories:

                    Net Tons Shipped by Wheeling Corrugating
<TABLE>
<CAPTION>

                                                      Year Ended December 31,
                                   ---------------------------------------------------------------

                                     1992         1993          1994          1995         1996
                                   ---------  -----------   -----------   -----------  -----------

                                                        (tons in thousands)

<S>                                    <C>          <C>           <C>           <C>          <C>
Construction Products                  157.0        146.2         151.7         205.6        213.5
Agricultural Products                   91.8        100.7         113.6         125.7        142.8
Highway Products                        22.7         19.5          16.4          20.0         16.8
Other                                    4.6          4.0           4.0           3.9          3.6
                                   ---------  -----------   -----------   -----------  -----------

Total Net Tons Shipped                 276.1        270.4         285.7         355.2        376.7
                                   =========  ===========   ===========   ===========  ===========
</TABLE>

         Construction  Products.  Construction  products  consist of roll-formed
sheets,  which are utilized in sectors of the  non-residential  building  market
such as commercial,  institutional and  manufacturing.  They are classified into
three basic  categories:  roof deck;  form deck; and composite  floor deck. Roof
deck is a formed steel sheet,  painted or galvanized,  which provides structural
support in non-residential  roofing systems.  Form deck is a formed steel sheet,
painted,  galvanized  or uncoated,  that  provides  structural  form support for
structural  or insulating  concrete  slabs in  non-residential  floor or roofing
systems.  Composite floor deck is a formed steel sheet,  painted,  galvanized or
uncoated,  that provides structural form support and positive  reinforcement for
structural concrete slabs in non-residential floor systems.

         Agricultural  Products.  Agricultural  products consist of roll-formed,
corrugated  sheets which are used as roofing and siding in the  construction  of
barns,  farm  machinery  enclosures and light  commercial  buildings and certain
residential  roofing  applications.  These products can be manufactured from hot
dipped or painted hot dipped galvanized coils. Historically, these products have
been sold primarily in rural areas. In recent years, however, such products have
found increasing acceptance in light commercial buildings.

         Highway  Products.  Highway  products  consist of bridge form, which is
roll-formed  corrugated sheets that are swedged on both ends and are utilized as
concrete support forms in the construction of highway bridges.

Wheeling-Nisshin

         At September  30, 1997 and as of December  31, 1996,  the Company had a
35.7% equity interest in Wheeling-Nisshin,  which is a joint venture between the
Company and Nisshin Steel.  Wheeling-Nisshin  is a  state-of-the-art  processing
facility located in Follansbee,  West Virginia which produces among the lightest
gauge  galvanized  steel products  available in the United States.  Shipments by
Wheeling-Nisshin of hot dipped galvanized,  galvanneal, galvalume and aluminized
products,  principally to the construction industry, have increased from 158,600
tons in 1988 to 665,787  tons in 1996.  Wheeling-Nisshin  products  are marketed
through  trading  companies,  and its  shipments are not  consolidated  into the
Company's shipments.

         Wheeling-Nisshin  began  commercial  operations in 1988 with an initial
capacity of 360,000  tons.  In March 1993,  Wheeling-Nisshin  added a second hot
dipped  galvanizing line, which increased its capacity by approximately  80%, to
over 660,000 annual tons and allows Wheeling-Nisshin to offer the lightest-gauge
galvanized  sheet products  manufactured in the United States for  construction,
heating,   ventilation  and   air-conditioning   and   after-market   automotive
applications.  Wheeling-Nisshin  has been profitable every year since inception.
Wheeling-Nisshin's  results of operations  for the twelve months ended  December
31,  1996 and the first  nine  months of 1997 were  negatively  impacted  by the
Strike,  principally due to the Company's  inability to supply cold rolled coils
to   Wheeling-Nisshin   during  the   period  of  the   Strike,   which   caused
Wheeling-Nisshin  to  purchase  cold  rolled  coils in the spot market at higher
prices.

                                      -42-

<PAGE>
         The   Company's    amended   and   restated   supply   agreement   with
Wheeling-Nisshin  expires in 2013. Pursuant to the amended supply agreement, the
Company will  provide not less than 75% of  Wheeling-Nisshin's  steel  substrate
requirements,  up to an  aggregate  maximum  of 9,000  tons per week  subject to
product quality  requirements.  Pricing under the supply agreement is negotiated
quarterly  based on a formula which gives effect to  competitive  market prices.
Shipments  of  cold  rolled  steel  by  the  Company  to  Wheeling-Nisshin  were
approximately  467,000 tons, or 18.8% of the Company's total tons shipped in the
1996 Twelve Month Operating Period and approximately  450,000 tons, or 18.9%, in
1995.  The increase in shipments of cold rolled sheet have reduced the Company's
shipments of hot rolled coils (a lower-margin  steel product) and is an integral
part of the Company's  strategy of increasing its presence in higher value-added
products.

         The following chart provides  certain  financial and operating data for
Wheeling-Nisshin:
<TABLE>
<CAPTION>

                                                           Year Ended December 31,
                                      -------------------------------------------------------------

                                          1992         1993          1994          1995         1996
                                      -----------  -----------   -----------   -----------  -----------

                                                   (tons in thousands, dollars in millions)

<S>                                         <C>          <C>           <C>           <C>          <C>   
Tons sold                                    351.0        467.2         628.8         651.2        665.8
Revenues                                    $187.3       $264.2        $374.6        $391.6       $377.5
EBITDA(1)                                     19.7         27.6          35.6          47.8         47.0
Net income                                     9.0          7.1          10.4          18.0         21.6
The Company's pro rata share:
Cash dividends received                         --           --           2.5           2.5          2.5

Equity income                                  1.8          1.8           3.7           6.4          7.7
</TABLE>
<TABLE>
<CAPTION>

                                                              As of December 31,
                                      -------------------------------------------------------------

                                          1992         1993          1994          1995         1996
                                      -----------  -----------   -----------   -----------  -----------

                                                            (dollars in millions)

<S>                                         <C>          <C>           <C>           <C>          <C>   
Total assets                                $210.6       $253.2        $241.4        $205.5       $219.4
Total debt                                   103.4         95.7          68.7          36.7         25.3
Stockholders' equity                          83.7        106.1         109.5         120.6        135.2
</TABLE>


(1)      EBITDA is operating  income plus  depreciation  and  amortization.  The
         Company has  included  EBITDA  because it is  commonly  used by certain
         investors and analysts to analyze and compare companies on the basis of
         operating  performance,  leverage  and  liquidity  and to  determine  a
         company's ability to service debt. EBITDA does not represent cash flows
         as defined by generally  accepted  accounting  principals  and does not
         necessarily  indicate that cash flows are sufficient to fund all of the
         Company's  cash needs.  EBITDA should not be considered in isolation or
         as a  substitute  for net income  (loss),  cash  flows  from  operating
         activities or other measures of liquidity determined in accordance with
         generally accepted accounting principles.

Ohio Coatings Company

         The Company has a 50% equity  interest in OCC, which is a joint venture
between  the  Company  and Dong  Yang,  a leading  South  Korea-based  tin plate
producer. Nittetsu Shoji America ("Nittetsu"),  a U.S. based tin plate importer,
holds non-voting preferred stock in OCC and will act, together with the Company,
as a distributor of OCC's products.  OCC completed construction of a $69 million
state-of-the-art tin coating mill in 1996 and commenced commercial operations in
January 1997. OCC is the most modern domestic tin coating line and is positioned
to  become a  premier  supplier  of tin plate to the  container  and  automotive
industries.  The OCC tin coating line is  anticipated  to have a nominal  annual
capacity of 250,000 net tons,  and shipped  52,000 tons in the first nine months
of 1997. The Company has phased out its existing tin coating facilities and will
produce all of its tin coated products through OCC. The Company's  participation
in OCC will enable it to expand the Company's presence in

                                      -43-

<PAGE>
the tin plate market and convert  more hot rolled sheet into tin mill  products.
As part of the joint venture  agreement,  the Company has the right to supply up
to  230,000  tons of the  substrate  requirements  of OCC,  subject  to  quality
requirements  and competitive  pricing.  The Company will market between 81% and
85% of OCC's  products.  In the first  nine  months of 1997,  OCC had  operating
losses of $6.1 million, which were negatively impacted by the Strike.

Customers

         The  Company  markets an  extensive  mix of products to a wide range of
manufacturers,  converters and  processors.  The Company's 10 largest  customers
(including  Wheeling-Nisshin) accounted for approximately 40.4% of its net sales
in 1994,  35.4%  in 1995,  and  34.9%  in  1996.  Wheeling-Nisshin  was the only
customer to account for more than 10% of net sales.  Wheeling-Nisshin  accounted
for 15.2%,  15.2% and 12.7% of net sales in 1994, 1995, and 1996,  respectively.
Geographically,  the majority of the Company's  customers  are located  within a
350-mile radius of the Ohio Valley.  However, the Company has taken advantage of
its river-oriented  production  facilities to market via barge into more distant
locations such as the Houston, Texas and St. Louis, Missouri areas. As discussed
above,  Wheeling Corrugating has acquired regional facilities to service an even
broader geographical area.

         The Company's  shipments  historically  have been  concentrated  within
seven major market  segments:  construction  industry,  steel  service  centers,
converters/processors,   agriculture,   container,  auto,  and  appliances.  The
Company's    overall    participation    in    the    construction    and    the
converters/processors markets substantially exceeds the industry average and its
reliance  on  automotive  shipments  as  a  percentage  of  total  shipments  is
substantially less than the industry average.

                        Percent of Total Net Tons Shipped
<TABLE>
<CAPTION>

                                                            Year Ended December 31,
                                      --------------------------------------------------------------------

Major Customer Category:                  1992          1993         1994          1995          1996(1)
                                      -----------   -----------  -----------   -----------   -------------

<S>                                          <C>           <C>           <C>          <C>            <C>
Steel Service Centers                         36%           33%           32%          29%            26%
Converters/Processors(2)                      20            26            28           28             25
Construction                                  18            18            18           18             22
Agriculture                                    5             5             5            6              7
Containers(2)                                  9             7             6            6              7
Automotive                                     7             6             6            5              5
Appliances                                     3             3             3            4              4
Exports                                       --            --            --            1              1
Other                                          2             2             2            3              3
                                      -----------   -----------  -----------   -----------   -------------

     Total                                  100%          100%          100%         100%           100%
                                      ===========   ===========  ===========   ===========   =============
</TABLE>

(1)      The allocation among customer  categories was affected by the Strike at
         eight of the Company's facilities.

(2)      Products shipped to Wheeling-Nisshin  and OCC are included primarily in
         the Converters/Processors and Containers markets, respectively.

         Set  forth  below is a  description  of the  Company's  major  customer
categories:

         Steel Service Centers. The Company's shipments to steel service centers
are heavily  concentrated  in the areas of hot rolled and hot dipped  galvanized
coils. Due to increased  in-house costs to steel companies during the 1980's for
processing  services  such as slitting,  shearing and  blanking,  steel  service
centers have become a major factor in the distribution of hot rolled products to
ultimate end users. In addition, steel service centers have become a significant
factor in the sale of hot  dipped  galvanized  products  to a  variety  of small
consumers  such as  mechanical  contractors,  who desire not to be burdened with
large steel inventories.

                                      -44-

<PAGE>
         Converters/Processors.  The growth of the  Company's  shipments  to the
converters/processors  market is  principally  attributable  to the  increase in
shipments of cold rolled  products to  Wheeling-Nisshin,  which uses cold rolled
coils as a substrate to manufacture a variety of coated products,  including hot
dipped  galvanized  and  aluminized  coils  for the  automotive,  appliance  and
construction  markets.  As a result of the second line expansion,  the Company's
shipments to  Wheeling-Nisshin  increased  significantly  beginning in 1993. The
converters/processors  industry also represents a major outlet for the Company's
hot rolled products, which are converted into finished commodities such as pipe,
tubing and cold rolled strip.

         Construction.  The Company's shipments to the construction industry are
heavily influenced by the sales of Wheeling  Corrugating.  Wheeling  Corrugating
services the non-residential  and agricultural  building and highway industries,
principally  through  shipments of hot dipped galvanized and painted cold rolled
products.  With its acquisitions  during the 1980's and early 1990's of regional
facilities,  Wheeling Corrugating has doubled its shipments and has been able to
market its products into broad  geographical  areas.  The Company  expects these
acquisitions  will  mitigate the effects of regional  economic  downturns in the
construction   business.   In  December  1996  the  Company,   through  Wheeling
Corrugating,  acquired the assets of Champion Metal Co., a rollformer, which has
three locations in Oregon.

         Agriculture.  The Company's  shipments to the  agricultural  market are
principally sales of Wheeling Corrugating  roll-formed,  corrugated sheets which
are used as roofing  and siding in the  construction  of barns,  farm  machinery
enclosures and light commercial buildings.

         Containers.  The  vast  majority  of  the  Company's  shipments  to the
container  market are  concentrated  in tin mill  products,  which are  utilized
extensively in the manufacture of food, aerosol, beverage and general line cans.
The  container  industry has  represented  a stable  market.  The balance of the
Company's  shipments to this market  consists of cold rolled  products for pails
and drums.  As a result of the OCC joint  venture,  the  Company  phased out its
existing tin mill  production  facilities  in 1996,  and has begun to distribute
products produced by OCC. The Company has the right to supply up to 230,000 tons
of the substrate requirements of OCC.

         Automotive.  Unlike the majority of its competitors, the Company is not
heavily dependent on shipments to the automotive industry.  However, the Company
has  established  a  variety  of  higher  value-added  niches  in  this  market,
particularly  in the area of hot  dipped  galvanized  products  for  deep  drawn
automotive underbody parts. In addition,  the Company has been a supplier of tin
mill products for automotive  applications,  such as oil filters and gaskets.  A
third niche has been the Company's  participation  in painted  electrogalvanized
products for auto draft stripping  applications.  As a result of the Strike, the
Company  was  unable to  secure  automotive  contracts  for  1998.  The  Company
anticipates  it  will be in a  favorable  position  to  compete  for  automotive
contracts in future periods.

         Appliance.   The  Company's  shipments  to  the  appliance  market  are
concentrated in hot dipped galvanized,  electrogalvanized  and hot rolled coils.
These products are furnished  directly to appliance  manufacturers as well as to
blanking, drawing and stamping companies.  Additional shipments are furnished to
service centers and  converters/processors  for ultimate appliance applications.
The Company has  concentrated  on niche product  applications  primarily used in
washer/dryer, refrigerator/freezer and range appliances. The Company anticipates
that it will retain a portion of its appliance contracts for 1998. However,  due
to the Strike,  the Company will not be able to secure a full level of shipments
comparable to those achieved in 1996.  The Company  expects to be in a favorable
position to compete for contracts to supply appliance manufacturers in 1999.

Manufacturing Process

         In the Company's primary steelmaking process,  iron ore pellets,  coke,
limestone,  sinter and other raw  materials are consumed in the blast furnace to
produce hot metal. Hot metal is further  converted into liquid steel through its
basic oxygen furnace  ("BOF")  process where  impurities  are removed,  recycled
scrap is added and  metallurgical  properties  for end use are  determined  on a
batch-by-batch  (heat) basis.  The  Company's  BOF has two vessels,  each with a
steelmaking  capacity of 285 tons per heat. From the BOF, the heats of steel are
sent to the  ladle  metallurgy  facility  ("LMF"),  where  the  temperature  and
chemistry of the steel are adjusted to precise tolerances. Liquid steel from the
LMF then is formed into slabs through the process of continuous  casting.  After
continuous

                                      -45-

<PAGE>
casting, slabs are reheated, reduced and finished by extensive rolling, shaping,
tempering and, in certain cases, by the application of coatings at the Company's
downstream  operations.  Finished  products are normally shipped to customers in
the form of coils or fabricated products. The Company has linked its steelmaking
and rolling  equipment with a computer based  integrated  manufacturing  control
system to coordinate production tracking and sales activities.

Raw Materials

         The  Company  has a 12.5%  ownership  interest  in Empire  Iron  Mining
Partnership  ("Empire") which operates a mine located in Palmer,  Michigan.  The
Company is obligated to purchase  approximately  12.5% or 1.0 million gross tons
per year (at  current  production  levels)  of the  mine's  annual  ore  output.
Interest in related ore  reserves as of December  31,  1996,  is estimated to be
22.5  million  gross tons.  The Company  generally  consumes  approximately  2.4
million gross tons of iron ore pellets in its blast furnaces.  The Company's pro
rata cash operating cost of Empire  currently  approximates  the market price of
ore.  The  Company  obtains  approximately  half of its iron  ore from  spot and
medium-term  purchase  agreements  at  prevailing  world market  prices.  It has
commitments  for the majority of its blast furnace iron ore pellet needs through
1999 from suppliers in North America.

         In November  1993,  the Company sold the  operating  assets of its coal
company to an unrelated  third party.  The Company also entered into a long-term
supply agreement with such third party to provide the Company with a substantial
portion of the Company's coal requirements at competitive  prices. The Company's
operations require a substantial amount of coking coal.

         The  Company  currently  produces  all of  its  coke  requirements  and
typically consumes  generally all of the resultant  by-product coke oven gas. In
1996,  approximately  1.6  million  tons of  coking  coal were  consumed  in the
production  of blast  furnace coke by the  Company.  The Company may continue to
sell its excess coke and coke oven  by-products to third-party  trade customers.
During the  Strike,  the Company  continued  to produce  coke at its  Follansbee
facility.  The  Company  has  entered  into a  contract  with a  major  domestic
integrated  steel  producer for the sale of coke produced by the Company  during
the Strike.

         The  Company's   operations  require  material  amounts  of  other  raw
materials,  including limestone, oxygen, natural gas and electricity.  These raw
materials  are readily  available  and are  purchased  on the open  market.  The
Company is presently  dependent on external steel scrap for  approximately 8% of
its steel melt. The cost of these materials has been  susceptible in the past to
price  fluctuations,  but  worldwide  competition  in  the  steel  industry  has
frequently  limited the ability of steel  producers  to raise  finished  product
prices to recover higher material  costs.  Certain of the Company's raw material
supply  contracts  provide  for  price  adjustments  in the  event of  increased
commodity or energy prices.

Backlog

         Order backlog was 308,100 net tons at September  30, 1997,  compared to
158,751 net tons at December 31, 1996 and 400,624 tons at December 31, 1995. The
low level of order backlog  reflects the recently settled Strike at eight plants
in Ohio, Pennsylvania and West Virginia. The Company believes that the September
30, 1997 order backlog will be shipped by the end of the 1998 first quarter. The
Company is vigorously  pursuing  customers lost to competitors during the Strike
and anticipates rebuilding its order backlog to historic levels.

                                      -46-

<PAGE>
Capital Investments

         The  Company  believes  that it must  continuously  strive  to  improve
productivity, product quality and control manufacturing costs in order to remain
competitive.  Accordingly,  the  Company  is  committed  to  continuing  to make
necessary capital investments with the objective of reducing manufacturing costs
per ton,  improving the quality of steel  produced and  broadening  the array of
products  offered  to  the  Company's  served  markets.  The  Company's  capital
expenditures  (including capitalized interest) for 1996 were approximately $31.2
million,  including $6.8 million on environmental projects. Capital expenditures
in 1996 were lower than in recent  years due to the  Strike.  From 1992 to 1996,
such expenditures aggregated approximately $322.9 million. This level of capital
expenditures was needed to maintain productive  capacity,  improve  productivity
and upgrade selected  facilities to meet  competitive  requirements and maintain
compliance with  environmental  laws and  regulations.  The capital  expenditure
program  has  included  improvements  to  the  Company's  infrastructure,  blast
furnaces,   steel-making  facilities,  80-inch  hot  strip  mill  and  finishing
operations,  and has  resulted in improved  shape,  gauge,  surface and physical
characteristics  for its  products.  In  particular,  the  quality  improvements
completed at the Allenport cold rolling facility in 1992 and the installation of
automatic  gauge  controls at the  Yorkville  tandem mill in 1993 have  enhanced
productivity and improved the quality of substrate provided to  Wheeling-Nisshin
and  other  customers.   Continuous  and  substantial  capital  and  maintenance
expenditures  will be  required  to  maintain  operating  facilities,  modernize
finishing  facilities  to remain  competitive  and to comply with  environmental
control  requirements.  The Company anticipates funding its capital expenditures
in 1997 and 1998 from cash on hand and funds  generated by  operations,  sale of
receivables  under  the  Receivables  Facility  and  funds  available  under the
Revolving  Credit  Facility.   During  the  Strike,   the  Company  had  delayed
substantially  all  capital  expenditures  at the  Strike-affected  plants.  The
Company anticipates that capital  expenditures will approximate  depreciation on
average, over the next few years.

Energy Requirements

         During 1996 coal constituted  approximately  78% of the Company's total
energy  consumption,  natural gas 18% and  electricity 4%. Many of the Company's
major  facilities  that use  natural gas have been  equipped to use  alternative
fuels.  The Company  continually  monitors its  operations  regarding  potential
equipment conversion and fuel substitution to reduce energy costs.

Employment

         Total  active  employment  of the  Company  averaged  5,239  employees,
through  the  nine  months  ended  September  30,  1996,  of  which  4,090  were
represented by the USWA, and 106 by other unions. The remainder consisted of 929
salaried employees and 114 non-union operating employees.

         On August 12, 1997, the Company and the USWA entered into the New Labor
Agreement. Set forth below is a summary of terms of the New Labor Agreement.

  Term

         The  contract  has a five  year  term  with no  mid-term  renegotiation
provisions ("reopeners").

  Work Force Reduction

         The Company has  implemented  its  immediate  and  unilateral  right to
reduce its hourly  work force by 850  employees  (from its  pre-Strike  level of
approximately  4,090).  The Company has no  obligation  to replace  workers upon
retirement.  The average  all-in cost per job  eliminated is $55,000 per year in
wages and benefits.  Based on actual wage and certain  direct  employee  benefit
costs  during the first nine  months of 1996 for  employees  represented  by the
USWA,  the  elimination  of 850  USWA-represented  employees  working a standard
number of hours per year would have resulted in estimated  labor cost savings of
approximately  $45  million  during  the Twelve  Month  Operating  Period  ended
September 30, 1996.

                                      -47-

<PAGE>
  Work Rule Modernization

         The above  mentioned  job  reductions  are made  possible by a dramatic
restructuring  of the  Company's  work rules,  including,  among  other  things,
provisions for: (i) mandatory multi-crafting which requires participation of all
hourly  craftsmen under the age of 55 and is expected to result in a more highly
skilled and flexible work force; (ii) a new "equipment  tender" position,  which
allows for craftsmen to operate,  maintain and repair their own equipment and is
expected to reduce the need for dedicated  maintenance crews; and (iii) enhanced
maintenance  flexibility,  which  allows for greater  freedom in  assignment  of
non-craft  jobs and  permits  craftsmen  to  assist  each  other  in  performing
maintenance functions.

  Wage and Bonus

         The  Company  paid  a  bonus  of  $2,000  per  hourly   employee   upon
ratification  of the New Labor  Agreement.  In addition,  the Company  agreed to
increase hourly wage rates  (currently  averaging  $17.00/hour) as follows:  (i)
25(cent) per hour on June 1, of each of 1998, 1999 and 2000; and (ii) 37.5(cent)
per hour on each of June 1, 2001 and March 1, 2002.

  Trust for Retiree Medical Obligations

         The New Labor  Agreement  gives the  Company the right to pay up to $11
million of retiree  medical  expenses  using previous  contributions  to a trust
established for the benefit of future retirees. Such payments would otherwise be
funded out of the Company's  operating cash flows.  Furthermore,  the Company is
relieved  of  its  obligation  to  make  certain  future  annual   contributions
(aggregating  $16  million)  to the trust.  The  Company  will make one  payment
(estimated to be $4 million) to the trust in July 2002.  Finally,  the Company's
obligation to pay retiree medical costs beyond the term of its pension agreement
is limited on a per capita basis.

  Pension Plan (summary of terms)

         The Company agreed to provide a DB Plan for its hourly  employees.  The
DB Plan has an eight  year  term and  provides  for  monthly  cash  benefits  as
follows:  (i) for employees who retire prior to May 31, 2003, $40 times years of
service;  or (ii) for those who retire on or after May 31, 2003, $44 times years
of service.

         The DB Plan has certain early  retirement  provisions  which are either
similar to or less  costly than those of the typical  USWA-bargained  plans.  In
addition,  the DB Plan provides for certain incentives to accelerate the rate of
retirement of hourly employees.  The Company has offered to pay either a $25,000
lump sum,  or $400 per month until age 62, to the first 818  eligible  employees
who opt to retire.

         The Company is no longer obliged to make contributions  (which averaged
$9.2  million  per  year  for the  period  from  1985 to  1996)  to its  Defined
Contribution Plan ("DC Plan").  The approximately  $130 million in assets in the
DC Plan (as of August 31, 1997) are  available to fund  individuals'  retirement
benefits under the new DB Plan. The actuarially  determined unfunded accumulated
benefit  obligation  for all benefits under the DB Plan totals $162.0 million as
of September  30, 1997.  Under ERISA,  the Company is subject to annual  minimum
cash funding requirements to satisfy its obligations under the DB Plan.

  Other Provisions

         The  requirement  to have a USWA  representative  on the WHX  board  of
directors was eliminated and the number of  representatives on the WPSC board of
directors was reduced from two to one. Certain aspects of the Company's  Medical
Benefit Plans were amended with the effect of encouraging employees to elect the
Company's  managed care medical plan option. A new gain sharing  arrangement was
implemented which supplants profit sharing under certain circumstances.

Competition

         The  steel   industry  is  cyclical  in  nature  and  has  been  marked
historically by overcapacity,  resulting in intense  competition  among domestic
integrated steel producers, minimills and processors. The market for flat rolled
steel in the United States is supplied  principally by domestic integrated steel
producers, domestic steel minimills and

                                      -48-

<PAGE>
processors and foreign steel producers.  Integrated producers produce steel from
a combination  of iron ore, coke and steel scrap using blast  furnaces and basic
oxygen furnaces.

         The Company faces increasing  competitive pressures from other domestic
integrated  producers,  minimills and  processors.  Processors  compete with the
Company in the areas of  slitting,  cold  rolling  and  coating.  Minimills  are
generally  smaller volume steel producers that use ferrous scrap metals as their
basic raw material.  Compared to integrated producers,  minimills, which rely on
less  capital  intensive  hot metal  sources,  have  certain  advantages.  Since
minimills  typically are not unionized,  they have more flexible work rules that
have  resulted  in lower  employment  costs  per net ton  shipped.  Since  1989,
significant  flat  rolled  minimill  capacity  has been  constructed  and  these
minimills  now  compete  with   integrated   producers  in  product  areas  that
traditionally  have  not  faced  significant   competition  from  minimills.  In
addition,  there is significant  additional flat rolled minimill  capacity under
construction  or announced  with  various  planned  commissioning  dates in 1997
through  1999.  Near term,  these  minimills  are  expected to compete  with the
Company  primarily in the commodity  flat rolled steel market and processors are
expected to compete  with the  Company in the flat rolled and cold rolled  steel
market.  In the  long-term,  such minimills may also compete with the Company in
producing  value-added  products.  In addition,  the  increased  competition  in
commodity  product markets influence  certain  integrated  producers to increase
product offerings to compete with the Company's custom products.

         As the single largest steel consuming country in the western world, the
United States has long been a favorite  market of steel  producers in Europe and
Japan. Steel producers from emerging economic powers such as Korea,  Taiwan, and
Brazil, and non-market  economies such as Russia and China, have also recognized
the United States as a target market.

         Total  annual steel  consumption  in the United  States has  fluctuated
between 88 million and  slightly  over 117 million  tons since 1991. A number of
steel  substitutes,  including  plastics,  aluminum,  composites and glass, have
reduced the growth of domestic steel consumption.

         Steel  imports of flat  rolled  products  as a  percentage  of domestic
apparent consumption, excluding semi-finished steel, have been approximately 20%
in 1994, 18% in 1995, and 19% in 1996. World steel demand,  world export prices,
U.S. dollar exchange rates and the international competitiveness of the domestic
steel industry have all been factors in these import levels.

Properties

         The  Company  has one raw  steel  producing  plant  and  various  other
finishing and fabricating facilities.  The Steubenville complex is an integrated
steel producing  facility located at Steubenville  and Mingo Junction,  Ohio and
Follansbee,  West Virginia.  The  Steubenville  complex includes a sinter plant,
coke oven  batteries  that produce all coke  requirements,  three blast furnaces
(two operating),  two basic oxygen furnaces, a two-strand continuous slab caster
with an annual slab production  capacity of  approximately  2.4 million tons, an
80-inch hot strip mill and pickling and coil finishing facilities.  The Ohio and
West Virginia locations, which are separated by the Ohio River, are connected by
a railroad  bridge  owned by the  Company.  A  pipeline  is  maintained  for the
transfer  of coke oven gas for use as fuel from the coke plant to several  other
portions  of  the  Steubenville  complex.  The  Steubenville  complex  primarily
produces hot rolled products,  which are either sold to third parties or shipped
to other of the Company's  facilities for further  processing  into  value-added
products.

         The following table lists the other principal plants of the Company and
the annual capacity of the major products produced at each facility:

                                      -49-

<PAGE>
                             Other Major Facilities
<TABLE>
<CAPTION>

                 Location and Operations                     Capacity Tons/Year               Major Products
- -------------------------------------------------------    ----------------------  -----------------------------------
<S>                                                                      <C>                         
Allenport, Pennsylvania:
           Continuous pickler, tandem mill, temper
           mill and annealing                                            950,000   Cold rolled sheets
Beech Bottom, West Virginia:
           Paint line                                                    120,000   Painted steel in coil form
Canfield, Ohio:
           Electrogalvanizing line, paint line, ribbon                    65,000   Electrolytic galvanized sheet and
           and oscillating rewind slitters                                         strip
Martins Ferry, Ohio:
           Temper mill, zinc coating lines and roll                      750,000   Hot dipped galvanized sheets and
           forming equipment                                                       coils and formed steel products
Yorkville, Ohio:
           Continuous pickler, tandem mill, temper
           mills and annealing lines                                     660,000   Black plate and cold rolled sheets
</TABLE>

         Wheeling  Corrugating  fabricates  products  at  Fort  Payne,  Alabama;
Houston, Texas; Lenexa, Kansas; Louisville,  Kentucky;  Minneapolis,  Minnesota;
Warren,  Ohio;  Gary,  Indiana;  Wilmington,  North  Carolina and Klamath Falls,
Medford and Brooks,  Oregon. The Fort Payne,  Houston and Wilmington  facilities
were  acquired  in 1986,  1989 and 1993,  respectively.  The Gary  facility  was
acquired in 1994. The Oregon facilities were acquired in 1996.

         The Company  maintains five regional sales offices for  flat-rolled and
tin  mill  products  and nine  sales  offices  and/or  warehouses  for  Wheeling
Corrugating products.

         All of  the  above  facilities  currently  owned  by  the  Company  are
regularly  maintained  in good  operating  condition.  However,  continuous  and
substantial  capital and maintenance  expenditures  are required to maintain the
operating  facilities,  to  modernize  finishing  facilities  in order to remain
competitive and to meet environmental control requirements.

         All of the above  facilities  and  substantially  all of the other real
property of the Company are owned in fee by the Company (exclusive of coal lands
held by  subsidiaries  or corporations in which the Company has an interest) and
are subject to the first lien that  secures the $9.6  million face amount (as of
September 30, 1997) of Tax Benefit  Transfer Letters of Credit issued to support
the sale of tax benefits  associated  with the  construction  of the slab caster
located at the Company's Steubenville complex.

                                      -50-

<PAGE>
                                LEGAL PROCEEDINGS

Environmental Matters

         The  Company,  as are other  industrial  manufacturers,  is  subject to
increasingly  stringent standards relating to the protection of the environment.
In order to  facilitate  compliance  with  these  environmental  standards,  the
Company has incurred  capital  expenditures for  environmental  control projects
aggregating $8.7 million, $5.9 million and $6.8 million for 1994, 1995 and 1996,
respectively.  The Company anticipates  spending  approximately $47.2 million in
the aggregate on major environmental  compliance projects through the year 2000,
estimated to be spent as follows:  $15.0 million in year 1997,  $11.2 million in
1998, $10.5 million in 1999 and $10.5 million in 2000. Due to the possibility of
unanticipated  factual  or  regulatory  developments,  the  amount and timing of
future expenditures may vary substantially from such estimates.

         The Company has been  identified  as a  potentially  responsible  party
under the Comprehensive  Environmental Response,  Compensation and Liability Act
("Superfund")  or similar state statutes at several waste sites.  The Company is
subject to joint and  several  liability  imposed by  Superfund  on  potentially
responsible parties. Due to the technical and regulatory  complexity of remedial
activities and the difficulties attendant to identifying potentially responsible
parties and  allocating  or  determining  liability  among them,  the Company is
unable to reasonably  estimate the ultimate cost of  compliance  with  Superfund
laws. The Company believes, based upon information currently available, that the
Company's  liability for clean up and  remediation  costs in connection with the
Buckeye  Reclamation will be between $3.0 million and $4.0 million; at six other
sites (MIDC Glassport,  United Scrap Lead,  Tex-Tin,  Breslube Penn, Four County
Landfill  and Beazor) the Company  estimates  costs to aggregate up to $700,000.
The Company is currently funding its share of remediation costs. The Company has
resolved its  liability  at the Oak Grove  Sanitary  Landfill  site and does not
anticipate  any further  costs with  respect to this site.  Non-current  accrued
environmental  liabilities  totaled  $7.3  million at December 31, 1995 and $7.8
million at December 31, 1996.  These accruals were  initially  determined by the
Company  in  January  1991,  based on all  then  available  information.  As new
information becomes available including  information  provided by third parties,
and changing laws and regulations, the liabilities are reviewed and the accruals
adjusted quarterly.  Based upon all available information,  the Company does not
anticipate that  assessment and  remediation  costs resulting from the Company's
potentially  responsible party status will have a material adverse effect on its
financial condition or results of operations.

         The Clean Air Act  Amendments  of 1990 (the  "Clean Air Act")  directly
affect the operations of many of the Company's facilities, including coke ovens.
Under the Clean Air Act,  coke ovens  generally  will be required to comply with
progressively  more  stringent  standards  which will  result in an  increase in
environmental capital expenditures and costs for environmental compliance.  Most
of the forecasted environmental  expenditures will be spent on projects relating
to compliance with these standards. Upon completion of the capital projects, the
Company  anticipates  that its batteries will meet the applicable  Clean Air Act
standard.

         In March 1993 the EPA notified the Company of Clean Air Act violations,
alleging  particulate  matter  and  hydrogen  sulfide  emissions  in  excess  of
allowable  concentrations,  at the Company's  Follansbee Coke Plant. The parties
have entered into a consent decree settling the civil penalties  related to this
matter for $700,000. The Company has accrued for the cost of this settlement.

         In an  action  brought  in  1985 in the  U.S.  District  Court  for the
Northern  District of West  Virginia,  the EPA claimed  violations  of the Solid
Waste Disposal Act at a surface impoundment area at the Follansbee facility. The
Company and the EPA entered  into a consent  decree in October 1989 whereby soil
and  groundwater  testing and monitoring  procedures  are required.  The surface
impoundment  has been closed,  and the Company is waiting for approval  from the
USEPA.  Until the USEPA  responds  to the  Company,  the full extent and cost of
remediation  cannot be  ascertained.  The Company has accrued for the  estimated
cost of closing the surface impoundment.

         In  June of 1995  the  USEPA  informally  requested  corrective  action
affecting  other  areas of the  Follansbee  facility.  The USEPA is  seeking  to
require the Company to perform a site investigation of the Follansbee plant. The
Company has actively contested the Initial Administrative Order (formally issued
as USEPA Doc. #  RCRA-III-080-CA,  September  27,  1996) by invoking the Dispute
Resolution provision of the October 1989

                                      -51-

<PAGE>
Consent  Order (Civil Action No.  85-0124-W);  however,  the Dispute  Resolution
Petition was dismissed by the U.S.  District Court for the Northern  District of
West  Virginia and the  dismissal  was affirmed by the U.S. 4th Circuit Court of
Appeals.  At present,  the Company lacks sufficient  information to estimate the
investigation  and  possible  remediation  costs  necessary  to comply  with the
Initial Administrative Order.

         On December 20, 1995 the Department of Justice  notified the Company of
its  intention  to  bring  proceedings   seeking  civil  penalties  for  alleged
violations  of the Clean  Water Act  (1991-94)  and  Resource  Conservation  and
Recovery Act ("RCRA") (1990-91) at the Company's Follansbee  facility.  Suit was
filed  February 5, 1996 in the U.S.  District  Court,  Eastern  District of West
Virginia  (Civil Action  #5-96CV20).  A consent  decree has been entered and the
matter has been settled for $200,000.

         In addition,  the West Virginia Department of Environmental  Protection
("WVDEP")  sought  civil  penalties  for  violations  of a NPDES  permit  at the
Company's Follansbee plant. A settlement has been proposed by the WVDEP in which
the Company would pay approximately $100,000 in settlement of this matter.

         By letter dated March 15, 1994 the Ohio  Attorney  General  advised the
Company  of its  intention  to file suit on  behalf of the Ohio EPA for  alleged
hazardous  waste  violations  at the  Company's  Steubenville,  Mingo  Junction,
Martins Ferry and Yorkville facilities.  In subsequent  correspondence the State
of Ohio  demanded a civil  penalty of  approximately  $300,000  in  addition  to
injunctive relief. The injunctive relief consists of remedial activities at each
facility aggregating less than $125,000,  the initiation of a waste minimization
program at the affected facilities and a company-wide compliance assessment. The
Company is in the process of conducting settlement negotiations. The Company has
accrued an appropriate reserve for this claim.

         The Company is currently operating in substantial compliance with three
consent  decrees (two with the EPA and one with the  Pennsylvania  Department of
Environmental  Resources)  with respect to  wastewater  discharges at Allenport,
Pennsylvania and Mingo Junction,  Steubenville,  and Yorkville, Ohio. All of the
foregoing consent decrees are nearing  expiration and petition to terminate them
will be filed in the near future.

         The Company is aware of potential  environmental  liabilities resulting
from operations,  including leaking  underground and aboveground  storage tanks,
and the  disposal  and  storage  of  residuals  on its  property.  Each of these
situations  is being  assessed and  remediated  in  accordance  with  regulatory
requirements.  The Company  does not believe the  resolution  of these issues or
other litigation occurring in the normal course of business will have a material
adverse  effect on the  financial  condition  or  results of  operations  of the
Company.

         Based upon  information  currently  available,  including the Company's
prior capital expenditures, anticipated capital expenditures, consent agreements
negotiated  with  Federal and state  agencies and  information  available to the
Company on pending judicial and administrative proceedings, the Company does not
expect  its  environmental   compliance  costs,   including  the  incurrence  of
additional  fines  and  penalties,  if any,  relating  to the  operation  of its
facilities,  to have a material  adverse  effect on the  financial  condition or
results of operations of the Company. However, as further information comes into
the Company's possession, it will continue to reassess such evaluations.

General Litigation

         The Company is a party to various  litigation matters including general
liability claims covered by insurance. In the opinion of management, such claims
are not expected to have a material adverse effect on the financial condition or
results of operations of the Company.


                                      -52-

<PAGE>
                                   MANAGEMENT

Directors and Executive Officers

         The  following  table sets forth  information  regarding  the Company's
directors and executive officers:

Name                          Age                       Position
- ----------------------   -------------  ----------------------------------------


John R. Scheessele             50       President
Paul J. Mooney                 46       Executive   Vice   President  and  Chief
                                        Financial Officer

James T. Gibbons               46       Vice President--Mergers and Acquisitions
Thomas R. Notaro               47       Vice President--Comptroller
John W. Testa                  61       Vice President,  Assistant Secretary and
                                        Treasurer
Ronald LaBow                   62       Director
Robert A. Davidow              55       Director
Marvin L. Olshan               70       Director and Secretary

         The business experience,  principal  occupations and employment as well
as the periods of service of each of the directors and executive officers of the
Company during the last five years are set forth below.

         John R.  Scheessele has been  President of the Company,  a Director and
President  of WHX and  Chairman  of the  Board,  President  and Chief  Executive
Officer  of WPSC  since  March  1997.  Prior to such time,  Mr.  Scheessele  was
President and Chief  Executive  Officer of The SKD Company from February 1996 to
February  1997.  Prior to such time,  Mr.  Scheessele  was  President  and Chief
Executive  Officer of WCI Steel,  Inc.  ("WCI") from  November 1994 to September
1995,  Executive Vice President and Chief Financial Officer of WCI from November
1993 to November  1994 and Chief  Financial  Officer of WCI from October 1988 to
November 1993.

         Paul J. Mooney has been Executive  Vice  President and Chief  Financial
Officer of WHX, the Company and WPSC since November  1997.  Prior to joining the
Company, Mr. Mooney was a partner with Price Waterhouse LLP where he served in a
variety of positions including National Director of Cross Border Filing Services
with the Accounting,  Auditing and SEC Services  department  since July 1, 1996,
Accounting and Business  Advisory  Services  Department--Pittsburgh  Site Leader
since 1988 and Client Service and Engagement Partner since 1985.

         James T. Gibbons has been Vice  President--Mergers  and Acquisitions of
the  Company  since  October  1997,  and  of  WPSC  since  February  1994;  Vice
President--Planning  &  Development  of WPSC from April 1991 to  February  1994;
Director--Reorganization Planning of WPSC from July 1987 to April 1991.

         Thomas R.  Notaro has been Vice  President--Comptroller  of the Company
since October 1997,  and of WPSC since March 1997;  Vice  President--Information
Services and  Assistant to the  President  of WPSC from  February  1995 to March
1997; Vice  President--Purchasing and Information Services of WPSC from February
1994 to  February  1995;  Vice  President--Comptroller  of WPSC from May 1993 to
February 1994; Comptroller of WPSC from July 1990 to May 1993.

         John  W.  Testa  has  been  Vice  President,  Assistant  Secretary  and
Treasurer of the Company since October 1997,  and of WPSC since  February  1994;
Vice President--Treasurer of WPSC since 1980.

         Ronald LaBow has been a director of the Company  since 1991.  Mr. LaBow
has also been President of Stonehill  Investment  Corp. since February 1990. Mr.
LaBow is also a director of Regency  Equities Corp., a real estate company,  and
is Chairman of the Board of Directors of WHX.

                                      -53-

<PAGE>
         Robert A. Davidow has been a private  investor  since January 1990. Mr.
Davidow is also a director of Arden Group, Inc. and WHX.

         Marvin L. Olshan has been a director and Secretary of the Company since
1991 and a partner of Olshan  Grundman  Frome & Rosenzweig  LLP since 1956.  Mr.
Olshan is also a director of WHX.

         The Company  anticipates  adding one  independent  director in the near
future,  who will not be affiliated with WHX. Directors do not currently receive
any compensation for serving as directors.

         In addition,  the following table sets forth information  regarding the
officers of WPSC:

          Name            Age                       Position
- ---------------------  --------     --------------------------------------------


John R. Scheessele       50         Chairman,   President  and  Chief  Executive
                                    Officer
Paul J. Mooney           46         Chief Financial Officer
James H. Bischoff        58         Vice President--Commercial
James E. Muldoon         53         Vice President--Purchasing
James T. Gibbons         46         Vice President--Mergers and Acquisitions
Daniel C. Keaton         47         Vice President--Human Resources
Paul K. Morrison         54         Vice President--Engineering and
                                    Environmental Controls
Thomas R. Notaro         47         Vice President--Comptroller
Tom Patrick              57         Vice President--Wheeling Corrugating Company
John W. Testa            61         Vice President, Secretary and Treasurer

         The business experience,  principal  occupations and employment as well
as the  periods of service of each of the  officers of WPSC during the last five
years, who are not also officers of WPC, are set forth below.

         James H.  Bischoff  has been Vice  President--Commercial  since  August
1997.  Mr.  Bischoff  was  previously  employed  as  Vice  President--Sales  and
Marketing for Quanex  Corporation  since 1993.  Prior to 1993, Mr.  Bischoff was
employed by Bethlehem Steel  Corporation for 32 years, most recently as District
Sales Manager.

         James E.  Muldoon  has been Vice  President--Purchasing  since  October
1997.  Mr.  Muldoon  was  previously  employed  with  U.S.  Steel  Group  of USX
Corporation for 34 years most recently as General Manager of Purchasing.

         Daniel  C.  Keaton  has  been  Vice  President--Human  Resources  since
February 1994; Vice President--  Employee  Relations from April 1992 to February
1994; Director, Labor Relations from May 1991 to April 1992.

         Paul K. Morrison has been Vice President--Engineering and Environmental
Controls since February 1990; Vice  President--Engineering from February 1990 to
October 1990.

         Tom  Patrick  has  been  Vice  President--Wheeling   Corrugating  since
February 1994; Vice President--  Operations from November 1992 to February 1994;
Vice  President  and General  Manager--Finishing  Operations  from March 1990 to
November 1992.

                                      -54-
<PAGE>
EXECUTIVE COMPENSATION

         Summary Compensation Table.

         The following  table sets forth,  for the fiscal years  indicated,  all
compensation  awarded to, earned by or paid to (i) the chief  executive  officer
("CEO") of the Company for the fiscal year ended December 31, 1996 (Mr. James L.
Wareham,  the then  President  of the  Company)  and (ii) the four  most  highly
compensated  executive  officers of the Company  other than the CEO whose salary
and bonus  exceeded  $100,000 with respect to the fiscal year ended December 31,
1996 and who were  employed by the Company on December 31, 1996  (together  with
the CEO, the "Named Executive Officers").

                          Summary Compensation Table(1)

                   Annual Compensation Long Term Compensation
<TABLE>
<CAPTION>

                                                               Other Annual    Securities
      Name and Principal               Salary      Bonus       Compensation    Underlying     All other Compemsation
           Position         Year        ($)        ($)(2)         ($)(3)       Options (#)             ($)(4)         
          ----------        ----       -----      -------        --------      -----------   -------------------------
<S>                         <C>       <C>         <C>               <C>           <C>             <C>
James L. Wareham,           1996      400,000          --           --                --          47,140(6)
President (5)               1995      400,000      90,000           --                --          46,825(6)
                            1994      400,000     140,000           --            80,000          44,877(6)

Frederick G. Chbosky,       1996      140,000          --           --                --          10,272
Chief Financial Officer (7) 1995      140,000      22,384           --                --          10,020
                            1994      140,000      37,622           --                --           7,560

James D. Hesse              1996      150,000          --           --                --          19,814
Vice President(8)           1995      150,000      23,528           --                --          19,415
                            1994      147,250      43,476           --                --          17,737

Dewayne W. Tuthill          1996      135,000          --           --                --           9,650
Vice President(9)           1995      135,000      21,408           --                --           8,786
                            1994      133,808      40,768           --                --           7,770

James G. Bradley            1996      160,000          --           --            10,000           2,922
Vice President              1995       40,000(10)      --           --                --              --
                            1994           --          --           --                --              --
</TABLE>

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

(1)       All compensation data include compensation  received by such executive
          officer for  services  rendered to the Company,  WHX and WPSC.  Option
          data reflect options to purchase shares of WHX Common Stock.

(2)       Includes  bonuses paid in 1995 and 1996 for  services  rendered in the
          prior year pursuant to the WPSC  Management  Incentive  Program ("WPSC
          Management   Incentive   Program")   covering  officers  and  salaried
          employees of WPSC.  Mr. Wareham was not eligible to participate in the
          WPSC Management  Incentive Program. Mr. Wareham's employment agreement
          provides for an annual bonus to be awarded in the sole  discretion  of
          the  Company.  Mr.  Wareham  was  granted a bonus in 1995 and 1996 for
          services  rendered  in the prior  year.  All bonus  amounts  have been
          attributed to the year in which the services were performed.

(3)       Excludes  perquisites and other personal benefits unless the aggregate
          amount of such  compensation  exceeds the lesser of either  $50,000 or
          10% of the total of annual  salary and bonus  reported  for such named
          executive officer.

(4)       Amounts shown, unless otherwise noted, reflect employer  contributions
          to WPSC Salaried Employees Pension Plan.

(5)       Resigned from employment with the Company in February 1997.

(6)       Includes insurance premiums paid by the Company in 1996, 1995 and 1994
          of $40,000 annually.

(7)       Resigned from employment with the Company in November 1997.

(8)       Resigned from employment with the Company effective March 31, 1997 to
          become President of Wheeling-Nisshin.

(9)       Resigned from employment with the Company in April 1997.

(10)      Employment with the Company commenced in October 1995.

Aggregated Option Exercises and Fiscal Year-End Option Value Table.

          The  following  table  sets  forth  certain   information   concerning
unexercised  stock options held by the Named  Executive  Officers as of December
31, 1996.

                                      -55-
<PAGE>
         Option Grants Table. The following table sets forth certain information
regarding  stock  option  grants  made to each of the Named  Executive  Officers
during the fiscal year ended December 31, 1996.

                        Option Grants in Last Fiscal Year
<TABLE>
<CAPTION>
                                                                                        Potential Realizable
                                                                                        Value at Assumed Annual Rates
                                                                                        of Stock Price Appreciation for
                                      Individual Grants                                 Option Term
                      ---------------------------------------------------               -------------------------------
                                             % of Total
                                               Options
                      Number of Securities   Granted to       Exercise
                       Underlying Options   Employees in       Price      Expiration
          Name            Granted (#)        Fiscal Year      ($/Sh)         Date        5%($)          10%($)
          ----            ------------      -------------     -------       ------       -----          ------
<S>                            <C>              <C>             <C>          <C> <C>      <C>          <C>    
James L. Wareham                    0             0%              --           --              0             0

Dewayne W. Tuthill                  0             0               --           --              0             0

James G. Bradley               10,000           43.5%           13.50        2-6-06       84,900       215,155

James D. Hesse                      0             0%              --           --              0             0

Frederick G. Chbosky                0             0%              --           --              0             0
</TABLE>

- -------------------
         All options are to purchase shares of WHX Common Stock and were granted
under WHX's 1991 Incentive and  Nonqualified  Stock Option Plan and vest ratably
over a three-year period. This period commenced February 6, 1996.

                 Aggregated Option Exercises in Last Fiscal Year
                        and Fiscal Year-End Option Values

<TABLE>
<CAPTION>
                                        Number of Securities           Value of Unexercised In-
                                       Underlying Unexercised            the-Money Options at
                                       Options at 1996 Fiscal             1996 Fiscal Year-
                                      Year-End(#) Exercisable/          End($)(1) Exercisable/
                                            Unexercisable                   Unexercisable
Name                                --------------------------      ---------------------------
- ----
<S>                                 <C>                                        <C>
James L. Wareham                    101,254/26,667                             43,490/0

Frederick G. Chbosky                      18,753/0                              9,844/0

Dewayne W. Tuthill                        23,753/0                             17,969/0

James G. Bradley                          0/10,000                                  0/0

James D. Hesse                            18,753/0                              9,844/0
</TABLE>

- ------------------
(1)       On December  31,  1996,  the last  reported  sales price of the Common
          Stock of WHX as reported on the New York Stock Exchange Composite Tape
          was $8.875.

Long-Term Incentive and Pension Plans.

         The Company does not have any  long-term  incentive or defined  benefit
pension plans.

Deferred Compensation Agreements.

         Certain  key   employees  of  the  Company  were  parties  to  deferred
compensation  agreements and/or severance agreements.  The deferred compensation
agreements  generally  provide that if the employee remains  continuously in the
employ of the  Company  until  the  fifth  anniversary  of the  approval  of the
Company's  Plan of  Reorganization  (the  "Plan")  (which  Plan was  approved on
January 3, 1991),  or if the  employee's  employment is  terminated  within such
period by reason of permanent  disability,  retirement at age 65 or  involuntary
termination  without  good cause,  the  employee is entitled to receive,  over a
fifteen-year  period  commencing  at  the  later  of age  65 or  termination  of
employment,  an  amount  equal to  twice  his base  salary  for the most  recent
twelve-month  period of his  employment  prior to January  3,  1996.  The annual
benefits  payable to Messrs.  Chbosky,  Tuthill  and Hesse upon  retirement  was
$18,667, $18,000 and $20,000, respectively.  Certain other deferred compensation
payments are payable by WPSC in certain circumstances, such as a demotion in job
status  without  good cause,  death or as a result of a change of control of the
Company.  Each of Messrs.  Chbosky,  Tuthill  and Hesse is a party to a deferred
compensation  agreement such as is described above.  Except as described in this
paragraph, and in the next paragraph with respect to the employment agreement of
Mr.  Wareham,  no plan or arrangement  exists which results in compensation to a
Named  Executive  Officer  in excess of  $100,000  upon  such  officer's  future
termination of employment or upon a change-of-control.

Employment Agreements.

         As of December 31, 1996, Mr. James L. Wareham was employed as President
of the Company,  President of WHX and Chairman of the Board and Chief  Executive
Officer of WPSC under a two-year  agreement  which expired  April 29, 1995,  but
which was automatically extended for a successive two-year period. The agreement
provided  for an annual  salary to Mr.  Wareham of $400,000  and an annual bonus
awarded in the sole  discretion  of the Company.  Mr.  Wareham was not granted a
bonus for services  rendered in 1996.  In  addition,  the  employment  agreement
provided for Mr. Wareham to receive the cash  surrender  value of life insurance
contracts  purchased  by the Company upon  termination  of his  employment.  The
annual premium paid by the Company on the life insurance  contracts was $40,000.
The employment agreement provided that in the event Mr. Wareham's employment was
terminated  without cause or Mr. Wareham  voluntarily  terminated his employment
due to a material  change in the nature and scope of his  authorities and duties
after a change in control of the Company  occurred,  he would have been entitled
to receive a payment of $800,000,  and other specified  benefits for a period of
one year from the date of termination.  Specified  benefits under Mr.  Wareham's
employment agreement would have been forfeited under

                                      -56-
<PAGE>
certain circumstances. In February 1997, Mr. Wareham resigned from his positions
with the Company and was succeeded by Mr. John R. Scheessele.

         Mr.  John  R.  Scheessele  commenced  employment  as  President  of the
Company,  President  of WHX and  President,  Chairman  of the  Board  and  Chief
Executive Officer of WPSC pursuant to a three-year employment  agreement,  dated
as  of  February  7,  1997,  which  is  automatically  extended  for  successive
three-year periods unless earlier terminated  pursuant to the provisions of such
agreement.  The  agreement  provides for an annual  salary to Mr.  Scheessele of
$400,000  and an  annual  bonus  to be  awarded  in the sole  discretion  of the
Company. The Company will consider several factors in determining whether to pay
a bonus to Mr.  Scheessele  including the performance of Mr.  Scheessele and the
resulting benefits to the Company and the overall  performance of the Company as
measured by the guidelines  specified in the employment  agreement that are used
to determine the bonuses of other senior executives of the Company. In addition,
the  employment  agreement  provides  for Mr.  Scheessele  to  receive  the cash
surrender  value of life  insurance  contracts  purchased  by the  Company  upon
termination of his  employment.  The employment  agreement  provides that in the
event Mr. Scheessele's  employment is terminated without cause or Mr. Scheessele
voluntarily terminates his employment due to a material change in the nature and
scope of his  authorities  and duties  after a change in control of the  Company
occurs,  he will be  entitled  to  receive a payment  of  $1,200,000,  and other
specified  benefits  for a  period  of one year  from  the date of  termination.
Specified benefits under Mr. Scheessele's employment agreement will be forfeited
under certain circumstances.

         In November 1997, Mr.  Frederick G. Chbosky resigned from his positions
as Chief  Financial  Officer of each of the Company,  WHX and WPSC. In 1998, Mr.
Chbosky will receive from WPSC a severance payment of $128,100.

         Mr. Paul J. Mooney commenced employment as Executive Vice President and
Chief  Financial  Officer of each of the  Company,  WHX and WPSC  pursuant  to a
three-year  employment  agreement,  dated  as of  October  17,  1997,  which  is
automatically   extended  for  successive   three-year  periods  unless  earlier
terminated pursuant to the provisions of such agreement.  The agreement provides
for an annual salary to Mr. Mooney of $200,000 and an annual bonus to be awarded
in the sole discretion of the Company. The Company will consider several factors
in determining whether to pay a bonus to Mr. Mooney including the performance of
Mr. Mooney and the resulting benefits to the Company and the overall performance
of the  Company  as  measured  by the  guidelines  specified  in the  employment
agreement  that are used to determine the bonuses of other senior  executives of
the Company.  In addition,  the employment  agreement provides for Mr. Mooney to
receive the cash surrender  value of life insurance  contracts  purchased by the
Company upon termination of his employment.  The employment  agreement  provides
that in the event Mr.  Mooney's  employment is  terminated  without cause or Mr.
Mooney  voluntarily  terminates his  employment due to a material  change in the
nature and scope of his  authorities and duties after a change in control of the
Company occurs, he will be entitled to receive a payment of $600,000,  and other
specified  benefits  for a  period  of one year  from  the date of  termination.
Specified  benefits under Mr.  Mooney's  employment  agreement will be forfeited
under certain circumstances.


Compensation Committee Interlock and Insider Participation.

         The Board of Directors of the Company is  responsible  for  determining
compensation  of the  Company's  executive  officers.  Mr. Olshan is a member of
Olshan  Grundman  Frome &  Rosenzweig  LLP,  which has been  retained as outside
general  counsel to the Company  since  January  1991.  Fees  received  from the
Company by such firm  during the fiscal  year ended  December  31,  1996 did not
exceed 5% of the Company's or the firm's revenues.

                                      -57-

<PAGE>
                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS;
                    TRANSACTIONS BETWEEN THE COMPANY AND WHX

         John R. Scheessele, President of the Company and WPSC and a director of
the Company and WPSC, and Akimuni Takewaka, a director of WPSC, are directors of
Wheeling-Nisshin.   Mr.   Takewaka   is   also   Chairman   of  the   Board   of
Wheeling-Nisshin.  James D. Hesse,  a former Vice  President of the Company,  is
President,  Chief  Executive  Officer  and a director of  Wheeling-Nisshin.  The
Company currently holds a 35.7% equity interest in Wheeling-Nisshin.

         Marvin L. Olshan, a director and Secretary of the Company,  is a member
of Olshan  Grundman  Frome &  Rosenzweig  LLP,  which firm has been  retained as
outside  general  counsel to the Company since January 1991.  Fees received from
the Company by such firm during the fiscal year ended  December 31, 1996 did not
exceed 5% of the Company's revenues.

         The Company and WHX and WHX's  affiliates have in the past entered into
intercompany   transactions   and  agreements   incident  to  their   respective
businesses,  and the Company and WHX may enter into  material  transactions  and
agreements  from time to time in the future.  In  connection  with the  November
Offering,  the Company and WHX amended  certain  existing  agreements,  and also
entered into agreements with respect to the respective  obligations that will be
assumed by each  party.  These  agreements  were not the result of arm's  length
negotiations  between the  parties.  It is possible  that  conflicts of interest
could arise between the Company and WHX in certain circumstances.

         The  following  is a summary of certain  agreements,  arrangements  and
transactions between the Company and WHX.

Indemnification and Intercreditor Agreement

         Pursuant to the Indemnification Agreement (as defined), the Company has
agreed to indemnify WHX and hold WHX harmless from all  liabilities  relating to
the operations of the Company whether  relating to or arising out of occurrences
prior  to,  on or  after  the  closing  of  the  November  Offering,  and  other
obligations assumed at the Closing.  Similarly,  WHX has agreed to indemnify the
Company  and hold the  Company  harmless  from all  liabilities  relating to the
operations  of the  business of WHX,  other than the  business  of the  Company,
whether  relating  to or arising  out of  occurrences  prior to, on or after the
closing of the  November  Offering.  To the  extent  WHX is called  upon to make
payments  under its  guarantees  of certain of the Company's  indebtedness,  the
Company  will  indemnify  it in  respect  of such  payments.  To the  extent the
Company's  actions cause a default under the  Revolving  Credit  Facility or the
termination  of the  Receivables  Facility  or a default  under  any other  debt
instrument  of WHX or Unimast,  the Company  will  indemnify  WHX and Unimast in
respect of any  incremental  costs and  expenses  suffered  by WHX or Unimast on
account thereof. The Company's  obligations under the Indemnification  Agreement
will be subordinate to the Company's  obligations under the Notes. To the extent
WHX's or Unimast's  actions cause a default under the Revolving  Credit Facility
or the termination of the Receivables Facility or a default under any other debt
instrument of the Company, WHX and Unimast will indemnify the Company in respect
of any  incremental  costs and expenses  and damages  suffered by the Company on
account thereof. See "Indemnification and Intercreditor Agreement."

Tax Sharing Agreement

         The Company  will be included in the  consolidated  federal  income tax
returns  filed  by WHX  during  all  periods  in  which it has been or will be a
wholly-owned  subsidiary of WHX ("Affiliation  Year").  The Company and WHX have
entered into an agreement (the "Tax Sharing Agreement") providing for the manner
of  determining  payments  with respect to federal  income tax  liabilities  and
benefits  arising in Affiliation  Years.  Under the Tax Sharing  Agreement,  the
Company  will  pay to WHX an  amount  equal to the  share of WHX's  consolidated
federal income tax liability,  generally  determined on a separate return basis,
and WHX will pay the Company for any  reduction  in WHX's  consolidated  federal
income  tax  liability  resulting  from  utilization  or deemed  utilization  of
deductions,  losses,  and credits arising which are attributable to the Company,
in each  case net of any  amounts  theretofore  paid or  credited  by WHX or the
Company to the other with respect thereto.  In the event that WHX's consolidated
federal income tax liability for any Affiliation  Year is adjusted upon audit or
otherwise, the Company

                                      -58-

<PAGE>
will bear any additional  liability or receive any refund which is  attributable
to  adjustments  of items of  income,  deduction,  gain,  loss or  credit of the
Company. WHX shall permit the Company to participate in any audits or litigation
with respect to  Affiliation  Years,  but WHX will  otherwise have exclusive and
sole responsibility and control over any such proceedings.

Advances

         From time to time WHX has made advances to the Company,  principally to
fund working  capital needs and interest  payments on debt. The Company also has
made advances to WHX, from time to time,  principally to fund the payment by WHX
of dividends on its outstanding preferred stock and the working capital needs of
Unimast.  As of September 30, 1997,  the Company had made advances to WHX in the
net amount of $15.2 million. All advances were repayable upon demand and did not
bear interest.  To the extent the Company has net outstanding advances from WHX,
the Company's  obligations  to repay such advances will be  subordinated  to the
repayment obligations on the Notes.

Management Agreement

         Pursuant to a  management  agreement,  as amended,  between WHX and WPN
Corp.  ("WPN"),  of which Ronald LaBow, the Chairman of the Board of the Company
is the sole  stockholder  and an officer and director,  WPN provides  financial,
management,  advisory and consulting services to WHX and the Company, subject to
the supervision  and control of the  independent  directors of WHX. In 1996, WPN
received  a  monthly  fee  of  $458,333.33,  with  total  payments  in  1996  of
$5,500,000.  The  Company  has agreed to  contribute  $2.5  million  towards the
payment of such  annual fee in  consideration  of services to be rendered to the
Company.


                                      -59-

<PAGE>
                      DESCRIPTION OF PRINCIPAL INDEBTEDNESS

Revolving Credit Facility

         WPSC has a Revolving Credit Facility with Citibank,  N.A. as agent. The
Revolving Credit Facility provides for borrowing for general corporate  purposes
of up to $150  million,  and with a $35 million  sublimit for Letters of Credit.
The  Revolving  Credit  Facility  expires  May 3,  1999.  Borrowings  under  the
Revolving  Credit  Facility  are secured  primarily by inventory of the Company,
WPSC, PCC and WCP,  subsidiaries of the Company,  and Unimast.  The terms of the
Revolving Credit Facility contain various restrictive covenants,  limiting among
other things,  dividend payments or other distributions of assets, as defined in
the Revolving  Credit  Facility.  Certain  financial  covenants  associated with
leverage, net worth, capital spending, cash flow and interest coverage must also
be maintained. The Company, PCC, WCP and Unimast have each guaranteed all of the
obligations of WPSC under the Revolving Credit Facility.  Borrowings outstanding
against the  Revolving  Credit  Facility at  September  30, 1997  totaled  $97.0
million.

         The  Revolving  Credit  Facility  bears  interest,  payable  monthly in
arrears,  at the Citibank  prime rate plus 1.0% and/or a Eurodollar  rate margin
plus  2.25%,  but the  margin  over the prime rate and the  Eurodollar  rate can
fluctuate up or down based upon  performance.  The maximum  prime rate margin is
1.00% and the maximum  Eurodollar  margin is 2.25%.  The letter of credit fee is
2.25% and is also performance-based.  The average interest rate on the Company's
borrowings, at September 30, 1997 was 8.16%.

         WPSC also has a separate  facility with  Citibank,  N.A. for letters of
credit up to $50 million. At September 30, 1997 letters of credit totaling $16.9
million  were  outstanding  under  this  facility.  The  letters  of credit  are
collateralized at 105% with U.S. Government securities owned by the Company, and
are  subject  to an  administrative  charge  of .4% per  annum on the  amount of
outstanding letters of credit.

Term Loan Agreement

         The  Company  entered  into the Term Loan  Agreement  with DLJ  Capital
Funding,  Inc., as syndication agent,  Donaldson,  Lufkin & Jenrette  Securities
Corporation,  as  arranger,  Citicorp  USA,  Inc.,  as  documentation  agent,  a
financial  institution to be named as administrative agent and the lenders party
thereto on November  20,  1997,  pursuant to which the  Company  borrowed  $75.0
million.  The net proceeds of the Term Loan Agreement  were used,  together with
the net  proceeds  of the  November  Offering,  to defease  the Old Notes and to
reduce borrowings under the Revolving Credit Facility.

         The  Term  Loan  Agreement  matures  on  November  15,  2006.   Amounts
outstanding  under the Term Loan  Agreement  are  expected  to bear  interest at
either (i) the Alternate  Base Rate (as defined  therein) plus 2.25% or (ii) the
LIBO Rate (as defined therein) plus 3.25%,  determined at the Company's  option.
The Company's  obligations  under the Term Loan  Agreement will be guaranteed by
the Company's  Restricted  Subsidiaries.  The Company may prepay the obligations
under the Term Loan  Agreement  beginning  on November  15,  1998,  subject to a
premium of 2.0% of the principal  amount thereof.  Such premium declines to 1.0%
on November 15, 1999 with no premium on or after November 15, 2000.

         The  Term  Loan  Agreement  contains  customary   representations   and
warranties.  Covenants and events of default  under the Term Loan  Agreement are
substantially  similar to those described under  "Description of Notes-- Certain
Covenants" and "--Events of Default and  Remedies."  Lenders under the Term Loan
Agreement have customary voting, participation and assignment rights.

                                      -60-

<PAGE>
                       DESCRIPTION OF RECEIVABLES FACILITY

         In August  1994  WPSC  entered  into an  agreement  to sell,  up to $75
million on a revolving basis, an undivided  percentage ownership in a designated
pool of accounts receivable generated by WPSC and two of its affiliates, WCP and
PCC.  The  agreement  expires in August  1999.  In July 1995,  WPSC amended such
agreement to sell an additional $20 million on similar terms and conditions.  In
October  1995,  WPSC  entered  into an  agreement  to  include  the  receivables
generated  by  Unimast,  in the  pool  of  accounts  receivable  sold.  Accounts
receivable  at December  31,  1996,  exclude $45 million  representing  accounts
receivable sold with recourse limited to the extent of  uncollectible  balances.
As of September 30, 1997, fees paid by the Company ranged from 7.42% to 8.50% of
the outstanding  amount of receivables  sold. Based on the Company's  collection
history,  the  Company  believes  that  credit  risk  associated  with the above
arrangement is immaterial.  Accounts receivable sold pursuant to the Receivables
Facility at September 30, 1997 aggregated $48.5 million.

                   INDEMNIFICATION AND INTERCREDITOR AGREEMENT

         Unimast,   WHX  and  the  Company   entered   into  an   intercreditor,
indemnification and subordination  agreement (the  "Indemnification  Agreement")
upon the  consummation  of the November  Offering  which  provides,  among other
things, that Unimast and WHX will be responsible to the Company for repayment of
any of Unimast's  borrowings under the Revolving Credit Facility and have agreed
to indemnify the Company if a default occurs under the Revolving Credit Facility
or if the  Receivables  Facility is terminated as a result of a breach of either
of such agreements by Unimast.  In addition,  the Company is solely  responsible
for  repayment of its  borrowings  under the Revolving  Credit  Facility and has
agreed to  indemnify  WHX and Unimast if a default  occurs  under the  Revolving
Credit  Facility or if the  Receivables  Facility is terminated as a result of a
breach of either of such  agreements by the Company.  The Company's  obligations
under  the  Indemnification  Agreement  will  be  subordinate  to the  Company's
obligations under the Notes. See "Risk Factors--Cross-default Provisions."

                                      -61-

<PAGE>
                          DESCRIPTION OF THE NEW NOTES

         The Old Notes were issued under the  Indenture  among the Company,  the
Guarantors and Bank One, N.A., as Trustee (in such capacity, the "Trustee"). The
New Notes will be issued under the Indenture,  which will be qualified under the
Trust Indenture Act of 1939, as amended (the "Trust  Indenture  Act"),  upon the
effectiveness of the Registration  Statement of which this Prospectus is a part.
The form and terms of the New Notes are the same in all material respects as the
form and terms of the Old Notes, except that the offer and sale of the New Notes
will have been registered under the Securities Act and, therefore, the New Notes
will not bear legends restricting transfer thereof. Upon the consummation of the
Exchange  Offer,  Holders of Notes will not be entitled to  registration  rights
under,  or the  contingent  increase in interest rate provided  pursuant to, the
Registration Rights Agreement.  The New Notes will evidence the same debt as the
Old Notes and will be treated as a single class under the Indenture with any Old
Notes that remain outstanding.

         The terms of the Notes  include those stated in the Indenture and those
made part of the Indenture by reference to the Trust  Indenture Act as in effect
on the date of the  Indenture.  The  Notes  are  subject  to all such  terms and
reference is made to the Indenture  and the Trust  Indenture Act for a statement
thereof.  A copy of the  Indenture  has been  filed  with the  Commission  as an
exhibit to the Registration Statement of which this Prospectus forms a part. The
following  summary,  which describes certain provisions of the Indenture and the
Notes,  does not purport to be complete  and is subject to, and is  qualified in
its  entirety  by  reference  to, the  Indenture  and the Notes,  including  the
definitions  therein of terms not  defined  herein  and those  terms made a part
thereof by the Trust  Indenture Act.  Whenever  particular  defined terms of the
Indenture not otherwise  defined  herein are referred to, such defined terms are
incorporated herein by reference.

Principal, Maturity and Interest

         The Notes are or will be senior  unsecured  obligations of the Company,
limited  in  aggregate  principal  amount  to  $275,000,000  and will  mature on
November 15,  2007.  Interest on the Notes will accrue at the rate of 9 1/4% per
annum and will be payable  semi-annually  in arrears on May 15 and  November  15
(each, an "Interest  Payment  Date"),  commencing on May 15, 1998, to holders of
record on the immediately  preceding May 1 and November 1. Interest on the Notes
will accrue from the most recent date to which  interest has been paid or, if no
interest has been paid,  from the date of original  issuance.  Interest  will be
computed  on the basis of a 360-day  year  comprised  of twelve  30-day  months.
Principal of and interest,  premium (if any) and Liquidated  Damages (if any) on
the Notes will be payable at the office or agency of the Company  maintained for
such  purpose  or, at the option of the  Company,  payment  may be made by check
mailed to holders of the Notes at their  respective  addresses  set forth in the
register of holders; provided,  however, that all payments with respect to Notes
the holders of which have given wire transfer  instructions  to the Company will
be required to be made by wire transfer of  immediately  available  funds to the
accounts  specified by the holders  thereof.  Until otherwise  designated by the
Company,  the  Company's  office or  agency  will be the  office of the  Trustee
maintained for such purpose. The Notes will be issued in denominations of $1,000
and integral multiples thereof.

Ranking

         The Notes are or will be unsecured obligations of the Company,  ranking
senior in right of payment to all existing and future subordinated  indebtedness
of the  Company and pari passu with all  existing  and future  senior  unsecured
indebtedness of the Company, including borrowings under the Term Loan Agreement.
The Notes will be effectively  junior to secured  indebtedness of the Company to
the extent of the assets securing the indebtedness,  and to secured indebtedness
of  Subsidiaries  of  the  Company,   to  the  extent  of  the  assets  of  such
subsidiaries.  See  "--Guarantees."  At September 30, 1997, on a pro forma basis
giving  effect to the  November  Offering,  the  borrowings  under the Term Loan
Agreement and the use of proceeds therefrom,  there would have been an aggregate
of $56.8 million of indebtedness  of  Subsidiaries of the Company.  In addition,
the  Company  would have had the ability to borrow an  additional  approximately
$94.5 million under the Revolving Credit Facility at September 30, 1997.  Except
to the extent of the Subsidiary Guarantees, holders of the Notes would have been
effectively  subordinated to all such  indebtedness  of  Subsidiaries  and trade
payables of WPSC.

                                      -62-

<PAGE>
Guarantees

         The  Company's  payment  obligations  under the Notes are  jointly  and
severally  guaranteed  on a senior  basis by all of the  Company's  present  and
future  Subsidiaries  (excluding  Unrestricted  Subsidiaries) (the "Guarantors")
pursuant to the Subsidiary Guarantees. The Subsidiary Guarantees rank pari passu
in right of  payment  to all  existing  and future  senior  Indebtedness  of the
Guarantors,  including the Guarantors'  obligations  under the Revolving  Credit
Facility,  any  successor  credit  facility  and the Term Loan  Agreement.  Each
Subsidiary  Guarantee  is an  unconditional  and  irrevocable  guarantee  of the
obligations of the Company under the Notes and the Indenture. The obligations of
each Guarantor  under its Subsidiary  Guarantee is limited to the maximum amount
that may be paid thereunder without resulting in such Subsidiary Guarantee being
deemed to  constitute a fraudulent  conveyance  or a fraudulent  transfer  under
applicable law. See "Risk Factors--Fraudulent  Conveyances;  Possible Invalidity
of Subsidiary  Guarantees."  Each Guarantor that makes a payment or distribution
under its Subsidiary  Guarantee  shall be entitled to a  contribution  from each
other  Guarantor so long as exercise of such right does not impair the rights of
holders of Notes under any Subsidiary Guarantee.

         The Indenture  provides that no Guarantor may consolidate with or merge
with or into (whether or not such Guarantor is the surviving person) or sell all
or  substantially  all of its assets to, another  corporation,  person or entity
whether  or not  affiliated  with  such  Guarantor  unless  (a)  subject  to the
provisions  of the  following  paragraph,  the person formed by or surviving any
such  consolidation or merger (if other than such Guarantor)  assumes all of the
obligations of such Guarantor,  pursuant to a supplemental indenture in form and
substance reasonably satisfactory to the Trustee, under the Subsidiary Guarantee
of such Guarantor and the Indenture; (b) immediately after giving effect to such
transaction,  no Default or Event of Default exists; (c) such Guarantor,  or any
Person  formed by or  surviving  any such  consolidation  or merger,  would have
Consolidated Net Worth  (immediately  after giving effect to such  transaction),
equal to or greater than the Consolidated Net Worth of the Guarantor immediately
preceding the transaction;  and (d) the Company would be permitted,  immediately
after giving effect to such  transaction,  to incur at least $1.00 of additional
Indebtedness pursuant to the Consolidated Interest Coverage Ratio test set forth
in the covenant described under the caption "--Certain  Covenants--Incurrence of
Indebtedness and Issuance of Preferred Stock." Notwithstanding the provisions of
this  paragraph,  the  Indenture  will not  prohibit  the  merger  of two of the
Guarantors or the merger of a Guarantor into the Company.

         The  Indenture  provides  that,  in  the  event  of  a  sale  or  other
disposition  of all of the capital stock of any  Guarantor  (including by way of
merger  or  consolidation)  or all of the  assets of such  Guarantor,  then such
Guarantor  (in the event of a sale or other  disposition  of all of the  capital
stock of such Guarantor) or the corporation acquiring the property (in the event
of a sale or other  disposition of all of the assets of such  Guarantor) will be
released  and  relieved  of any  obligations  under  its  Subsidiary  Guarantee;
provided,  however,  that the Net Proceeds of such sale or other disposition are
applied in  accordance  with the  applicable  provisions of the  Indenture.  See
"--Repurchase at the Option of Holders--Asset Sales." In addition, the Indenture
will provide that, in the event the Board of Directors of the Company designates
a  Guarantor  to be an  Unrestricted  Subsidiary,  then such  Guarantor  will be
released  and  relieved  of any  obligations  under  its  Subsidiary  Guarantee;
provided,  however,  that such  designation is conducted in accordance  with the
applicable provisions of the Indenture.

Optional Redemption

         The Notes  will not be  redeemable  at the  Company's  option  prior to
November 15, 2002.  Thereafter,  the Notes will be subject to  redemption at any
time at the option of the Company, in whole or in part, upon not less than 30 or
more  than 60 days'  notice  to each  holder  of Notes  to be  redeemed,  at the
redemption  prices  (expressed  as  percentages  of principal  amount) set forth
below, plus accrued and unpaid interest and Liquidated  Damages, if any, thereon
to the  applicable  redemption  date,  if redeemed  during the  12-month  period
beginning on November 15 of the years indicated below:

                                      -63-

<PAGE>
         Year                                      Percentage
         ----                                      ----------

         2002......................                 104.625%
         2003......................                 103.083%
         2004......................                 101.542%
         2005 and thereafter.......                 100.000%


         Notwithstanding  the  foregoing,  on or prior to November 15, 2000, the
Company  may  redeem  up to 35% of  the  aggregate  principal  amount  of  Notes
originally  issued at a redemption price (expressed as a percentage of principal
amount) of 109.25% of the  principal  amount  thereof,  plus  accrued and unpaid
interest and Liquidated  Damages,  if any,  thereon to the redemption date, with
the net cash proceeds of one or more Public Equity Offerings; provided, however,
that (a) at least  65% of the  aggregate  principal  amount  of Notes  initially
issued  remains  outstanding  immediately  after  the  occurrence  of each  such
redemption  and (b) such  redemption  occurs no later than 30 days following the
date of the consummation of such Public Equity Offering.

         At any time prior to November 15, 2002,  the Notes may also be redeemed
as a whole but not in part at the option of the  Company,  upon not less than 30
nor more than 60 days prior notice mailed by  first-class  mail to each Holder's
registered  address, at a redemption price equal to 100% of the principal amount
thereof plus the Applicable Premium, accrued interest and Liquidated Damages, if
any,  thereon to the redemption  date (subject to the right of Holders of record
on the relevant  record date to receive  interest  due on the relevant  interest
payment date).

         "Applicable  Premium"  means,  with respect to a Note at any redemption
date, the greater of (i) 1.0% of the principal  amount of such Note and (ii) the
excess of (A) the present value at such time of (1) the redemption price of such
Note at November  15, 2002 plus (2) all required  interest  payments due on such
Note  through  November 15, 2002,  computed  using a discount  rate equal to the
Treasury  Rate plus 50 basis  points,  over (B) the then  outstanding  principal
amount of such Note.

         "Treasury  Rate" means the yield to maturity at the time of computation
of United States Treasury  securities with a constant  maturity (as compiled and
published  in the most recent  Federal  Reserve  Statistical  Release H.15 (519)
which has become  publicly  available  at least two  business  days prior to the
Redemption Date (or, if such  Statistical  Release is no longer  published,  any
publicly  available  source or similar  market  data)) most nearly  equal to the
period from the redemption date to November 15, 2002; provided, however, that if
the period from the  redemption  date to  November  15, 2002 is not equal to the
constant  maturity  of a United  States  Treasury  security  for  which a weekly
average  yield  is  given,  the  Treasury  Rate  shall  be  obtained  by  linear
interpolation  (calculated to the nearest one-twelfth of a year) from the weekly
average  yields of United States  Treasury  securities for which such yields are
given,  except that if the period from the redemption  date to November 15, 2002
is less than one year, the weekly average yield on actually traded United States
Treasury securities adjusted to a constant maturity of one year shall be used.

Selection and Notice

         In the event that less than all of the Notes are to be  redeemed at any
time,  selection  of  Notes  for  redemption  will  be made  by the  Trustee  in
compliance with the requirements of the principal national securities  exchange,
if any, on which the Notes are listed,  or, if the Notes are not so listed, on a
pro rata  basis,  by lot or by such  method as the  Trustee  shall deem fair and
appropriate;  provided,  however,  that no Note shall be redeemed in a principal
amount that is less than $1,000.  Notices of redemption shall be mailed by first
class mail at least 30 but not more than 60 days before the  redemption  date to
each holder of Notes to be redeemed at its registered address. If any Note is to
be redeemed in part only,  the notice of  redemption  that  relates to such Note
shall state the portion of the principal amount thereof to be redeemed and a new
Note in principal  amount equal to the  unredeemed  portion of the original Note
shall be issued  in the name of the  holder  thereof  upon  cancellation  of the
original Note. On and after the redemption  date,  interest  ceases to accrue on
Notes or portions of them called for redemption.

                                      -64-

<PAGE>
Mandatory Redemption

         Except  as  set  forth  below  under  "--Repurchase  at the  Option  of
Holders,"  the Company is not required to make any  mandatory  redemption  of or
sinking fund payments with respect to the Notes.

Repurchase at the Option of Holders

  Change of Control

         Upon the  occurrence  of a  Change  of  Control,  the  Company  will be
required to make an offer (a "Change of Control Offer") to repurchase all or any
part (equal to $1,000 or an integral multiple thereof) of each holder's Notes at
an offer price in cash equal to 101% of the aggregate  principal amount thereof,
plus accrued and unpaid interest and Liquidated  Damages, if any, thereon to the
date of repurchase (the "Change of Control Payment"). Within 30 days following a
Change of  Control,  the  Company  will  mail a notice  to each  holder of Notes
describing the transaction  that  constitutes the Change of Control and offering
to repurchase Notes on the date specified in such notice, which date shall be no
earlier  than 30 days and no later  than 60 days  from the date  such  notice is
mailed  (the  "Change of Control  Payment  Date"),  pursuant  to the  procedures
required by the Indenture and described in such notice.  The Company will comply
with the  requirements  of Rule  14e-1  under  the  Exchange  Act and any  other
securities  laws  and  regulations  thereunder  to  the  extent  such  laws  and
regulations  are  applicable  in  connection  with the  repurchase of Notes as a
result of a Change of Control.

         On or before the Change of Control  Payment Date,  the Company will, to
the extent lawful, (a) accept for payment all Notes or portions thereof properly
tendered  pursuant to the Change of Control  Offer,  (b) deposit with the Paying
Agent an amount  equal to the Change of Control  Payment in respect of all Notes
or portions  thereof so tendered and (c) deliver or cause to be delivered to the
Trustee the Notes so accepted together with an officer's certificate stating the
aggregate  principal  amount of Notes or portions thereof being purchased by the
Company. The Paying Agent will promptly mail to each holder of Notes so tendered
the Change of Control  Payment for such Notes,  and the  Trustee  will  promptly
authenticate  and mail (or cause to be transferred by book entry) to each holder
a new Note equal in  principal  amount to any  unpurchased  portion of the Notes
surrendered,  if any;  provided,  however,  that each such new Note will be in a
principal  amount of $1,000 or an integral  multiple  thereof.  The Company will
publicly  announce  the results of the Change of Control  Offer on or as soon as
practicable after the Change of Control Payment Date.

         Except as  described  above with  respect to a Change of  Control,  the
Indenture  does not contain  provisions  that permit the holders of the Notes to
require  that the  Company  repurchase  or  redeem  the  Notes in the event of a
takeover,  recapitalization  or similar  transaction.  In addition,  the Company
could enter into certain transactions,  including acquisitions,  refinancings or
other  recapitalizations,  that could affect the Company's  capital structure or
the value of the Notes,  but that would not constitute a Change of Control.  The
Company's  ability to repurchase Notes following a Change of Control may also be
limited by the Company's then existing financial resources.

         The  Company  will not be  required  to make a Change of Control  Offer
following a Change of Control if a third party makes the Change of Control Offer
in the manner,  at the times and otherwise in compliance  with the  requirements
set forth in the  Indenture  applicable to a Change of Control Offer made by the
Company and purchases all Notes  validly  tendered and not withdrawn  under such
Change of Control Offer.

         A  "Change  of  Control"  will be  deemed  to have  occurred  upon  the
occurrence of any of the following: (a) the sale, lease, transfer, conveyance or
other disposition  (other than by way of merger or  consolidation),  in one or a
series of related transactions, of all or substantially all of the assets of the
Company and its  Restricted  Subsidiaries,  taken as a whole,  to any person (as
such term in used in Section  13(d)(3) of the Exchange Act), (b) the adoption of
a plan  relating to the  liquidation  or  dissolution  of the  Company,  (c) the
consummation of any transaction  (including,  without limitation,  any merger or
consolidation)  the result of which is that any  "person"  or  "group"  (as such
terms are used in Section  13(d)(3)  of the  Exchange  Act) other than WHX or an
underwriter or group of underwriters in an underwritten  public offering becomes
the  "beneficial  owner"  (as such term is  defined in Rule 13d-3 and Rule 13d-5
under  the  Exchange   Act),   directly  or  indirectly   through  one  or  more
intermediaries,  of at least 50% of the voting power of the  outstanding  voting
stock of the Company, (d) the merger or consolidation

                                      -65-

<PAGE>
of the Company  with or into another  corporation  with the effect that the then
existing  stockholders  of the Company hold less than 50% of the combined voting
power of the then outstanding voting securities of the surviving  corporation of
such merger or the  corporation  resulting  from such  consolidation  or (e) the
first day on which more than a majority of the members of the Board of Directors
of the Company are not Continuing Directors.

         "Continuing  Directors"  means,  as of any date of  determination,  any
member  of the Board of  Directors  of the  Company  who (a) was a member of the
Board of Directors of the Company on the date of original  issuance of the Notes
or (b) was  nominated for election to the Board of Directors of the Company with
the approval of, or whose  election to the Board of Directors of the Company was
ratified by, at least a majority of the Continuing Directors who were members of
the Board of Directors of the Company at the time of such nomination or election
or by WHX so long as WHX owns a majority of the Capital Stock of the Company.

  Asset Sales

         The  Indenture  provides that the Company will not, and will not permit
any of its Restricted  Subsidiaries to,  consummate an Asset Sale unless (a) the
Company  or  such   Restricted   Subsidiary,   as  the  case  may  be,  receives
consideration  at the time of such Asset Sale at least  equal to the fair market
value  (evidenced  by a resolution  of the Board of Directors of the Company set
forth in an  officer's  certificate  delivered  to the Trustee) of the assets or
Equity Interests issued or sold or otherwise disposed of and (b) at least 80% of
the consideration therefor received by the Company or such Restricted Subsidiary
is in the  form  of  cash;  provided,  however,  that  the  amount  of  (i)  any
liabilities  (as shown on the  Company's or such  Restricted  Subsidiary's  most
recent balance sheet) of the Company or such Restricted  Subsidiary  (other than
contingent  liabilities and liabilities that are by their terms  subordinated to
the Notes or any guarantee  thereof)  that are assumed by the  transferee of any
such assets pursuant to a customary novation agreement that releases the Company
or such Restricted  Subsidiary  from further  liability and (ii) any securities,
notes or other obligations received by the Company or such Restricted Subsidiary
from such  transferee  that are  converted  by the  Company  or such  Restricted
Subsidiary  within  30 days of  receipt  into  cash (to the  extent  of the cash
received) shall be deemed to be cash for purposes of this provision.

         Within 270 days after the  receipt  of any Net  Proceeds  from an Asset
Sale,  the  Company  or any such  Restricted  Subsidiary  shall  apply  such Net
Proceeds to reduce  Indebtedness  under the Revolving  Credit  Facility or other
pari passu Indebtedness (and, in the case of such other pari passu Indebtedness,
to correspondingly  reduce commitments with respect thereto). To the extent such
Net Proceeds are not utilized as  contemplated in the preceding  sentence,  such
Net Proceeds may, within 270 days after receipt thereof,  be utilized to acquire
Replacement Assets.  Pending the final application of any such Net Proceeds, the
Company or any such Restricted Subsidiary may otherwise invest such Net Proceeds
in any manner that is not  prohibited  by the  Indenture.  Any Net Proceeds from
Asset Sales that are not applied or invested as provided in this  paragraph will
be deemed to constitute "Excess Proceeds."

         When the aggregate amount of Excess Proceeds  exceeds $20 million,  the
Company  will be  required  to make an offer to all  holders of Notes (an "Asset
Sale  Offer") to  purchase  the  maximum  principal  amount of Notes that may be
purchased out of the Note Pro Rata Share of Excess Proceeds at an offer price in
cash in an amount equal to 100% of the principal  amount  thereof,  plus accrued
and unpaid  interest  and  Liquidated  Damages,  if any,  thereon to the date of
purchase,  in accordance with the procedures set forth in the Indenture.  To the
extent that the  aggregate  amount of Notes  tendered  pursuant to an Asset Sale
Offer is less than the amount that the Company is  required to  repurchase,  the
Company may use any remaining Excess Proceeds for general corporate purposes. If
the aggregate amount of Notes  surrendered by holders thereof exceeds the amount
that the Company is required to  repurchase,  the Trustee shall select the Notes
to be purchased on a pro rata basis.  Upon completion of such offer to purchase,
the amount of Excess Proceeds shall be reset at zero.

Certain Covenants

  Restricted Payments

         The  Indenture  provides that the Company will not, and will not permit
any of its Restricted  Subsidiaries  to, directly or indirectly,  (a) declare or
pay any dividend or make any other payment or distribution on account of

                                      -66-

<PAGE>
the  Company's  or  any  of  its  Restricted   Subsidiaries'   Equity  Interests
(including,  without  limitation,  any payment in connection  with any merger or
consolidation involving the Company) or to the direct or indirect holders of the
Company's  Equity  Interests in their  capacity as such (other than dividends or
distributions payable in Equity Interests (other than Disqualified Stock) of the
Company);  (b)  purchase,  redeem  or  otherwise  acquire  or  retire  for value
(including  without  limitation,  in connection with any merger or consolidation
involving the Company) any Equity  Interests of the Company (other than any such
Equity Interests owned by the Company or any Wholly Owned Restricted  Subsidiary
of the  Company);  (c) make any  payment  on or with  respect  to, or  purchase,
redeem,  defease or otherwise acquire or retire for value, any Indebtedness that
is subordinated  in right of payment to the Notes,  except a payment of interest
or principal at Stated Maturity; or (d) make any Restricted Investment (all such
payments  and other  actions  set forth in clauses  (a)  through (d) above being
collectively referred to as "Restricted  Payments"),  unless, at the time of and
after giving effect to such Restricted Payment:

                  (i) no Default or Event of Default  shall have occurred and be
         continuing or would occur as a consequence thereof;

                  (ii) the Company would, at the time of such Restricted Payment
         and after giving pro forma effect thereto as if such Restricted Payment
         had been made at the beginning of the applicable  four-quarter  period,
         have been permitted to incur at least $1.00 of additional  Indebtedness
         pursuant to the Consolidated  Interest Coverage Ratio test set forth in
         the first  paragraph  of the covenant  described  under the caption "--
         Incurrence of Indebtedness and Issuance of Preferred Stock"; and

                  (iii) such  Restricted  Payment,  together  with the aggregate
         amount of all other  Restricted  Payments  made by the  Company and its
         Restricted  Subsidiaries after the date of the Indenture,  is less than
         the sum of (A) 50% of the  Consolidated  Net Income of the  Company for
         the period (taken as one accounting period) commencing April 1, 1998 to
         the end of the Company's  most recently  ended fiscal quarter for which
         internal  financial  statements  are  available  at the  time  of  such
         Restricted Payment (or, if such Consolidated Net Income for such period
         is a  deficit,  less  100%  of  such  deficit),  plus  (B)  100% of the
         aggregate Net Cash  Proceeds  received by the Company from the issue or
         sale since the date of the Indenture of Equity Interests of the Company
         (other  than  Disqualified  Stock)  or of  Disqualified  Stock  or debt
         securities  of the Company  that have been  converted  into such Equity
         Interests (other than any such Equity Interests,  Disqualified Stock or
         convertible  debt  securities  sold to a Restricted  Subsidiary  of the
         Company  and  other  than   Disqualified   Stock  or  convertible  debt
         securities that have been converted into Disqualified  Stock), plus (C)
         to the extent that any  Restricted  Investment  that was made after the
         date of the  Indenture  is sold for  cash or  otherwise  liquidated  or
         repaid for cash, the sum of (x) the initial  amount of such  Restricted
         Investment  and (y) 50% of the aggregate  Net Proceeds  received by the
         Company or any Restricted Subsidiary in excess of the initial amount of
         such Restricted Investment, plus (D) $10 million.

         The  foregoing  provisions  do not  prohibit  (a)  the  payment  of any
dividend within 60 days after the date of declaration  thereof,  if at said date
of  declaration  such payment  would have  complied  with the  provisions of the
Indenture;  (b) the  redemption,  repurchase,  retirement,  defeasance  or other
acquisition of any subordinated  Indebtedness or Equity Interests of the Company
in exchange for, or out of the net cash proceeds of the substantially concurrent
sale (other than to a  Restricted  Subsidiary  of the  Company) of, other Equity
Interests of the Company (other than any Disqualified Stock);  provided that the
amount of any such Net Cash Proceeds that are utilized for any such  redemption,
repurchase,  retirement,  defeasance or other acquisition shall be excluded from
clause (iii) (B) of the preceding  paragraph;  (c) the  defeasance,  redemption,
repurchase,  retirement or other  acquisition of subordinated  Indebtedness with
the Net Cash  Proceeds  from an  incurrence  of, or in exchange  for,  Permitted
Refinancing  Indebtedness;  (d) the  payment  of any  dividend  by a  Restricted
Subsidiary  of the Company to the holders of its Equity  Interests on a pro rata
basis;  (e) so long as no Default or Event of Default shall have occurred and be
continuing,  the repurchase,  redemption or other  acquisition or retirement for
value of any Equity Interests of the Company held by any member of the Company's
or any of its Restricted  Subsidiaries' management upon the death, disability or
termination  of  employment  of such  member of  management;  provided  that the
aggregate  price paid for all such  repurchased,  redeemed,  acquired or retired
Equity Interests shall not exceed $500,000 in any calendar year and $2.5 million
in the aggregate;  (f) loans or advances to Unimast by the Company or WPSC prior
to the first  anniversary  of the date of the  Indenture of amounts  borrowed by
WPSC under the Revolving Credit Facility  provided (i) such loans or advances do
not exceed $40 million at any time outstanding, (ii) Unimast pays interest

                                      -67-

<PAGE>
to WPSC on such loans or advances in an amount equal to the interest  payable by
WPSC on such amounts  pursuant to the Revolving  Credit  Facility and (iii) such
loans and  advances are repaid in full on or prior to the first  anniversary  of
the date of the Indenture;  (g) the payment by the Company of management fees to
WHX not to exceed $2.5  million in any calendar  year,  in exchange for services
provided to it by WPN Corp. pursuant to the management agreement between WHX and
WPN Corp.; and (h) payments permitted under the WHX Agreements.

         In  determining  the amount of Restricted  Payments  permissible  under
clause (iii) of the first paragraph of this covenant,  amounts expended pursuant
to clauses (a) and (e) of the immediately  preceding paragraph shall be included
as Restricted Payments for purposes of such clause (iii).

         The Board of  Directors  of the Company may  designate  any  Restricted
Subsidiary to be an Unrestricted  Subsidiary if such designation would not cause
a  Default.   For  purposes  of  making  such  determination,   all  outstanding
Investments by the Company and its Restricted Subsidiaries (except to the extent
repaid in cash) in the Subsidiary so designated  will be deemed to be Restricted
Payments at the time of such designation.  All such outstanding Investments will
be deemed to constitute Investments in an amount equal to the greater of (a) the
net book value of such  Investments at the time of such  designation and (b) the
fair market  value of such  Investments  at the time of such  designation.  Such
designation will be permitted only if such Restricted Payment would be permitted
at such time and if such Restricted Subsidiary otherwise meets the definition of
an Unrestricted Subsidiary.

         The amount of all  Restricted  Payments  (other than cash) shall be the
fair  market  value on the date of the  Restricted  Payment of the  asset(s)  or
securities  proposed  to be  transferred  or  issued  by  the  Company  or  such
Restricted  Subsidiary,  as the case may be, pursuant to the Restricted Payment.
The fair market value of any non-cash  Restricted Payment shall be determined by
the Board of  Directors of the Company  whose  resolution  with respect  thereto
shall be  delivered  to the  Trustee.  Not  later  than the date of  making  any
Restricted  Payment,  the  Company  shall  deliver to the  Trustee an  officer's
certificate  stating that such Restricted Payment is permitted and setting forth
the basis upon which the calculations required by the covenant described in this
section were computed.

  Incurrence of Indebtedness and Issuance of Preferred Stock

         The  Indenture  provides that the Company will not, and will not permit
any of its Restricted  Subsidiaries to, directly or indirectly,  create,  incur,
issue,  assume,  guarantee or otherwise  become  directly or indirectly  liable,
contingently  or  otherwise,   with  respect  to  (collectively,   "incur")  any
Indebtedness  (including  Acquired  Indebtedness)  and that the Company will not
permit  any of its  Restricted  Subsidiaries  to issue any  shares of  preferred
stock;  provided,  however,  that the  Company  may  incur  Indebtedness  if the
Consolidated  Interest Coverage Ratio for the Company's most recently ended four
full fiscal  quarters for which  internal  financial  statements  are  available
immediately preceding the date on which such additional Indebtedness is incurred
would have been at least 2.00 to 1, on a pro forma basis  (including a pro forma
application of the net proceeds  therefrom),  as if the additional  Indebtedness
had been incurred at the beginning of such four-quarter period.

         Notwithstanding the foregoing, the Company and, to the extent set forth
below, its Restricted  Subsidiaries may incur the following (each of which shall
be given independent effect):

                  (a)  Indebtedness  of the  Company  under  the  Notes  and the
         Indenture;

                  (b) Permitted Working Capital  Indebtedness of the Company and
         its Restricted Subsidiaries;

                  (c)  Existing   Indebtedness  (other  than  Permitted  Working
         Capital  Indebtedness  and  Indebtedness  under  the  Letter  of Credit
         Facility);

                  (d)   Indebtedness   of  the   Company   and  its   Restricted
         Subsidiaries under the Letter of Credit Facility;

                  (e)  Capital  Expenditure   Indebtedness,   Capitalized  Lease
         Obligations  and  purchase  money  Indebtedness  of the Company and its
         Restricted  Subsidiaries in an aggregate principal amount not to exceed
         $50 million at any time outstanding;

                                      -68-

<PAGE>
                  (f) (i) Hedging  Obligations of the Company and its Restricted
         Subsidiaries  covering  Indebtedness  of the Company or such Restricted
         Subsidiary  (which  Indebtedness is otherwise  permitted to be incurred
         under this covenant) to the extent the notional principal amount of any
         such Hedging  Obligation  does not exceed the  principal  amount of the
         Indebtedness  to  which  such  Hedging  Obligation   relates;  or  (ii)
         repurchase   agreements,   reverse  repurchase  agreements  or  similar
         agreements   relating  to  marketable  direct   obligations  issued  or
         unconditionally guaranteed by the United States Government or issued by
         any  agency  thereof  and  backed by the full  faith and  credit of the
         United States,  in each case maturing  within one year from the date of
         acquisition; provided that the terms of such agreements comply with the
         guidelines  set forth in  Federal--Financial  Agreements  of Depository
         Institutions with Securities and Others (or any successor  guidelines),
         as adopted by the Comptroller of the Currency;

                  (g)   Indebtedness   of  the   Company   and  its   Restricted
         Subsidiaries in an aggregate principal amount not to exceed $30 million
         at any time outstanding;

                  (h)  Indebtedness  of the Company  representing  guarantees of
         Indebtedness  incurred by one of its Restricted  Subsidiaries  pursuant
         to, and in compliance with, another provision of this covenant;

                  (i)  Indebtedness  of the  Company  or  any of its  Restricted
         Subsidiaries  representing  guarantees of a portion of the Indebtedness
         of  Wheeling-Nisshin  which is not greater  than the  Company's or such
         Restricted  Subsidiary's  pro rata ownership of the outstanding  Equity
         Interests  in  Wheeling-Nisshin;   provided,  however,  that  (i)  such
         Indebtedness is expressly  subordinated to the prior payment in full in
         cash of all Obligations  with respect to the Notes and (ii) at the time
         of  incurrence  and  after  giving  effect  to  the   Indebtedness   of
         Wheeling-Nisshin  which is being guaranteed,  the Consolidated Interest
         Coverage  Ratio of  Wheeling-Nisshin  for its most recently  ended four
         full  fiscal  quarters  for which  internal  financial  statements  are
         available would have been at least 2.00 to 1, determined on a pro forma
         basis  as if any  additional  Indebtedness  had  been  incurred  at the
         beginning of such four quarter period;

                  (j) Indebtedness of the Company or its Restricted Subsidiaries
         representing guarantees of Indebtedness of Wheeling-Nisshin required to
         be made  pursuant  to the  Letter  of  Undertaking  not to  exceed  $10
         million;

                  (k) the  incurrence  by the  Company or any of its  Restricted
         Subsidiaries of intercompany  Indebtedness between or among the Company
         and any of its Wholly Owned Restricted Subsidiaries; provided, however,
         that (i) if the  Company  is the  obligor  on such  Indebtedness,  such
         Indebtedness is expressly  subordinated to the prior payment in full in
         cash of all  Obligations  with  respect  to the  Notes and (ii) (A) any
         subsequent issuance or transfer of Equity Interests that results in any
         such  Indebtedness  being held by a Person  other than the Company or a
         Wholly Owned  Restricted  Subsidiary and (B) any sale or other transfer
         of any such  Indebtedness to a Person that is not either the Company or
         a Wholly Owned Restricted  Subsidiary shall be deemed, in each case, to
         constitute an incurrence  of such  Indebtedness  by the Company or such
         Restricted Subsidiary, as the case may be;

                  (l)  Indebtedness under the Term Loan Agreement; and

                  (m) any  Permitted  Refinancing  Indebtedness  representing  a
         replacement,   renewal,   refinancing  or  extension  of   Indebtedness
         permitted  under the first  paragraph  and  clauses (c) and (l) of this
         covenant.

  Liens

         The  Indenture  provides that the Company will not, and will not permit
any of its Restricted  Subsidiaries to, directly or indirectly,  create,  incur,
assume or suffer to exist any Lien on any asset now owned or hereafter acquired,
or any  income or  profits  therefrom  or assign or convey  any right to receive
income therefrom,  without making effective provision for all payments due under
the Indenture and the Notes and the Subsidiary Guarantees to be directly secured
on an equal and ratable basis with the  obligations  so secured or, in the event
such  Indebtedness  is  subordinate  in right  of  payment  to the  Notes or the
Subsidiary Guarantees, prior to such Indebtedness,  in each case until such time
as such obligations are no longer secured by a Lien.

                                      -69-

<PAGE>
         Notwithstanding   the   foregoing,   the  Company  and  its  Restricted
Subsidiaries may create,  incur,  assume or suffer to exist (each of which shall
be given independent effect):

                  (a)  Permitted Liens;

                  (b)  Liens  to  secure  the  payment  of  Capital  Expenditure
         Indebtedness and Capitalized Lease  Obligations,  provided that (i) the
         aggregate principal amount of Indebtedness  secured by such Liens shall
         not  exceed the  lesser of cost or Fair  Market  Value of the assets or
         property  acquired,  constructed  or improved with the proceeds of such
         Indebtedness and (ii) such Liens shall not encumber any other assets or
         property of the company and its Subsidiaries;

                  (c)  Liens   secured  by  the  Capital   Stock  or  assets  of
         Wheeling-Nisshin  or Ohio Coatings Company to the extent required under
         agreements as existing on the date of the Indenture; and

                  (d)  Liens  on  accounts  receivable,  inventory,  intangibles
         necessary or useful for the sale of such  inventory,  and other current
         assets of the Company or any Restricted  Subsidiary or on Capital Stock
         of  Subsidiaries,  in each case  incurred to secure  Permitted  Working
         Capital Indebtedness.

  Dividend and Other Payment Restrictions Affecting Subsidiaries

         The  Indenture  provides that the Company will not, and will not permit
any of its  Restricted  Subsidiaries  to,  directly  or  indirectly,  create  or
otherwise  cause or suffer  to exist or  become  effective  any  encumbrance  or
restriction on the ability of any Restricted Subsidiary to (a) (i) pay dividends
or  make  any  other  distributions  to the  Company  or  any of its  Restricted
Subsidiaries  on its  Capital  Stock or with  respect to any other  interest  or
participation in, or measured by, its profits, or (ii) pay any indebtedness owed
to the Company or any of its Restricted Subsidiaries, (b) make loans or advances
to the Company or any of its Restricted  Subsidiaries or (c) transfer any of its
properties  or  assets to the  Company  or any of its  Restricted  Subsidiaries,
except for such encumbrances or restrictions  existing under or by reason of (1)
Existing  Indebtedness  as in  effect  on the date of the  Indenture  including,
without  limitation,  restrictions  under the Revolving Credit  Facility,  as in
effect  on  the  date  of  the  Indenture  and  any  refinancings,   amendments,
restatements,  renewals or replacements  thereof;  provided,  however,  that the
agreements  governing such contain  restrictions  that are not more restrictive,
taken  as  a  whole,  than  those  contained  in  the  agreement  governing  the
Indebtedness being so refinanced, amended, restated, renewed or replaced (2) the
Indenture, the Notes and the Subsidiary Guarantees,  (3) applicable law, (4) any
instrument  governing  Indebtedness or Capital Stock of a person acquired by the
Company or any of its Restricted  Subsidiaries  as in effect at the time of such
acquisition  (except to the extent such  Indebtedness was incurred in connection
with or in contemplation of such acquisition),  which encumbrance or restriction
is not  applicable  to any person,  or the  properties  or assets of any person,
other than the person,  or the  property or assets of the person,  so  acquired,
provided that, in the case of Indebtedness,  such  Indebtedness was permitted by
the  terms  of  the  Indenture  to be  incurred,  (5)  customary  non-assignment
provisions  in  leases  entered  into in the  ordinary  course of  business  and
consistent  with past  practices,  (6) purchase money  obligations  for property
acquired in the  ordinary  course of business  that impose  restrictions  of the
nature described in clause (c) above on the property so acquired,  (7) customary
provisions  in bona fide  contracts  for the sale of property or assets,  or (8)
Permitted Refinancing Indebtedness,  provided that the restrictions contained in
the agreements  governing such Permitted  Refinancing  Indebtedness are not more
restrictive,  taken as a whole, than those contained in the agreements governing
the Indebtedness being refinanced.

  Merger, Consolidation or Sale of Assets

         The Indenture  provides that the Company may not  consolidate  or merge
with or into (whether or not the Company is the surviving corporation), or sell,
assign, transfer, lease, convey or otherwise dispose of all or substantially all
of its  properties  or assets in one or more  related  transactions,  to another
corporation,   person  or  entity  unless  (a)  the  Company  is  the  surviving
corporation  or the  entity  or the  person  formed  by or  surviving  any  such
consolidation  or merger  (if other  than the  Company)  or to which  such sale,
assignment,  transfer,  lease,  conveyance or other  disposition shall have been
made is a corporation organized or existing under the laws of the United States,
any state  thereof or the District of Columbia,  (b) the entity or person formed
by or surviving any

                                      -70-

<PAGE>
such consolidation or merger (if other than the Company) or the entity or person
to which such sale, assignment, transfer, lease, conveyance or other disposition
shall have been made assumes all the  obligations of the Company under the Notes
and the  Indenture  pursuant to a  supplemental  indenture in a form  reasonably
satisfactory to the Trustee,  (c) immediately  after such transaction no Default
or Event of Default exists and (d) except in the case of a merger of the Company
with or into a Wholly Owned Restricted Subsidiary of the Company, the Company or
the entity or person formed by or surviving any such consolidation or merger (if
other than the Company),  or to which such sale,  assignment,  transfer,  lease,
conveyance or other  disposition shall have been made (A) will have Consolidated
Net  Worth  immediately  after  the  transaction  equal to or  greater  than the
Consolidated Net Worth of the Company immediately  preceding the transaction and
(B) will,  at the time of such  transaction  and after  giving pro forma  effect
thereto as if such  transaction  had occurred at the beginning of the applicable
four-quarter  period,  be  permitted  to  incur at  least  $1.00  of  additional
Indebtedness pursuant to the Consolidated Interest Coverage Ratio test set forth
in the first  paragraph  of the  covenant  described  above  under  the  caption
"--Incurrence of Indebtedness and Issuance of Preferred Stock."

  Transactions with Affiliates

         The  Indenture  provides that the Company will not, and will not permit
any of its  Restricted  Subsidiaries  to, make any  payment to, or sell,  lease,
transfer or otherwise dispose of any of its properties or assets to, or purchase
any  property or assets  from,  or enter into or make or amend any  transaction,
contract, agreement,  understanding, loan, advance or guarantee with, or for the
benefit of, any  Affiliate or any  officer,  director or employee of the Company
(each of the foregoing, an "Affiliate  Transaction"),  unless (a) such Affiliate
Transaction  is on  terms  that  are no less  favorable  to the  Company  or the
relevant  Restricted  Subsidiary  than those that would have been  obtained in a
comparable  transaction  by the Company or such  Restricted  Subsidiary  with an
unrelated person or, if there is no such comparable  transaction,  on terms that
are fair and  reasonable  to the  Company,  and (b) the Company  delivers to the
Trustee  (i) with  respect  to any  Affiliate  Transaction  or series of related
Affiliate  Transactions  involving  aggregate  consideration  in  excess of $2.0
million,  either (A) a  resolution  of the Board of Directors of the Company set
forth in an officer's  certificate  certifying  that such Affiliate  Transaction
complies  with  clause (a) above and that such  Affiliate  Transaction  has been
approved by a majority of the disinterested members of the Board of Directors of
the  Company  or (B) if  there  are no  disinterested  members  of the  Board of
Directors of the  Company,  an opinion as to the fairness to the Company of such
Affiliate  Transaction  from a financial  point of view issued by an accounting,
appraisal or investment  banking firm of national standing and (ii) with respect
to any  Affiliate  Transaction  or  series  of  related  Affiliate  Transactions
involving  aggregate  consideration in excess of $5.0 million,  an opinion as to
the fairness to the Company of such Affiliate Transaction from a financial point
of view  issued  by an  accounting,  appraisal  or  investment  banking  firm of
national standing;  provided, however, that the following shall be deemed not to
be Affiliate  Transactions:  (v) customary  directors' fees,  indemnification or
similar  arrangements or any employment  agreement or other compensation plan or
arrangement entered into by the Company or any of its Restricted Subsidiaries in
the ordinary  course of business and  consistent  with the past  practice of the
Company or such Restricted  Subsidiary;  (w)  transactions  between or among the
Company  and/or  its  Wholly-Owned  Restricted  Subsidiaries;  (x)  transactions
pursuant  to the WHX  Agreements  or  agreements  with or  applicable  to any of
Wheeling-Nisshin,  Ohio Coatings Company,  the Empire-Iron Mining Partnership or
W-P Coal Company,  in each case as in effect on the date of the  Indenture;  (y)
the purchase of accounts  receivable  from Unimast for  immediate  resale on the
same terms pursuant to the  Receivables  Facility;  and (z) Restricted  Payments
that are  permitted  pursuant  to clauses  (e),  (f),  (g) and (h) of the second
paragraph of the covenant  described under the heading  "--Restricted  Payments"
and Indebtedness permitted to be incurred pursuant to clauses (i) and (j) of the
second  paragraph of the covenant  described under the heading  "--Incurrence of
Indebtedness and Issuance of Preferred Stock."

  Sale and Leaseback Transactions

         The  Indenture  provides that the Company will not, and will not permit
any of its  Restricted  Subsidiaries  to,  enter  into any  sale  and  leaseback
transaction;  provided,  however,  that the  Company  may enter  into a sale and
leaseback transaction if (a) the Company could have (i) incurred Indebtedness in
an  amount  equal to the  Attributable  Indebtedness  relating  to such sale and
leaseback  transaction pursuant to the Consolidated Interest Coverage Ratio test
set forth in the first  paragraph  of the covenant  described  under the heading
"--Incurrence of Indebtedness and Issuance of Preferred Stock" and (ii) incurred
a Lien to secure such Indebtedness pursuant to the covenant described

                                      -71-

<PAGE>
above under the heading  "--Liens," (b) the gross cash proceeds of such sale and
leaseback transaction are at least equal to the fair market value (as determined
in good  faith by the  Board of  Directors  of the  Company  and set forth in an
officer's  certificate  delivered to the  Trustee) of the  property  that is the
subject of such sale and leaseback transaction and (c) the transfer of assets in
such sale and leaseback transaction is permitted by, and the Company applies the
Net Cash Proceeds of such transaction in compliance with, the covenant described
under the heading "--Repurchase at the Option of Holders--Asset Sales."

  Issuances and Sales of Capital Stock of Subsidiaries

         The Indenture  provides that the Company (a) will not permit any Wholly
Owned Restricted  Subsidiary of the Company to issue any of its Equity Interests
to any person other than to the Company or a Wholly Owned Restricted  Subsidiary
of the  Company,  and (b) will  not,  and  will  not  permit  any  Wholly  Owned
Restricted  Subsidiary  of the  Company to,  transfer,  convey,  sell,  lease or
otherwise dispose of any Capital Stock of any Wholly Owned Restricted Subsidiary
of the  Company  to any person  (other  than the  Company  or any  Wholly  Owned
Restricted  Subsidiary  of the Company)  unless (i) such  transfer,  conveyance,
sale,  lease or other  disposition is of all of the Capital Stock of such Wholly
Owned  Restricted  Subsidiary  and (ii) the Net  Proceeds  from  such  transfer,
conveyance,  sale, lease or other disposition are applied in accordance with the
covenant   described   under  the  caption   "--Repurchase   at  the  Option  of
Holders--Asset  Sales";  provided  that this  clause  (b) shall not apply to any
pledge of Capital Stock of any Wholly Owned Restricted Subsidiary of the Company
permitted  pursuant to clause (d) of the  covenant  described  under the caption
"--Liens."

  Additional Subsidiary Guarantees

         The  Indenture  provides  that if the Company or any of its  Restricted
Subsidiaries  shall,  after  the  date  of the  Indenture,  acquire,  create  or
designate another Restricted  Subsidiary,  then such newly acquired,  created or
designated  Restricted  Subsidiary  shall  execute a  Subsidiary  Guarantee  and
deliver an opinion of counsel in accordance with the terms of the Indenture.

  Payment for Consent

         The  Indenture  provides  that  neither  the  Company  nor  any  of its
Restricted  Subsidiaries will,  directly or indirectly,  pay or cause to be paid
any consideration,  whether by way of interest, fee or otherwise,  to any holder
of any Notes for or as an inducement to any consent,  waiver or amendment of any
of  the  terms  or  provisions  of  the  Indenture  or  the  Notes  unless  such
consideration  is offered to be paid or is paid to all holders of the Notes that
consent,  waive or agree to amend in the timeframe set forth in the solicitation
statement documents relating to such consent, waiver or agreement.

  Reports

         The Indenture  provides that, whether or not the Company is required to
do so by the rules and regulations of the Commission, the Company will file with
the Commission (unless the Commission will not accept such a filing) and, within
15 days of filing, or attempting to file, the same with the Commission,  furnish
to the holders of the Notes (a) all  quarterly  and annual  financial  and other
information  with  respect to the  Company  and its  Subsidiaries  that would be
required to be contained in a filing with the  Commission on Forms 10-Q and 10-K
if the  Company  were  required to file such  forms,  including a  "Management's
Discussion and Analysis of Financial  Condition and Results of Operations"  and,
with respect to the annual  information  only, a report thereon by the Company's
certified  independent  accountants,  and (b) all current  reports that would be
required  to be  filed  with the  Commission  on Form  8-K if the  Company  were
required to file such reports. In addition,  the Company and the Guarantors will
furnish to the  holders of the Notes,  prospective  purchasers  of the Notes and
securities analysts, upon their request, the information, if any, required to be
delivered pursuant to Rule 144A(d)(4) under the Securities Act.

Events of Default and Remedies

         The Indenture provides that each of the following  constitutes an Event
of  Default:  (a) default in the  payment  when due of  interest  or  Liquidated
Damages on the Notes and such default continues for 30 days; (b) default in

                                      -72-

<PAGE>
payment  when due of the  principal  of or premium  (if any) on the  Notes;  (c)
failure  by the  Company  to  comply  with the  provisions  described  under the
captions  "--Repurchase at the Option of  Holders--Change  of Control," "--Asset
Sales,"   "--Certain    Covenants--Restricted    Payments,"   "--Incurrence   of
Indebtedness  and Issuance of Preferred  Stock" or "--Merger,  Consolidation  or
Sale of Assets";  (d) failure by the Company for 30 days after  notice to comply
with any of its other  agreements  in the  Indenture  or the Notes;  (e) default
under any mortgage,  indenture or instrument  under which there may be issued or
by which there may be secured or evidenced any  Indebtedness  for money borrowed
by the Company or any of its Restricted Subsidiaries (or the payment of which is
guaranteed by the Company or any of its Restricted  Subsidiaries),  whether such
Indebtedness  or  guarantee  now  exists  or is  created  after  the date of the
Indenture,  which  default  (i) is caused by a failure  to pay  principal  of or
premium (if any) or interest on such Indebtedness prior to the expiration of any
grace period provided in such Indebtedness (a "Payment Default") or (ii) results
in the acceleration of such  Indebtedness  prior to its express maturity and, in
each case,  the  principal  amount of any such  Indebtedness,  together with the
principal  amount  any other  such  Indebtedness  under  which  there has been a
Payment  Default or the  maturity of which has been so  accelerated,  aggregates
$10.0  million  or more;  (f)  failure by the  Company or any of its  Restricted
Subsidiaries  to pay final  judgments  aggregating  in excess of $10.0  million,
which judgments are not paid,  discharged or stayed for a period of 60 days; (g)
failure by any  Guarantor to perform any  covenant  set forth in its  Subsidiary
Guarantee,  or the  repudiation  by any Guarantor of its  obligations  under its
Subsidiary Guarantee or the unenforceability of any Subsidiary Guarantee against
a Guarantor for any reason,  unless,  in each such case,  such Guarantor and its
Subsidiaries  have  no  Indebtedness  outstanding  at such  time or at any  time
thereafter;  and (h) certain events of bankruptcy or insolvency  with respect to
the Company or any of its Restricted Subsidiaries.

         If any Event of Default  occurs and is  continuing,  the Trustee or the
holders of at least 25% in principal  amount of the then  outstanding  Notes may
declare all the Notes to be due and  payable  immediately.  Notwithstanding  the
foregoing,  in the case of an Event of Default  arising from  certain  events of
bankruptcy or insolvency with respect to the Company, any Significant Subsidiary
or any group of Restricted Subsidiaries that, taken together, would constitute a
Significant  Subsidiary,  all  outstanding  Notes will  become  due and  payable
without  further  action or  notice.  Holders of the Notes may not  enforce  the
Indenture or the Notes except as provided in the  Indenture.  Subject to certain
limitations,  holders of a majority in principal  amount of the then outstanding
Notes may direct the Trustee in its exercise of any trust or power.

         In the case of any Event of Default  occurring by reason of any willful
action (or  inaction)  taken (or not taken) by or on behalf of the Company  with
the intention of avoiding payment of the premium that the Company would have had
to pay if the  Company  then had  elected  to redeem the Notes  pursuant  to the
optional  redemption  provisions of the Indenture,  an equivalent  premium shall
also become and be  immediately  due and payable to the extent  permitted by law
upon the  acceleration  of the  Notes.  If an Event of Default  occurs  prior to
November 15, 2002 by reason of any willful  action (or  inaction)  taken (or not
taken)  by or on  behalf of the  Company  with the  intention  of  avoiding  the
prohibition  on  redemption  of the Notes  prior to such date,  then the premium
specified in the Indenture shall also become  immediately due and payable to the
extent permitted by law upon the acceleration of the Notes.

         The holders of a majority in  aggregate  principal  amount of the Notes
then outstanding by notice to the Trustee may on behalf of the holders of all of
the Notes waive any  existing  Default or Event of Default and its  consequences
under the  Indenture  except a  continuing  Default  or Event of  Default in the
payment of the principal of or interest or Liquidated Damages on the Notes.

         The Company is required to deliver to the Trustee  annually a statement
regarding  compliance  with the  Indenture,  and the  Company is  required  upon
becoming  aware of any Default or Event of Default,  to deliver to the Trustee a
statement specifying such Default or Event of Default.

No Personal Liability of Directors, Officers, Employees and Stockholders

         No director,  officer,  employee,  incorporator  or  stockholder of the
Company,  as such,  shall have any liability for any  obligations of the Company
under the Notes or the Indenture or for any claim based on, in respect of, or by
reason of, such obligations or their creation. Each holder of Notes by accepting
a Note waives and releases all such  liability.  The waiver and release are part
of the consideration for issuance of the Notes. Such waiver may

                                      -73-

<PAGE>
not be effective to waive liabilities  under the federal  securities laws and it
is the view of the Commission that such a waiver is against public policy.

Legal Defeasance and Covenant Defeasance

         The Company  may,  at its option and at any time,  elect to have all of
its  obligations  discharged  with  respect  to the  outstanding  Notes  ("Legal
Defeasance")  except  for (a) the  rights of  holders  of  outstanding  Notes to
receive  payments in respect of the principal of and interest,  premium (if any)
and  Liquidated  Damages (if any) on such Notes when such  payments are due from
the trust referred to below,  (b) the Company's  obligations with respect to the
Notes  concerning  issuing  temporary Notes,  registration of Notes,  mutilated,
destroyed,  lost or stolen Notes and the  maintenance of an office or agency for
payment and money for security  payments held in trust, (c) the rights,  powers,
trusts,  duties and immunities of the Trustee, and the Company's  obligations in
connection  therewith and (d) the Legal Defeasance  provisions of the Indenture.
In addition,  the Company may, at its option and at any time,  elect to have the
obligations of the Company  released with respect to certain  covenants that are
described in the Indenture  ("Covenant  Defeasance") and thereafter any omission
to comply  with such  obligations  shall not  constitute  a Default  or Event of
Default  with respect to the Notes.  In the event  Covenant  Defeasance  occurs,
certain   events   (not   including   non-payment,   bankruptcy,   receivership,
rehabilitation  and insolvency  events) described under "--Events of Default and
Remedies"  will no longer  constitute  an Event of Default  with  respect to the
Notes.

         In order to exercise  either Legal  Defeasance or Covenant  Defeasance,
(i) the Company must  irrevocably  deposit with the Trustee,  in trust,  for the
benefit  of the  holders  of the  Notes,  cash  in  U.S.  dollars,  non-callable
Government  Securities,  or a  combination  thereof,  in such amounts as will be
sufficient, in the opinion of a nationally recognized firm of independent public
accountants,  to pay  the  principal  of and  interest,  premium  (if  any)  and
Liquidated  Damages (if any) on the outstanding  Notes on the stated maturity or
on the  applicable  redemption  date,  as the case may be, and the Company  must
specify  whether the Notes are being  defeased  to  maturity or to a  particular
redemption  date, (ii) in the case of Legal  Defeasance,  the Company shall have
delivered to the Trustee an opinion of counsel in the United  States  reasonably
acceptable to the Trustee  confirming that (A) the Company has received from, or
there has been published by, the Internal  Revenue Service a ruling or (B) since
the date of the  Indenture,  there has been a change in the  applicable  federal
income  tax law,  in either  case to the effect  that,  and based  thereon  such
opinion of counsel shall confirm that, the holders of the outstanding Notes will
not recognize  income,  gain or loss for federal income tax purposes as a result
of such Legal  Defeasance  and will be subject to federal income tax on the same
amounts, in the same manner and at the same times as would have been the case if
such  Legal  Defeasance  had  not  occurred,  (iii)  in  the  case  of  Covenant
Defeasance,  the  Company  shall  have  delivered  to the  Trustee an opinion of
counsel in the United States  reasonably  acceptable  to the Trustee  confirming
that the holders of the  outstanding  Notes will not recognize  income,  gain or
loss for federal income tax purposes as a result of such Covenant Defeasance and
will be subject to federal  income tax on the same  amounts,  in the same manner
and at the same  times as would have been the case if such  Covenant  Defeasance
had not occurred, (iv) no Default or Event of Default shall have occurred and be
continuing on the date of such deposit (other than a Default or Event of Default
resulting from the borrowing of funds to be applied to such  deposit),  (v) such
Legal Defeasance or Covenant Defeasance will not result in a breach or violation
of, or  constitute a default under any material  agreement or instrument  (other
than the Indenture) to which the Company or any of its  Restricted  Subsidiaries
is a party or by which the  Company  or any of its  Restricted  Subsidiaries  is
bound, (vi) the Company must have delivered to the Trustee an opinion of counsel
to the  effect  that the trust  funds  will not be  subject to the effect of any
applicable  bankruptcy,  insolvency,  reorganization  or similar laws  affecting
creditors'  rights  generally,  (vii) the Company must deliver to the Trustee an
officer's  certificate stating that the deposit was not made by the Company with
the intent of  preferring  the holders of Notes over the other  creditors of the
Company  with  the  intent  of  defeating,  hindering,  delaying  or  defrauding
creditors  of the Company or others and (viii) the Company  must  deliver to the
Trustee an officer's  certificate  and an opinion of counsel,  each stating that
all conditions  precedent  provided for relating to the Legal  Defeasance or the
Covenant Defeasance have been complied with.

Transfer and Exchange

         A holder of Notes may transfer or exchange Notes in accordance with the
Indenture.  The  registrar  and the Trustee  may  require a holder,  among other
things,  to furnish  appropriate  endorsements  and transfer  documents  and the
Company  may  require  a holder to pay any  taxes  and fees  required  by law or
permitted by the Indenture. The

                                      -74-

<PAGE>
Company  is  not  required  to  transfer  or  exchange  any  Note  selected  for
redemption.  Also,  the Company is not required to transfer or exchange any Note
for a period of 15 days before a selection of Notes to be redeemed.

         The registered  holder of a Note will be treated as the owner of it for
all purposes.

Amendment, Supplement and Waiver

         Except as provided below,  the Indenture or the Notes may be amended or
supplemented with the consent of the holders of at least a majority in principal
amount of the Notes then outstanding  (including,  without limitation,  consents
obtained in  connection  with a purchase of, or tender  offer or exchange  offer
for,  Notes),  and any existing  default or compliance with any provision of the
Indenture  or the Notes may be  waived  with the  consent  of the  holders  of a
majority in principal amount of the then outstanding  Notes (including  consents
obtained in connection with a tender offer or exchange offer for Notes).

         Without the consent of each holder affected, an amendment or waiver may
not (with respect to any Notes held by a non-consenting  Holder): (a) reduce the
principal amount of Notes whose holders must consent to an amendment, supplement
or waiver,  (b) reduce the principal of or change the fixed maturity of any Note
or alter the provisions  with respect to the redemption of the Notes  (including
as described  under the caption  "--Repurchase  at the Option of Holders"),  (c)
reduce the rate of or change the time for payment of  interest on any Note,  (d)
waive a Default or Event of Default in the payment of  principal of or interest,
premium  (if  any) or  Liquidated  Damages  (if  any)  on the  Notes  (except  a
rescission of acceleration of the Notes by the holders of at least a majority in
aggregate principal amount of the Notes and a waiver of the payment default that
resulted from such acceleration),  (e) make any Note payable in money other than
that stated in the Notes, (f) make any change in the provisions of the Indenture
relating  to  waivers  of past  Defaults  or the  rights of  holders of Notes to
receive  payments of principal of or  interest,  premium (if any) or  Liquidated
Damages (if any) on the Notes,  (g) waive a  redemption  payment with respect to
any Note  (including a payment as described under the caption  "--Repurchase  of
the Option of  Holders"),  (h) make any change in the  foregoing  amendment  and
waiver  provisions,  (i) modify  the  ranking  or  priority  of the Notes or the
Subsidiary  Guarantees  in any manner  adverse  to the  Holders or (j) except as
provided in the Indenture,  release any Guarantor from its obligations under its
Subsidiary  Guarantee,  or change any  Subsidiary  Guarantee  in any manner that
would adversely affect the Holders.

         Notwithstanding  the  foregoing,  without  the consent of any holder of
Notes,  the Company and the Trustee may amend or supplement the Indenture or the
Notes  to  cure  any  ambiguity,   defect  or  inconsistency,   to  provide  for
uncertificated  Notes  in  addition  to or in place of  certificated  Notes,  to
provide for the  assumption of the Company's  obligations to holders of Notes in
the case of a merger or consolidation, to make any change that would provide any
additional rights or benefits to the holders of Notes or that does not adversely
affect the legal  rights under the  Indenture  of any such holder,  or to comply
with  requirements  of the  Commission  in  order  to  effect  or  maintain  the
qualification of the Indenture under the Trust Indenture Act.

Concerning the Trustee

         The  Indenture  contains  certain  limitations  on  the  rights  of the
Trustee, should it become a creditor of the Company, to obtain payment of claims
in certain cases, or to realize on certain  property  received in respect of any
such claim as security or otherwise.  The Trustee will be permitted to engage in
other  transactions;  however,  if it acquires any conflicting  interest it must
eliminate  such  conflict  within  90  days  and  apply  to the  Commission  for
permission to continue or resign.

         The holders of a majority in principal  amount of the then  outstanding
Notes will have the right to direct the time, method and place of conducting any
proceeding  for  exercising  any remedy  available  to the  Trustee,  subject to
certain  exceptions.  The  Indenture  provides  that in case an Event of Default
shall occur  (which shall not be cured),  the Trustee  will be required,  in the
exercise  of its power to use the degree of care of a prudent man in the conduct
of his own  affairs.  Subject to such  provisions,  the Trustee will be under no
obligation  to exercise any of its rights or powers  under the  Indenture at the
request of any holder of Notes,  unless  such holder  shall have  offered to the
Trustee security and indemnity satisfactory to it against any loss, liability or
expense.

                                      -75-

<PAGE>
Additional Information

         Anyone who receives  this  Prospectus  may obtain a copy of the form of
Indenture  and  Registration  Rights  Agreement  without  charge by  writing  to
Wheeling-Pittsburgh Corporation, attention: Treasurer.

Certain Definitions

         Set forth  below  are  certain  defined  terms  used in the  Indenture.
Reference is made to the Indenture for a full  disclosure of all such terms,  as
well as any other  capitalized  terms  used  herein for which no  definition  is
provided.

         "Acquired  Indebtedness"  means,  with respect to any specified person,
(i)  Indebtedness  of any other person existing at the time such other person is
merged with or into or became a Restricted  Subsidiary of such specified person,
including,  without limitation,  Indebtedness incurred in connection with, or in
contemplation  of,  such  other  person  merging  with  or into  or  becoming  a
Restricted Subsidiary of such specified person, and (ii) Indebtedness secured by
a Lien  encumbering an asset acquired by such specified  person at the time such
asset is acquired by such specified person.

         "Affiliate"  of any  specified  Person  means any other  Person  which,
directly  or  indirectly,  controls,  is  controlled  by or is under  direct  or
indirect  common control with, such specified  Person.  For the purposes of this
definition,  "control"  when used with  respect to any Person means the power to
direct the  management  and  policies of such  Person,  directly or  indirectly,
whether  through the ownership of voting  securities,  by contract or otherwise;
provided that beneficial  ownership of 10% or more of the voting securities of a
person  shall  be  deemed  to  be  control,  and  the  terms  "controlling"  and
"controlled" have meanings correlative to the foregoing.

         "Asset Sale" means the sale,  lease,  conveyance,  disposition or other
transfer  (a  "disposition")  of any  properties,  assets or rights  (including,
without limitation,  a sale and leaseback  transaction or the issuance,  sale or
transfer by the Company of Equity Interests of a Restricted  Subsidiary) whether
in a single transaction or a series of related transactions;  provided, however,
that the following  transactions will be deemed not to be Asset Sales: (a) sales
of inventory in the ordinary course of business;  (b) a disposition of assets by
the  Company  to a Wholly  Owned  Restricted  Subsidiary  or by a  Wholly  Owned
Restricted  Subsidiary of the Company to the Company or to another  Wholly Owned
Restricted Subsidiary of the Company; (c) a disposition of Equity Interests by a
Wholly Owned  Restricted  Subsidiary of the Company to the Company or to another
Wholly Owned Restricted Subsidiary of the Company; (d) a Permitted Investment or
Restricted  Payment that is permitted by the Indenture;  (e) the issuance by the
Company of Equity Interests; (f) the disposition of properties, assets or rights
in any fiscal year the aggregate Net Proceeds of which are less than $1 million;
and (g) the sale of accounts receivable pursuant to the Receivables Facility.

         "Attributable   Indebtedness"  in  respect  of  a  sale  and  leaseback
transaction  means, at the time of determination,  the present value (discounted
at the rate of interest implicit in such  transaction,  determined in accordance
with GAAP) of the  obligation of the lessee for net rental  payments  during the
remaining  term of the lease  included  in such sale and  leaseback  transaction
(including  any period for which such  lease has been  extended  or may,  at the
option of the lessor, be extended).

         "Capital Expenditure  Indebtedness" means Indebtedness  incurred by any
Person to  finance  the  purchase  or  construction  of any  property  or assets
acquired or constructed by such Person which have a useful life of more than one
year so long as (a) the  purchase  or  construction  price for such  property or
assets is included in "addition to property,  plant or  equipment" in accordance
with GAAP, (b) the acquisition or construction of such property or assets is not
part  of  any  acquisition  of a  Person  or  line  of  business  and  (c)  such
Indebtedness  is incurred  within 90 days of the  acquisition  or  completion of
construction of such property or assets.

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

                                      -76-

<PAGE>
         "Capital  Stock"  means  (a) in the  case of a  corporation,  corporate
stock, (b) in the case of an association or business entity, any and all shares,
interests,  participations,  rights or other equivalents (however designated) of
corporate stock, (c) in the case of a partnership or limited liability  company,
partnership  or membership  interests  (whether  general or limited) and (d) any
other interest or participation  that confers on a person the right to receive a
share of the profits and losses of, or  distributions  of assets of, the issuing
person.

         "Cash  Equivalents"  means (a) United States  dollars,  (b)  securities
issued  or  directly  and fully  guaranteed  or  insured  by the  United  States
government or any agency or  instrumentality  thereof  having  maturities of not
more than six months from the date of acquisition,  (c)  certificates of deposit
and eurodollar time deposits with maturities of six months or less from the date
of acquisition,  bankers'  acceptances  with maturities not exceeding six months
and overnight  bank  deposits,  in each case with any domestic  commercial  bank
having capital and surplus in excess of $500 million, (d) repurchase obligations
with a term of not more than thirty days for underlying  securities of the types
described  in  clauses  (b)  and (c)  above  entered  into  with  any  financial
institution  meeting  the  qualifications  specified  in clause (c)  above,  (d)
commercial  paper having the highest rating  obtainable  from Moody's  Investors
Service,  Inc. or  Standard & Poor's  Rating  Service and in each case  maturing
within six months  after the date of  acquisition  and (e) money  market  mutual
funds  substantially  all of the assets of which are  invested  primarily of the
type described in the foregoing clauses (a) through (d).

         "Consolidated  Cash  Flow"  means,  with  respect to any person for any
period, the Consolidated Net Income of such person for such period plus, without
duplication  (a)  provision  for taxes based on income or profits of such person
and its Restricted Subsidiaries, to the extent that such provision for taxes was
included in computing  Consolidated Net Income,  plus (b) Consolidated  Interest
Expense of such person and its Restricted  Subsidiaries for such period, whether
paid or accrued and whether or not capitalized  (including,  without limitation,
amortization  of debt  issuance  costs and  original  issue  discount,  non-cash
interest payments,  the interest component of any deferred payment  obligations,
the  interest   component  of  all  payments   associated   with  Capital  Lease
Obligations,  commissions  discounts  and other  fees and  charges  incurred  in
respect of letter of credit or bankers' acceptance financings,  and net payments
(if any) pursuant to Hedging  Obligations),  to the extent that any such expense
was deducted in computing  Consolidated  Net Income,  plus (c)  depreciation and
amortization  (including  amortization  of goodwill  and other  intangibles  but
excluding  amortization of prepaid cash expenses that were paid,  outside of the
ordinary  course of business,  in a prior period) and other non-cash  charges of
such person and its Restricted  Subsidiaries for such period, to the extent that
such  depreciation,  amortization  and other  non-cash  charges were deducted in
computing   Consolidated  Net  Income,   minus  (d)  non-cash  items  increasing
consolidated revenues in determining  Consolidated Net Income for such period to
the extent not already  reflected  as an expense in computing  Consolidated  Net
Income,  minus (e) all cash  payments  during such  period  relating to non-cash
charges  and other  non-cash  items  that were or would  have been added back in
determining  Consolidated  Cash Flow for any prior  period,  in each case,  on a
consolidated basis and determined in accordance with GAAP.

         "Consolidated Interest Coverage Ratio" means with respect to any person
for any period,  the ratio of the Consolidated Cash Flow of such person for such
period to the  Consolidated  Interest  Expense of such  person for such  period;
provided,  however,  that the  Consolidated  Interest  Coverage  Ratio  shall be
calculated  giving pro forma effect to each of the following  transactions as if
each  such   transaction  had  occurred  at  the  beginning  of  the  applicable
four-quarter  reference  period:  (a) any incurrence,  assumption,  guarantee or
redemption  by  the  Company  or  any  of  its  Restricted  Subsidiaries  of any
Indebtedness  (including  revolving credit borrowings based on the average daily
balance  outstanding  during the relevant period) subsequent to the commencement
of the  period  for  which the  Consolidated  Interest  Coverage  Ratio is being
calculated but prior to the date on which the event for which the calculation of
the Consolidated  Interest Coverage Ratio is made (the "Calculation  Date"); (b)
any  acquisition  that has been  made by the  Company  or any of its  Restricted
Subsidiaries,  or approved and expected to be consummated  within 30 days of the
Calculation Date,  including,  in each case,  through a merger or consolidation,
and  including  any  related  financing  transactions,  during the  four-quarter
reference  period or subsequent to such reference  period and on or prior to the
Calculation Date (in which case Consolidated Cash Flow for such reference period
shall be  calculated  to  include  the  Consolidated  Cash Flow of the  acquired
entities and without giving effect to clause (c) of the proviso set forth in the
definition of Consolidated Net Income);  and (c) any other  transaction that may
be given pro forma effect in accordance  with Article 11 of Regulation S-X as in
effect from time to time; and provided,  further, that (i) the Consolidated Cash
Flow attributable to discontinued  operations,  as determined in accordance with
GAAP, and operations or businesses  disposed of prior to the  Calculation  Date,
shall be excluded and (ii) the

                                      -77-

<PAGE>
Consolidated  Interest  Expense  attributable  to  discontinued  operations,  as
determined in accordance  with GAAP,  and  operations or businesses  disposed of
prior to the Calculation  Date,  shall be excluded,  but only to the extent that
the obligations  giving rise to such  Consolidated  Interest Expense will not be
obligations  of the  referent  person  or any  of  its  Restricted  Subsidiaries
following the Calculation Date.

         "Consolidated  Interest  Expense" means, with respect to any person for
any period,  the sum,  without  duplication,  of (a) the  consolidated  interest
expense of such person and its Restricted  Subsidiaries for such period, whether
paid or accrued (including,  without  limitation,  amortization of debt issuance
costs and original issue  discount,  non-cash  interest  payments,  the interest
component of any deferred  payment  obligations,  the interest  component of all
payments associated with Capital Lease Obligations,  commissions,  discounts and
other fees and  charges  incurred  in  respect  of letter of credit or  bankers'
acceptance   financings,   and  net  payments  (if  any)   pursuant  to  Hedging
Obligations), (b) any interest expense on Indebtedness of another person that is
guaranteed by such person or one of its Restricted  Subsidiaries or secured by a
Lien on assets of such person or one of its Restricted  Subsidiaries (whether or
not such  guarantee  of Lien is  called  upon),  (c) the  consolidated  interest
expense of such  person and its  Restricted  Subsidiaries  that was  capitalized
during such period and (d) the product of (i) all cash dividend  payments on any
series of preferred stock of such person,  times (ii) a fraction,  the numerator
of which is one and the  denominator  of which  is one  minus  the then  current
combined federal, state and local statutory tax rates of such person,  expressed
as a decimal, in each case, on a consolidated basis and in accordance with GAAP.

         "Consolidated  Net Income"  means,  with  respect to any person for any
period,  the  aggregate  of the Net  Income of such  person  and its  Restricted
Subsidiaries for such period, on a consolidated basis,  determined in accordance
with GAAP; provided that (a) the Net Income (but not loss) of any person that is
not a Restricted  Subsidiary  or that is accounted  for by the equity  method of
accounting  shall be included  only to the extent of the amount of  dividends or
distributions  paid in cash to the referent person or a Wholly Owned  Restricted
Subsidiary  thereof,  (b) the Net Income of any Restricted  Subsidiary  shall be
excluded to the extent that the  declaration  or payment of dividends or similar
distributions  by that  Restricted  Subsidiary  of that Net Income is not at the
date of determination  permitted without any prior  governmental  approval (that
has not been obtained) or, directly or indirectly,  by operation of the terms of
its charter or any agreement, instrument, judgment, decree, order, statute, rule
or  governmental  regulation  applicable  to that  Restricted  Subsidiary or its
stockholders,  (c) the  Net  Income  of any  person  acquired  in a  pooling  of
interests transaction for any period prior to the date of such acquisition shall
be excluded and (d) the cumulative  effect of a change in accounting  principles
shall be excluded.

         "Consolidated  Net Worth"  means,  with respect to any person as of any
date, the sum of (a) the consolidated  equity of the common stockholders of such
person and its consolidated Restricted Subsidiaries as of such date plus (b) the
respective  amounts reported on such person's balance sheet as of such date with
respect to any series of preferred stock (other than Disqualified Stock) that by
its terms is not entitled to the payment of dividends  unless such dividends may
be  declared  and paid only out of net  earnings  in respect of the year of such
declaration  and  payment,  but only to the extent of any cash  received by such
person upon issuance of such preferred stock, less (i) all write-ups (other than
write-ups resulting from foreign currency translations and write-ups of tangible
assets of a going concern  business made within 12 months after the  acquisition
of such  business)  subsequent to the date of the Indenture in the book value of
any asset owned by such person or a consolidated  Restricted  Subsidiary of such
person,  (ii)  all  investments  as of such  date in  unconsolidated  Restricted
Subsidiaries  and in persons that are not Subsidiaries and (iii) all unamortized
debt discount and expense and unamortized  deferred  charges as of such date, in
each case  determined  in  accordance  with GAAP;  provided,  however,  that any
changes  after the date of the Indenture in the  liabilities  of such person and
its  Restricted  Subsidiaries  in  respect  of  other  post-retirement  employee
benefits or pension  benefits that would be reflected on a consolidated  balance
sheet of such person and its  Restricted  Subsidiaries  in accordance  with GAAP
shall be excluded.

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

         "Disqualified  Stock" means any Capital Stock that, by its terms (or by
the  terms of any  security  into  which it is  convertible  or for  which it is
exchangeable),  or upon the  happening  of any  event,  matures  (excluding  any
maturity  as a result of an  optional  redemption  by the issuer  thereof) or is
mandatorily  redeemable,  pursuant to a sinking fund obligation or otherwise, or
redeemable at the option of the holder thereof, in whole or in part, on or

                                      -78-

<PAGE>
prior to the date that is 91 days  after  the date on which the Notes  mature or
are  redeemed or retired in full;  provided,  that any Capital  Stock that would
constitute  Disqualified  Stock  solely  because the holders  thereof (or of any
security into which it is convertible or for which it is exchangeable)  have the
right to require the issuer to  repurchase  such Capital Stock (or such security
into  which  it is  convertible  or  for  which  it is  exchangeable)  upon  the
occurrence  of an  Asset  Sale or a  Change  of  Control  shall  not  constitute
Disqualified  Stock if such Capital Stock (and all such securities into which it
is convertible or for which it is exchangeable) provides that the issuer thereof
will not  repurchase or redeem any such Capital Stock (or any such security into
which it is  convertible  or for  which  it is  exchangeable)  pursuant  to such
provisions  prior  to  compliance  by the  Company  with the  provisions  of the
Indenture   described  under  the  caption   "--Repurchase   at  the  Option  of
Holders--Change of Control" or "--Asset Sales," as the case may be.

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

         "Existing  Indebtedness"  means  Indebtedness  of the  Company  and its
Restricted  Subsidiaries  in existence on the date of the Indenture,  including,
without   limitation,   the  Obligations  of  the  Company  and  its  Restricted
Subsidiaries under (i) the Close Corporation and Shareholders  Agreement of Ohio
Coatings  Company as existing on the date of the  Indenture and the guarantee by
the Company or any Restricted Subsidiary of up to $20 million of Indebtedness of
Ohio Coatings Company under the Credit  Agreement  between Ohio Coatings Company
and  National  City  Bank,  Northeast,  or (ii) the  Keepwell  Agreement,  dated
December 28, 1995, between the Company,  WPSC, WHX and the lenders party thereto
as  existing on the date of the  Indenture  to the extent  permitted  by the WHX
Agreements, until such amounts are repaid.

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

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

         "Hedging   Obligations"   means,  with  respect  to  any  person,   the
obligations  of such person under interest rate swap  agreements,  interest rate
cap  agreements,  interest  rate  collar  agreements  and  other  agreements  or
arrangements  designed to protect such person against  fluctuations  in interest
rates.

         "Indebtedness"  means, with respect to any person,  any indebtedness of
such  person,  whether  or not  contingent,  in  respect  of  borrowed  money or
evidenced  by bonds,  notes,  debentures  or similar  instruments  or letters of
credit (or reimbursement  agreements in respect thereof) or banker's acceptances
or representing  Capital Lease Obligations or the balance deferred and unpaid of
the purchase  price of any  property or  representing  any Hedging  Obligations,
except any such balance that constitutes an accrued expense or trade payable, if
and to the extent  any of the  foregoing  indebtedness  (other  than  letters of
credit and Hedging Obligations) would appear as a liability upon a balance sheet
of such person  prepared in  accordance  with GAAP, as well as  Indebtedness  of
others  secured  by a Lien on any  asset  of such  person  (whether  or not such
Indebtedness  is  assumed by such  person)  and,  to the  extent  not  otherwise
included,  the guarantee by such person of any Indebtedness of any other person.
The  amount  of any  Indebtedness  outstanding  as of any data  shall be (a) the
accreted value thereof,  in the case of any  Indebtedness  that does not require
current payments of interest and (b) the principal  amount thereof,  in the case
of any other Indebtedness.

         "Investments"  means,  with respect to any person,  all  investments by
such person in other persons  (including  Affiliates)  in the forms of direct or
indirect loans (including guarantees by the referent person of, and Liens on any
assets of the referent person  securing,  Indebtedness  or other  obligations of
other persons), advances or capital contributions (excluding commission,  travel
and similar  advances to officers and employees  made in the ordinary  course of
business),  purchases or other  acquisitions for  consideration of Indebtedness,
Equity Interests or other securities,  together with all items that are or would
be classified as investments on a balance sheet prepared in

                                      -79-

<PAGE>
accordance with GAAP. If the Company or any Restricted Subsidiary of the Company
sells or  otherwise  disposes of any Equity  Interests of any direct or indirect
Restricted  Subsidiary of the Company such that, after giving effect to any such
sale or  disposition,  such person is no longer a Restricted  Subsidiary  of the
Company,  the Company  shall be deemed to have made an Investment on the date of
any  such  sale or  disposition  equal to the fair  market  value of the  Equity
Interests  of such  Restricted  Subsidiary  not sold or disposed of in an amount
determined as provided in the final  paragraph of the covenant  described  above
under the caption "--Certain Covenants--Restricted Payments."

         "Letter of Credit Facility" means the Letter of Credit Agreement, dated
as of  August  22,  1994,  among  WPSC and  Citibank,  N.A.,  as the same may be
amended,   supplemented  or  otherwise   modified   including  any  refinancing,
refunding, replacement or extension thereof and whether by the same or any other
lender or group of lenders,  provided,  that the aggregate  amount of letters of
credit available may not exceed $50,000,000.

         "Letter of Undertaking"  means that certain letter of undertaking dated
July 21,  1997 from WHX to The Sanwa Bank,  Limited,  as existing on the date of
the Indenture.

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

         "Net Cash  Proceeds"  means,  with  respect to any  issuance or sale of
common stock of the Company,  means the cash  proceeds of such  issuance or sale
net  of  attorneys'  fees,  accountants'  fees,   underwriters'  fees,  broker's
commissions  and consultant  and any other fees actually  incurred in connection
with such issuance or sale.

         "Net Income" means,  with respect to any person,  the net income (loss)
of such person,  determined in accordance  with GAAP and before any reduction in
respect of preferred stock dividends,  excluding, however, (a) any gain (but not
loss),  together  with any  related  provision  for  taxes on such gain (but not
loss),  realized  in  connection  with (i) any Asset  Sale  (including,  without
limitation,  dispositions  pursuant to sale and leaseback  transactions) or (ii)
the  disposition  of any  securities  by such  person  or any of its  Restricted
Subsidiaries or the  extinguishment of any Indebtedness of such person or any of
its Restricted  Subsidiaries and (b) any extraordinary or nonrecurring gain (but
not loss),  together with any related provision for taxes on such  extraordinary
or nonrecurring gain (but not loss).

         "Net  Proceeds"  means the  aggregate  cash  proceeds  received  by the
Company  or any of its  Restricted  Subsidiaries  in  respect  of any Asset Sale
(including,  without  limitation,  any  cash  received  upon  the  sale or other
disposition of any non-cash  consideration  received in any Asset Sale),  net of
(without  duplication)  (a)  the  direct  costs  relating  to  such  Asset  Sale
(including,  without limitation,  legal, accounting and investment banking fees,
sales  commissions,   recording  fees,  title  transfer  fees,  title  insurance
premiums,  appraiser fees and costs  incurred in connection  with preparing such
asset for sale) and any relocation  expenses  incurred as a result thereof,  (b)
taxes paid or estimated  to be payable as a result  thereof  (after  taking into
account  any  available   tax  credits  or   deductions   and  any  tax  sharing
arrangements),   (c)  amounts  required  to  be  applied  to  the  repayment  of
Indebtedness  (other than Permitted Working Capital  Indebtedness)  secured by a
Lien on the asset or assets that were the  subject of such Asset  Sale,  (d) any
reserve  established in accordance with GAAP or any amount placed in escrow,  in
either case for adjustment in respect of the sale price of such asset or assets,
until such time as such  reserve  is  reversed  or such  escrow  arrangement  is
terminated,  in which case Net  Proceeds  shall  include  only the amount of the
reserve so  reversed or the amount  returned  to the  Company or its  Restricted
Subsidiaries from such escrow arrangement, as the case may be.

         "Non-Recourse  Debt"  means  Indebtedness  (i) as to which  neither the
Company nor any of its Restricted  Subsidiaries  (a) provides  credit support of
any  kind  (including  any  undertaking,  agreement  or  instrument  that  would
constitute  Indebtedness),  (b) is directly or indirectly liable (as a guarantor
or otherwise) or (c) constitutes  the lender,  and (ii) with respect to which no
default  (including  any  rights  that  the  holders  thereof  may  have to take
enforcement  action  against an  Unrestricted  Subsidiary)  would  permit  (upon
notice, lapse of time or both) any holder of any other

                                      -80-

<PAGE>
Indebtedness  of the Company or any of its Restricted  Subsidiaries to declare a
default  on  such  other  Indebtedness  or  cause  the  payment  thereof  to  be
accelerated or payable prior to its stated maturity.

         "Note Pro Rata Share" means with respect to Excess Proceeds, the amount
equal to the product of (a) Excess  Proceeds and (b) the fraction  determined by
dividing (i) the aggregate  principal  amount of Notes then  outstanding by (ii)
the sum of the  aggregate  principal  amount of Notes then  outstanding  and the
aggregate amount of borrowings under the Term Loan Agreement then outstanding.

         "Obligations"   means  any  principal,   interest,   penalties,   fees,
indemnification, reimbursements, damages and other liabilities payable under the
documentation governing any Indebtedness.

         "Permitted Investments" means (a) any Investment in the Company or in a
Wholly Owned  Restricted  Subsidiary of the Company,  (b) any Investment in Cash
Equivalents,  (c) any Investment by the Company or any Restricted  Subsidiary of
the  Company in a person  that is engaged  in the same line of  business  as the
Company  and its  Restricted  Subsidiaries  were  engaged  in on the date of the
Indenture  or a line of  business  or  manufacturing  or  fabricating  operation
reasonably  related thereto  (including any downstream  steel  manufacturing  or
processing   operation  or  manufacturing   or  fabricating   operation  in  the
construction  products  business)  if as a result  of such  Investment  (i) such
person  becomes  a Wholly  Owned  Restricted  Subsidiary  of the  Company  and a
Guarantor or (ii) such person is merged,  consolidated  or  amalgamated  with or
into,  or  transfers  of  conveys  substantially  all of its  assets  to,  or is
liquidated  into,  the Company or a Wholly Owned  Restricted  Subsidiary  of the
Company,  (d) any  Investment  made  as a  result  of the  receipt  of  non-cash
consideration from (i) an Asset Sale that was made pursuant to and in compliance
with the covenant described above under the caption  "--Repurchase at the Option
of  Holders--  Asset  Sales"  or (ii) a  disposition  of  assets  that  does not
constitute an Asset Sale,  (e) any  Investment  acquired  solely in exchange for
Equity Interests (other than Disqualified Stock) of the Company, (f) Investments
existing as of the date of the Indenture and (g) other Investments in any person
that is engaged in the same line of business  as the Company and its  Restricted
Subsidiaries  were engaged in on the date of the Indenture or a line of business
or manufacturing or fabricating  operation reasonably related thereto (including
any downstream steel  manufacturing or processing  operation or manufacturing or
fabricating  operation in the construction  products  business) which Investment
has a fair market value (as determined by a resolution of the Board of Directors
of the  Company  and set  forth in an  officer's  certificate  delivered  to the
Trustee),  when taken together with all other  investments made pursuant to this
clause (g) that are at the time outstanding, not to exceed $10.0 million.

         "Permitted  Liens"  means  (a)  Liens  existing  as of the  date of the
Indenture; (b) Liens in favor of the Company and its Subsidiaries;  (c) Liens on
property  of a person  existing  at the  time  such  person  is  merged  into or
consolidated  with the Company or any  Subsidiary of the Company,  provided that
such  Liens  were in  existence  prior to the  contemplation  of such  merger or
consolidation  and do not  extend to any  assets  other than those of the person
merged into or  consolidated  with the Company or any of its  Subsidiaries;  (d)
Liens on property existing at the time of acquisition  thereof by the Company or
any Subsidiary of the Company,  provided that such Liens were in existence prior
to the  contemplation  of  such  acquisition;  (e)  pledges  or  deposits  under
workmen's compensation laws, unemployment insurance laws or similar legislation,
or good faith deposits in connection with bids,  tenders,  contracts (other than
for the payment of  Indebtedness)  or leases to which such person is a party, or
deposits to secure public  statutory  obligations  of such person or deposits of
cash or United States Government bonds to secure surety or appeal bonds to which
such person is a party,  or deposits as security for  contested  taxes or import
duties or for the payment of rent in each case  incurred in the ordinary  course
of business (f) Liens for taxes,  assessments or governmental  charges or claims
that  are not yet  delinquent  or that  are  being  contested  in good  faith by
appropriate  proceedings  promptly instituted and diligently  pursued,  provided
that any  reserve  or other  appropriate  provision  as  shall  be  required  in
conformity  with GAAP shall have been made  therefor;  (g) Liens incurred in the
ordinary  course of business of the Company or any Restricted  Subsidiary of the
Company with respect to obligations  that do not exceed $10.0 million at any one
time  outstanding and that (1) are not incurred in connection with the borrowing
of money or the  obtaining of advances or credit (other than trade credit in the
ordinary course of business) and (2) do not in the aggregate  materially detract
from the value of the  property  or  materially  impair  the use  thereof in the
operation of business by the Company or such  Restricted  Subsidiary;  (h) Liens
securing  Permitted  Refinancing  Indebtedness,  provided  that the  Company was
permitted to incur such Liens with respect to the  Indebtedness  so  refinanced;
and (i) minor  encroachments,  encumbrances,  easements or  reservations  of, or
rights of others for,  rights-of-way,  sewers,  electric  lines,  telegraph  and
telephone lines and other similar purposes, or zoning or other

                                      -81-

<PAGE>
restrictions  as to the use of real  properties  all of which do not  materially
impair the value or utility for its  intended  purposes of the real  property to
which they relate or Liens  incidental  to the  conduct of the  business of such
Person or to the ownership of its properties.

         "Permitted  Refinancing  Indebtedness"  means any  Indebtedness  of the
Company or any of its Restricted Subsidiaries issued in exchange for, or the net
proceeds  of which are used to extend,  refinance,  renew,  replace,  defease or
refund other  Indebtedness  (other than Indebtedness  under the Revolving Credit
Agreement) of the Company or any of its Restricted  Subsidiaries;  provided that
(a) the principal  amount (or accreted  value,  if applicable) of such Permitted
Refinancing  Indebtedness  does not exceed the principal  amount of (or accreted
value,  if  applicable),  plus  premium,  if any,  and accrued  interest on, the
Indebtedness so extended,  refinanced,  renewed, replaced,  defeased or refunded
(plus the amount of reasonable expenses incurred in connection  therewith),  (b)
such  Permitted  Refinancing  Indebtedness  has a final maturity date no earlier
than the final  maturity  date of, and has a Weighted  Average  Life to Maturity
equal  to or  greater  than  the  Weighted  Average  Life to  Maturity  of,  the
Indebtedness  being  extended,   refinanced,   renewed,  replaced,  defeased  or
refunded, (c) if the Indebtedness being extended, refinanced, renewed, replaced,
defeased  or  refunded is  subordinated  in right of payment to the Notes,  such
Permitted  Refinancing  Indebtedness  is subordinated in right of payment to the
Notes on terms at least as favorable,  taken as a whole, to the holders of Notes
as  those  contained  in the  documentation  governing  the  Indebtedness  being
extended,   refinanced,   renewed,  replaced,  defeased  or  refunded  and  such
Indebtedness  shall not have any scheduled  principal  payment prior to the 91st
day after  the final  maturity  date of the Notes and (d) such  Indebtedness  is
incurred  either  by the  Company  or by the  Restricted  Subsidiary  who is the
obligor on the  Indebtedness  being  extended,  refinanced,  renewed,  replaced,
defeased or  refunded;  provided,  however,  that a  Restricted  Subsidiary  may
guarantee Permitted Refinancing Indebtedness incurred by the Company, whether or
not such Restricted  Subsidiary was an obligor or guarantor of the  Indebtedness
being  extended,  refinanced,  renewed,  replaced,  defeased  or  refunded;  and
provided,   further,  that  if  such  Permitted   Refinancing   Indebtedness  is
subordinated  to the  Notes,  such  guarantee  shall  be  subordinated  to  such
Restricted Subsidiary's Subsidiary Guarantee to at least the same extent.

         "Permitted  Working  Capital  Indebtedness"  means  Indebtedness of the
Company and its Restricted  Subsidiaries under the Revolving Credit Facility and
under any other agreement,  instrument, facility or arrangement that is intended
to provide working capital financing or financing for general corporate purposes
(including  any asset  securitization  facility  involving  the sale of accounts
receivable); provided that the aggregate outstanding amount of such Indebtedness
of the Company and its Restricted Subsidiaries, at the time of incurrence, shall
not exceed  greater of (a) the sum of (i) 50% of the net aggregate book value of
all inventory of the Company and its  Restricted  Subsidiaries  at such time and
(ii) 80% of the net aggregate book value of all accounts  receivable (net of bad
debt expense) of the Company and its  Restricted  Subsidiaries  at such time and
(b) $175 million.

         "Public Equity Offering" means an underwritten offering of common stock
of the Company meeting the registration requirements of the Securities Act.

         "Receivables Facility" means the program for the issuance and placement
from time to time of trade receivable backed adjustable rate securities,  all as
contemplated by that certain Pooling and Servicing Agreement, dated as of August
1, 1994, between  Wheeling-Pittsburgh  Funding,  Inc., WPSC, Bank One, Columbus,
N.A.  and  Wheeling-Pittsburgh  Trade  Receivable  Master Trust and that certain
Receivables  Purchase  Agreement,  dated as of August 1, 1994,  between WPSC and
Wheeling-Pittsburgh  Funding,  Inc.,  as each may be  amended,  supplemented  or
otherwise modified including any refunding, replacement or extension thereof.

         "Replacement  Assets" means (x)  properties and assets (other than cash
or any Capital Stock or other  security)  that will be used in a business of the
Company and its Subsidiaries conducted on the date of the Indenture or in a line
of business or manufacturing or fabricating operation reasonably related thereto
(including  any  downstream  steel  processing  or  manufacturing  operation  or
manufacturing or fabricating operation in the construction products business) or
(y) Capital Stock of any person that will become on the date of the  acquisition
thereof a Wholly Owned Restricted  Subsidiary of the Company as a result of such
acquisition.

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


                                      -82-

<PAGE>
         "Restricted Subsidiary" of a person means any Subsidiary of such person
that is not an Unrestricted Subsidiary.

         "Revolving  Credit  Facility"  means the Second  Amended  and  Restated
Credit  Agreement,  dated as of December 28, 1995, among WPSC, the lenders party
thereto and Citibank, N.A. as agent, as the same may be amended, supplemented or
otherwise  modified  including  any  refinancing,   refunding,   replacement  or
extension  thereof  and  whether  by the same or any  other  lender or groups of
lenders.

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

         "Stated Maturity" means, with respect to any installment of interest or
principal  on any  series of  Indebtedness,  the date on which  such  payment of
interest or principal  was  scheduled  to be paid in the original  documentation
governing such Indebtedness, and shall not include any contingent obligations to
repay,  redeem or repurchase  any such  interest or principal  prior to the date
originally scheduled for the payment thereof.

         "Subsidiary"  means,  with respect to any person,  (a) any corporation,
association or other business  entity of which more than 50% of the total voting
power of shares of Capital Stock entitled  (without  regard to the occurrence of
any  contingency)  to vote in the  election of  directors,  managers or trustees
thereof is at the time owned or  controlled,  directly  or  indirectly,  by such
person or one or more of the other Subsidiaries of that person (or a combination
thereof) and (b) any  partnership  (i) the sole general  partner or the managing
general  partner of which is such person or a Subsidiary  of such person or (ii)
the  only  general  partners  of  which  are  such  person  or of  one  or  more
Subsidiaries of such person (or any combination thereof).

         "Tax Sharing  Agreement"  means the Tax Sharing  Agreement  between the
Company and WHX as in effect on the date of the Indenture.

         "Term Loan  Agreement"  means the Term Loan  Agreement  dated as of the
date of the  Indenture,  between the  Company,  DLJ Capital  Funding,  Inc.,  as
syndication  agent,  Donaldson,  Lufkin & Jenrette  Securities  Corporation,  as
arranger, Citicorp USA, Inc., as documentation agent, a financial institution to
be determined as administrative agent and the lenders party thereto.

         "Unimast" means Unimast, Inc., an Ohio corporation.

         "Unrestricted  Subsidiary"  means any Subsidiary  that is designated by
the Board of Directors of the Company as an Unrestricted  Subsidiary pursuant to
a resolution  of the Board of  Directors of the Company,  but only to the extent
that such Subsidiary (a) has no Indebtedness  other than Non-Recourse  Debt, (b)
is not party to any agreement,  contract,  arrangement or understanding with the
Company or any  Restricted  Subsidiary  of the Company  unless  such  agreement,
contract,  arrangement  or  understanding  does  not  violate  the  terms of the
Indenture  described under the caption "--Certain  Covenants--Transactions  with
Affiliates,"  (c) is a person with respect to which  neither the Company nor any
of its  Restricted  Subsidiaries  has any direct or indirect  obligation  (i) to
subscribe for additional  Equity  Interests or (ii) to maintain or preserve such
person's  financial  condition or to cause such person to achieve any  specified
levels of  operating  results,  in each  case,  except to the  extent  otherwise
permitted by the  Indenture.  Any such  designation by the Board of Directors of
the  Company  shall be  evidenced  to the  Trustee by filing  with the Trustee a
certified  copy of the  resolution  giving  effect  to such  designation  and an
officers'  certificate  certifying  that  such  designation  complied  with  the
foregoing conditions and was permitted by the covenant described above under the
caption  "--Certain  Covenants--Restricted  Payments."  If,  at  any  time,  any
Unrestricted  Subsidiary  would fail to meet the  foregoing  requirements  as an
Unrestricted  Subsidiary,  it  shall  thereafter  cease  to be  an  Unrestricted
Subsidiary for purposes of the Indenture and any Indebtedness of such Subsidiary
shall be deemed to be incurred by a Restricted  Subsidiary  of the Company as of
such date (and, if such  Indebtedness is not permitted to be incurred as of such
date  under  the  covenant   described  under  the  caption   "--Incurrence   of
Indebtedness  and Issuance of Preferred  Stock," the Company shall be in default
of such  covenant).  The  Board  of  Directors  of the  Company  may at any time
designate any Unrestricted  Subsidiary to be a Restricted Subsidiary;  provided,
however,  that  such  designation  shall  be  deemed  to  be  an  incurrence  of
Indebtedness by a Restricted Subsidiary of the Company of any

                                      -83-

<PAGE>
outstanding  Indebtedness of such  Unrestricted  Subsidiary and such designation
shall only be permitted if (A) such Indebtedness is permitted under the covenant
described  under the  caption  "--Incurrence  of  Indebtedness  and  Issuance of
Preferred  Stock,"  calculated on a pro forma basis as if such  designation  had
occurred at the  beginning  of the  four-quarter  reference  period,  and (B) no
Default or Event of Default would be in existence following such designation.

         "U.S. Government Obligations" means direct,  fixed-rate obligations (or
certificates  representing  an ownership  interest in such  obligations)  of the
United States of America (including any agency or  instrumentality  thereof) for
the  payment of which the full faith and credit of the United  States of America
is pledged, which are not callable and which mature (or may be put to the issuer
by the holder at no less than par) no later than the maturity date of the Notes.

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

         "Wheeling-Nisshin"    means   Wheeling-Nisshin,    Inc.,   a   Delaware
corporation.

         "Wholly Owned  Restricted  Subsidiary" of any person means a Restricted
Subsidiary  of  such  person  all of the  outstanding  Capital  Stock  or  other
ownership interests of which (other than directors'  qualifying shares) shall at
the time be owned  by such  person  or by one or more  Wholly  Owned  Restricted
Subsidiaries of such person.

         "WHX" means WHX Corporation, a Delaware corporation.

         "WHX  Agreements"  mean  (i)  the  Intercreditor,  Indemnification  and
Subordination Agreement by and among the Company, WHX, WPSC and Unimast and (ii)
the Tax  Sharing  Agreement,  in  each  case as in  effect  on the  date of this
Indenture.


Book-Entry; Delivery and Form

         The certificates  representing the Notes are issued in fully registered
form without interest coupons.  Notes sold in offshore  transactions in reliance
on Regulation S under the Securities Act will initially be represented by one or
more  temporary  global  Notes in  definitive,  fully  registered  form  without
interest  coupons  (each a  "Temporary  Regulation  S Global  Note") and will be
deposited  with the Trustee as custodian  for, and  registered  in the name of a
nominee of, DTC for the  accounts of  Euroclear  and Cedel Bank.  The  Temporary
Regulation S Global Note will be exchangeable  for one or more permanent  global
Notes (each a  "Permanent  Regulation  S Global  Note";  and  together  with the
Temporary Regulation S Global Notes, the "Regulation S Global Note") on or after
the 40th day following the Closing Date upon  certification  that the beneficial
interests in such global Note are owned by non-U.S.  persons.  Prior to the 40th
day after the Closing Date,  beneficial  interests in the Temporary Regulation S
Global Note may be held only  through  Euroclear or Cedel Bank and any resale or
other transfer of such interests to U.S.  persons shall not be permitted  during
such period  unless  such  resale or  transfer is made  pursuant to Rule 144A or
Regulation S and in accordance with the requirements described below.

         Notes sold in reliance on Rule 144A will be  represented by one or more
permanent  global Notes in definitive,  fully  registered form without  interest
coupons (each a "Restricted  Global  Note";  and together with the  Regulation S
Global  Note,  the  "Global  Notes") and will be  deposited  with the Trustee as
custodian for, and registered in the name of a nominee of, DTC.

         Each Global Note (and any Notes issued for exchange  therefor)  will be
subject to certain restrictions on transfer set forth therein as described under
"Transfer Restrictions."

                                      -84-

<PAGE>
         Notes   originally   purchased  by  or  transferred  to   Institutional
Accredited  Investors who are not qualified  institutional  buyers  ("Non-Global
Purchasers")  will be issued Notes in registered form without  interest  coupons
("Certificated Notes"). Upon the transfer of Certificated Notes initially issued
to a Non-Global  Purchaser to a qualified  institutional  buyer or in accordance
with Regulation S, such Certificated Notes will, unless the relevant Global Note
has previously been exchanged in whole for Certificated  Notes, be exchanged for
an interest in a Global  Note.  For a  description  of the  restrictions  on the
transfer of Certificated Notes, see "Transfer Restrictions."

         The Global Notes.  Ownership of  beneficial  interests in a Global Note
will be  limited to  persons  who have  accounts  with DTC  ("participants")  or
persons  who  hold  interests  through  participants.  Ownership  of  beneficial
interests in a Global Note will be shown on, and the transfer of that  ownership
will be effected  only through,  records  maintained by DTC or its nominee (with
respect to  interests of  participants)  and the records of  participants  (with
respect  to   interests   of  persons   other  than   participants).   Qualified
institutional  buyers may hold  their  interests  in a  Restricted  Global  Note
directly  through DTC if they are  participants  in such system,  or  indirectly
through organizations which are participants in such system.

         Investors  may hold  their  interests  in a  Regulation  S Global  Note
directly  through  Cedel Bank or  Euroclear,  if they are  participants  in such
systems,  or indirectly  through  organizations  that are  participants  in such
system.  Cedel Bank and Euroclear will hold interests in the Regulation S Global
Notes on behalf of their participants through DTC.

         So long as DTC, or its nominee,  is the registered owner or holder of a
Global Note,  DTC or such nominee,  as the case may be, will be  considered  the
sole  owner or holder  of the  Notes  represented  by such  Global  Note for all
purposes under the Indenture and the Notes.  No beneficial  owner of an interest
in a Global Note will be able to transfer  that  interest  except in  accordance
with the  applicable  procedures of DTC, in addition to those provided for under
the Indenture and, if applicable, those of Euroclear and Cedel Bank.

         Payments of the  principal  of, and  interest on, a Global Note will be
made to DTC or its nominee, as the case may be, as the registered owner thereof.
Neither   the  Issuer,   the  Trustee  nor  any  Paying   Agent  will  have  any
responsibility  or  liability  for any  aspect  of the  records  relating  to or
payments made on account of beneficial  ownership  interests in a Global Note or
for  maintaining,   supervising  or  reviewing  any  records  relating  to  such
beneficial ownership interests.

         The Issuer expects that DTC or its nominee, upon receipt of any payment
of principal or interest in respect of a Global Note, will credit  participants'
accounts with payments in amounts  proportionate to their respective  beneficial
interests in the principal amount of such Global Note as shown on the records of
DTC or its nominee.  The Issuer also expects that  payments by  participants  to
owners  of   beneficial   interests  in  such  Global  Note  held  through  such
participants will be governed by standing  instructions and customary practices,
as is now the case with securities held for the accounts of customers registered
in the  names  of  nominees  for  such  customers.  Such  payments  will  be the
responsibility of such participants.

         Transfers between  participants in DTC will be effected in the ordinary
way in  accordance  with  DTC  rules  and will be  settled  in  same-day  funds.
Transfers  between  participants in Euroclear and Cedel Bank will be effected in
the  ordinary  way in  accordance  with  their  respective  rules and  operating
procedures.

         The Issuer expects that DTC will take any action  permitted to be taken
by a holder  of Notes  (including  the  presentation  of Notes for  exchange  as
described  below) only at the  direction  of one or more  participants  to whose
account the DTC  interests  in a Global Note is credited  and only in respect of
such  portion  of the  aggregate  principal  amount  of Notes  as to which  such
participant or participants has or have given such direction.  However, if there
is an Event of Default under the Notes, DTC will exchange the applicable  Global
Note for  Certificated  Notes,  which it will distribute to its participants and
which may be legended as set forth under the heading "Transfer Restrictions."

         The Issuer  understands  that:  DTC is a limited  purpose trust company
organized  under  the laws of the State of New York,  a  "banking  organization"
within the  meaning of New York  Banking  Law, a member of the  Federal  Reserve
System, a "clearing  corporation"  within the meaning of the Uniform  Commercial
Code and a "Clearing

                                      -85-

<PAGE>
Agency" registered  pursuant to the provisions of Section 17A under the Exchange
Act. DTC was created to hold securities for its  participants and facilitate the
clearance and settlement of securities transactions between participants through
electronic   book-entry  changes  in  accounts  of  its  participants,   thereby
eliminating  the need for physical  movement of  certificates  and certain other
organizations.  Indirect access to the DTC system is available to others such as
banks,  brokers,  dealers and trust  companies  that clear through or maintain a
custodial  relationship  with  a  participant,  either  directly  or  indirectly
("indirect participants").

         Although  DTC,  Euroclear  and Cedel  Bank are  expected  to follow the
foregoing  procedures in order to facilitate  transfers of interests in a Global
Note among  participants  of DTC,  Euroclear  and Cedel Bank,  they are under no
obligation  to  perform  or  continue  to  perform  such  procedures,  and  such
procedures may be discontinued  at any time.  Neither the Issuer nor the Trustee
will have any responsibility for the performance by DTC, Euroclear or Cedel Bank
or their  respective  participants or indirect  participants of their respective
obligations under the rules and procedures governing their operations.

                                      -86-

<PAGE>
                  CERTAIN U.S. FEDERAL INCOME TAX CONSEQUENCES
                              FOR NON-U.S. HOLDERS

         The  discussion  below is based  upon the  provisions  of the  Internal
Revenue Code of 1986,  as amended (the  "Code"),  and  regulations,  rulings and
judicial decisions thereunder as of the date hereunder, and such authorities may
be  repealed,  revoked or  modified so as to result in U.S.  federal  income tax
consequences  different from those discussed below. The following  discussion is
limited to the U.S.  federal income tax  consequences  relevant to a holder of a
Note  that is not  (i) a  citizen  or  resident  of the  United  States,  (ii) a
corporation  organized  under the laws of the  United  States  or any  political
subdivision thereof or therein,  (iii) an estate, the income of which is subject
to U.S. federal income tax regardless of the source,  or (iv) a trust if a court
within  the  United  States  is  able to  exercise  primary  supervision  of the
administration  of the trust and one or more U.S.  persons have the authority to
control all substantial decisions of the trust (a "Non-U.S. Holder").

         The discussion does not consider all aspects of U.S. federal income and
estate  taxation that may be relevant to the purchase,  ownership or disposition
of the Notes by a particular Non-U.S.  Holder in light of such Holder's personal
circumstances,  including holding the Notes through a partnership.  For example,
persons who are partners in foreign  partnerships  and  beneficiaries of foreign
trusts or estates  who are subject to U.S.  federal  income tax because of their
own status,  such as United  States  residents or foreign  persons  engaged in a
trade or business in the United  States,  may be subject to U.S.  federal income
tax even  though the entity is not subject to income tax on the  disposition  of
its Note.

         For  purposes of the  following  discussion,  interest  and gain on the
sale,  exchange or other disposition of a Note will be considered "U.S. trade or
business  income" if such income or gain is (i)  effectively  connected with the
conduct of a U.S.  trade or business  or (ii) in the case of a treaty  resident,
attributable  to a U.S.  permanent  establishment  (or to a fixed  base)  in the
United States.

         Persons  considering the purchase of Notes should consult their own tax
advisors concerning the application of United States federal income tax laws, as
well as the laws of any state, local, or other taxing jurisdiction applicable to
their particular situations.

Stated Interest

         Generally, any interest paid to a Non-U.S. Holder of a Note that is not
U.S.  trade or business  income will not be subject to United  States tax if the
interest  qualified as "portfolio  interest."  Generally,  interest on the Notes
will qualify as portfolio interest if (i) the Non-U.S.  Holder does not actually
or constructively  own 10% or more of the total voting power of all voting stock
of the Company and is not a  "controlled  foreign  corporation"  with respect to
which the Company is a "related person" within the meaning of the Code, (ii) the
beneficial owner, under penalty of perjury,  certifies that the beneficial owner
is not a United  States  person and such  certificate  provides  the  beneficial
owner's name and address on Form W-8 or, at the option of the withholding agent,
on a substitute form  substantially  similar to Form W-8, and (iii) the Non-U.S.
Holder is not a bank receiving  interest on an extension of credit made pursuant
to a loan  agreement  entered  into  in the  ordinary  course  of its  trade  or
business.  A holder must notify the Company in writing on a timely  basis of any
change affecting the validity of the Form W-8.

         The gross amount of payments to a Non-U.S.  Holder of interest  that do
not qualify for the portfolio  interest exception and that are not U.S. trade or
business  income will be subject to U.S.  federal income tax at the rate of 30%,
unless a U.S. income tax treaty applies to reduce or eliminate withholding. U.S.
trade or  business  income  will be taxed on a net basis at regular  U.S.  rates
rather than the 30% gross rate. To claim the benefit of a tax treaty or to claim
exemption from withholding  because the income is U.S. trade or business income,
the Non-U.S.  Holder must provide a properly  executed  Internal Revenue Service
Form 1001 or 4224 (or such successor forms as the United States Internal Revenue
Service  designates),  as  applicable,  prior to the payment of interest.  These
forms must be periodically updated.  Recently adopted Treasury Regulations which
are not yet in effect (the "Final  Regulations") would alter the foregoing rules
in certain respects.  In general, the Final Regulations are effective January 1,
1999.  Under the  Final  Regulations,  a  Non-U.S.  Holder  that is  seeking  an
exemption from withholding tax on account of a treaty or on account of the Notes
being  held in  connection  with a U.S.  trade or  business  generally  would be
required  to provide  Internal  Revenue  Service  Form W-8. If the Notes are not
actively traded, the Non-U.S. Holder

                                      -87-

<PAGE>
also would be required to provide a taxpayer  identification  number, and may be
required to provide  other  documentary  evidence of foreign  status.  The Final
Regulations  also contain  rules  concerning  payments  through  intermediaries.
Non-U.S. Holders should consult their tax advisors concerning the application of
the Final Regulations in light of their own circumstances.

Sale, Exchange or Redemption of Notes

         Except as  described  below and  subject to the  discussion  concerning
backup withholding, any gain realized by a Non-U.S. Holder on the sale, exchange
or redemption of a Note  generally  will not be subject to U.S.  federal  income
tax,  unless (i) such gain is U.S.  trade or business  income,  (ii)  subject to
certain exceptions, the Non-U.S. Holder is an individual who holds the Note as a
capital  asset and is present  in the United  States for 183 days or more in the
taxable year of the disposition,  or (iii) the Non-U.S. Holder is subject to tax
pursuant  to  the  provisions  of  U.S.  tax  law  applicable  to  certain  U.S.
expatriates.

Federal Estate Tax

         Notes  held (or  treated  as held) by an  individual  who is a Non-U.S.
Holder  at the time of his or her  death  will not be  subject  to U.S.  federal
estate tax, provided that the individual does not actually or constructively own
10% or more of the total  voting  power of all voting  stock of the  Company and
income on the Notes was not U.S.
trade or business income.

Information Reporting and Backup Withholding

         The Company must report annually to the United States Internal  Revenue
Service and to each Non-U.S.  Holder any interest that is subject to withholding
or that is exempt  from U.S.  withholding  tax  pursuant  to a tax treaty or the
portfolio interest  exception.  Copies of these information  returns may also be
made available under the provisions of a specific treaty or agreement to the tax
authorities of the country in which the Non-U.S. Holder resides.

         Under certain circumstances, the United States Internal Revenue Service
requires  information  reporting and backup withholding of United States federal
income tax at a rate of 31% with  respect to payments  to certain  non-corporate
Non-U.S.  Holders  (including  individuals).  Information  reporting  and backup
withholding will apply unless such non-corporate Non-U.S. Holders certify to the
withholding  agent that the beneficial  owner of the Note is not a U.S.  Holder.
This certification  requirement will generally be satisfied by the certification
provided to avoid the 30% withholding tax (described above).

         The payment of the  proceeds of a  disposition  of a Note by a Non-U.S.
Holder  to or  through  the  United  States  office  of a broker  or  through  a
non-United  States branch of a United States broker generally will be subject to
information reporting and backup withholding at a rate equal to 31% of the gross
proceeds unless the Non-U.S.  Holder  certifies on Internal Revenue Service Form
W-8 that the  beneficial  owner of the Note is not a U.S.  Holder  or  otherwise
establishes an exemption. The payment of the proceeds of a disposition of a Note
by a Non-U.S.  Holder to or through a non-United  States  office of a non-United
States broker will not be subject to backup withholding or information reporting
unless the non-United  States broker has certain United States  relationships or
connections.

         In the case of the payment of proceeds from the disposition of Notes to
or through a non-U.S.  office of a broker that is either a U.S. person or a U.S.
related person,  the regulations  require  information  reporting on the payment
unless  the  broker has  documentary  evidence  in its files that the owner is a
Non-U.S.  Holder  and  the  broker  has no  knowledge  to the  contrary.  Backup
withholding  will not apply to payments made through foreign offices of a broker
that is a U.S. person or a U.S. related person (absent actual knowledge that the
payee is a U.S. person).

         Any amount withheld under the backup  withholding  rules from a payment
to a  Non-U.S.  Holder  will be  allowed  as a refund or a credit  against  such
Non-U.S. Holder's U.S. federal income tax liability, provided that the requisite
procedures are followed.


                                      -88-

<PAGE>
                              PLAN OF DISTRIBUTION

         Except as described below,  (i) a broker-dealer  may not participate in
the Exchange Offer in connection with a distribution of the New Notes, (ii) such
broker-dealer   would  be  deemed  an  underwriter   in  connection   with  such
distribution and (iii) such  broker-dealer  would be required to comply with the
registration  and  prospectus  delivery  requirements  of the  Securities Act in
connection with any secondary resale transactions. A broker-dealer may, however,
receive New Notes for its own account pursuant to the Exchange Offer in exchange
for Old Notes when such Old Notes  were  acquired  as a result of  market-making
activities or other trading activities. Each such broker-dealer must acknowledge
that it will  deliver a  prospectus  in  connection  with any resale of such New
Notes. This Prospectus,  as it may be amended or supplemented from time to time,
may be used by a  broker-dealer  (other than an  "affiliate"  of the Company) in
connection  with  resales of such New Notes.  The  Company has agreed that for a
period of 180 days after the Expiration Date, it will make this  Prospectus,  as
amended  or  supplemented,  available  to  any  such  broker-dealer  for  use in
connection with any such resale.

         The Company will not receive any proceeds from any sale of New Notes by
broker-dealers.  New Notes  received  by  broker-dealers  for their own  account
pursuant  to the  Exchange  Offer  may be sold  from time to time in one or more
transactions in the over-the-counter market, in negotiated transactions, through
the  writing  of options on the New Notes or a  combination  of such  methods of
resale,  at market prices prevailing at the time of resale, at prices related to
such prevailing market prices or negotiated  prices. Any such resale may be made
directly  to  purchasers  or to or through  brokers or dealers  who may  receive
compensation   in  the  form  of  commissions  or  concessions   from  any  such
broker-dealer  and/or the  purchasers of any such New Notes.  Any  broker-dealer
that resells New Notes that were received by it for its own account  pursuant to
the Exchange  Offer may be deemed to be an  "underwriter"  within the meaning of
the  Securities  Act and any  profit  on any such  resale  of New  Notes and any
commissions  or  concessions  received  by any such  persons may be deemed to be
underwriting  compensation  under the Securities  Act. The Letter of Transmittal
states  that  by  acknowledging  that  it  will  deliver  and  by  delivering  a
prospectus,  a  broker-dealer  will  not  be  deemed  to  admit  that  it  is an
"underwriter" within the meaning of the Securities Act.

         For a period of 180 days after the  Expiration  Date,  the Company will
promptly  send  additional  copies  of  this  Prospectus  and any  amendment  or
supplement to this Prospectus to any broker-dealer  that requests such documents
in a Letter of Transmittal.  The Company has agreed to pay all expenses incident
to the Exchange  Offer other than  commissions  or concessions of any brokers or
dealers  and  transfer  taxes and will  indemnify  the  Holders of the Old Notes
(including  any   broker-dealers)   against   certain   liabilities,   including
liabilities under the Securities Act.

         The Initial  Purchasers  have indicated to the Company that they intend
to effect  offers and sales of the New Notes in  market-making  transactions  at
negotiated  prices related to prevailing  market prices at the time of sale, but
is not obligated to do so and such market-making  activities may be discontinued
at any  time.  The  Initial  Purchasers  may act as  principal  or agent in such
transactions.  There can be no assurance that an active market for the New Notes
will develop.

                                  LEGAL MATTERS

         Certain legal matters in connection  with the Notes offered hereby will
be passed upon for the Company by Olshan  Grundman  Frome & Rosenzweig  LLP, New
York, New York. Marvin L. Olshan, a member of Olshan Grundman Frome & Rosenzweig
LLP, is a director and Secretary of the Company.

                                     EXPERTS

         The   consolidated    financial   statements   of   Wheeling-Pittsburgh
Corporation  and its  subsidiaries as of December 31, 1996 and 1995 and for each
of the three  years in the period  ended  December  31,  1996,  included in this
Prospectus  have been so included in reliance on the report of Price  Waterhouse
LLP, independent accountants,  given on the authority of said firm as experts in
auditing and accounting.

                                      -89-

<PAGE>
         The financial  statements of  Wheeling-Nisshin  as of December 31, 1996
and 1995,  and for each of the three years ended  December 31, 1996  included in
this  Prospectus  have  been  audited  by  Coopers &  Lybrand  LLP,  independent
accountants, as stated in their report appearing herein.

                                      -90-

<PAGE>
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
                                                                                                              Page
                                                                                                              ----

<S>                                                                                                            <C>
Report of Price Waterhouse LLP, Independent Accountants.........................................................F-2
Consolidated Statements of Income of WPC for the years ended December 31,
     1996, 1995 and 1994........................................................................................F-3
Consolidated Balance Sheets of WPC as of December 31, 1996 and 1995.............................................F-4
Consolidated Statements of Cash Flows of WPC for the years ended December 31,
     1996, 1995 and 1994........................................................................................F-5
Notes to Consolidated Financial Statements of WPC...............................................................F-6
Consolidated Statements of Income of WPC for the Nine-Month Periods Ended
     September 30, 1997 and 1996 (unaudited)...................................................................F-19
Consolidated Balance Sheets of WPC as of September 30, 1997 and 1996
     (unaudited)...............................................................................................F-20
Consolidated Statements of Cash Flows of WPC for the Nine-Month
     Periods Ended September 30, 1997 and 1996 (unaudited).....................................................F-21
Notes to Consolidated Statements of WPC (unaudited)............................................................F-22
Report of Coopers & Lybrand LLP, Independent Accountants.......................................................F-25
Financial Statements of Wheeling-Nisshin, Inc..................................................................F-26
</TABLE>


                                       F-1

<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and
Stockholders of Wheeling-Pittsburgh Corporation
(a wholly-owned subsidiary of WHX Corporation)

         In our opinion,  the accompanying  consolidated  balance sheets and the
related  consolidated  statements of income and of cash flows present fairly, in
all material respects, the financial position of Wheeling-Pittsburgh Corporation
and its  subsidiaries  (the  "Company")  at December 31, 1996 and 1995,  and the
results of their  operations and their cash flows for each of the three years in
the period ended  December 31,  1996,  in  conformity  with  generally  accepted
accounting principles.  These financial statements are the responsibility of the
Company's  management;  our  responsibility  is to  express  an opinion on these
financial  statements  based on our  audits.  We  conducted  our audits of these
statements  in accordance  with  generally  accepted  auditing  standards  which
require that we plan and perform the audit to obtain reasonable  assurance about
whether the financial  statements  are free of material  misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial  statements,  assessing the  accounting  principles
used and the  significant  estimates  made by  management,  and  evaluating  the
overall financial statement  presentation.  We believe that our audits provide a
reasonable basis for the opinion expressed above.

         As  discussed in Note A to the  consolidated  financial  statements,  a
Corporate Reorganization was effected in 1994.

         As discussed in Note B to the  consolidated  financial  statements,  in
1994 the Company  adopted  Statement of Financial  Accounting  Standards No. 112
"Employers' Accounting for Postemployment Benefits."

PRICE WATERHOUSE LLP
Pittsburgh, Pennsylvania
February 10, 1997, except for Notes M and N
  which are as of August 12, 1997 and
  November 20, 1997,
  respectively.


                                       F-2

<PAGE>
<TABLE>
<CAPTION>
                         WHEELING-PITTSBURGH CORPORATION
                 (a wholly-owned subsidiary of WHX Corporation)

                                         CONSOLIDATED STATEMENTS OF INCOME
                                                                               Year ended December 31,
                                                               ----------------------------------------------------

                                                                      1994               1995               1996
                                                                                (Dollars in thousands)
                                                               ----------------------------------------------------


Revenues:

<S>                                                            <C>                <C>                <C>            
Net sales..................................................... $     1,193,878    $     1,267,869    $     1,110,684
Cost and expenses:

Cost of products sold, excluding
  depreciation and profit sharing.............................         980,044          1,059,622            988,161
Depreciation..................................................          61,094             65,760             66,125
Profit sharing................................................           9,257              6,718                 --
Selling, administrative and general expense...................          60,832             55,023             54,903
                                                               -----------------  -----------------  -----------------

                                                                     1,111,227          1,187,123          1,109,189
                                                               -----------------  -----------------  -----------------

Operating income (loss).......................................          82,651             80,746              1,495
Interest expense on debt......................................          22,581             22,431             25,885
Other income..................................................           6,731              3,234             11,598
B & LE settlement.............................................          36,091                 --                 --
                                                               -----------------  -----------------  -----------------

Income (loss) before taxes, change in
  accounting method and extraordinary item....................         102,892             61,549            (12,792)
Tax provision (benefit).......................................          21,173              3,030             (7,509)
                                                               -----------------  -----------------  -----------------

Income (loss) before change in accounting
  method and extraordinary item...............................          81,719             58,519             (5,283)
Extraordinary charge--net of tax..............................              --             (3,043)                --
Cumulative effect on prior years of
  accounting change--net of tax...............................          (9,984)                --                 --
                                                               -----------------  -----------------  -----------------

Net income (loss).............................................          71,735             55,476             (5,283)
Dividend requirement for preferred stock......................           5,688                 --                 --
                                                               -----------------  -----------------  -----------------

Net income (loss) applicable to common stock.................. $        66,047    $        55,476    $        (5,283)
                                                               =================  =================  =================
</TABLE>


                 See Notes to Consolidated Financial Statements

                                       F-3

<PAGE>
                         WHEELING-PITTSBURGH CORPORATION
                 (a wholly-owned subsidiary of WHX Corporation)

                           CONSOLIDATED BALANCE SHEET
<TABLE>
<CAPTION>

                                                                                                December 31,
                                                                                                ------------
                                                                                         1995               1996
                                                                                         ----               ----
                                                                                          (Dollars in thousands)
                                               ASSETS
<S>                                                                              <C>                <C>
Current assets:
  Cash and cash equivalents..................................................... $        42,826    $        35,950
  Trade receivables, less allowances for doubtful                                         52,850             24,789
    accounts of $1,169 and $1,149...............................................
  Inventories...................................................................         266,576            193,329
  Prepaid expenses and deferred charges.........................................          17,399             13,366
                                                                                 ---------------    ---------------

        Total current assets....................................................         379,651            267,434
Investment in associated companies..............................................          41,063             65,297
Property, plant and equipment, at cost less
  accumulated depreciation and amortization.....................................         748,999            710,999
Deferred income taxes...........................................................         103,099            100,157
Due from affiliates.............................................................          22,857             58,522
Deferred charges and other assets...............................................          44,366             43,483
                                                                                 ---------------    ---------------

                                                                                 $     1,340,035    $     1,245,892
                                                                                 ===============    ===============
</TABLE>
<TABLE>
<CAPTION>

                                     LIABILITIES AND STOCKHOLDER'S EQUITY

<S>                                                                              <C>                <C>
Current liabilities:
  Trade payables................................................................ $       100,221    $        51,500
  Payroll and employee benefits.................................................          72,869             57,094
  Federal, state and local taxes................................................           4,501              9,083
  Deferred income taxes--current................................................          39,645             30,649
  Interest and other............................................................          10,894              8,067
  Long-term debt due in one year................................................           3,722              2,019
                                                                                 ---------------    ---------------

        Total current liabilities...............................................         231,852            158,412
Long-term debt..................................................................         285,018            267,395
Employee benefit liabilities....................................................         434,216            435,502
Other liabilities...............................................................          45,179             46,096
                                                                                 ---------------    ---------------

                                                                                         996,265            907,405
                                                                                 ===============    ===============
</TABLE>
<TABLE>
<CAPTION>
STOCKHOLDER'S EQUITY:
<S>                                                                              <C>                <C>            
  Common stock $0.01 par value; authorized
    60,000,000 shares; issued and outstanding 100 shares........................              --                 --
Additional paid-in capital......................................................         265,387            265,387
Accumulated earnings............................................................          78,383             73,100
                                                                                 ---------------    ---------------

                                                                                         343,770            338,487
                                                                                 ---------------    ---------------

                                                                                 $     1,340,035    $     1,245,892
                                                                                 ===============    ===============
</TABLE>

                 See Notes to Consolidated Financial Statements


                                       F-4

<PAGE>
                         WHEELING-PITTSBURGH CORPORATION
                 (a wholly-owned subsidiary of WHX Corporation)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>

                                                                               Year ended December 31,
                                                               ----------------------------------------------------

                                                                      1994               1995               1996
                                                                      ----               ----               ----
                                                                                (Dollars in thousands)
Cash flows from operating activities:

<S>                                                            <C>                <C>                <C>
Net income (loss)............................................. $        71,735    $        55,476    $        (5,283)
Items not affecting cash from operating activities:
  Depreciation and amortization...............................          61,094             65,760             66,125
  Other postretirement benefits...............................          13,651              5,522              3,505
  Coal retirees' medical benefits (net of tax)................              --              3,043                 --
  Cumulative effect of accounting change (net of tax).........           9,984                 --                 --
  Income taxes................................................          19,788             (5,530)            (6,572)
  Equity (income) in affiliated companies.....................          (5,341)            (4,845)            (9,495)
Decrease (increase) in working capital elements:
  Trade receivables...........................................         (27,559)            33,365             50,061
  Inventories.................................................         (21,599)            (5,412)            73,247
  Trade payables..............................................          (2,634)           (10,736)           (48,721)
  Other current assets........................................          (2,128)            (6,311)             4,033
  Other current liabilities...................................          (4,655)           (10,060)           (13,973)
Other items--net..............................................           5,264              4,297              1,355
                                                               ---------------    ---------------    ---------------

Net cash flow provided by operating activities................         117,600            124,569            114,282
                                                               ---------------    ---------------    ---------------


Cash flows from investing activities:

  Plant additions and improvements............................         (69,139)           (81,554)           (31,188)
  Investments in affiliates...................................              --             (7,353)           (17,240)
  Proceeds from sales of assets...............................              --                 --              1,425
  Dividends from affiliated companies.........................           2,500              2,500              2,500
                                                               ---------------    ---------------    ---------------

Net cash used in investing activities.........................         (66,639)           (86,407)           (44,503)
                                                               ---------------    ---------------    ---------------


Cash flows from financing activities:

  Long-term debt retirement...................................         (57,454)            (4,085)           (15,153)
  Receivables securitization proceeds (payments)..............          45,000             22,000            (22,000)
  Letter of credit collateralization..........................         (28,278)             1,094                384
  Receivables from affiliates.................................              --            (27,123)           (39,886)
  Preferred stock dividends...................................          (5,688)                --                 --
  Proceeds from warrants/options..............................           2,241                 --                 --
                                                               ---------------    ---------------    ---------------

Net cash used in financing activities.........................         (44,179)            (8,114)           (76,655)
                                                               ---------------    ---------------    -----------------


Increase (decrease) in cash and cash equivalents..............           6,782             30,048             (6,876)
Cash and cash equivalents at beginning of year................           5,996             12,778             42,826
                                                               ---------------    ---------------    ---------------

Cash and cash equivalents at end of year...................... $        12,778    $        42,826    $        35,950
                                                               ===============    ===============    ===============
</TABLE>

                 See Notes to Consolidated Financial Statements

                                       F-5

<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                               Accounting Policies

         The accounting policies presented below have been followed in preparing
the accompanying consolidated financial statements.

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

Principles of Consolidation

         The  consolidated  financial  statements  include  the  accounts of all
subsidiary companies. All significant intercompany accounts and transactions are
eliminated  in  consolidation.  The Company uses the equity method of accounting
for investments in unconsolidated companies owned 20% or more.

Earnings Per Share

         Presentation of earnings per share is not meaningful  since the Company
is  a  wholly  owned  subsidiary  of  WHX  Corporation.  See  Note  A--Corporate
Reorganization.

Business Segment

         The Company is  primarily  engaged in one line of business  and has one
industry segment,  which is the making,  processing and fabricating of steel and
steel products. The Company's products include hot rolled and cold rolled sheet,
and coated  products  such as  galvanized,  prepainted  and tin mill sheet.  The
Company also manufactures a variety of fabricated steel products  including roll
formed  corrugated  roofing,  roof deck, form deck, floor deck,  bridge form and
other  products used  primarily by the  construction,  highway and  agricultural
markets.

         Through an  extensive  mix of products,  the Company  markets to a wide
range of  manufacturers,  converters  and  processors.  The Company's 10 largest
customers (including  Wheeling-Nisshin) accounted for approximately 40.4% of its
net  sales in 1994,  35.4% in 1995 and 34.9% in 1996.  Wheeling-Nisshin  was the
only  customer  to  account  for more  than 10% of net  sales.  Wheeling-Nisshin
accounted  for  15.2%,  15.2% and 12.7% of net  sales in 1994,  1995,  and 1996,
respectively.  Geographically,  the  majority  of the  Company's  customers  are
located within a 350-mile radius of the Ohio Valley.

Cash and Cash Equivalents

         Cash and cash  equivalents  include  cash on hand  and on  deposit  and
highly liquid debt instruments with original maturities of three months or less.

Inventories

         Inventories  are  stated at cost which is lower  than  market.  Cost is
determined  by the  last-in  first-out  ("LIFO")  method for  substantially  all
inventories.

Property, Plant and Equipment

         Depreciation is computed on the straight line and the modified units of
production methods for financial  statement purposes and accelerated methods for
income tax purposes.  Interest cost is capitalized for qualifying  assets during
the assets'  acquisition period.  Capitalized  interest cost is amortized on the
same basis as the related depreciation.


                                       F-6

<PAGE>
         Maintenance and repairs are charged to income. Renewals and betterments
made  through   replacements  are  capitalized.   Profit  or  loss  on  property
dispositions is credited or charged to income.

Pensions, Other Postretirement and Postemployment Plans

         The  Company  has tax  qualified  defined  contribution  pension  plans
covering  substantially  all employees.  The programs provide for  contributions
based on a percentage of compensation for salaried employees and a rate per hour
worked  for  hourly  employees.  Costs  for  these  programs  are  being  funded
currently.

         The  Company   sponsors   medical  and  life  insurance   programs  for
substantially all employees. Similar group medical programs extend to pensioners
and dependents. The management plan has provided basic medical and major medical
benefits on a  non-contributory  basis through age 65. The Company  accounts for
these benefits in accordance  with Statement of Financial  Accounting  Standards
No. 106 ("SFAS 106"),  Employers'  Accounting for Postretirement  Benefits Other
than Pensions.  The Company accounts for  Postemployment  Benefits in accordance
with  Statement  of  Financial   Accounting  Standards  No.  112  ("SFAS  112"),
"Employers'   Accounting  for  Postemployment   Benefits".   When  accounts  are
reasonably determinable, they are calculated at their net present value.

Income Taxes

         The Company  accounts for income taxes in accordance  with Statement of
Financial  Accounting  Standards  No. 109 ("SFAS  109"),  Accounting  for Income
Taxes.  Recognition  is given in the  accounts  for the  income  tax  effect  of
temporary  differences in reporting  transactions for financial and tax purposes
using the deferred liability method. Tax provisions and the related tax payments
or  refunds  have  been  reflected  in the  Company's  financial  statements  in
accordance with a tax sharing agreement between WHX and the Company.

Environmental Matters

         The Company  provides for  remediation  costs and penalties  associated
with environmental  non-compliance  when the responsibility of costs is probable
and the amount is estimable. Generally, remediation accruals are recorded when a
feasibility study of plan of action has been determined.

NOTE A--Corporate Reorganization

  Formation of WHX Corporation

         On July 26, 1994 the Company and its subsidiaries  were reorganized and
a new holding company,  WHX Corporation  ("WHX"), was formed. Upon effectiveness
of the merger each share of WPC Common Stock,  WPC Series A Preferred  Stock and
each WPC Warrant were converted  into a share of WHX Common Stock,  WHX Series A
Preferred Stock and a WHX Warrant, respectively. WHX also assumed the obligation
to purchase the Redeemable Common Stock of the ESOP and guaranteed substantially
all of the Company's outstanding indebtedness. See Note G.

         The merger was  accounted  for as a  reorganization  of entities  under
common  control  whereby  the basis of assets and  liabilities  were  unchanged.
Pursuant to the merger  agreement the Company  contributed  the capital stock of
the following subsidiaries to WHX: WPC Land Company,  Wheeling-Pittsburgh  Radio
Corporation (and its subsidiaries) and Wheeling-Pittsburgh  Capital Corporation.
Additionally,  the Company  contributed  the cash and marketable  securities and
certain real property and  leasehold  interests to WHX. WPC retained the capital
stock of the remaining steel-related subsidiaries and equity investments.

         At December  31, 1995 and 1996,  amounts  due from  affiliates  totaled
$22.9  million and $58.5  million,  respectively.  These  amounts  reflect  cash
advances  between   affiliates,   dividends  paid  by  WPC  on  behalf  of  WHX,
intercompany tax allocations and Unimast working capital advances.


                                       F-7

<PAGE>
NOTE B--Pensions, Other Postretirement and Postemployment Benefits

  Pension Programs

         The Company  provides  defined  contribution  pension programs for both
hourly and salaried employees. Tax qualified defined contribution plans provide,
in the case of hourly  employees,  an increasing  Company  contribution per hour
worked  based on the age of its  employees.  A similar  tax  qualified  plan for
salaried  employees  provides  defined Company  contributions  based on years of
service.

         As of December 31, 1996,  $117.6 million of fully vested funds are held
in trust for benefits earned under the hourly defined contribution pension plans
and $28.6  million is held in trust for fully vested  benefits  earned under the
salaried  employees  defined  contribution  plans.  As  of  December  31,  1996,
approximately  43% of the assets of the hourly pension plans was in fixed income
investments and 57% in equity  investments;  approximately  47% of the assets of
the  salaried  pension plan was in fixed  income  investments  and 53% in equity
investments.  All plan assets are invested by professional  investment managers.
Pension provisions charged against income were $10.5 million,  $10.8 million and
$9.3 million in 1994, 1995, and 1996 respectively.

         Effective  January 1, 1994 the Company began matching salaried employee
contributions  to the 401(K) plan with shares of the Company's Common Stock. The
Company matches 50% of the employees contributions. The employer contribution is
limited to a maximum of 3% of an employee's  salary.  At December 31, 1994, 1995
and 1996, the 401(K) plan held 32,851 shares,  115,151 shares and 190,111 shares
of WHX Common Stock,  respectively.  See Note A--Corporate  Reorganization.  See
Note M--Subsequent Event--New Collective Bargaining Agreement.

  Postemployment Benefits

         The  Company  adopted  SFAS  112  as  of  January  1,  1994.  SFAS  112
establishes accounting standards for employers who provide benefits to former or
inactive  employees  after  employment  but before  retirement.  Those  benefits
include,  among others,  disability,  severance and workers'  compensation.  The
Company recorded a charge of $12.2 million ($10.0 million net of tax) in 1994 as
a result of the  cumulative  effect on prior years of adoption of SFAS 112.  The
assumed discount rate used to measure the benefit liability was 7.5% at December
31, 1995 and 1996.

  Other Postretirement Benefits

         The  Company  sponsors  postretirement  benefit  plans  that cover both
management  and  hourly  retirees  and  dependents.  The plans  provide  medical
benefits  including  hospital,  physicians'  services and major medical  expense
benefits and a life  insurance  benefit.  The hourly  employees'  plans  provide
non-contributory  basic medical and a supplement to Medicare benefits, and major
medical coverage to which the Company  contributes 50% of the insurance  premium
cost. The management plan has provided basic medical and major medical  benefits
on a non-contributory basis through age 65.

         The Company  accounts for these  benefits in  accordance  with SFAS No.
106. The cost of postretirement medical and life benefits for eligible employees
are accrued during the  employee's  service period through the date the employee
reaches full benefit eligibility.  The Company defers and amortizes  recognition
of changes to the  unfunded  obligation  that arise from the  effects of current
actuarial  gains and losses and the  effects  of  changes  in  assumptions.  The
Company funds the plans as current benefit  obligations are paid.  Additionally,
in 1994 the Company  began  funding a  qualified  trust in  accordance  with the
collective  bargaining  agreement  effective  March 1, 1994. The following table
sets  forth  the  reconciliation  of  the  Accumulated   Postretirement  Benefit
Obligation  ("APBO")  to  the  accrued  obligation  included  in  the  Company's
consolidated balance sheet at December 31, 1995 and 1996.

                                       F-8

<PAGE>
<TABLE>
<CAPTION>
                                                                                         December 31,
                                                                                 ----------------------------------

                                                                                       1995               1996
                                                                                       ----               ----
                                                                                        (Dollars in thousands)

<S>                                                                              <C>                <C>
Active employees not eligible for retirement.................................... $        90,428    $        85,030
Active employees eligible to retire.............................................          66,581             68,300
Retirees and beneficiaries......................................................         230,788            208,011
                                                                                 ---------------    ---------------

Accumulated postretirement benefit obligation...................................         387,797            361,341
Plan assets at fair market value................................................           9,046             13,010
                                                                                 ---------------    ---------------

Obligations in excess of plan assets............................................         378,751            348,331
Unrecognized prior service cost.................................................           2,060              1,806
Unamortized gain................................................................          33,482             64,303
                                                                                 ---------------    ---------------

Accrued postretirement benefit obligation....................................... $       414,293    $       414,440
                                                                                 ===============    ===============
</TABLE>

         At December  31,  1995 and  December  31,  1996 plan  assets  consisted
primarily of short term corporate notes.

         The  following  table sets forth the  components  of the  recorded  net
periodic postretirement benefit costs.
<TABLE>
<CAPTION>

                                                                               Year ended December 31,
                                                               ----------------------------------------------------

                                                                      1994               1995               1996
                                                                      ----               ----               ----
                                                                                (Dollars in thousands)

Net periodic postretirement benefit cost:
<S>                                                            <C>                <C>                <C>           
Service cost.................................................. $        5,322     $        3,563     $        3,953
Interest cost.................................................         27,991             26,757             23,982
Other.........................................................           (500)            (3,570)            (3,888)
                                                               --------------     --------------     --------------

Total......................................................... $       32,813     $       26,750     $       24,047
                                                               ==============     ==============     ==============

Assumptions:
Discount rate.................................................            8.0%               7.0%               7.0%
Health care cost trend rate...................................           10.5%              10.0%               9.5%
Return on assets..............................................            8.0%               8.0%               8.0%
</TABLE>

         For  measurement  purposes,  medical  costs are  assumed to increase at
annual rates as stated above and declining gradually to 4.5% in 2004 and beyond.
The health care cost trend rate assumption has  significant  effect on the costs
and  obligation  reported.  A 1%  increase in the health care cost trend rate in
each  year  would   result  in   approximate   increases   in  the   accumulated
postretirement  benefit  obligation of $47.7 million,  and net periodic  benefit
cost of $4.3 million. See Note M--Subsequent  Event--New  Collective  Bargaining
Agreement.

  Coal Industry Retiree Health Benefit Act

         The Coal  Industry  Retiree  Health  Benefit  Act of 1992  (the  "Act")
created a new United Mine  Workers of America  postretirement  medical and death
benefit  plan to replace  two  existing  plans which had  developed  significant
deficits. The Act assigns companies the remaining benefit obligations for former
employees and  beneficiaries,  and a pro rata allocation of benefits  related to
unassigned  beneficiaries  ("orphans").  The Company's  obligation under the Act
related to its previous and present ownership of coal mining operations had been
estimated at $14.3 million (based on  preliminary  assignment of retirees by the
Social Security  Administration ("SSA")) and recorded as an extraordinary charge
in 1993.  The Company  reduced this liability in 1994 by $2.4 million to reflect
current premium payments,  reductions in the number of assigned former employees
and beneficiaries and a lower anticipated health care cost trend rate.

                                       F-9

<PAGE>
         In 1995 the SSA assigned an additional  379 retirees and 130 orphans to
the Company.  The Company's  obligation  under the Act had been  estimated as an
additional $18.2 million.  Based on the information obtained over the past three
years the Company  believed the liability  had been  reasonably  determined  and
valued the liability at its net present value using a 7.5% discount rate.  After
discounting  the  liability to present  value,  the net charge to income in 1995
totaled $3.0 million.  At December 31, 1996 the actuarially  determined  accrued
liability totaled $10.9 million, covering 572 assigned retirees and dependents.

NOTE C--Income Taxes
<TABLE>
<CAPTION>
                                                                               Year ended December 31,
                                                               ----------------------------------------------------

                                                                      1994               1995               1996
                                                                      ----               ----               ----
                                                                                (Dollars in thousands)

Income Taxes Before Extraordinary Items

Current
<S>                                                            <C>                <C>                <C>
  Federal tax provision....................................... $        21,035    $         7,810    $        (1,317)
  State tax provision.........................................           1,100                750                380
                                                               ---------------    ---------------    ---------------

Total income taxes current....................................          22,135              8,560               (937)
                                                               ---------------    ---------------    ---------------

Deferred
  Federal tax provision (benefit).............................         (20,750)           (35,684)            (6,572)
  Pre-reorganization tax benefits                                       19,788             30,154                 --
    recorded directly to equity............................... ---------------    ---------------    ---------------

Income tax provision (benefit)................................ $        21,173    $         3,030    $        (7,509)
                                                               ===============    ===============    ===============

Total Income Taxes

Current
  Federal tax provision....................................... $        21,035    $         7,810    $        (1,317)
  State tax provision.........................................           1,100                750                380
                                                               ---------------    ---------------    ---------------

Total income taxes current....................................          22,135              8,560               (937)
                                                               ---------------    ---------------    ---------------


Deferred
  Federal tax provision (benefit).............................         (20,750)           (37,322)            (6,572)
  Pre-reorganization tax benefits                                       17,596             30,154                 --
    recorded directly to equity............................... ---------------    ---------------    ---------------

Income tax provision (benefit)................................ $        18,981    $         1,392    $        (7,509)
                                                               ===============    ===============    ===============


Components of Total Income Taxes

Operations.................................................... $        21,173    $         3,030    $        (7,509)
Extraordinary items...........................................          (2,192)            (1,638)                --
                                                               ---------------    ---------------    ---------------

Income tax provision (benefit)................................ $        18,981    $         1,392    $        (7,509)
                                                               ===============    ===============    ===============
</TABLE>


                                      F-10

<PAGE>
         Deferred  income  taxes  result  from  temporary   differences  in  the
financial basis and tax basis of assets and liabilities.  Deferred taxes for the
consolidated  group are recorded on the books of WPC. Deferred tax assets and/or
liabilities  attributable to WHX are not material for the periods presented. The
type of differences  that give rise to deferred income tax liabilities or assets
are shown in the following table:

  Deferred Income Tax Sources
<TABLE>
<CAPTION>

                                                                                             December 31,
                                                                                 ----------------------------------
                                                                                       1995               1996
                                                                                       ----               ----
                                                                                        (Dollars in millions)

Assets

<S>                                                                              <C>                <C>            
Postretirement and postemployment employee benefits............................. $         147.9    $         147.1
Operating loss carryforward (expiring in 2005 to 2008)..........................             9.8                8.0
Minimum tax credit carryforwards (indefinite carryforward)......................            47.1               49.5
Provision for expenses and losses...............................................            38.1               43.3
Leasing activities..............................................................            26.4               25.2
State income taxes..............................................................             6.0                6.0
Miscellaneous other.............................................................            10.8                7.7
                                                                                 ---------------    ---------------

     Deferred tax assets........................................................           286.1              286.8
                                                                                 ---------------    ---------------


Liabilities

Property plant and equipment....................................................          (153.0)            (157.1)
Inventory.......................................................................           (44.1)             (34.4)
State income taxes..............................................................            (4.9)              (4.9)
Miscellaneous other.............................................................             (.7)               (.9)
                                                                                 ---------------    ---------------

     Deferred tax liability.....................................................          (202.7)            (197.3)
Valuation allowance.............................................................           (20.0)             (20.0)
                                                                                 ---------------    ----------------

Deferred income tax asset--net.................................................. $          63.4    $          69.5
                                                                                 ===============    ===============
</TABLE>

         As of December 31, 1996, for financial  statement  reporting purposes a
balance of approximately  $29 million of  prereorganization  tax benefits exist.
These  benefits  will be  reported  as a direct  addition  to equity as they are
recognized.  In 1995 tax benefits of $42.1  million were  recognized as a direct
addition to equity of which  $30.2  million  was  recognized  by the Company and
$11.9 million was  recognized by the common  parent of the  consolidated  group.
This $11.9 million was charged to the common parent  pursuant to the tax sharing
agreement.  The  decrease  in the  valuation  allowance  in  1995  reflects  the
recognition  of these tax  benefits.  No  prereorganization  tax  benefits  were
recognized in 1996.

         During 1994, the Company  experienced an ownership change as defined by
Section 382 of the  Internal  Revenue  Code.  As the result of this  event,  the
Company will be limited in its ability to use net operating  loss  carryforwards
and certain  other tax  attributes to reduce  subsequent  tax  liabilities.  The
amount of taxable  income that can be offset by pre-change tax attributes in any
annual period is limited to approximately $32 million.

         A tax sharing  agreement between the Company and WHX determines the tax
provision and related tax payments or refunds  allocated to the Company in years
in which they are combined in a consolidated  federal income tax return. The tax
sharing agreement  stipulates that WPSC shall be deemed to have succeeded to the
portion of the net  operating  loss and credit  carryovers  attributable  to the
steel group on December 31, 1990.

         Total  federal and state income taxes paid in 1994,  1995 and 1996 were
$1.8 million, $18.0 million and $3.5 million, respectively.

                                      F-11

<PAGE>
         Federal tax returns have been examined by the Internal  Revenue Service
("IRS")  through 1987. The statute of limitations  has expired for years through
1992;  however,  the IRS can review prior years to adjust any NOL's  incurred in
such  years and  carried  forward to offset  income in  subsequent  open  years.
Management believes it has adequately provided for all taxes on income.

         The  provision  for income taxes  differs from the amount of income tax
determined by applying the applicable U.S.  statutory federal income tax rate to
pretax income as follows:
<TABLE>
<CAPTION>
                                                                                     December 31,
                                                               ----------------------------------------------------
                                                                      1994               1995               1996
                                                                      ----               ----               ----
                                                                                (Dollars in thousands)
<S>                                                            <C>                <C>                <C>             
Income (loss) before taxes, extraordinary
  item and accounting change.................................. $       102,892    $        61,549    $       (12,792)
                                                               ===============    ===============    ===============

Tax provision (benefit) at statutory rate..................... $        36,012    $        21,542    $        (4,477)
Increase (reduction) in tax due to:
  Percentage depletion........................................            (673)              (973)            (1,027)
  Equity earnings.............................................          (1,423)            (1,288)            (2,408)
  State income tax net of federal effect......................           2,787              1,624                260
  Alternative minimum tax rate differential...................         (13,756)                --                 --
  Reduction in valuation allowance net of
    equity adjustment.........................................              --            (16,300)                --
  Other miscellaneous.........................................          (1,774)            (1,575)               143
                                                               -----------------  -----------------  ---------------

Tax provision (benefit)....................................... $        21,173    $         3,030    $        (7,509)
                                                               ===============    ===============    ===============
</TABLE>


                                      F-12

<PAGE>
NOTE D--Inventories

                                                    December 31,
                                        ----------------------------------
                                              1995               1996
                                              ----               ----
                                               (Dollars in millions)
Finished products.....................  $        49,830    $        44,621
In-process............................          119,302             59,984
Raw materials.........................           75,837             80,147
Other materials and supplies..........           29,823             19,476
                                        ---------------    ---------------
                                                274,792            204,228

LIFO reserve..........................           (8,216)           (10,899)
                                        ---------------    ---------------

                                        $       266,576    $       193,329
                                        ===============    ===============

         During  1995 and  1996,  certain  inventory  quantities  were  reduced,
resulting in  liquidations  of LIFO  inventories,  the effect of which increased
income  by   approximately   $.8  million  in  1995,  and  decreased  income  by
approximately $1.2 million in 1996.

Note E--Property, Plant and Equipment
<TABLE>
<CAPTION>

                                                              December 31,
                                                  ----------------------------------

                                                        1995               1996
                                                        ----               ----
                                                         (Dollars in millions)

<S>                                               <C>                <C>
Land and mineral properties...................... $         7,183    $         7,121
Buildings, machinery and equipment...............         997,903          1,021,435
Construction in progress.........................          20,612             18,023
                                                  ---------------    ---------------
                                                        1,025,698          1,046,579

Accumulated depreciation and amortization........         276,699            335,580
                                                  ---------------    ---------------

                                                  $       748,999    $       710,999
                                                  ===============    ===============
</TABLE>

         The  Company  utilizes  the  modified  units of  production  method  of
depreciation which recognizes that the depreciation of steelmaking  machinery is
related to the physical  wear of the  equipment  as well as a time  factor.  The
modified  units of production  method  provides for straight  line  depreciation
charges modified  (adjusted) by the level of raw steel  production.  In 1995 and
1996 depreciation under the modified units of production method was $4.9 million
or 9.6% and $7.6  million  or  13.4%,  respectively,  less  than  straight  line
depreciation.  The 1995 reduction  reflects the effect of a blast furnace outage
for relining, and the 1996 reduction in depreciation primarily reflects the work
stoppage which began October 1, 1996 and continued through year end.


                                      F-13

<PAGE>
NOTE F--Long-Term Debt
<TABLE>
<CAPTION>
                                                                  December 31,
                                                      ----------------------------------

                                                             1995               1996
                                                             ----               ----
                                                              (Dollars in millions)

<S>                                                   <C>                <C>
Senior Unsecured Notes due 2003, 9 3/8%(1)........... $       270,328    $       266,155
First Mortgage Notes due 2000, 12 1/4%(1)............           9,458                 --
IRS pension tax note due 1997, 8%:(1)................           3,667              1,833
Obligation to PBGC due 1997, 8%(1)...................           3,565                 --
Other................................................           1,722              1,426
                                                      ---------------    ---------------
                                                              288,740            269,414

Less portion due within one year.....................           3,722              2,019
                                                      ---------------    ---------------

     Total Long-Term Debt(2)......................... $       285,018    $       267,395
                                                      ===============    ===============
</TABLE>

(1)      WPC debt guaranteed by WHX. See Note A.

(2)      The fair value of long-term  debt at December 31, 1995 and December 31,
         1996 was $276.6 million and $269.1 million, respectively. Fair value of
         long-term debt is estimated based on trading in the public market.

         Long-term  debt  maturing in each of the next five years is as follows:
1997, $2,019; 1998, $212; 1999, $219; 2000, $217 and 2001, $233.

         A summary of the financial agreements at December 31, 1996 follows:

  Revolving Credit Facility:

         On December 28, 1995,  WPSC entered into a Second  Amended and Restated
Revolving Credit Facility ("RCF") with Citibank, N.A. as agent. The RCF provides
for  borrowings  for general  corporate  purposes  up to $125  million and a $35
million sub-limit for Letters of Credit.

         The Credit  Agreement  expires May 3, 1999.  Initial interest rates are
based on the Citibank prime rate plus .50% and/or a Eurodollar  rate plus 1.75%,
however, the margin over the prime rate and the Eurodollar rate can fluctuate up
or down based upon  performance.  The maximum prime rate margin is 1.00% and the
maximum  Eurodollar  margin is 2.25%.  The initial letter of credit fee is 1.75%
and is also performance based with a maximum rate of 2.25%.

         Borrowings are secured  primarily by 100% of the eligible  inventory of
WPSC, Pittsburgh-Canfield Corporation,  Wheeling Construction Products, Inc. and
Unimast,  and  the  terms  of the RCF  contain  various  restrictive  covenants,
limiting among other things dividend  payments or other  distribution of assets,
as defined in the RCF. Certain financial covenants associated with leverage, net
worth,  capital  spending,  cash flow and interest  coverage must be maintained.
There are no  borrowings  or letters of credit  outstanding  against  the RCF at
December 31, 1996.  Due to the prolonged  work stoppage by the USWA, the Company
negotiated an amendment to certain of the RCF's covenants to provide the Company
with additional flexibility during the current business situation.

         In August 1994 WPSC  entered  into a separate  facility  for letters of
credit up to $50 million.  At December 31, 1996 letters of credit totaling $25.5
million  were  outstanding  under  this  facility.  The  letters  of credit  are
collateralized at 105% with U.S. Government securities owned by the Company, and
are  subject  to an  administrative  charge  of .4% per  annum on the  amount of
outstanding letters of credit.


                                      F-14

<PAGE>
  First Mortgage Notes:

         In November 1991 the Company completed an offering of $175.0 million of
12 1/4% First Mortgage Notes. The First Mortgage Notes were redeemable, in whole
or in part,  at the option of the Company,  on or after  November  15, 1996,  at
specified  redemption prices plus accrued interest.  Pursuant to an October 1993
offer to repurchase by the Company, $165.5 million aggregate principal amount of
First Mortgage  Notes were tendered and accepted for payment by the Company.  In
November  1996 the Company  redeemed the remaining  $8.1 million First  Mortgage
Notes outstanding.

  9 3/8% Senior Notes Due 2003:

         On November 23, 1993 WPC issued $325.0  million of 9 3/8% Senior Notes.
Interest on the Senior Notes is payable  semiannually  on May 15 and November 15
of each year,  commencing  May 15, 1994. The Senior Notes mature on November 15,
2003.  During 1994, the Company  repurchased  $54.3 million of its outstanding 9
3/8%  Senior  Notes  at an  average  price  of 94% of  the  related  outstanding
principal amount.

         During 1996, $4.2 million of the Senior Notes were retired on behalf of
the Company by WHX  Corporation via the issuance by WHX Corporation of shares of
its common stock pursuant to the terms of the Senior Notes Indenture agreement.

         The Senior  Notes are  redeemable  at the option of WPC, in whole or in
part, at any time on or after November 15, 2000 at specified  redemption prices,
plus accrued interest to the date of redemption.

         Upon a Change of  Control  (as  defined),  WPC will have the  option to
redeem the Senior Notes, in whole or in part, at a redemption price equal to the
principal  amount thereof plus the  Applicable  Premium (as defined) and, upon a
Change of Control  Triggering  Event (as  defined),  each holder of Senior Notes
will have the right to require WPC to repurchase  such holder's  Senior Notes at
101% of the  principal  amount  thereof,  together,  in each case,  with accrued
interest to the date of redemption or repurchase.

         The Senior Notes are  unsecured  obligations  of WPC ranking  senior in
right of payment to WPC's subordinated indebtedness, if any, and pari passu with
all other senior  indebtedness of WPC. Pursuant to the Company's  reorganization
in 1994, WHX guaranteed the payment of the Senior Notes.

         The Indenture contains certain covenants, including but not limited to,
covenants  with  respect  to  the  following  matters:  (i)  the  incurrence  of
additional  indebtedness  by WPC and its  subsidiaries;  (ii) the  incurrence of
certain  liens  by WPC  and  its  subsidiaries;  (iii)  the  making  of  certain
sale-leaseback transactions; (iv) the disposition by WPC and its subsidiaries of
the proceeds of certain asset sales;  (v) the making by WPC and its subsidiaries
of certain dividends and other restricted payments;  (vi) the entry into certain
transactions  with  affiliates  of WPC and (vii) the ability of WPC to engage in
certain mergers, consolidations or asset sales.

  Interest Cost

         Aggregate  interest  costs on  long-term  debt and amounts  capitalized
during the three years ended December 31, 1996, are as follows:
<TABLE>
<CAPTION>

                                                                1994               1995               1996
                                                                ----               ----               ----
                                                                          (Dollars in thousands)

<S>                                                             <C>                <C>                <C>    
Aggregate interest expense on long-term debt.............       $30,957            $28,793            $28,385
Less: Capitalized interest...............................         8,376              6,362              2,500
                                                          -------------      -------------      -------------

Interest expense.........................................       $22,581            $22,431            $25,885
                                                          =============      =============      ==============

Interest Paid............................................       $28,906            $27,873            $27,660
                                                          =============      =============      =============
</TABLE>

                                      F-15

<PAGE>
NOTE G--Stockholder's Equity

         Prior  to  the  Corporate  Reorganization  discussed  in  Note  A,  the
authorized  capital stock of WPC consisted of 60,000,000 shares of Common Stock,
$.01 par value  and  10,000,000  shares of  Preferred  Stock,  $0.10 par  value.
Pursuant to a  reorganization  of the Company  effective on July 26,  1994,  WPC
became a wholly-owned  subsidiary of WHX. WHX, a new holding company, became the
publicly held issuer for all of the  outstanding  Common and Preferred Stock and
outstanding  warrants  of WPC and  assumed  WPC's  rights and  obligations  with
respect to WPC's option plans, all as described below.

         Changes in capital accounts are as follows:
<TABLE>
<CAPTION>

                                                                    Convertible
                                         Common Stock                Preferred        Accumulated      Capital in
                                                                                        Earnings     Excess of Par
                                     Shares         Amount      Shares     Amount      (Deficit)         Value
                                  ------------   ------------  --------  ----------  -------------   -------------
                                                          (dollars and shares in thousands)
<S>                                  <C>              <C>      <C>           <C>          <C>           <C>      
Balance December 31, 1993........      26,541         $ 265      3,000       $ 300      $(39,854)        $471,572
                                  -----------    ----------    -------   ---------   -----------     ------------

EIP shares sold in public market.          80             1         --          --             --           2,169
Stock options exercised..........         120             2         --          --             --             889
Warrants exercised...............         213             2         --          --             --           1,352
Corporate reorganization--See Note
   A--Corporate Reorganization...    (26,954)         (270)    (3,000)       (300)        (3,286)       (270,291)
Pre-reorg. tax benefits..........          --            --         --          --             --          17,596
Preferred dividends..............          --            --         --          --        (5,688)              --
Net income.......................          --            --         --          --         71,735              --
                                  -----------    ----------    -------   ---------   ------------    ------------

Balance December 31, 1994........           0             0          0           0         22,907         223,287
                                  -----------    ----------    -------   ---------   ------------    ------------

Pre-reorg. tax benefits..........          --            --         --          --             --          42,100
Net income.......................          --            --         --          --         55,476              --
                                  -----------    ----------    -------   ---------   ------------    ------------

Balance December 31, 1995........           0             0          0           0         78,383         265,387
                                  -----------    ----------    -------   ---------   ------------    ------------

Net income (loss)................          --            --         --          --        (5,283)              --
                                  -----------    ----------    -------   ---------   -----------     ------------

Balance December 31, 1996........           0         $   0          0       $   0       $ 73,100        $265,387
                                  ===========    ==========    =======   =========   ============    ============
</TABLE>

         Pursuant to a corporate  reorganization  of the Company  effective July
26, 1994, WHX assumed the rights and obligations of WPC under WPC's stock option
plans and WHX Common Stock is issuable in lieu of each share of WPC Common Stock
required by the plans.

NOTE H--Commitments and Contingencies

  Environmental Matters

         The Company, as well as other steel companies,  is subject to demanding
environmental  standards imposed by Federal,  state and local environmental laws
and  regulations.  For 1994, 1995, and 1996 aggregate  capital  expenditures for
environmental  control projects totaled approximately $8.7 million, $5.9 million
and $6.8  million,  respectively.  In 1994,  1995 and 1996 the Company  paid $.6
million,  $.1 million and $.5 million,  respectively,  in civil  penalties  from
previously  established  reserves.   Based  upon  the  Company's  prior  capital
expenditures,  anticipated capital  expenditures,  consent agreements negotiated
with  Federal and state  agencies  and  information  available to the Company on
pending judicial and administrative proceedings, the Company does not expect its
environmental compliance costs, including the incurrence of any additional fines
and penalties  relating to the operation of its  facilities,  to have a material
adverse  effect on the  financial  condition  or  results of  operations  of the
Company.

         The  Company is  currently  funding its share of  remediation  costs of
certain  hazardous  wastes sites.  The Company  believes that these  remediation
costs are not significant and will not be significant in the foreseeable future.
The Company has been  identified  as a potentially  responsible  party under the
Comprehensive   Environmental   Response,   Compensation   and   Liability   Act
("Superfund")  or similar  state  statues at seven waste  sites.  The Company is
subject to joint and  several  liability  imposed by  Superfund  on  potentially
responsible parties. Due to the technical

                                      F-16

<PAGE>
and regulatory complexity of remedial activities and the difficulties  attendant
to  identifying  potentially  responsible  parties and allocating or determining
liability among them, the Company is unable to reasonably  estimate the ultimate
cost of  compliance  with  Superfund  laws.  The  Company  believes,  based upon
information  currently available,  that the Company's liability for clean up and
remediation  costs in  connection  with one of these  sites  will be  between $1
million and $4 million. At four other sites the costs are estimated to aggregate
up to $700,000. The Company lacks sufficient information regarding the remaining
sites to form an  estimate.  The  Company  is  currently  funding  its  share of
remediation  costs. Based upon all available  information,  the Company does not
anticipate  that  assessment and  remediation  costs  resulting from the Company
being a potentially responsible party will have a material adverse effect on its
financial condition or results of operations.  Non-current accrued environmental
liabilities  totaled  $7.3  million and $7.8  million at  December  31, 1995 and
December 31, 1996,  respectively.  These  accruals were first  determined by the
Company  when the  Company  reorganized  under the  federal  bankruptcy  laws in
January 1991, based on all available information, including information provided
by third  parties,  and existing laws and  regulations  then in effect,  and are
reviewed and adjusted quarterly as new information  becomes available.  However,
as further information comes into the Company's possession,  it will continue to
reassess such evaluations.

NOTE I--Other Income
<TABLE>
<CAPTION>

                                                                    December 31,
                                            ---------------------------------------------------------

                                                   1994                1995                  1996
                                            -----------------   -------------------  -------------------

                                                               (Dollars in thousands)
<S>                                                <C>                  <C>                   <C>    
Interest and investment income.............        $ 1,727              $ 3,106               $ 3,688
Equity income..............................          5,341                4,845                 9,495
Receivables securitization fees............        (1,301)              (4,283)               (4,934)
Other, net.................................            964                (434)                 3,349
                                            --------------      --------------       ----------------

                                                   $ 6,731              $ 3,234               $11,598
                                            ==============      ===============      ================
</TABLE>

NOTE J--Sale of Receivables

         In August  1994  Wheeling-Pittsburgh  Funding,  Inc. a special  purpose
wholly-owned  subsidiary  ("Funding") of WPSC, entered into an agreement to sell
(up to $75 million on a revolving basis) an undivided  percentage ownership in a
designated pool of accounts receivable generated by WPSC, Wheeling  Construction
Products,  Inc. and  Pittsburgh-Canfield  Corporation.  The agreement expires in
August 1999. In July 1995 WPSC amended such  agreement to sell an additional $20
million on similar  terms and  conditions.  In October 1995 WPSC entered into an
agreement  to  include  the  receivable  generated  by  Unimast,  in the pool of
accounts  receivable  sold.  Accounts  receivable  at December 31, 1995 and 1996
exclude $67  million and $45  million,  respectively,  representing  uncollected
accounts  receivable sold with recourse  limited to the extent of  uncollectible
balances.  Fees of $4.3 million paid by the Company  under this  agreement  were
based upon a fixed rate set on the date the initial  $45 million of  receivables
were sold and variable rates on subsequent  sales that range from 5.76% to 8.25%
of the outstanding amount of receivables sold. Based on the Company's collection
history,  the  Company  believes  that  credit  risk  associated  with the above
arrangement  is  immaterial.  However,  if the strike by the USWA  continues the
Company may not be able to generate  sufficient  trade  accounts  receivable  to
maintain  the  receivables  securitization  agreements.  If  the  securitization
agreements are terminated,  collection of the sold receivables  would be used to
pay off the investors.

         In June 1996, the Financial  Accounting Standards Board (FASB) approved
SFAS No. 125,  "Accounting  for Transfers and Servicing of Financial  Assets and
Extinguishment of Liabilities."  SFAS No. 125 provides  accounting and reporting
standards for transfers and servicing of financial assets and extinguishments of
liabilities,  and supersedes SFAS 77, "Reporting by Transferors for Transfers of
Receivables with Recourse" which the Company had previously  followed.  SFAS 125
is effective  after December 31, 1996.  Based on the provisions of SFAS 125, the
Company does not  currently  believe the effects of adoption of SFAS 125 will be
material to its financial conditions or results of operations.

                                      F-17

<PAGE>
NOTE  K--Separate  Financial  Statements of Subsidiaries not consolidated and 50
percent or less owned persons.

         The Company owns 35.7% of Wheeling-Nisshin.  Wheeling-Nisshin had total
debt outstanding at December 31, 1995 and 1996 of  approximately  $36.7 millions
and $25.3 million,  respectively. The Company derived approximately 15.2%, 15.2%
and 12.7% of its revenues from sale of steel to  Wheeling-Nisshin  in 1994, 1995
and 1996, respectively.  The Company received dividends of $2.5 million annually
from  Wheeling-Nisshin  from 1994 through 1996. Audited financial  statements of
Wheeling-Nisshin  are  presented  at  page  F-25  because  it  is  considered  a
significant subsidiary of the Company.

NOTE L--Quarterly Information (Unaudited)

         Financial  results by quarter for the two fiscal  years ended  December
31, 1995 and 1996 are as follows:
<TABLE>
<CAPTION>
                                                                                           Earnings (Loss)
                                                                                           Per Share Before     Earnings
                                            Gross Profit   Extraordinary                     Extraordinary     (Loss) Per
                                Net Sales      (Loss)      Charge (Loss)     Net Income         Charge           Share
                               -----------  -----------  -----------------  ------------   -----------------  -----------
                                                                 (Dollars in thousands)
1995:
<S>                                <C>          <C>                 <C>          <C>              <C>              <C>
    1st Quarter...............     $324,187     $ 63,293                 --      $ 19,884          *               *
    2nd Quarter...............      332,180       49,072                 --        16,778
    3rd Quarter...............      305,976       52,994                 --        11,834
    4th Quarter...............      305,526       42,888            (3,043)         6,980

1996:
    1st Quarter...............      287,846       38,720                 --         1,389          *               *
    2nd Quarter...............      328,457       55,342                 --        11,020
    3rd Quarter...............      359,906       57,986                 --        13,223
    4th Quarter...............      134,475     (29,525)                 --      (30,915)
</TABLE>

*        Earnings  per  share  are  not  meaningful  because  the  Company  is a
         wholly-owned subsidiary of WHX Corporation and has 100 shares of Common
         Stock outstanding.

NOTE M--Subsequent Event--New Collective Bargaining Agreement

         On  August  12,  1997,  the  Company  and the USWA  entered  into a new
collective  bargaining agreement which settled a ten month strike. The new labor
agreement provides for the adoption of a defined benefit pension plan to replace
the previous defined  contribution  pension plan, wage increases  totaling $1.50
per hour over the life of the  contract,  various  short-term  bonus and special
assistance payments,  the immediate elimination of 850 jobs made possible by the
elimination  of numerous  restrictive  work  practices and mandatory  multicraft
training. The new labor agreement also limits increases in health care costs for
retirees beginning in 2005.

NOTE N--Subsequent Event--Issuance of New Senior Notes

         On November  20,  1997,  the Company  issued  $275.0  million of 9 1/4%
Senior Notes due 2007 for gross proceeds of $274.0  million.  Concurrently  with
the consummation of the offering of the 9 1/4% Senior Notes, the Company entered
into a $75.0 million floating rate term loan agreement with various lenders (the
"Term Loan Agreement"). The initial floating interest rate is set at a LIBO rate
plus 3.25%.  The net proceeds of the Senior Notes together with the net proceeds
of the Term Loan  Agreement  will be primarily  used to defease the  Company's 9
3/8% Senior Notes due 2003  pursuant to the terms of the  Indenture  under which
the 9 3/8% Senior Notes were issued,  to pay related fees and expenses,  and for
the reduction of borrowings  under the RCF. In connection with the defeasance of
the  Company's  9 3/8% Senior  Notes,  the Company  anticipates  recognizing  an
extraordinary  loss of  approximately  $23.9 million,  net of an estimated $12.8
million income tax benefit.

         The 9 1/4% Senior Notes and the Term Loan  Agreement are  guaranteed by
all the  operating  subsidiaries  of WPC.  With the  exception of the  Company's
investments in Wheeling-Nisshin and Ohio Coatings Company,

                                      F-18

<PAGE>
which are reflected in  "Investments  in Associated  Companies" on the Company's
Balance Sheet, and the related equity earnings (losses),  which are reflected in
the Company's  Statement of Income,  the consolidated  statements of the Company
reflect the financial position,  results of operations and cash flows of all the
guaranteeing subsidiaries.

                                      F-19

<PAGE>
                         WHEELING-PITTSBURGH CORPORATION
                 (a wholly-owned subsidiary of WHX Corporation)

                        CONSOLIDATED STATEMENT OF INCOME
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                       Nine months ended

                                                                                         September 30,
                                                                                 ----------------------------------

                                                                                       1996               1997
                                                                                 -----------------  -----------------
                             (Dollars in thousands)
Revenues:
<S>                                                                              <C>                <C>            
Net sales....................................................................... $       976,209    $       270,109

Cost and expenses:

Cost of products sold, excluding depreciation and
  profit sharing ...............................................................         824,161            356,694
Depreciation....................................................................          56,498             29,927
Profit sharing..................................................................           2,990                 --
Selling, administrative and general expense.....................................          42,237             38,676

Special charge..................................................................              --             88,910
                                                                                 ---------------    ---------------

                                                                                         925,886            514,207
                                                                                 ---------------    ---------------
Operating income (loss).........................................................          50,323           (244,098)
Interest expense on debt........................................................          19,684             19,658

Other income (loss).............................................................           4,773               (214)
                                                                                 ---------------    ---------------
Income (loss) before taxes, change in accounting
  method and extraordinary item.................................................          35,412           (263,970)

Tax provision (benefit).........................................................           9,780            (92,350)
                                                                                 ---------------    ---------------

Net income (loss)............................................................... $        25,632    $      (171,620)
                                                                                 ===============    ===============
</TABLE>
                 See Notes to Consolidated Financial Statements

                                      F-20

<PAGE>
                         WHEELING-PITTSBURGH CORPORATION
                 (a wholly-owned subsidiary of WHX Corporation)

                           CONSOLIDATED BALANCE SHEET
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                              September 30,
                                                                                 ----------------------------------

                                                                                       1996               1997
                                                                                 -----------------  -----------------
                                                                                         (Dollars in thousands)
                                                       ASSETS
Current assets:
<S>                                                                              <C>                <C>            
  Cash and cash equivalents..................................................... $         7,529    $            --
  Trade receivables, less allowances for doubtful
    accounts of $1,632 and $1,405...............................................         113,378             24,805
  Inventories...................................................................         245,540            256,333

  Prepaid expenses and deferred changes.........................................          10,652             10,082
                                                                                 ---------------    ---------------
        Total current assets....................................................         377,099            291,220
Investment in associated companies..............................................          61,647             67,056
Property, plant and equipment, at cost less
  accumulated depreciation and amortization.....................................         721,202            696,134
Deferred income taxes...........................................................          96,098            191,081
Due from affiliates.............................................................          51,978             15,187
Intangible asset-pension........................................................              --             77,180

Deferred charges and other assets...............................................          44,117             37,836
                                                                                 ---------------    ---------------

                                                                                 $     1,352,141    $     1,375,694
                                                                                 ===============    ===============

                      LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities:
  Trade payables................................................................ $        83,260    $        90,228
  Short term-borrowings.........................................................              --             97,000
  Payroll and employee benefits.................................................          72,119             81,593
  Federal, state and local taxes................................................          11,516              8,522
  Deferred income taxes--current................................................          39,645             32,806
  Interest and other............................................................          15,826             14,292

  Long-term debt due in one year................................................           3,870                199
                                                                                 ---------------    ---------------
        Total current liabilities...............................................         226,236            324,640
Long-term debt..................................................................         275,591            267,287
Pension liability...............................................................              --            156,446
Other employee benefit liabilities..............................................         435,266            414,619

Other liabilities...............................................................          45,346             45,835
                                                                                 ---------------    ---------------

                                                                                         982,439          1,208,827
                                                                                 ---------------    ---------------
STOCKHOLDER'S EQUITY:

  Common stock $0.01 par value; authorized
    60,000,000 shares; issued and outstanding
    100 shares..................................................................              --                 --
  Additional paid-in capital....................................................         265,687            265,387

  Accumulated earnings (deficit)................................................         104,015            (98,520)
                                                                                 ---------------    ---------------

                                                                                         369,702            166,867
                                                                                 ---------------    ---------------

                                                                                 $     1,352,141    $     1,375,694
                                                                                 ===============    ===============
</TABLE>

                 See Notes to Consolidated Financial Statements

                                      F-21

<PAGE>
                         WHEELING-PITTSBURGH CORPORATION
                 (a wholly-owned subsidiary of WHX Corporation)

                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                          Nine months ended
                                                                                            September 30,
                                                                                 ----------------------------------

                                                                                       1996               1997
                                                                                 -----------------  -----------------
                                                                                        (Dollars in thousands)
Cash flows from operating activities:

<S>                                                                              <C>                <C>
Net income (loss)............................................................... $        25,632    $      (171,620)
Items not affecting cash from operating activities:
  Depreciation..................................................................          56,498             29,927
  Other postretirement benefits.................................................           4,100             (1,390)
  Loss on disposition of assets.................................................              --                835
  Special charges, net of current portion.......................................              --             57,459
  Income taxes..................................................................           7,300            (88,246)
  Equity loss (income) in affiliated companies..................................          (5,844)             1,191
  Other non cash items..........................................................              --              3,655
Decrease (increase) in working capital elements:
  Trade receivables.............................................................         (58,528)            (3,516)
  Inventories...................................................................          21,036            (63,004)
  Trade payables................................................................         (16,961)            38,728
  Other current assets..........................................................           6,747              3,284
  Other current liabilities.....................................................          11,245             29,808

Other items--net................................................................          (2,476)            (4,257)
                                                                                 ---------------    ---------------

Net cash flow provided by operating activities..................................          48,749           (167,146)
                                                                                 ---------------    ---------------

Cash flows from investing activities:

  Plant additions and improvements..............................................         (28,742)           (17,977)
  Investments in affiliates.....................................................         (17,240)            (5,450)
  Proceeds from sales of assets.................................................              --              1,217

  Dividends from affiliated companies...........................................           2,500              2,500
                                                                                 ---------------    ---------------

                                                                                         (43,482)           (19,710)
Net cash used in investing activities........................................... ---------------    ---------------

Cash flows from financing activities:

  Long-term debt retirement.....................................................          (5,106)            (1,928)
  Short-term borrowings.........................................................              --             97,000
  Receivables securitization proceeds (payments)................................          (2,000)             3,500
  Letter of credit collateralization............................................            (116)             8,999

  Receivables from affiliates...................................................         (33,342)            43,335
                                                                                 ---------------    ---------------

                                                                                         (40,564)           150,906
Net cash provided by (used in) financing activities............................. ---------------    ---------------
Decrease in cash and cash equivalents...........................................         (35,297)           (35,950)

Cash and cash equivalents at beginning of period................................          42,826             35,950
                                                                                 ---------------    ---------------

Cash and cash equivalents at end of period...................................... $         7,529    $            --
                                                                                 ===============    ===============
</TABLE>


                 See Notes to Consolidated Financial Statements

                                      F-22

<PAGE>
                                 WPC CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

General

         The consolidated  balance sheets as of September 30, 1997 and 1996, the
consolidated  statement  of income  for the three and nine month  periods  ended
September 30, 1997 and 1996, and the consolidated statement of cash flow for the
nine month periods  ended  September 30, 1997 and 1996 have been prepared by the
Company  without  audit.  In the  opinion of  management,  all normal  recurring
adjustments  necessary to present fairly the consolidated  financial position at
September  30, 1997 and the results of  operations  and changes in cash flow for
the periods presented have been made.

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

         These nine month  financial  statements  should be read in  conjunction
with the Company's audited consolidated  financial statements for the year ended
December 31, 1996. The results of operations for the period ended  September 30,
1997 are not necessarily indicative of the operating results for the full year.

         The  preparation of financial  statements in conformity  with generally
accepted accounting principles requires the use of management's  estimates.  Due
to uncertainty  involved in estimating,  it is reasonably possible that a change
in estimates may occur in the near term as more information becomes available.

Business Segment

         The Company is  primarily  engaged in one line of business  and has one
industry segment,  which is the making,  processing and fabricating of steel and
steel products. The Company's products include hot rolled and cold rolled sheet,
and coated  products  such as  galvanized,  prepainted  and tin mill sheet.  The
Company also manufactures a variety of fabricated steel products  including roll
formed  corrugated  roofing,  roof deck, form deck, floor deck,  bridge form and
other  products used  primarily by the  construction,  highway and  agricultural
markets.

NOTE 1--Collective Bargaining Agreement

         The Company's labor agreement with the USWA expired on October 1, 1996.
On August 1, 1997 the  Company  and the USWA  announced  that they had reached a
tentative agreement on the terms of a new collective bargaining  agreement.  The
tentative  agreement  was  ratified  on  August  12,  1997  by  USWA-represented
employees.  The new  collective  bargaining  agreement  provides  for a  defined
benefit pension plan, a retirement  enhancement program,  short-term bonuses and
special assistance  payments for employees not immediately  recalled to work and
$1.50 in hourly wage  increases  over its term of not less than five  years.  It
also provides for the reduction of 850 jobs, mandatory  multicrafting as well as
modification of certain work practices.

NOTE 2--Special Charge

         The  Company  recorded a special  charge of $88.9  million in the third
quarter of 1997. The special charge is related to certain  benefits  included in
its new collective  bargaining  agreement which was ratified by USWA-represented
employees on August 12, 1997.

         The agreement  provided for a defined benefit pension plan,  retirement
enhancements for up to 850 employees and various  short-term bonuses and special
assistance payments.


                                      F-23

<PAGE>
         The special charge  included  enhanced  retirement  benefits to be paid
under the defined benefit pension program which totaled $66.7 million which were
recorded under the provisions of Statement of Financial  Accounting Standard No.
88,  Employers'  Accounting For Settlements and  Curtailments of Defined Benefit
Pension  Plans and for  Termination  Benefits,  and various  other charges which
totaled  $22.2  million.  Of this special  charge $12.4 million were paid in the
third quarter of 1997.

         The Company  also  recorded an  additional  pension  liability of $77.2
million under the provisions of Statement of Financial  Accounting  Standard No.
87, Employers' Accounting for Pensions with an offsetting debit to an intangible
pension asset. The company's  unfunded  accumulated  pension benefit  obligation
totaled $162.0 million as of September 30, 1997.

NOTE 3--Sales of Receivables

         In   1994   a    special    purpose    wholly-owned    subsidiary    of
Wheeling-Pittsburgh  Steel  Corporation  ("WPSC"),  entered into an agreement to
sell (up to $75 million on a revolving basis) an undivided  percentage ownership
in a  designated  pool  of  accounts  receivable  generated  by  WPSC,  Wheeling
Construction Products, Inc. and Pittsburgh-Canfield  Corporation.  The agreement
expires in August  1999.  In July 1995 WPSC  amended  such  agreement to sell an
additional  $20 million on similar  terms and  conditions.  In October 1995 WPSC
entered into an agreement to include the receivables generated by Unimast in the
pool of accounts  receivable sold. Accounts receivable at September 30, 1997 and
1996  exclude  $48.5  million  and  $65  million,   respectively,   representing
uncollected  accounts  receivable  sold with  recourse  limited to the extent of
uncollectible balances. Fees paid by the Company under this agreement range from
7.42%  to 8.5% of the  outstanding  amount  of  receivables  sold.  Based on the
Company's  collection history,  the Company believes that credit risk associated
with the above arrangement is immaterial.

NOTE 4--Revolving Credit Facility

         In December 1995  Wheeling-Pittsburgh  Steel Corporation entered into a
Second Amended and Restated  Revolving  Credit  Facility  ("RCF") with Citibank,
N.A.  as agent.  The RCF,  as  amended,  provides  for  borrowings  for  general
corporate purposes up to $150 million and a $35 million sub-limit for Letters of
Credit.

         The RCF  expires  on May 3,  1999.  Interest  rates  are  based  on the
Citibank  prime rate plus 1.0%  and/or a  Eurodollar  rate plus  2.25%,  but the
margin  over the prime rate and the  Eurodollar  rate can  fluctuate  based upon
performance. The letter of credit fee is 2.25% and is also performance based.

         Borrowings are secured  primarily by 100% of the eligible  inventory of
Wheeling-Pittsburgh Steel Corporation, Pittsburgh-Canfield Corporation, Wheeling
Construction  Products,  Inc.  and  Unimast,  and the  terms of the RCF  contain
various restrictive covenants,  limiting among other things dividend payments or
other  distributions  of  assets,  as  defined  in the  RCF.  Certain  financial
covenants associated with leverage,  net worth, capital spending,  cash flow and
interest coverage must be maintained.  Borrowings outstanding against the RCF at
September 30, 1997 totaled $97.0 million.  No letters of credit were outstanding
under the RCF.

         In August 1994 WPSC  entered  into a separate  facility  for letters of
credit up to $50 million. At September 30, 1997 letters of credit totaling $16.9
million  were  outstanding  under  this  facility.  The  letters  of credit  are
collateralized at 105% with U.S. Government securities owned by the Company, and
are  subject  to an  administrative  charge  of .4% per  annum on the  amount of
outstanding letters of credit.


                                      F-24

<PAGE>
NOTE 5--Contingencies

  Environmental Matters

         The Company has been  identified  as a  potentially  responsible  party
under the Comprehensive  Environmental Response,  Compensation and Liability Act
("Superfund")  or similar  state  statutes at seven waste  disposal  sites.  The
Company is subject  to joint and  several  liability  imposed  by  Superfund  on
potentially  responsible parties. Due to the technical and regulatory complexity
of remedial activities and the difficulties attendant to identifying potentially
responsible  parties and  allocating or  determining  liability  among them, the
Company is unable to reasonably  estimate the ultimate  cost of compliance  with
Superfund  laws.  The  Company  believes,   based  upon  information   currently
available,  that the Company's  liability for clean up and remediation  costs in
connection with one of these sites will be between $3 million and $4 million. At
four other  sites the costs are  estimated  to  aggregate  up to  $700,000.  The
Company lacks  sufficient  information  regarding the remaining sites to form an
estimate.  Non-current accrued environmental liabilities totaled $7.4 million at
September  30, 1997 and $7.5 million at September  30, 1996.  These  liabilities
were determined by the Company,  based on all available  information,  including
information provided by third parties, and existing laws and regulations then in
effect,  and are  reviewed and adjusted  quarterly  as new  information  becomes
available. Based upon all available information, the Company does not anticipate
that  assessment  and  remediation  costs  resulting  from the  Company  being a
potentially  responsible  party  will  have a  material  adverse  effect  on the
financial condition or results of operations of the Company. However, as further
information becomes available, the Company will reassess such evaluations.

         The Company, as well as other steel companies,  is subject to demanding
environmental  standards imposed by federal,  state and local environmental laws
and regulations. For the nine months ended September 30, 1997 and years 1996 and
1995 aggregate capital  expenditures for environmental  control projects totaled
approximately  $1.8 million,  $6.8 million and $5.9 million,  respectively.  The
Company  is  currently  funding  its share of  remediation  costs.  The  Company
believes  that  these  remediation  costs  are not  significant  and will not be
significant in the forseeable future.

         Based  upon  the  Company's  prior  capital  expenditures,  anticipated
capital  expenditures,  consent  agreements  negotiated  with  federal and state
agencies  and  information  available  to the  Company on pending  judicial  and
administrative  proceedings,  the  Company  does not  expect  its  environmental
compliance  costs,   including  the  incurrence  of  any  additional  fines  and
penalties,  relating  to the  operation  of its  facilities,  to have a material
adverse effect on its consolidated financial condition or results of operations.


                                      F-25

<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Shareholders and Board of Directors of
Wheeling-Nisshin, Inc.:

         We have audited the  accompanying  balance sheets of  Wheeling-Nisshin,
Inc. (the Company) as of December 31, 1996 and 1995, and the related  statements
of income,  shareholders'  equity and cash flows for each of the three  years in
the  period  ended  December  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 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  financial  statements  referred to above  present
fairly, in all material respects,  the financial  position of  Wheeling-Nisshin,
Inc. as of December 31, 1996 and 1995, and the results of its operations and its
cash flows for each of the three years in the period ended  December 31, 1996 in
conformity with generally accepted accounting principles.


                                                 COOPERS & LYBRAND LLP


Pittsburgh, Pennsylvania
February 14, 1997

                                      F-26

<PAGE>
                             WHEELING-NISSHIN, INC.

                                 BALANCE SHEETS
                           December 31, 1995 and 1996
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                      1995               1996
                                                               -----------------  -----------------

                                               ASSETS

Current assets:
<S>                                                            <C>                <C>
  Cash and cash equivalents................................... $        15,910    $        19,017
  Investments.................................................              --             19,900
  Trade accounts receivable, net of allowance for
    bad debts of $250 in 1995 and 1996........................          19,035             19,765
  Inventories (Note 3)........................................          18,766             22,233
  Deferred income taxes (Note 6)..............................           4,507              2,337

  Other current assets........................................             183                819
                                                               ---------------    ---------------
        Total current assets..................................          58,401             84,071
Property, plant and equipment, net (Notes 4 and 5)............         145,716            134,174
Debt issuance costs, net of accumulated amortization
  of $1,533 in 1995 and $1,617 in 1996........................             368                284

Other assets..................................................           1,004                851
                                                               ---------------    ---------------

        Total assets.......................................... $       205,489    $       219,380
                                                               ===============    ===============
</TABLE>
<TABLE>
<CAPTION>

                                LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
<S>                                                            <C>                <C>            
  Accounts payable............................................ $         8,380    $        21,226
  Due to affiliates (Note 8)..................................           6,036                 --
  Accrued interest............................................             670                497
  Accrued income taxes........................................             767              3,183
  Other accrued liabilities...................................           3,402              3,388
  Accrued profit sharing......................................           5,546              6,505

  Current portion of long-term debt...........................          11,361              6,828
                                                               ---------------    ---------------
        Total current liabilities.............................          36,162             41,627
Long-term debt, less current portion (Note 5).................          25,315             18,487

Deferred income taxes (Note 6)................................          23,423             24,116
                                                               ---------------    ---------------

        Total liabilities.....................................          84,900             84,230
                                                               ---------------    ---------------
Contingencies (Note 9)........................................
Shareholders' equity:
  Common stock, no par value; authorized, issued
    and outstanding, 7,000 shares.............................          71,588             71,588

  Retained earnings...........................................          49,001             63,562
                                                               ---------------    ---------------

    Total shareholders' equity................................         120,589            135,150
                                                               ---------------    ---------------

        Total liabilities and shareholders' equity............ $       205,489    $       219,380
                                                               ===============    ===============
</TABLE>

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


                                      F-27

<PAGE>
                             WHEELING-NISSHIN, INC.

                               STATEMENT OF INCOME
              For the years ended December 31, 1994, 1995 and 1996
                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                                                      1994               1995               1996
                                                               -----------------  -----------------  -----------------


<S>                                                            <C>                <C>                <C>            
Sales......................................................... $       374,615    $       391,577    $       377,500
Cost of goods sold (Note 8)...................................         345,160            349,429            335,071
                                                               ---------------    ---------------    ---------------

    Gross profit..............................................          29,455             42,148             42,429
Selling, general and administrative expenses..................           8,478             10,549              8,388
                                                               ---------------    ---------------    ---------------

    Operating profit..........................................          20,977             31,599             34,041
                                                               ---------------    ---------------    ---------------


Other income (expense):
  Interest and other income...................................           1,200              1,717              2,539
  Interest expense............................................          (4,596)            (3,729)            (1,909)
                                                               ---------------    ---------------    ---------------

                                                                        (3,396)            (2,012)               630
                                                               ---------------    ---------------    ---------------

    Income before income taxes................................          17,581             29,587             34,671
Provision for income taxes (Note 6)...........................           7,160             11,538             13,110
    Net income................................................ $        10,421    $        18,049    $        21,561
                                                               ===============    ===============    ===============

Earnings per share............................................ $          1.49    $          2.58    $          3.08
                                                               ===============    ===============    ===============
</TABLE>

    The accompanying notes are a integral part of the financial statements.


                                      F-28

<PAGE>
                             WHEELING-NISSHIN, INC.

                        STATEMENT OF SHAREHOLDERS' EQUITY
              For the years ended December 31, 1994, 1995 and 1996
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Common            Retained
                                                                     Stock             Earnings            Total
                                                               -----------------  -----------------  -----------------

<S>                                                            <C>                <C>                <C>
Balance at December 31, 1993.................................. $        71,588    $        34,531    $       106,119
Net income....................................................              --             10,421             10,421

Cash dividends ($1 per share).................................              --             (7,000)            (7,000)
                                                               ---------------    ---------------    ---------------

Balance at December 31, 1994..................................          71,588             37,952            109,540
Net income....................................................              --             18,049             18,049

Cash dividends ($1 per share).................................              --             (7,000)            (7,000)
                                                               ---------------    ---------------    ---------------

Balance at December 31, 1995..................................          71,588             49,001            120,589
Net income....................................................              --             21,561             21,561

Cash dividends ($1 per share).................................              --             (7,000)            (7,000)
                                                               ---------------    ---------------    ---------------

Balance at December 31, 1996.................................. $        71,588    $        63,562    $       135,150
                                                               ===============    ===============    ===============
</TABLE>

    The accompanying notes are a integral part of the financial statements.


                                      F-29

<PAGE>
                             WHEELING-NISSHIN, INC.

                             STATEMENT OF CASH FLOWS
              For the years ended December 31, 1994, 1995 and 1996
                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                                                      1994               1995               1996
                                                               -----------------  -----------------  -----------------

Cash flows from operating activities:
<S>                                                            <C>                <C>                <C>            
  Net income.................................................. $        10,421    $        18,049    $        21,561
  Adjustments to reconcile net income to
    net cash provided by operating activities:
    Depreciation and amortization.............................          14,666             16,210             12,952
    Loss on disposal of assets................................              12                 --                 --
    Deferred income taxes.....................................           4,300              5,449              5,330
    Net change in operating assets and liabilities:
      Increase in trade accounts receivable...................          (2,053)              (602)              (730)
      (Increase) decrease in inventories......................           7,433              5,161             (3,467)
      (Increase) decrease in prepaid and accrued
        income taxes .........................................           2,585              1,368                (51)
      Decrease (increase) in other assets.....................            (388)                42               (636)
      Increase in accounts payable............................           1,350                179             12,846
      (Decrease) increase in due to affiliates................           2,497            (25,233)            (6,036)
      (Decrease) increase in accrued interest.................             165               (312)              (173)

      Increase in other accrued liabilities...................             733              4,843                945
                                                               -----------------  -----------------  -----------------

        Net cash provided by operating activities.............          41,721             25,154             42,541
                                                               -----------------  -----------------  -----------------
Cash flows from investing activities:
  Capital expenditures, net...................................            (780)            (1,029)            (1,173)

  Purchase of investments, net................................              --                 --            (19,900)
                                                               -----------------  -----------------  -----------------

        Net cash used in investing activities.................            (780)            (1,029)           (21,073)
                                                               -----------------  -----------------  -----------------
Cash flows from financing activities:
  Payments on long-term debt..................................         (27,034)           (32,145)           (11,361)

  Payment of dividends........................................          (7,000)            (7,000)            (7,000)
                                                               -----------------  -----------------  -----------------

        Net cash used in financing activities.................         (34,034)           (39,145)           (18,361)
                                                               -----------------  -----------------  -----------------
Net increase (decrease) in cash and
  cash equivalents............................................           6,907            (15,020)             3,107
Cash and cash equivalents:

  Beginning of the year.......................................          24,023             30,930             15,910
                                                               -----------------  -----------------  -----------------

  End of year................................................. $        30,930    $        15,910    $        19,017
                                                               =================  =================  =================
Supplemental cash flow disclosures:
  Cash paid during the year for:



    Interest.................................................. $         4,431    $         4,041    $         2,082
                                                               =================  =================  =================
                                                               
    Income taxes.............................................. $         3,148    $         4,968    $         7,831
                                                               =================  =================  =================
Supplemental schedule of noncash investing
  and financing activities:

  Acquisition of property, plant and
    equipment under capital lease obligations.................              --    $           290                 --
                                                               =================  =================  =================
</TABLE>

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

                                      F-30

<PAGE>
                             WHEELING-NISSHIN, INC.

                          NOTES TO FINANCIAL STATEMENTS
                             (Dollars in thousands)

1.  Description of Business

         Wheeling-Nisshin,  Inc. (the Company) is engaged in the  production and
marketing  of  galvanized  and  aluminized  steel  products  at a  manufacturing
facility in Follansbee,  West Virginia.  Principally  all of the Company's sales
are to ten trading companies located primarily in the United States. The capital
contribution  for the  formation  of the Company was made by Nisshin  Steel Co.,
Ltd. (Nisshin) and  Wheeling-Pittsburgh  Corporation  (Wheeling-Pittsburgh).  At
December 31, 1996, Nisshin and Wheeling-Pittsburgh  owned 64.3% and 35.7% of the
outstanding common stock of the Company, respectively.

2.  Summary of Significant Accounting Policies

  Use of Estimates:

         The  preparation of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements.  Estimates also affect the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

  Cash and Cash Equivalents:

         Cash and cash  equivalents  consist of general cash accounts and highly
liquid debt  instruments with maturities of three months or less when purchased.
Substantially  all of the Company's cash and cash  equivalents are maintained at
one financial institution.  No collateral or other security is provided on these
deposits,  other than $100 of deposits insured by the Federal Deposit  Insurance
Corporation.

  Investments:

         Effective  January 1, 1996, the Company adopted  Statement of Financial
Accounting Standards (SFAS) No. 115, "Accounting for Certain Investments in Debt
and Equity Securities." This statement requires that securities be classified as
trading,  held-to-maturity,  or  available-for-sale.  The Company's investments,
which consist of certificates of deposits and commercial  paper,  are classified
as held-to-maturity  and are recorded at cost which approximates fair value. The
certificates  of  deposit  amounted  to  $15,000 at  December  31,  1996 and are
maintained at one financial institution. The commercial paper amounted to $4,900
at December 31, 1996. The Company had no investments at December 31, 1995.

  Inventories:

         Inventories  are  stated  at the  lower  of  cost  or  market.  Cost is
determined by the last-in, first-out (LIFO) method.

  Property, Plant and Equipment:

         Property,  plant and  equipment  is  stated  at cost  less  accumulated
depreciation and amortization.

         Major renewals and improvements  are charged to the property  accounts,
while  replacements,  maintenance and repairs which do not improve or extend the
useful  lives  of the  respective  assets  are  expensed.  Upon  disposition  or
retirement  of  property,   plant  and  equipment,  the  cost  and  the  related
accumulated depreciation or amortization are removed from the accounts. Gains or
losses on sales are reflected in earnings.

                                      F-31

<PAGE>
         Depreciation  and  amortization  are provided  using the  straight-line
method over the estimated useful lives of the assets.

  Deferred Pre-Operating Costs:

         Certain costs directly  related and incremental to the Company's second
production  line were deferred until  commencement  of commercial  operations in
March 1993. These costs,  which were an integral part of the process of bringing
the new  line  into  commercial  production  and,  therefore,  benefited  future
periods,  were being amortized using the straight-line  method over a three-year
period.  In 1995,  management  determined  that  they had  fully  recovered  the
deferred  pre-operating  costs related to the new production line.  Accordingly,
the  remaining  unamortized  cost at  December  31,  1995 of $390 was charged to
operations in 1995.

  Debt Issuance Costs:

         Debt issuance costs  associated  with long-term debt secured to finance
the construction of the Company's original manufacturing facility and the second
production  line were  capitalized  and are being  amortized using the effective
interest method over the term of the related debt.

  Income Taxes:

         The Company uses SFAS 109,  "Accounting  for Income Taxes" to recognize
deferred tax  liabilities  and assets for the  difference  between the financial
statement  carrying  amounts and the tax basis of assets and  liabilities  using
enacted tax rates in effect in the years in which the  differences  are expected
to reverse.  Valuation  allowances  are  established  when  necessary  to reduce
deferred tax assets to the amount expected to be realized.

  Earnings Per Share:

         Earnings per share is calculated by dividing net income by the weighted
average number of shares of common stock outstanding during each period.

3.  Inventories

         Inventories consist of the following at December 31:
<TABLE>
<CAPTION>
                                                                                       1995               1996
                                                                                 -----------------  -----------------

<S>                                                                              <C>                <C>            
Raw materials................................................................... $         6,753    $        10,645
Finished goods..................................................................          12,013             11,588
                                                                                 -----------------  -----------------

                                                                                 $        18,766    $        22,233
                                                                                 =================  =================
</TABLE>


         Had the Company used the  first-in,  first-out  (FIFO)  method to value
inventories,  the cost of inventories would have been  approximately  $850 lower
than the LIFO value at  December  31,  1995 and $12 lower than the LIFO value at
December 31, 1996.


                                      F-32

<PAGE>
4.  Property, Plant and Equipment

         Property, plant and equipment consists of the following at December 31:
<TABLE>
<CAPTION>

                                                         1995              1996
                                                -----------------  -----------------


<S>                                             <C>                <C>
Buildings.......................................$        34,631    $        34,665
Land improvements...............................          3,098              3,097
Machinery and equipment.........................        160,804            161,723
Office equipment................................          3,215              3,436
                                                -----------------  -----------------

                                                        201,748            202,921
Less accumulated depreciation and amortization..        (57,064)           (69,779)
                                                -----------------  -----------------

                                                        144,684            133,142
Land............................................          1,032              1,032
                                                -----------------  -----------------

                                                $       145,716    $       134,174
                                                =================  =================
</TABLE>

         Depreciation expense was approximately $12,765,  $13,651 and $12,715 in
1994, 1995, and 1996, respectively.

5.  Long-Term Debt

         Long-term debt consists of the following at December 31:
<TABLE>
<CAPTION>

                                                                                       1995              1996
                                                                                 ----------------  -----------------

<S>                                                                             <C>                <C>            
Industrial  revenue bonds for the original  production  facility,  which accrued
  interest at 5/8% over the LIBOR rate,  as adjusted  for periods  ranging  from
  three  months to one year,  as elected by the Company.  The bonds,  which were
  payable in semi-annual installments of $3,309 plus interest,
  were paid-off in September 1996...............................................$         4,544                 --

Industrial  revenue bonds for the second  production  line accruing  interest at
  1/2% over the LIBOR rate, as adjusted for periods ranging from three months to
  one  year,  as  elected  by the  Company.  The  interest  rate on the bonds at
  December  31, 1996 was 6.468%.  The bonds are payable in 17 equal  semi-annual
  installments of $3,353 plus
 interest through March 2000....................................................         31,647    $        24,941

West Virginia Economic  Development  Authority (WVEDA) loan accruing interest at
  4%, payable in monthly installments of $2 including interest
  through January 2001..........................................................            106                 90

Capital lease obligations accruing interest at rates
  ranging from 10% to 13.8%, payable in monthly                                 
  installments through January 2000.............................................            379                284
                                                                                -----------------  -----------------
                                                                                         36,676             25,315
                                                                                         11,361
Less current portion............................................................         11,361              6,828
                                                                                -----------------  -----------------
                                                                                $        25,315    $        18,487
                                                                                =================  -----------------
</TABLE>

                                      F-33

<PAGE>
         Based on the interest rates currently  available,  management  believes
that the carrying  amount of long-term  debt is a reasonable  estimation of fair
value.

         The industrial  revenue bonds are  collateralized  by substantially all
property,  plant and equipment and are guaranteed by Nisshin.  In addition,  the
industrial  revenue  bonds  provide that  dividends  may not be declared or paid
without the prior written consent of the lender.  Such approval was obtained for
the dividends paid in years 1994, 1995 and 1996.

         The approximate annual maturities on all long-term debt for each of the
five years ending  December 31 are:  $6,828 in 1997;  $6,835 in 1998;  $6,784 in
1999; $4,848 in 2000 and $20 in 2001.

6.  Income Taxes

         The provision for income taxes for the years ended  December 31 consist
of:
<TABLE>
<CAPTION>
                                                                      1994               1995               1996
                                                               -----------------  -----------------  -----------------

<S>                                                            <C>                <C>                <C>            
Current:
  U.S. Federal................................................ $         2,597    $         5,838    $         7,366
  State.......................................................             263                251                414
Deferred......................................................           4,300              5,449              5,330
                                                               -----------------  -----------------  -----------------
                                                               $         7,160    $        11,538    $        13,110
                                                               =================  =================  =================
</TABLE>

         Reconciliation  of the federal  statutory  and  effective tax rates for
1994, 1995 and 1996 are as follows:

<TABLE>
<CAPTION>
                                                                        1994               1995               1996

<S>                                                                     <C>                <C>                <C>  
Federal statutory rate........................................          35.0%              35.0%              35.0%
State income taxes............................................           1.5                0.8                1.2
Other, net....................................................           4.2                3.2                1.6
                                                               -----------------  -----------------  -----------------
                                                                        40.7%              39.0%              37.8%
                                                               =================  =================  =================
</TABLE>
         The deferred tax assets and liabilities  recorded on the balance sheets
as of December 31 are as follows:
<TABLE>
<CAPTION>
                                                                                       1995               1996
                                                                                 -----------------  -----------------
<S>                                                                              <C>                               
Deferred tax assets:
  Federal AMT credit carryforwards.............................................. $         2,670                 --
  Accrued expenses..............................................................           1,060    $         1,376
  Other.........................................................................             777                961
                                                                                 -----------------  -----------------

                                                                                           4,507              2,337
                                                                                 -----------------  -----------------

Deferred tax liabilities:
  Depreciation and amortization.................................................          22,504             22,491
  Other.........................................................................             919              1,625
                                                                                 -----------------  -----------------

                                                                                          23,423             24,116
                                                                                 -----------------  -----------------

                                                                                 $        18,916    $        21,779
                                                                                 =================  =================
</TABLE>

         The Company has available  tax credit  carryforwards  of  approximately
$60,000 which may be used to offset up to 80% of future West Virginia  state tax
liabilities  through  2008. A valuation  allowance  for the entire amount of the
credit  has  been   recognized  in  the   accompanying   financial   statements.
Accordingly,  as the  credit is  utilized,  a benefit  is  recognized  through a
reduction of the current state income tax  provision.  Such benefit  amounted to
approximately $20 in 1994, $640 in 1995 and $998 in 1996.

                                      F-34
<PAGE>
7.  Employee Benefit Plans

  Retirement Plan:

         The  Company has a  noncontributory,  defined  contribution  plan which
covers eligible employees.  The plan provides for Company  contributions ranging
from 2% to 6% of the participant's  annual  compensation based on their years of
service. The Company's  contribution to the plan was approximately $226 in 1994,
$266 in 1995 and $336 in 1996.

  Profit-Sharing Plan:

         The  Company  has  a  nonqualified  profit-sharing  plan  for  eligible
employees,  providing for cash  distributions  to the participants in years when
income before income taxes is in excess of $500. These  contributions  are based
on  an  escalating  scale  from  5%  to  15%  of  income  before  income  taxes.
Profit-sharing  expense  was  approximately  $2,862 in 1994,  $5,546 in 1995 and
$6,505 in 1996.

  Postretirement Benefits:

         In December 1996, the Company adopted a defined benefit  postretirement
plan which covers  eligible  employees.  Generally,  the plan calls for a stated
percentage of medical expenses  reduced by deductibles and other coverages.  The
plan is currently unfunded.  The postretirement benefit expense for 1996 totaled
$68.

8.  Related Party Transactions

         The Company has an agreement with  Wheeling-Pittsburgh  under which the
Company has agreed to purchase a specified portion of its required raw materials
through the year 2013. The Company purchased  approximately  $180,719,  $187,548
and $161,380 of raw materials and processing  services from  Wheeling-Pittsburgh
in 1994, 1995 and 1996,  respectively.  The amounts due  Wheeling-Pittsburgh for
such  purchases are included in Due To Affiliates  in the  accompanying  balance
sheets.

         During 1996,  the Company sold  products to  Wheeling-Pittsburgh.  Such
sales totaled  $6,511 in 1996 of which $901  remained  unpaid and is included in
Trade  Accounts  Receivable  in the  accompanying  balance sheet at December 31,
1996.  The  Company  also sells  product  to  Unimast,  Inc.,  an  affiliate  of
Wheeling-Pittsburgh.  Such sales  totaled  $1,537 in 1996 and $1,389 in 1995, of
which $358 remained unpaid and was included in Trade Accounts  Receivable in the
accompanying balance sheet at December 31, 1995.

9.  Legal Matters

         The  Company is a party to a dispute  for final  settlement  of charges
related to the  construction  of its second  production  line.  The  Company had
claims asserted against it in the amount of  approximately  $6,900 emerging from
civil actions  alleging  delays on the project.  In connection with the dispute,
the Company filed a separate claim for alleged  damages that it has sustained in
the amount of approximately $400.

         The claims were  litigated  in the Court of Common  Pleas of  Allegheny
County,  Pennsylvania  in a jury trial,  which  commenced  on January 5, 1996. A
verdict in the amount of $6,700 plus interest of $1,900 was entered  against the
Company on October 2, 1996.  After the verdict,  the  plaintiffs  requested  the
trial court to award counsel fees in the amount of $2,422 against the Company as
a result of its refusal to resolve  their  claims  amicably  prior to the trial.
This motion for counsel fees is pending before the court.

         The Company filed for a motion for a new trial, which was not addressed
by the trial court, and filed an appeal to the Superior Court of Pennsylvania on
February  14,  1997.  Concurrent  with this  filing,  the Company  posted a bond
approximating  $10,000  that  will be  held by the  court  pending  the  appeal.
Management also intends to oppose the motion by the plaintiffs for counsel fees.
Although the Company has been advised by its Special Counsel that it has various
legal  bases for relief,  litigation  is subject to many  uncertainties  and, as
such,  the Company is presently  unable to predict the outcome of its motion for
post-trial relief, its appeal and its opposition

                                      F-35

<PAGE>
to the  plaintiffs'  motion for counsel  fees. No liability has been recorded by
the Company related to this litigation in the accompanying  financial statements
at December 31,  1996.  If the Company is  unsuccessful  in these  motions,  the
ultimate resolution of these matters may have a material effect on the Company's
results of operations and cash flows in the year of final determination.

10.  Fair Value of Financial Investments

         The estimated fair values and the methods used to estimate those values
are disclosed below:

  Investments:

         The fair values of commercial  paper  approximates  its carrying values
and were determined based on quoted market prices.

  Long-Term Debt:

         Based on borrowing  rates  currently  available to the Company for bank
loans with similar terms and maturities,  fair value  approximates  the carrying
value.

11.  Significant Risks

         Approximately  66%  of  the  Company's   employees  are  covered  by  a
collective bargaining agreement which expires during 1997.


                                      F-36

<PAGE>
                                     PART II

                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

Item 20. Indemnification of Directors and Officers.

         The General  Corporation  Law of the State of Delaware  (the  "Delaware
Law") permits indemnification of directors, employees and agents of corporations
under certain  conditions  and subject to certain  limitations.  Pursuant to the
Delaware Law, the Company has included in its Certificate of  Incorporation  and
bylaws a provision to  eliminate  the personal  liability of its  directors  for
monetary  damages  for  breach or  alleged  breach of their  duty of care to the
fullest  extent  permitted  by the  Delaware Law and to provide that the Company
shall  indemnify its directors and officers to the fullest  extent  permitted by
the Delaware Law.

Item 21. Exhibits and Financial Statement Schedules.

  (a) The  following  is a  complete  list of  Exhibits  filed as a part of this
Registration Statement, which are incorporated herein:

            1         Purchase  Agreement  dated November 20, 1997, by and among
                      the Company, and the Initial Purchasers.

         *3.1         Certificate of Incorporation of the Company.

         *3.2         By-laws of the Company.

         *4.1         Indenture  dated as of November 26, 1997, by and among the
                      Company and Bank One, N.A.

           *5         Opinion of Olshan Grundman Frome & Rosenzweig LLP.

           *8         Opinion  of  Olshan   Grundman   Frome  &  Rosenzweig  LLP
                      (included in Exhibit 5 to this Registration Statement).

         23.1         Consent by Price Waterhouse LLP.

         23.2         Consent by Coopers & Lybrand LLP.

         *23.4        Consent  of  Olshan   Grundman   Frome  &  Rosenzweig  LLP
                      (included in Exhibit 5 to this Registration Statement).

          *25         Statement of eligibility of trustee.

        *99.1         Registration  Rights Agreement dated November 26, 1997, by
                      and among the Company and the Initial Purchasers.

         99.3         Form  of  Letter  of   Transmittal   for   Tender  of  all
                      outstanding 9 1/4% Senior Notes Due 2007 in exchange for 9
                      1/4% Senior Exchange Notes Due 2007 of the Company.

         99.4         Form of Tender for all outstanding 9 1/4% Senior Notes Due
                      2007 in exchange for 9 1/4% Senior Exchange Notes Due 2007
                      of the Company.

         99.5         Form of Instruction to Registered  Holder from  Beneficial
                      Owner of 9 1/4% Senior Notes due 2007 of the Company.

         99.6         Form of Notice of  Guaranteed  Delivery for  outstanding 9
                      1/4% Senior  Notes Due 2007 in exchange  for 9 1/4% Senior
                      Exchange Notes Due 2007 of the Company.

- --------------------------
*        To be filed by amendment.

                                      II-1
<PAGE>
Item 22. Undertakings.

(a)      The undersigned registrants hereby undertake:

         (1) That prior to any public  reoffering of the  securities  registered
hereunder  through the use of a prospectus which is a part of this  registration
statement,  by any person or party who is deemed to be an underwriter within the
meaning  of Rule  145(c)  under the  Securities  Act of 1933,  as  amended  (the
"Securities  Act"), the issuer  undertakes that such reoffering  prospectus will
contain the  information  called for by the  applicable  registration  form with
respect to reofferings by persons who may be deemed underwriters, in addition to
the information called for by the other Items of the applicable form.

         (2) That every  prospectus  (i) that is filed pursuant to paragraph (1)
immediately preceding, or (ii) that purports to meet the requirements of section
10(a)(3) of the  Securities  Act and is used in  connection  with an offering of
securities subject to Rule 415 under the Securities Act, will be filed as a part
of an amendment to the  registration  statement  and will not be used until such
amendment is  effective,  and that,  for purposes of  determining  any liability
under the Securities Act, each such post-effective  amendment shall be deemed to
be a new registration  statement relating to the securities offered therein, and
the offering of such  securities  at that time shall be deemed to be the initial
bona fide offering thereof.

(b) Insofar as indemnification  for liabilities arising under the Securities Act
may  be  permitted  to  directors,  officers  and  controlling  persons  of  the
registrants pursuant to the foregoing provisions,  or otherwise, the registrants
have been advised that in the opinion of the Commission such  indemnification is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
enforceable.  In the  event  that  a  claim  for  indemnification  against  such
liabilities  (other than the payment by the registrants of expenses  incurred or
paid by a director,  officer or  controlling  person of the  registrants  in the
successful  defense of any  action,  suit or  proceedings)  is  asserted by such
director,  officer or controlling person in connection with the securities being
registered,  the  registrants  will,  unless in the  opinion of its  counsel the
matter  has  been  settled  by  controlling  precedent,  submit  to a  court  of
appropriate  jurisdiction the question whether  indemnification by it is against
public  policy as  expressed in the  Securities  Act and will be governed by the
final adjudication of such issue.

(c) The  undersigned  registrants  hereby  undertake  to respond to requests for
information  that is incorporated  by reference into the prospectus  pursuant to
Items 4, 10(b),  11 or 13 of this Form,  within one  business  day of receipt of
such  request,  and to send the  incorporated  documents  by first class mail or
other equally  prompt means.  This includes  information  contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

(d) The  undersigned  registrants  hereby  undertake  to  supply  by  means of a
post-effective  amendment  all  information  concerning a  transaction,  and the
company  being  acquired  involved  therein,  that  was not the  subject  of and
included in the registration statement when it became effective.

(e)  The  undersigned   registrants  hereby  undertake  that,  for  purposes  of
determining  any  liability  under  the  Securities  Act,  each  filing  of  the
registrants'  annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable,  each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in the  registration  statement shall be
deemed to be a new  registration  statement  relating to the securities  offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

                                      II-2

<PAGE>
                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
Wheeling-Pittsburgh  Corporation has duly caused this Registration  Statement to
be signed on its behalf by the undersigned,  thereunto duly  authorized,  in the
City of Wheeling, State of West Virginia on December 31, 1997.


                                  WHEELING-PITTSBURGH CORPORATION


                                  By:/s/ John R. Scheessele
                                     ----------------------------------
                                     John R. Scheessele
                                     President and Chief Executive Officer


                                POWER OF ATTORNEY

         Each person whose signature appears below constitutes and appoints John
R. Scheessle and Paul J. Mooney, and each of them singly, as his true and lawful
attorneys-in-fact and agents with full power of substitution and resubstitution,
for him, and his name,  place and stead,  in any and all  capacities to sign any
and all amendments (including post-effective amendments) and supplements to this
Registration Statement, and to file the same, with all exhibits thereto, and all
other  documents  in  connection  therewith,  with the  Securities  and Exchange
Commission,  granting  unto said  attorneys-in-fact  and  agents  full power and
authority to do and perform each and every act and thing requisite and necessary
to be  done,  as full to all  intents  and  purposes  as he might or could do in
person,  hereby  ratifying and  confirming all that said  attorneys-in-fact  and
agents or their substitute or substitutes may lawfully do or cause to be done by
virtue hereof.

         Pursuant to the  requirements of the Securities  Act, as amended,  this
Registration Statement has been signed by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.
<TABLE>
<CAPTION>
Signatures                     Title                                       Date
- ----------                     -----                                       ----
<S>                            <C>                                         <C>
/s/ John R. Scheessele         President and Chief Executive               December 31, 1997
- ---------------------------    Officer (Principal Executive Officer)
John R. Scheessele


/s/ Paul J. Mooney             Executive Vice President and Chief          December 31, 1997
- ---------------------------    Financial Officer (Principal Financial
Paul J. Mooney                 Officer)

/s/ Ronald LaBow
- ---------------------------    Director                                    December 31, 1997
Ronald LaBow

/s/ Robert A. Davidow
- ---------------------------    Director                                    December 31, 1997
Robert A. Davidow

/s/ Marvin L. Olshan
- ---------------------------    Director                                    December 31, 1997
Marvin L. Olshan
</TABLE>

                                      II-3


               WHEELING-PITTSBURGH CORPORATION WHEELING-PITTSBURGH
                   STEEL CORPORATION CONSUMERS MINING COMPANY
                  WHEELING-EMPIRE COMPANY MINGO OXYGEN COMPANY
              PITTSBURGH-CANFIELD CORPORATION WHEELING CONSTRUCTION
              PRODUCTS, INC. WP STEEL VENTURE CORPORATION CHAMPION
                              METAL PRODUCTS, INC.



                                  $275,000,000

                      9 1/4% Series A Senior Notes due 2007

                               Purchase Agreement

                                November 20, 1997





                          DONALDSON, LUFKIN & JENRETTE
                             SECURITIES CORPORATION


                            CITICORP SECURITIES, INC.



<PAGE>
                                  $275,000,000

                      9 1/4% Series A Senior Notes due 2007
                                       of
                         WHEELING-PITTSBURGH CORPORATION

                               PURCHASE AGREEMENT


                                November 20, 1997


DONALDSON, LUFKIN & JENRETTE
   SECURITIES CORPORATION
CITICORP SECURITIES, INC.
c/o Donaldson, Lufkin & Jenrette
  Securities Corporation
277 Park Avenue
New York, New York  10172

Dear Sirs:

                  Wheeling-Pittsburgh  Corporation,  a Delaware corporation (the
"Company"),  proposes  to  issue  and  sell  to  Donaldson,  Lufkin  &  Jenrette
Securities  Corporation ("DLJ") and Citicorp Securities,  Inc. (each an "Initial
Purchaser"  and,  collectively,   the  "Initial  Purchasers")  an  aggregate  of
$275,000,000  in  principal  amount of its 9 1/4% Series A Senior Notes due 2007
(the "Series A Notes"),  subject to the terms and  conditions  set forth herein.
The Series A Notes are to be issued  pursuant to the  provisions of an indenture
(the "Indenture"),  to be dated as of the Closing Date (as defined below), among
the Company,  the  Guarantors  (as defined below) and Bank One, N.A., as trustee
(the  "Trustee").  The Series A Notes and the Series B Notes (as defined  below)
issuable  in  exchange  therefor  are  collectively  referred  to  herein as the
"Notes." The Notes will be guaranteed (the  "Subsidiary  Guarantees") by each of
the entities listed on Schedule A, hereto (each, a "Guarantor" and  collectively
the "Guarantors").  Capitalized terms used but not defined herein shall have the
meanings given to such terms in the Indenture.




                                        1



<PAGE>
                  1. Offering Memorandum. The Series A Notes will be offered and
sold to the  Initial  Purchasers  pursuant  to one or more  exemptions  from the
registration  requirements  under the  Securities  Act of 1933,  as amended (the
"Act").  The Company and the  Guarantors  have prepared a  preliminary  offering
memorandum, dated November 3, 1997 (the "Preliminary Offering Memorandum") and a
final offering memorandum,  dated November 20, 1997 (the "Offering Memorandum"),
relating to the Series A Notes and the Subsidiary Guarantees.

                  Upon  original  issuance  thereof,  and until such time as the
same is no longer  required  pursuant to the Indenture,  the Series A Notes (and
all securities  issued in exchange  therefor,  in  substitution  thereof or upon
conversion thereof) shall bear the following legend:

                  "THIS NOTE (OR ITS  PREDECESSOR) HAS NOT BEEN REGISTERED UNDER
         THE U.S.  SECURITIES  ACT OF 1933, AS AMENDED (THE  "SECURITIES  ACT"),
         AND,  ACCORDINGLY,  MAY NOT BE  OFFERED,  SOLD,  PLEDGED  OR  OTHERWISE
         TRANSFERRED  WITHIN  THE  UNITED  STATES OR TO, OR FOR THE  ACCOUNT  OR
         BENEFIT OF, U.S.  PERSONS,  EXCEPT AS SET FORTH IN THE SECOND  SENTENCE
         HEREOF. BY ITS ACQUISITION  HEREOF OR OF A BENEFICIAL  INTEREST HEREIN,
         THE HOLDER (1)  REPRESENTS  THAT (A) IT IS A  "QUALIFIED  INSTITUTIONAL
         BUYER" (AS DEFINED IN RULE 144A UNDER THE  SECURITIES  ACT)(A "QIB") OR
         (B) IT IS ACQUIRING THIS NOTE IN AN OFFSHORE  TRANSACTION IN COMPLIANCE
         WITH  REGULATION S UNDER THE SECURITIES ACT (2) AGREES THAT IT WILL NOT
         RESELL OR OTHERWISE TRANSFER THIS NOTE EXCEPT (A) TO THE COMPANY OR ANY
         OF ITS  SUBSIDIARIES,  (B)  TO A  PERSON  WHOM  THE  SELLER  REASONABLY
         BELIEVES IS A QIB  PURCHASING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF
         A QIB IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE 144A, (C) IN AN
         OFFSHORE TRANSACTION MEETING THE REQUIREMENTS OF RULE 903 OR 904 OF THE
         SECURITIES ACT, (D) IN A TRANSACTION  MEETING THE  REQUIREMENTS OF RULE
         144 UNDER THE SECURITIES ACT, (E) IN ACCORDANCE WITH ANOTHER  EXEMPTION
         FROM THE  REGISTRATION  REQUIREMENTS  OF THE  SECURITIES ACT (AND BASED
         UPON AN OPINION OF COUNSEL  ACCEPTABLE  TO THE COMPANY) OR (F) PURSUANT
         TO AN EFFECTIVE REGISTRATION STATEMENT AND, IN EACH CASE, IN ACCORDANCE
         WITH THE APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE UNITED STATES
         OR ANY  OTHER  APPLICABLE  JURISDICTION  AND  (3)  AGREES  THAT IT WILL
         DELIVER  TO EACH  PERSON  TO WHOM THIS  NOTE OR AN  INTEREST  HEREIN IS
         TRANSFERRED  A NOTICE  SUBSTANTIALLY  TO THE EFFECT OF THIS LEGEND.  AS
         USED HEREIN, THE TERMS "OFFSHORE



                                        2


<PAGE>
         TRANSACTION" AND "UNITED STATES" HAVE THE MEANINGS GIVEN TO
         THEM BY RULE 902 OF REGULATION S UNDER THE SECURITIES ACT.  THE
         INDENTURE CONTAINS A PROVISION REQUIRING THE TRUSTEE TO
         REFUSE TO REGISTER ANY TRANSFER OF THIS NOTE IN VIOLATION OF
         THE FOREGOING."

                  2.  Agreements  to Sell  and  Purchase.  On the  basis  of the
representations,  warranties  and  covenants  contained in this  Agreement,  and
subject to the terms and  conditions  contained  herein,  the Company  agrees to
issue and sell to the  Initial  Purchasers,  and the Initial  Purchasers  agree,
severally and not jointly,  to purchase from the Company,  the principal amounts
of Series A Notes set  forth  opposite  the name of such  Initial  Purchaser  on
Schedule B hereto at a purchase  price equal to 97.246% of the principal  amount
thereof (the "Purchase Price").

                  3. Terms of Offering.  The Initial Purchasers have advised the
Company that the Initial  Purchasers will make offers (the "Exempt  Resales") of
the Series A Notes  purchased  hereunder  on the terms set forth in the Offering
Memorandum,  as amended or supplemented,  solely to (i) persons whom the Initial
Purchasers reasonably believe to be "qualified  institutional buyers" as defined
in Rule 144A under the Act  ("QIBs")  and (ii) to persons  permitted to purchase
the Series A Notes in offshore  transactions in reliance upon Regulation S under
the Act (each,  a "Regulation S Purchaser")  (such persons  specified in clauses
(i) and (ii) being referred to herein as the "Eligible Purchasers"). The Initial
Purchasers will offer the Series A Notes to Eligible  Purchasers  initially at a
price  equal to  99.621%  of the  principal  amount  thereof.  Such price may be
changed at any time without notice.

                  Holders  (including  subsequent  transferees)  of the Series A
Notes will have the  registration  rights set forth in the  registration  rights
agreement (the "Registration  Rights Agreement"),  to be dated the Closing Date,
in  substantially  the form of  Exhibit A hereto,  for so long as such  Series A
Notes   constitute   "Transfer   Restricted   Securities"  (as  defined  in  the
Registration  Rights Agreement).  Pursuant to the Registration Rights Agreement,
the  Company  and the  Guarantors  will  agree to file with the  Securities  and
Exchange  Commission  (the  "Commission")  under  the  circumstances  set  forth
therein,  (i) a  registration  statement  under  the Act  (the  "Exchange  Offer
Registration  Statement") relating to the Company's 9 1/4% Series B Senior Notes
due 2007 (the  "Series B Notes"),  to be offered  in  exchange  for the Series A
Notes (such offer to exchange being referred to as the "Exchange Offer") and the
Subsidiary  Guarantees thereof and (ii) a shelf registration  statement pursuant
to Rule 415 under the Act (the "Shelf Registration Statement" and, together with
the  Exchange  Offer  Registration  Statement,  the  "Registration  Statements")
relating to the resale by certain holders of the Series



                                        3



<PAGE>
A Notes and to use its best efforts to cause such Registration  Statements to be
declared  and  remain  effective  and usable for the  periods  specified  in the
Registration  Rights  Agreement  and to  consummate  the  Exchange  Offer.  This
Agreement,  the Indenture,  the Notes,  the  Subsidiary  Guarantees the Offering
Memorandum,  the Preliminary  Offering  Memorandum and the  Registration  Rights
Agreement are hereinafter  sometimes  referred to collectively as the "Operative
Documents."

                  4.       Delivery and Payment.

                           (a) Delivery  of, and payment of the  Purchase  Price
for,  the Series A Notes shall be made at the offices of Weil,  Gotshal & Manges
LLP or such other  location as may be mutually  acceptable.  Such  delivery  and
payment  shall be made at 9:00 a.m. New York City time,  on November 26, 1997 or
at such other time as shall be agreed  upon by the  Initial  Purchasers  and the
Company.  The time and date of such  delivery and the payment are herein  called
the "Closing Date."

                           (b) One or more of the  Series A Notes in  definitive
global form,  registered in the name of Cede & Co., as nominee of the Depository
Trust Company ("DTC"), having an aggregate principal amount corresponding to the
aggregate  principal  amount of the Series A Notes  (collectively,  the  "Global
Note"),  shall be delivered by the Company to the Initial  Purchasers (or as the
Initial  Purchasers  direct) in each case with any transfer  taxes  thereon duly
paid by the Company  against  payment by the Initial  Purchasers of the Purchase
Price  thereof by wire  transfer in same day funds to the order of the  Company.
The Global Note shall be made available to the Initial Purchasers for inspection
not later than 9:30 a.m.,  New York City time,  on the business day  immediately
preceding the Closing Date.

                  5. Agreements of the Company and the  Guarantors.  Each of the
Company and the Guarantors hereby agrees with the Initial Purchasers as follows:

                           (a) To advise the Initial Purchasers promptly and, if
requested by the Initial Purchasers,  confirm such advice in writing, (i) of the
issuance by any state  securities  commission of any stop order  suspending  the
qualification or exemption from qualification of any Series A Notes for offering
or sale in any  jurisdiction  designated by the Initial  Purchasers  pursuant to
Section 5(e) hereof, or the initiation of any proceeding by any state securities
commission or any other federal or state  regulatory  authority for such purpose
and (ii) of the happening of any event during the period  referred to in Section
5(c) below that makes any statement of a material  fact made in the  Preliminary
Offering  Memorandum  or the  Offering  Memorandum  untrue or that  requires any
additions to or changes in the Preliminary  Offering  Memorandum or the Offering
Memorandum in order to make the statements therein not mis-



                                        4

<PAGE>
leading.  The Company  shall use its best efforts to prevent the issuance of any
stop order or order  suspending the  qualification  or exemption of any Series A
Notes under any state  securities or Blue Sky laws and, if at any time any state
securities commission or other federal or state regulatory authority shall issue
an order  suspending the  qualification or exemption of any Series A Notes under
any state securities or Blue Sky laws, the Company shall use its best efforts to
obtain the withdrawal or lifting of such order at the earliest possible time.

                           (b) To  furnish  the  Initial  Purchasers  and  those
persons  identified  by the Initial  Purchasers to the Company as many copies of
the  Preliminary  Offering  Memorandum  and  the  Offering  Memorandum,  and any
amendments or  supplements  thereto,  as the Initial  Purchasers  may reasonably
request for the time period  specified in Section  5(c).  Subject to the Initial
Purchasers'  compliance with its  representations  and warranties and agreements
set  forth  in  Section  7  hereof,  the  Company  consents  to  the  use of the
Preliminary Offering Memorandum and the Offering Memorandum,  and any amendments
and supplements  thereto required pursuant hereto, by the Initial  Purchasers in
connection with Exempt Resales.

                           (c) During  such  period as in the opinion of counsel
for the  Initial  Purchasers  an  Offering  Memorandum  is required by law to be
delivered in connection  with Exempt  Resales by the Initial  Purchasers  and in
connection with  market-making  activities of the Initial Purchasers for so long
as any  Series  A  Notes  are  outstanding,  (i) not to make  any  amendment  or
supplement to the Offering  Memorandum of which the Initial Purchasers shall not
previously have been advised or to which the Initial Purchasers shall reasonably
object  after  being so advised  and (ii) to prepare  promptly  upon the Initial
Purchasers'  reasonable  request,  any  amendment or  supplement to the Offering
Memorandum  which may be necessary or advisable in  connection  with such Exempt
Resales or such market-making activities.

                           (d) If, during the period referred to in Section 5(c)
above,  any event shall occur or condition  shall exist as a result of which, in
the opinion of counsel to the Initial Purchasers,  it becomes necessary to amend
or supplement the Offering  Memorandum in order to make the statements  therein,
in the light of the circumstances when such Offering  Memorandum is delivered to
an Eligible Purchaser,  not misleading,  or if, in the opinion of counsel to the
Initial  Purchasers,  it is  necessary  to  amend  or  supplement  the  Offering
Memorandum  to  comply  with  any  applicable  law,   forthwith  to  prepare  an
appropriate  amendment or  supplement  to such  Offering  Memorandum so that the
statements therein, as so amended or supplemented, will not, in the light of the
circumstances when it is so delivered,  be misleading,  or so that such Offering
Memorandum will comply in all material respects with applicable law.




                                        5


<PAGE>
                           (e) Prior to the sale of all Series A Notes  pursuant
to Exempt Resales as contemplated  hereby, to cooperate in all material respects
with the Initial  Purchasers and counsel to the Initial Purchasers in connection
with the  registration or qualification of the Series A Notes for offer and sale
to the Initial Purchasers and pursuant to Exempt Resales under the securities or
Blue Sky laws of such jurisdictions as the Initial Purchasers may request and to
continue such  registration or  qualification  in effect so long as required for
Exempt  Resales  and to file  such  consents  to  service  of  process  or other
documents  as  may  be  necessary  in  order  to  effect  such  registration  or
qualification;  provided,  however,  that neither the Company nor any  Guarantor
shall be required in connection therewith to qualify as a foreign corporation in
any  jurisdiction in which it is not now so qualified or to take any action that
would subject it to general consent to service of process or taxation other than
as to matters and transactions  relating to the Preliminary Offering Memorandum,
the Offering  Memorandum or Exempt Resales,  in any  jurisdiction in which it is
not now so subject.

                           (f) So long as the Notes are outstanding, (i) to mail
and make generally available as soon as practicable after the end of each fiscal
year to the record  holders of the Notes a  financial  report of the Company and
its subsidiaries on a consolidated  basis, all such financial reports to include
a  consolidated  balance  sheet,  a  consolidated  statement  of  operations,  a
consolidated   statement  of  cash  flows  and  a   consolidated   statement  of
shareholders'  equity as of the end of and for such fiscal year,  together  with
comparable information as of the end of and for the preceding year, certified by
the Company's independent public accountants and (ii) to mail and make generally
available as soon as practicable  after the end of each quarterly period (except
for the  last  quarterly  period  of  each  fiscal  year)  to  such  holders,  a
consolidated  balance  sheet,  a  consolidated  statement  of  operations  and a
consolidated  statement  of cash flows  (and  similar  financial  reports of all
unconsolidated  subsidiaries,  if any) as of the end of and for such period, and
for the period from the  beginning  of such year to the close of such  quarterly
period,  together with comparable  information for the corresponding  periods of
the preceding year.

                           (g) So long as the Notes are outstanding,  to furnish
to the Initial  Purchasers  as soon as available  copies of all reports or other
communications furnished by the Company or any of the Guarantors to its security
holders or furnished to or filed with the Commission or any national  securities
exchange  on  which  any  class  of  securities  of  the  Company  or any of the
Guarantors is listed and such other publicly  available  information  concerning
the Company  and/or its  subsidiaries  as the Initial  Purchasers may reasonably
request.

                           (h) So  long  as any of the  Series  A  Notes  remain
outstanding  and during any period in which the Company and the  Guarantors  are
not subject to Section 13 or



                                        6


<PAGE>
15(d) of the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),
to make  available to any holder of Series A Notes in  connection  with any sale
thereof and any  prospective  purchaser of such Series A Notes from such holder,
the information ("Rule 144A Information")  required by Rule 144A(d)(4) under the
Act.

                           (i) Whether or not the  transactions  contemplated in
this Agreement are consummated or this Agreement is terminated,  to pay or cause
to be paid all expenses  incident to the  performance of the  obligations of the
Company  and the  Guarantors  under  this  Agreement,  including:  (i) the fees,
disbursements  and  expenses of counsel to the Company  and the  Guarantors  and
accountants  of the Company and the  Guarantors in connection  with the sale and
delivery of the Series A Notes to the Initial  Purchasers and pursuant to Exempt
Resales,  and all other fees and expenses in  connection  with the  preparation,
printing,  filing and distribution of the Preliminary Offering  Memorandum,  the
Offering  Memorandum and all amendments and  supplements to any of the foregoing
(including financial statements), including the mailing and delivering of copies
thereof to the Initial Purchasers and persons designated by it in the quantities
specified  herein,  (ii) all costs and  expenses  related  to the  transfer  and
delivery of the Series A Notes to the Initial  Purchasers and pursuant to Exempt
Resales,  including any transfer or other taxes payable thereon, (iii) all costs
of printing or producing this Agreement,  the other Operative  Documents and any
other agreements or documents in connection with the offering, purchase, sale or
delivery  of the  Series  A Notes,  (iv) all  expenses  in  connection  with the
registration  or  qualification  of  the  Series  A  Notes  and  the  Subsidiary
Guarantees  for offer  and sale  under  the  securities  or Blue Sky laws of the
several  states and all costs of  printing  or  producing  any  preliminary  and
supplemental  Blue Sky memoranda in connection  therewith  (including the filing
fees and  fees and  disbursements  of  counsel  for the  Initial  Purchasers  in
connection  with such  registration  or  qualification  and  memoranda  relating
thereto), (v) the cost of printing certificates  representing the Series A Notes
and the Subsidiary Guarantees,  (vi) all expenses and listing fees in connection
with the  application  for  quotation  of the  Series  A Notes  in the  National
Association of Securities  Dealers,  Inc. ("NASD") Automated  Quotation System -
PORTAL ("PORTAL"),  (vii) the fees and expenses of the Trustee and the Trustee's
counsel  in  connection  with  the  Indenture,  the  Notes  and  the  Subsidiary
Guarantees, (viii) the costs and charges of any transfer agent, registrar and/or
depositary  (including  DTC),  (ix) any fees charged by rating  agencies for the
rating of the Notes,  (x) all costs and expenses of the  Exchange  Offer and any
Registration Statement,  as set forth in the Registration Rights Agreement,  and
(xi) and all  other  costs  and  expenses  incident  to the  performance  of the
obligations of the Company and the Guarantors  hereunder for which  provision is
not otherwise made in this Section.




                                        7

<PAGE>
                           (j) To use its best  efforts to effect the  inclusion
of the  Series A Notes in PORTAL  and to  maintain  the  listing of the Series A
Notes on PORTAL for so long as the Series A Notes are outstanding.

                           (k) To obtain the  approval  of DTC for  "book-entry"
transfer of the Notes, and to comply with all of its agreements set forth in the
representation  letters of the Company and the Guarantors to DTC relating to the
approval of the Notes by DTC for "book-entry" transfer.

                           (l) During the period  beginning  on the date  hereof
and continuing to and including the Closing Date, not to offer,  sell,  contract
to sell or otherwise  transfer or dispose of any debt  securities of the Company
or any  Guarantor  or any  warrants,  rights or options to purchase or otherwise
acquire debt securities of the Company or any Guarantor substantially similar to
the Notes and the Subsidiary Guarantees (other than the Notes and the Subsidiary
Guarantees), without the prior written consent of the Initial Purchasers.

                           (m) Not to sell,  offer for sale or solicit offers to
buy or  otherwise  negotiate  in respect of any security (as defined in the Act)
that  would be  integrated  with the sale of the  Series A Notes to the  Initial
Purchasers  or  pursuant to Exempt  Resales in a manner  that would  require the
registration of any such sale of the Series A Notes under the Act.

                           (n) Not to voluntarily  claim, and to actively resist
any attempts to claim,  the benefit of any usury laws against the holders of any
Notes.

                           (o) To  cause  the  Exchange  Offer to be made in the
appropriate  form  to  permit  Series  B Notes  and  guarantees  thereof  by the
Guarantors  registered  pursuant  to the Act to be offered in  exchange  for the
Series A Notes and the  Subsidiary  Guarantees and to comply with all applicable
federal and state securities laws in connection with the Exchange Offer.

                           (p) To comply with all of its agreements set forth in
the Registration Rights Agreement.

                           (q) To use its best  efforts  to do and  perform  all
things required or necessary to be done and performed under this Agreement by it
prior to the  Closing  Date  and to  satisfy  all  conditions  precedent  to the
delivery of the Series A Notes and the Subsidiary Guarantees.




                                        8

<PAGE>

                  6.  Representations,  Warranties and Agreements of the Company
and  the  Guarantors.  As of the  date  hereof,  each  of the  Company  and  the
Guarantors, jointly and severally,  represents and warrants to, and agrees with,
the Initial Purchasers that:

                           (a)  The  Preliminary  Offering  Memorandum  and  the
Offering  Memorandum (which will be sent with the confirmation of sales) do not,
and any supplement or amendment to them will not,  contain any untrue  statement
of a material  fact or omit to state any  material  fact  required  to be stated
therein  or  necessary  to make  the  statements  therein,  in the  light of the
circumstances  under  which  they were made,  not  misleading,  except  that the
representations  and warranties  contained in this paragraph (a) shall not apply
to statements in or omissions from the  Preliminary  Offering  Memorandum or the
Offering  Memorandum  (or  any  supplement  or  amendment  thereto)  based  upon
information  relating  to the  Initial  Purchasers  furnished  to the Company in
writing by the Initial Purchasers expressly for use therein. To the knowledge of
the  Company,  no stop  order  preventing  the use of the  Preliminary  Offering
Memorandum or the Offering  Memorandum,  or any amendment or supplement thereto,
or any  order  asserting  that  any of the  transactions  contemplated  by  this
Agreement  are subject to the  registration  requirements  of the Act,  has been
issued.

                           (b) Each of the Company and its subsidiaries has been
duly  incorporated,  is validly existing as a corporation in good standing under
the laws of its  jurisdiction of  incorporation  and has the corporate power and
authority  to carry on its business as  described  in the  Preliminary  Offering
Memorandum  and the  Offering  Memorandum  and to own,  lease  and  operate  its
properties,  and each is duly qualified or licensed and is in good standing as a
foreign corporation  authorized to do business in each jurisdiction in which the
nature of its  business or its  ownership or leasing of property  requires  such
qualification  or  license,  except  where the  failure  to be so  qualified  or
licensed would not have a material  adverse  effect on the business,  prospects,
financial   condition  or  results  of   operations   of  the  Company  and  its
subsidiaries, taken as a whole (a "Material Adverse Effect").

                           (c) All  outstanding  shares of capital  stock of the
Company  have  been duly  authorized  and  validly  issued  and are fully  paid,
non-assessable and not subject to any preemptive or similar rights.

                           (d) The  entities  listed on Schedule  C-1 hereto are
the  only  subsidiaries,  direct  or  indirect,  of  the  Company.  All  of  the
outstanding  shares of capital stock of each of the Company's  subsidiaries have
been duly  authorized and validly issued and are fully paid and  non-assessable,
and are  owned  by the  Company,  directly  or  indirectly  through  one or more
subsidiaries,  free and clear of any security interest, claim, lien, encumbrance
or adverse  interest of any nature,  except as set forth on Schedule  C-3 hereto
(each, a "Lien").



                                        9


<PAGE>
The entities  listed on Schedule C-2 hereto are the only other entities in which
the Company has a direct or indirect  equity  interest.  The number of shares or
other  equity  interests  owned  by  the  Company  representing  the  percentage
interests  each as listed across from each entity on Schedule C-2 have been duly
authorized  and validly  issued and are fully paid and  non-assessable,  and are
owned by the Company,  directly or indirectly  through one or more  subsidiaries
free and clear of any Liens.

                           (e) This Agreement has been duly authorized, executed
and delivered by the Company and each of the Guarantors.

                           (f) The  Indenture  has been duly  authorized  by the
Company and each of the  Guarantors  and, on the  Closing  Date,  will have been
validly  executed and delivered by the Company and each of the Guarantors.  When
the Indenture  has been duly executed and delivered by the Company,  each of the
Guarantors  and all other parties  thereto,  the  Indenture  will be a valid and
binding  agreement of the Company and each  Guarantor,  enforceable  against the
Company  and each  Guarantor  in  accordance  with its  terms  except as (i) the
enforceability  thereof may be limited by the effect of  applicable  bankruptcy,
insolvency or similar laws affecting creditors' rights generally and (ii) rights
of  acceleration,  if  applicable,  and the  availability  of equitable or other
remedies may be limited by equitable principles of general applicability. On the
Closing  Date,  the  Indenture  will  conform in all  material  respects  to the
requirements of the Trust Indenture Act of 1939, as amended (the "TIA" or "Trust
Indenture Act"),  and the rules and regulations of the Commission  applicable to
an indenture which is qualified thereunder.

                           (g) The Series A Notes have been duly authorized and,
on the Closing  Date,  will have been  validly  executed  and  delivered  by the
Company. When the Series A Notes have been issued, executed and authenticated in
accordance with the provisions of the Indenture and delivered to and paid for by
the Initial  Purchasers  in  accordance  with the terms of this  Agreement,  the
Series A Notes will be entitled to the  benefits  of the  Indenture  and will be
valid and binding  obligations of the Company,  enforceable  in accordance  with
their  terms  except as (i) the  enforceability  thereof  may be  limited by the
effect of applicable bankruptcy, insolvency or similar laws affecting creditors'
rights  generally  and (ii)  rights  of  acceleration,  if  applicable,  and the
availability  of  equitable  or  other  remedies  may be  limited  by  equitable
principles of general  applicability.  On the Closing  Date,  the Series A Notes
will conform in all  material  respects as to legal  matters to the  description
thereof contained in the Offering Memorandum.

                           (h) On the Closing Date, the Series B Notes will have
been  duly  authorized  by the  Company.  When the  Series B Notes  are  issued,
executed and authenticated



                                       10


<PAGE>
in accordance with the terms of the Exchange Offer and the Indenture, the Series
B Notes will be entitled to the benefits of the  Indenture and will be the valid
and  binding  obligations  of the  Company,  enforceable  against the Company in
accordance  with their terms,  except as (i) the  enforceability  thereof may be
limited by the  effect of  applicable  bankruptcy,  insolvency  or similar  laws
affecting  creditors'  rights  generally  and (ii)  rights of  acceleration,  if
applicable,  and the  availability of equitable or other remedies may be limited
by equitable or other principles of general applicability.

                           (i) The  Subsidiary  Guarantee  to be endorsed on the
Series A Notes by each Guarantor has been duly authorized by such Guarantor and,
on the Closing  Date,  will have been duly  executed and  delivered by each such
Guarantor.  When the Series A Notes have been issued, executed and authenticated
in  accordance  with the  Indenture and delivered to and paid for by the Initial
Purchasers  in  accordance  with the  terms of this  Agreement,  the  Subsidiary
Guarantee of each Guarantor endorsed thereon will be entitled to the benefits of
the  Indenture and will be the valid and binding  obligation of such  Guarantor,
enforceable  against such Guarantor in accordance with its terms,  except as (i)
the  enforceability   thereof  may  be  limited  by  the  effect  of  applicable
bankruptcy, insolvency or similar laws affecting creditors' rights generally and
(ii) rights of acceleration, if applicable, and the availability of equitable or
other  remedies  may be  limited by  equitable  or other  principles  of general
applicability.  On the Closing Date, the Subsidiary Guarantees to be endorsed on
the Series A Notes will conform as to legal matters to the  description  thereof
contained in the Offering Memorandum.

                           (j) The  Subsidiary  Guarantee  to be endorsed on the
Series B Notes by each Guarantor has been duly authorized by such Guarantor and,
when issued,  will have been duly executed and delivered by each such Guarantor.
When the  Series  B Notes  have  been  issued,  executed  and  authenticated  in
accordance  with  the  terms  of the  Exchange  Offer  and  the  Indenture,  the
Subsidiary  Guarantee of each Guarantor endorsed thereon will be entitled to the
benefits of the Indenture  and will be the valid and binding  obligation of such
Guarantor,  enforceable  against such  Guarantor in  accordance  with its terms,
except  as (i) the  enforceability  thereof  may be  limited  by the  effect  of
applicable  bankruptcy,  insolvency or similar laws affecting  creditors' rights
generally and (ii) rights of acceleration,  if applicable,  and the availability
of equitable or other remedies may be limited by equitable principles of general
applicability.  When the Series B Notes are issued, authenticated and delivered,
the  Subsidiary  Guarantees to be endorsed on the Series B Notes will conform as
to legal matters to the description thereof in the Offering Memorandum.

                           (k) The  Registration  Rights Agreement has been duly
authorized by the Company and each of the  Guarantors  and, on the Closing Date,
will  have been duly  executed  and  delivered  by the  Company  and each of the
Guarantors. When the Registration



                                       11

<PAGE>
Rights Agreement has been duly executed and delivered,  the Registration  Rights
Agreement  will be a valid and binding  agreement of the Company and each of the
Guarantors,  enforceable  against the Company and each  Guarantor in  accordance
with its terms  except as (i) the  enforceability  thereof may be limited by the
effect of applicable bankruptcy, insolvency or similar laws affecting creditors'
rights  generally  and (ii)  rights  of  acceleration,  if  applicable,  and the
availability  of  equitable  or  other  remedies  may be  limited  by  equitable
principles  of general  applicability.  On the Closing  Date,  the  Registration
Rights  Agreement  will conform in all material  respects as to legal matters to
the description thereof in the Offering Memorandum.

                           (l) The Term Loan  Agreement  among the Company,  DLJ
Capital Funding,  Inc., as syndication agent, and the lenders party thereto (the
"Term Loan  Agreement")  has been duly  authorized  by the  Company  and, on the
Closing Date, will have been duly executed and delivered by the Company and each
of the  Guarantors.  When the Term Loan  Agreement  has been duly  executed  and
delivered,  the Term Loan Agreement will be a valid and binding agreement of the
Company,  enforceable  against the Company and each Guarantor in accordance with
its terms except as (i) the enforceability  thereof may be limited by the effect
of applicable bankruptcy, insolvency or similar laws affecting creditors' rights
generally and (ii) rights of acceleration,  if applicable,  and the availability
of equitable or other remedies may be limited by equitable principles of general
applicability.  On the Closing Date, the Term Loan Agreement will conform in all
material respects as to legal matters to the summary  description thereof in the
Offering Memorandum.

                           (m) Neither  the Company nor any of its  subsidiaries
is in  violation  of its  respective  charter  or  by-laws  or in default in the
performance of any obligation, agreement, covenant or condition contained in any
indenture, loan agreement, mortgage, lease or other agreement or instrument that
is material to the Company and its subsidiaries,  taken as a whole, (i) to which
the Company or any of its  subsidiaries  is a party or (ii) by which the Company
or any of its subsidiaries or their respective property is bound.

                           (n) The execution,  delivery and  performance of this
Agreement  and the other  Operative  Documents  by the  Company  and each of the
Guarantors,  compliance  by the  Company  and  each of the  Guarantors  with all
provisions   hereof  and  thereof  and  the  consummation  of  the  transactions
contemplated  hereby and thereby  will not (i) require  any  consent,  approval,
authorization  or  other  order  of,  or   qualification   with,  any  court  or
governmental body or agency (except such as may be required under the securities
or Blue Sky laws of the various  states),  (ii)  conflict  with or  constitute a
breach of any of the terms or provisions of, or a default under,  the charter or
by-laws  of  the  Company  or any of its  subsidiaries  or any  indenture,  loan
agreement,  mortgage, lease or other agreement or instrument that is material to
the Company and its subsidiaries, taken as a whole, (x) to which



                                       12


<PAGE>
the Company or any of its subsidiaries is a party or (y) by which the Company or
any of its subsidiaries or their respective  property is bound, (iii) violate or
conflict with any applicable  law or any rule,  regulation,  judgment,  order or
decree of any court or any governmental body or agency having  jurisdiction over
the Company, any of its subsidiaries or their respective  property,  (iv) result
in the  imposition or creation of (or the obligation to create or impose) a Lien
under,  any  agreement  or  instrument  to  which  the  Company  or  any  of its
subsidiaries  is a party or by which the Company or any of its  subsidiaries  or
their respective property is bound, or (v) result in the termination, suspension
or revocation of any  Authorization  (as defined below) of the Company or any of
its  subsidiaries or result in any other  impairment of the rights of the holder
of any such Authorization.

                           (o)   The    Intercreditor,    Indemnification    and
Subordination Agreement has been duly authorized by the Company and WPSC and, on
the Closing Date,  will have been duly executed and delivered by the Company and
WPSC. When the Intercreditor,  Indemnification  and Subordination  Agreement has
been  duly  executed  and  delivered,  the  Intercreditor,  Indemnification  and
Subordination Agreement will be a valid and binding agreement of the Company and
WPSC,  enforceable  against the Company  and WPSC in  accordance  with its terms
except  as (i) the  enforceability  thereof  may be  limited  by the  effect  of
applicable  bankruptcy,  insolvency or similar laws affecting  creditors' rights
generally and (ii) rights of acceleration,  if applicable,  and the availability
of equitable or other remedies may be limited by equitable principles of general
applicability.  On the Closing  Date,  the  Intercreditor,  Indemnification  and
Subordination  Agreement  will  conform  in all  material  respects  as to legal
matters to the summary description thereof in the Offering Memorandum.

                           (p)  The  Tax   Sharing   Agreement   has  been  duly
authorized by the Company and, on the Closing Date, will have been duly executed
and  delivered  by the  Company.  When the Tax Sharing  Agreement  has been duly
executed and  delivered,  the Tax Sharing  Agreement will be a valid and binding
agreement of the Company, enforceable against the Company in accordance with its
terms except as (i) the  enforceability  thereof may be limited by the effect of
applicable  bankruptcy,  insolvency or similar laws affecting  creditors' rights
generally and (ii) rights of acceleration,  if applicable,  and the availability
of equitable or other remedies may be limited by equitable principles of general
applicability.  On the Closing Date,  the Tax Sharing  Agreement will conform in
all material respects as to legal matters to the summary  description thereof in
the Offering Memorandum.

                           (q)  There are no legal or  governmental  proceedings
pending  or to the best of the  Company's  knowledge,  threatened  to which  the
Company  or any of its  subsidiaries  is or could be a party or to which  any of
their respective property is or could be subject,  which might result, singly or
in the aggregate, in a Material Adverse Effect.



                                       13


<PAGE>
                           (r)  Except  as has been  disclosed  in the  Offering
Memorandum,  neither the Company nor any of its  subsidiaries  has  violated any
foreign, federal, state or local law or regulation relating to the protection of
human health and safety,  the  environment  or hazardous or toxic  substances or
wastes,  pollutants or contaminants  ("Environmental Laws") or any provisions of
the Employee  Retirement Income Security Act of 1974, as amended  ("ERISA"),  or
the rules and  regulations  promulgated  thereunder,  except for such violations
which would not have a Material Adverse Effect.

                           (s) Except as disclosed  in the Offering  Memorandum,
there are no costs or liabilities associated with Environmental Laws (including,
without limitation, any capital or operating expenditures required for clean-up,
closure  of   properties   or  compliance   with   Environmental   Laws  or  any
Authorization, any related constraints on operating activities and any potential
liabilities to third parties)  which would,  singly or in the aggregate,  have a
Material Adverse Effect.

                           (t)   Each  of  the   Company   and  its   Restricted
Subsidiaries  has such  permits,  licenses,  consents,  exemptions,  franchises,
authorizations and other approvals (each, an  "Authorization")  of, and has made
all filings with and notices to, all governmental or regulatory  authorities and
self-regulatory  organizations  and all  courts and other  tribunals,  including
without limitation, under any applicable Environmental Laws, as are necessary to
own,  lease,  license and operate its  respective  properties and to conduct its
business, except where the failure to have any such Authorization or to make any
such filing or notice  would not,  singly or in the  aggregate,  have a Material
Adverse Effect.  Each such  Authorization  is valid and in full force and effect
and each of the Company and its subsidiaries is in compliance with all the terms
and conditions thereof and with the rules and regulations of the authorities and
governing  bodies having  jurisdiction  with respect  thereto;  and no event has
occurred  (including,  without  limitation,  the  receipt of any notice from any
authority or  governing  body) which allows or, after notice or lapse of time or
both,   would  allow,   revocation,   suspension  or  termination  of  any  such
Authorization or results or, after notice or lapse of time or both, would result
in any other  impairment of the rights of the holder of any such  Authorization;
and such  Authorizations  contain no  restrictions  that are  burdensome  to the
Company or any of its subsidiaries; except where such failure to be valid and in
full force and effect or to be in  compliance,  the occurrence of any such event
or the presence of any such  restriction  would not, singly or in the aggregate,
have a Material Adverse Effect.

                           (u) The accountants,  Price Waterhouse LLP, that have
certified the financial  statements  and  supporting  schedules  included in the
Preliminary  Offering  Memorandum and the Offering  Memorandum  are  independent
public  accountants with respect to the Company and the Guarantors,  as required
by the Act and the Exchange Act. The



                                       14


<PAGE>
historical financial statements,  together with related schedules and notes, set
forth in the Preliminary  Offering Memorandum and the Offering Memorandum comply
as to  form  in all  material  respects  with  the  requirements  applicable  to
registration statements on Form S-1 under the Act.

                           (v)  The  accountants  for  Wheeling-Nisshin,   Inc.,
Coopers  & Lybrand  LLP,  that  have  certified  the  financial  statements  and
supporting  schedules for Wheeling-  Nisshin,  Inc.  included in the Preliminary
Offering   Memorandum  and  the  Offering   Memorandum  are  independent  public
accountants  with respect to the Company and the Guarantors,  as required by the
Act and the Exchange Act. The  historical  financial  statements,  together with
related  schedules  and  notes  for  Wheeling-Nisshin,  Inc.,  set  forth in the
Preliminary Offering Memorandum and the Offering Memorandum comply as to form in
all  material   respects  with  the  requirements   applicable  to  registration
statements on Form S-1 under the Act.

                           (w) The  historical  financial  statements,  together
with related  schedules and notes forming part of the Offering  Memorandum  (and
any amendment or supplement thereto),  present fairly the consolidated financial
position, results of operations and changes in financial position of the Company
and its  subsidiaries  on the basis  stated in the  Offering  Memorandum  at the
respective  dates or for the respective  periods to which they apply, but do not
contain year-end  adjustments or notes to quarterly financial  statements;  such
statements and related schedules and notes have been prepared in accordance with
generally accepted  accounting  principles  consistently  applied throughout the
periods  involved,  except as disclosed  therein;  and the other  financial  and
statistical  information and data set forth in the Offering  Memorandum (and any
amendment  or  supplement  thereto)  are, in all material  respects,  accurately
presented and prepared on a basis consistent with such financial  statements and
the books and records of the Company.

                           (x) The "as adjusted" financial  information and data
included in the Preliminary Offering Memorandum and the Offering Memorandum are,
in all material respects, accurately presented and as calculated are prepared on
a basis consistent with the historical financial statements.

                           (y) The Company is not and,  after  giving  effect to
the  offering  and sale of the  Series A Notes  and the  application  of the net
proceeds  thereof  as  described  in the  Offering  Memorandum,  will not be, an
"investment  company," as such term is defined in the Investment  Company Act of
1940, as amended.




                                       15


<PAGE>
                           (z)   There   are   no   contracts,   agreements   or
understandings between the Company or any Guarantor and any person granting such
person the right to require the Company or such Guarantor to file a registration
statement  under the Act with respect to any  securities  of the Company or such
Guarantor or to require the Company or such Guarantor to include such securities
with the Notes and Subsidiary Guarantees registered pursuant to any Registration
Statement.

                           (aa) Neither the Company nor any of its  subsidiaries
nor any agent thereof  acting on the behalf of them has taken,  and none of them
will take, any action that might cause this Agreement or the issuance or sale of
the Series A Notes to violate  Regulation G (12 C.F.R.  Part 207),  Regulation T
(12 C.F.R.  Part 220),  Regulation  U (12 C.F.R.  Part 221) or  Regulation X (12
C.F.R. Part 224) of the Board of Governors of the Federal Reserve System.

                           (ab) No  "nationally  recognized  statistical  rating
organization"  as such term is defined for purposes of Rule 436(g)(2)  under the
Act (i) has imposed (or has  informed  the Company or any  Guarantor  that it is
considering imposing) any condition (financial or otherwise) on the Company's or
any  Guarantor's  retaining any rating assigned to the Company or any Guarantor,
any  securities  of the Company or any  Guarantor  or (ii) has  indicated to the
Company or any Guarantor that it is considering (a) the downgrading, suspension,
or withdrawal of, or any review for a possible change that does not indicate the
direction of the possible change in, any rating so assigned or (b) any change in
the outlook for any rating of the Company,  any  Guarantor or any  securities of
the Company or any Guarantor.

                           (ac)   Since  the   respective   dates  as  of  which
information is given in the Offering  Memorandum  other than as set forth in the
Offering  Memorandum   (exclusive  of  any  amendments  or  supplements  thereto
subsequent  to the date of this  Agreement),  (i)  there  has not  occurred  any
material  adverse  change or any  development  involving a prospective  material
adverse  change in the  condition,  financial  or  otherwise,  or the  earnings,
business, management or operations of the Company and its subsidiaries, taken as
a whole,  (ii) there has not been any material adverse change or any development
involving a prospective  material  adverse change in the capital stock or in the
long-term debt of the Company or any of its  subsidiaries  and (iii) neither the
Company nor any of its  subsidiaries  has  incurred  any  material  liability or
obligation, direct or contingent.

                           (ad) Each of the Preliminary  Offering Memorandum and
the Offering Memorandum,  as of its date, contains all the information specified
in, and meeting the requirements of, Rule 144A(d)(4) under the Act.




                                       16



<PAGE>
                           (ae)  When  the  Series  A Notes  and the  Subsidiary
Guarantees  are issued and  delivered  pursuant to this  Agreement,  neither the
Series A Notes nor the Subsidiary  Guarantees  will be of the same class (within
the  meaning of Rule 144A under the Act) as any  security  of the Company or the
Guarantors that is listed on a national  securities  exchange  registered  under
Section 6 of the  Exchange  Act or that is quoted in a United  States  automated
inter-dealer quotation system.

                           (af) No  form  of  general  solicitation  or  general
advertising  (as defined in Regulation D under the Act) was used by the Company,
the  Guarantors  or any of  their  respective  representatives  (other  than the
Initial  Purchasers,  as  to  whom  the  Company  and  the  Guarantors  make  no
representation)  in  connection  with the offer  and sale of the  Series A Notes
contemplated hereby,  including, but not limited to, articles,  notices or other
communications  published  in any  newspaper,  magazine,  or  similar  medium or
broadcast over  television or radio,  or any seminar or meeting whose  attendees
have been  invited  by any  general  solicitation  or  general  advertising.  No
securities  of the same class as the Series A Notes have been issued and sold by
the Company within the six-month period immediately prior to the date hereof.

                           (ag) Prior to the  effectiveness  of any Registration
Statement, the Indenture is not required to be qualified under the TIA.

                           (ah) None of the Company,  the  Guarantors nor any of
their  respective  affiliates or any person acting on its or their behalf (other
than the Initial  Purchasers,  as to whom the Company and the Guarantors make no
representation)  has  engaged or will  engage in any  directed  selling  efforts
within the meaning of Regulation S under the Act  ("Regulation  S") with respect
to the Series A Notes or the Subsidiary Guarantees.

                           (ai) Subject to the  accuracy of the  representations
and warranties of the Initial Purchasers in Section 7 hereof, the Series A Notes
offered and sold in reliance on  Regulation  S have been and will be offered and
sold only in offshore transactions.

                           (aj) Subject to the  accuracy of the  representations
and  warranties of the Initial  Purchasers in Section 7 hereof,  the sale of the
Series A Notes pursuant to Regulation S is not part of a plan or scheme to evade
the registration provisions of the Act.

                           (ak) The Company, the Guarantors and their respective
affiliates  and all  persons  acting on their  behalf  (other  than the  Initial
Purchasers,  as to whom the Company and the Guarantors  make no  representation)
have complied with and will comply with the offering  restrictions  requirements
of Regulation S in connection with the offering of the Series



                                       17



<PAGE>
A Notes  outside the United States and, in  connection  therewith,  the Offering
Memorandum will contain the disclosure required by Rule 902(h).

                           (al)  The  Series  A  Notes  sold  in   reliance   on
Regulation S will be represented  upon issuance by a temporary  global  security
that may not be exchanged for definitive  securities until the expiration of the
40-day  restricted period referred to in Rule 903(c)(3) of the Act and only upon
certification of beneficial ownership of such Series A Notes by non-U.S. persons
or U.S.  persons who  purchased  such Series A Notes in  transactions  that were
exempt from the registration requirements of the Act.

                           (am) No  registration  under the Act of the  Series A
Notes or the  Subsidiary  Guarantees  is  required  for the sale of the Series A
Notes and the Subsidiary  Guarantees to the Initial  Purchasers as  contemplated
hereby  or  for  the  Exempt  Resales  assuming  the  accuracy  of  the  Initial
Purchasers' representations and warranties and agreements set forth in Section 7
hereof.

                           (an) Except as disclosed in the Offering  Memorandum,
no relationship,  direct or indirect, exists between or among the Company or any
of its subsidiaries on the one hand, and the directors, officers,  stockholders,
customers or suppliers  of the Company or any of its  subsidiaries  on the other
hand,  which would be required by Item 404 of Regulation S-K under the Act to be
described  in  the  Offering  Memorandum  if  the  Offering  Memorandum  were  a
prospectus  included  in a  registration  statement  on Form S-1 filed  with the
Commission.

                           (ao)  All   indebtedness   of  the  Company  and  the
Guarantors that will be repaid with the net proceeds of the issuance and sale of
the Series A Notes was incurred, and the indebtedness  represented by the Series
A Notes is being incurred,  for proper corporate  purposes and in good faith and
each of the Company and the  Guarantors  was, at the time of the  incurrence  of
such  indebtedness that will be repaid with the net proceeds of the issuance and
sale of the Series A Notes, and will be on the Closing Date (after giving effect
to the  application of the net proceeds from the issuance of the Series A Notes)
solvent, and had at the time of the incurrence of such indebtedness that will be
repaid with the net  proceeds of the issuance and sale of the Series A Notes and
will have on the Closing Date (after giving effect to the application of the net
proceeds  from  the  issuance  of the  Series A Notes)  sufficient  capital  for
carrying on their respective business and were, at the time of the incurrence of
such  indebtedness that will be repaid with the net proceeds of the issuance and
sale of the Series A Notes, and will be on the closing Date (after giving effect
to the application of the proceeds from the issuance of the Series A Notes) able
to pay their respective debts as they mature.




                                       18

<PAGE>

                           (ap) The Company and its Restricted Subsidiaries have
good and  marketable  title in fee  simple  to all  real  property  and good and
marketable title to all personal property owned by them which is material to the
business of the Company and its subsidiaries, in each case free and clear of all
Liens and defects,  except such as are  described in the Offering  Memorandum or
such as do not materially affect the value of such property and do not interfere
in any  material  respect  with  the use made  and  proposed  to be made of such
property by the Company and its subsidiaries; and any material real property and
buildings held under lease by the Company and its  subsidiaries are held by them
under valid,  subsisting and enforceable  leases with such exceptions as are not
material  and do not  interfere  in any  material  respect with the use made and
proposed  to be made of such  property  and  buildings  by the  Company  and its
Restricted  Subsidiaries,  in each case  except  as  described  in the  Offering
Memorandum.

                           (aq) All material tax returns required to be filed by
the Company and each of its  subsidiaries in any  jurisdiction  have been filed,
other than those filings being contested in good faith,  and all material taxes,
including withholding taxes, penalties and interest, assessments, fees and other
charges due pursuant to such returns or pursuant to any  assessment  received by
the Company or any of its  subsidiaries  have been paid,  other than those being
contested in good faith and for which adequate reserves have been provided.

                           (ar) To the  knowledge  of the  Company no action has
been taken and no law,  statute,  rule or  regulation or order has been enacted,
adopted  or  issued  by any  governmental  agency  or body  which  prevents  the
execution,  delivery and  performance  of any of the  Operative  Documents,  the
issuance of the Series A Notes or the  Subsidiary  Guarantees,  or suspends  the
sale of the  Series A Notes or the  Subsidiary  Guarantees  in any  jurisdiction
referred to in Section 5(e); and no injunction, restraining order or other order
or  relief  of any  nature  by a federal  or state  court or other  tribunal  of
competent jurisdiction has been issued with respect to the Company or any of its
subsidiaries which would prevent or suspend the issuance or sale of the Series A
Notes or the Subsidiary  Guarantees in any  jurisdiction  referred to in Section
5(e).

                           (as) Each  certificate  signed by any  officer of the
Company or any Guarantor and delivered to the Initial  Purchasers or counsel for
the Initial Purchasers at the Closing shall be deemed to be a representation and
warranty by the Company or such  Guarantor to the Initial  Purchasers  as to the
matters covered thereby.

                  The Company  acknowledges that the Initial Purchasers and, for
purposes of the opinions to be delivered to the Initial  Purchasers  pursuant to
Section 9 hereof, counsel to the

                                       19


<PAGE>

Company and the Guarantors and counsel to the Initial  Purchasers will rely upon
the accuracy and truth of the foregoing  representations  and hereby consents to
such reliance.

                  7. Initial Purchasers' Representations and Warranties. Each of
the Initial  Purchasers,  severally and not jointly,  represents and warrants to
the Company, and agrees that:

                           (a)  Such  Initial  Purchaser  is a  QIB,  with  such
knowledge and  experience  in financial and business  matters as is necessary in
order to evaluate the merits and risks of an investment in the Series A Notes.

                           (b) Such Initial  Purchaser  (A) is not acquiring the
Series A Notes  with a view to any  distribution  thereof  or with  any  present
intention of offering or selling any of the Series A Notes in a transaction that
would violate the Act or the  securities  laws of any state of the United States
or any other  applicable  jurisdiction  and (B) will be reoffering and reselling
the  Series  A Notes  only to (x) QIBs in  reliance  on the  exemption  from the
registration  requirements  of the Act provided by Rule 144A and (y) in offshore
transactions in reliance upon Regulation S under the Act.

                           (c) Such  Initial  Purchaser  agrees  that no form of
general  solicitation or general advertising (within the meaning of Regulation D
under the Act) has been or will be used by such Initial  Purchaser or any of its
representatives  in  connection  with the offer  and sale of the  Series A Notes
pursuant  hereto,  including,  but not  limited to,  articles,  notices or other
communications  published  in any  newspaper,  magazine  or  similar  medium  or
broadcast over  television or radio,  or any seminar or meeting whose  attendees
have been invited by any general solicitation or general advertising.

                           (d) Such Initial Purchaser agrees that, in connection
with Exempt  Resales,  such Initial  Purchaser  will  solicit  offers to buy the
Series A Notes  only  from,  and will  offer to sell the Series A Notes only to,
Eligible Purchasers. Each Initial Purchaser further agrees that it will offer to
sell the  Series A Notes only to,  and will  solicit  offers to buy the Series A
Notes only from (A) Eligible  Purchasers that such Initial Purchaser  reasonably
believes are QIBs and (B) Regulation S Purchasers, in each case, that agree that
(x) the Series A Notes  purchased  by them may be resold,  pledged or  otherwise
transferred  within the time period  referred to under Rule 144(k)  (taking into
account the  provisions of Rule 144(d) under the Act, if  applicable)  under the
Act, as in effect on the date of the  transfer of such Series A Notes,  only (I)
to the  Company  or any of its  subsidiaries,  (II) to a person  whom the seller
reasonably  believes is a QIB  purchasing for its own account or for the account
of a QIB in a transaction  meeting the  requirements of Rule 144A under the Act,
(III) in an offshore



                                       20


<PAGE>
transaction  (as defined in Rule 902 under the Act) meeting the  requirements of
Rule 904 of the Act, (IV) in a transaction  meeting the requirements of Rule 144
under the Act, (V) in accordance  with another  exemption from the  registration
requirements of the Act (and based upon an opinion of counsel  acceptable to the
Company) or (VI) pursuant to an effective  registration  statement  and, in each
case,  in accordance  with the  applicable  securities  laws of any state of the
United States or any other applicable  jurisdiction and (y) they will deliver to
each person to whom such Series A Notes or an interest  therein is transferred a
notice substantially to the effect of the foregoing.

                           (e)  None of such  Initial  Purchaser  nor any of its
affiliates  or any  person  acting on its or their  behalf  has  engaged or will
engage in any directed  selling  efforts within the meaning of Regulation S with
respect to the Series A Notes or the Subsidiary Guarantees.

                           (f) The  Series  A  Notes  offered  and  sold by such
Initial Purchaser pursuant hereto in reliance on Regulation S have been and will
be offered and sold only in offshore transactions.

                           (g) The sale of the Series A Notes  offered  and sold
by such Initial  Purchaser  pursuant  hereto in reliance on  Regulation S is not
part of a plan or scheme to evade the registration provisions of the Act.

                           (h) Such  Initial  Purchaser  agrees  that it has not
offered  or sold  and will not  offer or sell the  Series A Notes in the  United
States or to, or for the  benefit or account  of, a U.S.  Person  (other  than a
distributor),  in each case, as defined in Rule 902 under the Act (i) as part of
its distribution at any time and (ii) otherwise until 40 days after the later of
the  commencement  of the offering of the Series A Notes pursuant hereto and the
Closing Date,  other than in accordance  with Regulation S of the Act or another
exemption from the registration  requirements of the Act. Such Initial Purchaser
agrees  that,  during  such  40-day  restricted  period,  it will not  cause any
advertisement  with  respect to the Series A Notes  (including  any  "tombstone"
advertisement)  to be published in any  newspaper or periodical or posted in any
public  place and will not issue any  circular  relating  to the Series A Notes,
except such  advertisements as permitted by and include the statements  required
by Regulation S.

                           (i) Such Initial  Purchaser  agrees that, at or prior
to confirmation of a sale of Series A Notes by it to any distributor,  dealer or
person  receiving a selling  concession,  fee or other  remuneration  during the
40-day  restricted  period  referred to in Rule 903(c)(3) under the Act, it will
send to such distributor,  dealer or person receiving a selling concession,  fee
or other  remuneration a confirmation or notice to  substantially  the following
effect:

                                       21

<PAGE>

                  The Series A Notes  covered  hereby  have not been  registered
                  under  the  U.S.  Securities  Act of  1933,  as  amended  (the
                  "Securities  Act"), and may not be offered and sold within the
                  United  States or to, or for the  account or benefit  of, U.S.
                  persons (i) as part of your  distribution  at any time or (ii)
                  otherwise until 40 days after the later of the commencement of
                  the  Offering and the Closing  Date,  except in either case in
                  accordance with Regulation S under the Securities Act (or Rule
                  144A),  and in connection  with any subsequent  sale by you of
                  the Series A Notes covered  hereby in reliance on Regulation S
                  during the period referred to above to any distributor, dealer
                  or  person  receiving  a  selling  concession,  fee  or  other
                  remuneration,  you must deliver a notice to substantially  the
                  foregoing effect.  Terms used above have the meanings assigned
                  to them in Regulation S.

                           (j) Such Initial  Purchaser  agrees that the Series A
Notes  offered and sold in reliance on  Regulation  S will be  represented  upon
issuance  by a  global  security  that  may  not  be  exchanged  for  definitive
securities until the expiration of the 40-day  restricted  period referred to in
Rule 903(c)(3) of the Act and only upon certification of beneficial ownership of
such  Series A Notes by non-U.S.  persons or U.S.  persons  who  purchased  such
Series  A  Notes  in  transactions   that  were  exempt  from  the  registration
requirements of the Act.

                           (k) Such Initial  Purchaser  further  represents  and
agrees that (i) it has not offered or sold and will not offer or sell any Series
A Notes to persons in the United  Kingdom prior to the  expiration of the period
of six months from the issue date of the Series A Notes, except to persons whose
ordinary activities involve them in acquiring, holding, managing or disposing of
investments  (as  principal  or agent) for the  purposes  of their  business  or
otherwise  in  circumstances  which have not  resulted and will not result in an
offer to the  public in the  United  Kingdom  within  the  meaning of the Public
Offers of Securities Regulations 1995, (ii) it has complied and will comply with
all  applicable  provisions of the  Financial  Services Act 1986 with respect to
anything  done by it in  relation  to the Series A Notes in,  from or  otherwise
involving the United  Kingdom and (iii) it has only issued or passed on and will
only issue or pass on in the  United  Kingdom  any  document  received  by it in
connection  with the issuance of the Series A Notes to a person who is of a kind
described in Article  11(3) of the  Financial  Services Act of 1986  (Investment
Advertisements)  (Exemptions) Order 1996 or is a person to whom the document may
otherwise lawfully be issued or passed on.

                           (l) Such  Initial  Purchaser  agrees that it will not
offer, sell or deliver any of the Series A Notes in any jurisdiction outside the
United States except under circumstances that will result in compliance with the
applicable  laws  thereof,  and that it will  take at its own  expense  whatever
action is required to permit its purchase and resale of the



                                       22



<PAGE>
Series A Notes in such jurisdictions. Such Initial Purchaser understands that no
action has been taken to permit a public  offering in any  jurisdiction  outside
the United States where action would be required for such purpose.

                  Each Initial  Purchaser  acknowledges that the Company and the
Guarantors  and,  for  purposes of the  opinions to be delivered to each Initial
Purchaser  pursuant  to  Section  9  hereof,  counsel  to the  Company  and  the
Guarantors and counsel to the Initial Purchasers will rely upon the accuracy and
truth  of the  foregoing  representations  and  each  Initial  Purchaser  hereby
consents to such reliance.

                  8.       Indemnification.

                           (a) The Company and each Guarantor agree, jointly and
severally, to indemnify and hold harmless each Initial Purchaser, its directors,
its officers and each person, if any, who controls such Initial Purchaser within
the meaning of Section 15 of the Act or Section 20 of the Exchange Act, from and
against  any  and  all  losses,  claims,  damages,   liabilities  and  judgments
(including,  without limitation, any reasonable legal or other expenses incurred
in connection with investigating or defending any matter,  including any action,
that  could  give  rise to any such  losses,  claims,  damages,  liabilities  or
judgments)  caused by any untrue  statement  or alleged  untrue  statement  of a
material  fact  contained  in the  Offering  Memorandum  (or  any  amendment  or
supplement  thereto),  the  Preliminary  Offering  Memorandum  or any Rule  144A
Information  provided  by  the  Company  or  any  Guarantor  to  any  holder  or
prospective  purchaser  of Series A Notes  pursuant to Section 5(h) or caused by
any omission or alleged omission to state therein a material fact required to be
stated  therein or  necessary  to make the  statements  therein not  misleading,
except  insofar as such losses,  claims,  damages,  liabilities or judgments are
caused by any such untrue  statement or omission or alleged untrue  statement or
omission based upon information  relating to an Initial  Purchaser  furnished in
writing to the Company by such Initial Purchaser.

                           (b) The Initial  Purchasers agree,  severally but not
jointly,  to indemnify  and hold  harmless the Company and the  Guarantors,  and
their  respective  directors and officers and each person,  if any, who controls
(within the meaning of Section 15 of the Act or Section 20 of the Exchange  Act)
the Company or the  Guarantors,  to the same extent as the  foregoing  indemnity
from the Company and the  Guarantors  to the  Initial  Purchasers  but only with
reference to information relating to the Initial Purchasers furnished in writing
to the Company by the Initial  Purchasers  expressly for use in the  Preliminary
Offering Memorandum or the Offering Memorandum.

                           (c) In case any action shall be  commenced  involving
any person in respect of which  indemnity may be sought pursuant to Section 8(a)
or 8(b) (the "indemnified



                                       23

<PAGE>
party"),  the  indemnified  party shall promptly  notify the person against whom
such  indemnity  may be sought  (the  "indemnifying  party") in writing  and the
indemnifying  party  shall  assume the  defense of such  action,  including  the
employment of counsel  reasonably  satisfactory to the indemnified party and the
payment of all fees and expenses of such  counsel,  as incurred  (except that in
the case of any action in respect of which  indemnity may be sought  pursuant to
both Sections  8(a) and 8(b),  the Initial  Purchasers  shall not be required to
assume the defense of such action  pursuant to this Section 8(c), but may employ
separate  counsel  and  participate  in the  defense  thereof,  but the fees and
expenses of such counsel,  except as provided below,  shall be at the expense of
the Initial  Purchasers).  Any indemnified  party shall have the right to employ
separate counsel in any such action and participate in the defense thereof,  but
the fees and expenses of such counsel shall be at the expense of the indemnified
party unless (i) the  employment  of such counsel  shall have been  specifically
authorized in writing by the indemnifying  party,  (ii) the  indemnifying  party
shall have failed to timely assume the defense of such action or employ  counsel
reasonably  satisfactory to the indemnified  party or (iii) the named parties to
any such action  (including any impleaded  parties) include both the indemnified
party and the  indemnifying  party,  and the  indemnified  party shall have been
advised by such counsel that representation of both parties is inappropriate due
to actual or potential different legal defenses available to them (in which case
the  indemnifying  party  shall not have the right to assume the defense of such
action on behalf of the indemnified  party).  In any such case, the indemnifying
party shall not, in connection with any one action or separate but substantially
similar or  related  actions in the same  jurisdiction  arising  out of the same
general  allegations  or  circumstances,  be liable for the fees and expenses of
more than one separate firm of attorneys (in addition to any local  counsel) for
all  indemnified  parties and all such fees and expenses  shall be reimbursed as
they are incurred. Such firm shall be designated in writing by Donaldson, Lufkin
&  Jenrette  Securities  Corporation,  in the  case of the  parties  indemnified
pursuant to Section 8(a), and by the Company, in the case of parties indemnified
pursuant  to Section  8(b).  The  indemnifying  party shall  indemnify  and hold
harmless  the  indemnified  party from and against  any and all losses,  claims,
damages, liabilities and judgments by reason of any settlement of any action (i)
effected with its written  consent or (ii) effected  without its written consent
if the  settlement  is entered  into more than  twenty  business  days after the
indemnifying  party shall have received a request from the indemnified party for
reimbursement  for the fees and expenses of counsel (in any case where such fees
and expenses  are at the expense of the  indemnifying  party) and,  prior to the
date of such settlement, the indemnifying party shall have failed to comply with
such  reimbursement  request.  No  indemnifying  party shall,  without the prior
written  consent of the indemnified  party,  effect any settlement or compromise
of, or  consent  to the entry of  judgment  with  respect  to,  any  pending  or
threatened  action in  respect of which the  indemnified  party is or could have
been a party and  indemnity  or  contribution  may be or could have been  sought
hereunder  by the  indemnified  party,  unless such  settlement,  compromise  or
judgment (i) includes an unconditional release of



                                       24

<PAGE>
the  indemnified  party from all liability on claims that are or could have been
the subject matter of such action and (ii) does not include a statement as to or
an admission of fault,  culpability  or a failure to act, by or on behalf of the
indemnified party.

                           (d) To the extent the indemnification provided for in
this Section 8 is unavailable to an indemnified party or insufficient in respect
of any losses,  claims,  damages,  liabilities or judgments referred to therein,
then each indemnifying  party, in lieu of indemnifying  such indemnified  party,
shall  contribute to the amount paid or payable by such  indemnified  party as a
result of such losses,  claims,  damages,  liabilities and judgments (i) in such
proportion as is  appropriate to reflect the relative  benefits  received by the
Company and the Guarantors,  on the one hand, and the Initial  Purchasers on the
other hand from the  offering  of the  Series A Notes or (ii) if the  allocation
provided by clause  8(d)(i) above is not  permitted by  applicable  law, in such
proportion as is appropriate to reflect not only the relative  benefits referred
to in clause  8(d)(i)  above but also the relative  fault of the Company and the
Guarantors,  on the one hand, and the Initial Purchasers,  on the other hand, in
connection  with the  statements  or  omissions  which  resulted in such losses,
claims,  damages,  liabilities  or  judgments,  as  well as any  other  relevant
equitable considerations.  The relative benefits received by the Company and the
Guarantors, on the one hand and the Initial Purchasers, on the other hand, shall
be  deemed to be in the same  proportion  as the  total  net  proceeds  from the
offering  of the Series A Notes  (before  deducting  expenses)  received  by the
Company,  and the  total  discounts  and  commissions  received  by the  Initial
Purchasers  bear to the total price to investors of the Series A Notes,  in each
case as set forth in the table on the cover page of the Offering Memorandum. The
relative  fault of the  Company  and the  Guarantors,  on the one hand,  and the
Initial  Purchasers,  on the other hand,  shall be  determined  by reference to,
among other things, whether the untrue or alleged untrue statement of a material
fact or the  omission or alleged  omission to state a material  fact  relates to
information  supplied by the Company or the Guarantors,  on the one hand, or the
Initial  Purchasers,  on the  other  hand,  and the  parties'  relative  intent,
knowledge,  access to  information  and  opportunity  to correct or prevent such
statement or omission.

                           The  Company  and the  Guarantors,  and  the  Initial
Purchasers  agree  that it  would  not be just  and  equitable  if  contribution
pursuant to this Section 8(d) were  determined by pro rata  allocation  (even if
the Initial  Purchasers  were treated as one entity for such  purpose) or by any
other  method  of  allocation  which  does not  take  account  of the  equitable
considerations  referred to in the immediately  preceding paragraph.  The amount
paid or  payable  by an  indemnified  party as a result of the  losses,  claims,
damages,  liabilities  or  judgments  referred to in the  immediately  preceding
paragraph  shall be deemed to  include,  subject  to the  limitations  set forth
above,  any  legal or  other  expenses  incurred  by such  indemnified  party in
connection  with  investigating  or defending any matter,  including any action,
that could have given rise to



                                       25


<PAGE>
such losses,  claims,  damages,  liabilities or judgments.  Notwithstanding  the
provisions  of this Section 8, the Initial  Purchasers  shall not be required to
contribute  any amount in excess of the amount by which the total  discounts and
commissions  received  by such  Initial  Purchasers  exceeds  the  amount of any
damages  which the Initial  Purchasers  have  otherwise  been required to pay by
reason of such  untrue or  alleged  untrue  statement  or  omission  or  alleged
omission. No person guilty of fraudulent  misrepresentation  (within the meaning
of Section 11(f) of the Act) shall be entitled to  contribution  from any person
who was not guilty of such fraudulent misrepresentation. The Initial Purchasers'
obligations  to  contribute  pursuant  to  this  Section  8(d)  are  several  in
proportion to the  respective  principal  amount of Series A Notes  purchased by
each of the Initial Purchasers hereunder and not joint.

                           (e) The  remedies  provided for in this Section 8 are
not exclusive and shall not limit any rights or remedies  which may otherwise be
available to any indemnified party at law or in equity.

                  9.  Conditions  of  Initial   Purchasers'   Obligations.   The
obligations of the Initial  Purchasers to purchase the Series A Notes under this
Agreement are subject to the  satisfaction of each of the following  conditions;
provided,  that, satisfaction of the condition in paragraph (l) below may not be
waived by the Initial Purchasers without the Company's consent:

                           (a) All the  representations  and  warranties  of the
Company and the Guarantors contained in this Agreement shall be true and correct
in all material respects, except for those representations and warranties of the
Company  and  the  Guarantors  which  are  qualified  as to  materiality,  which
representations and warranties shall be true and correct in all respects, on the
Closing  Date with the same force and effect as if made on and as of the Closing
Date.

                           (b) On or after the date hereof,  (i) there shall not
have occurred any downgrading, suspension or withdrawal of, nor shall any notice
have  been  given  of any  potential  or  intended  downgrading,  suspension  or
withdrawal  of, or of any review (or of any potential or intended  review) for a
possible  change that does not indicate the direction of the possible change in,
any rating of the Company or any  Guarantor or any  securities of the Company or
any  Guarantor  (including,  without  limitation,  the  placing  of  any  of the
foregoing  ratings on credit watch with negative or developing  implications  or
under  review  with  an  uncertain  direction)  by  any  "nationally  recognized
statistical  rating  organization"  as such term is defined for purposes of Rule
436(g)(2)  under the Act,  (ii) there shall not have  occurred  any change,  nor
shall any notice have been given of any  potential  or intended  change,  in the
outlook for any rating of the Company or any Guarantor or any  securities of the
Company or



                                       26

<PAGE>

any  Guarantor  by any  such  rating  organization  and  (iii)  no  such  rating
organization  shall have given notice that it has  assigned  (or is  considering
assigning)  a lower  rating  to the Notes  than  that on which  the  Notes  were
marketed.

                           (c)   Since   the   respective   dates  as  of  which
information is given in the Offering  Memorandum  other than as set forth in the
Offering  Memorandum   (exclusive  of  any  amendments  or  supplements  thereto
subsequent to the date of this Agreement), (i) there shall not have occurred any
change or any  development  involving  a  prospective  change in the  condition,
financial or otherwise, or the earnings,  business,  management or operations of
the Company and its  subsidiaries,  taken as a whole,  (ii) there shall not have
been any change or any development involving a prospective change in the capital
stock or in the  long-term  debt of the Company or any of its  subsidiaries  and
(iii)  neither the Company nor any of its  subsidiaries  shall have incurred any
liability or obligation,  direct or contingent, the effect of which, in any such
case described in clause 9(c)(i),  9(c)(ii) or 9(c)(iii),  in your judgment,  is
material and adverse and, in your judgment, makes it impracticable to market the
Series A Notes on the  terms  and in the  manner  contemplated  in the  Offering
Memorandum.

                           (d) You shall have  received  on the  Closing  Date a
certificate  dated  the  Closing  Date,  signed by the  President  and the Chief
Financial Officer (or if there is no Chief Financial Officer,  the Treasurer) of
the  Company  and each of the  Guarantors,  confirming  the matters set forth in
Sections  6(ab),  9(a) and 9(b) and  stating  that each of the  Company  and the
Guarantors  has  complied  with  all the  agreements  and  satisfied  all of the
conditions  herein contained and required to be complied with or satisfied on or
prior to the Closing Date.

                           (e) You shall have  received on the  Closing  Date an
opinion (satisfactory to you and counsel for the Initial Purchasers),  dated the
Closing Date, of Olshan Grundman Frome & Rosenzweig LLP, counsel for the Company
and the Guarantors, to the effect that:

                                    (i) each of the Company  and its  Restricted
                           Subsidiaries has been duly  incorporated,  is validly
                           existing as a corporation  in good standing under the
                           laws of its jurisdiction of incorporation and has the
                           corporate   power  and  authority  to  carry  on  its
                           business as described in the Offering  Memorandum and
                           to own, lease and operate its properties;




                                       27

<PAGE>
                                    (ii) each of the Company and its  Restricted
                           Subsidiaries   is  duly  qualified  and  is  in  good
                           standing as a foreign  corporation  authorized  to do
                           business in each  jurisdiction in which the nature of
                           its business or its  ownership or leasing of property
                           requires such qualification or license,  except where
                           the failure to be so qualified or licensed  would not
                           have a Material Adverse Effect;

                                    (iii) all the outstanding  shares of capital
                           stock of the Company  have been duly  authorized  and
                           validly issued and are fully paid, non-assessable and
                           not subject to any preemptive or similar rights;

                                    (iv)  all  of  the  outstanding   shares  of
                           capital  stock of each of the  Company's  direct  and
                           indirect  subsidiaries  have been duly authorized and
                           validly issued and are fully paid and non-assessable,
                           and are owned by the  Company,  free and clear of any
                           Lien, except as set forth in Schedule C-3 hereto;

                                    (v) the Series A Senior Notes have been duly
                           authorized  and, when executed and  authenticated  in
                           accordance  with the  provisions of the Indenture and
                           delivered  to and paid for by the Initial  Purchasers
                           in accordance with the terms of this Agreement,  will
                           be entitled to the benefits of the Indenture and will
                           be valid  and  binding  obligations  of the  Company,
                           enforceable in accordance  with their terms except as
                           (x) the enforceability  thereof may be limited by the
                           effect  of  applicable   bankruptcy,   insolvency  or
                           similar laws affecting  creditors'  rights  generally
                           and (y) rights of  acceleration,  if applicable,  and
                           the  availability  of equitable or other  remedies or
                           other  may be  limited  by  equitable  principles  of
                           general applicability;

                                    (vi) the  Subsidiary  Guarantees  have  been
                           duly  authorized  and,  when the  Series A Notes  are
                           executed and  authenticated  in  accordance  with the
                           provisions of the Indenture and delivered to and paid
                           for by the Initial  Purchasers in accordance with the
                           terms of this  Agreement,  the Subsidiary  Guarantees
                           endorsed  thereon will be entitled to the benefits of
                           the   Indenture   and  will  be  valid  and   binding
                           obligations   of  the   Guarantors,   enforceable  in
                           accordance   with  their  terms  except  as  (x)  the
                           enforceability  thereof  may be limited by the effect
                           of applicable bankruptcy,  insolvency or similar laws
                           affecting  creditors' rights generally and (y) rights
                           of acceleration, if applicable, and the availability



                                       28

<PAGE>

                           of  equitable  or other  remedies  may be  limited by
                           equitable principles of general applicability;

                                    (vii)   the    Indenture   has   been   duly
                           authorized, executed and delivered by the Company and
                           each  Guarantor and is a valid and binding  agreement
                           of  the  Company  and  each  Guarantor,   enforceable
                           against the Company and each  Guarantor in accordance
                           with  its  terms  except  as (x)  the  enforceability
                           thereof  may be limited  by the effect of  applicable
                           bankruptcy,  insolvency  or  similar  laws  affecting
                           creditors'   rights   generally  and  (y)  rights  of
                           acceleration,  if applicable, and the availability of
                           equitable  or  other   remedies  may  be  limited  by
                           equitable principles of general applicability;

                                    (viii)   this   Agreement   has  been   duly
                           authorized, executed and delivered by the Company and
                           the Guarantors;

                                    (ix) the  Registration  Rights Agreement has
                           been duly  authorized,  executed and delivered by the
                           Company and the Guarantors and is a valid and binding
                           agreement   of  the  Company   and  each   Guarantor,
                           enforceable against the Company and each Guarantor in
                           accordance   with  its  terms,   except  as  (x)  the
                           enforceability  thereof  may be limited by the effect
                           of applicable bankruptcy,  insolvency or similar laws
                           affecting  creditors' rights generally and (y) rights
                           of acceleration,  if applicable, and the availability
                           of  equitable  or other  remedies  may be  limited by
                           equitable principles of general applicability;

                                    (x) the Term  Loan  Agreement  has been duly
                           authorized, executed and delivered by the Company and
                           is a valid  and  binding  agreement  of the  Company,
                           enforceable  against the Company in  accordance  with
                           its terms,  except as (x) the enforceability  thereof
                           may  be   limited   by  the   effect  of   applicable
                           bankruptcy,  insolvency  or  similar  laws  affecting
                           creditors'   rights   generally  and  (y)  rights  of
                           acceleration,  if applicable, and the availability of
                           equitable  or  other   remedies  may  be  limited  by
                           equitable principles of general applicability;

                                    (xi) the  Series B Senior  Notes  have  been
                           duly authorized;

                                    (xii) the Intercreditor, Indemnification and
                           Subordination  Agreement  has been  duly  authorized,
                           executed and delivered by each of


                                       29


<PAGE>
                           WHX, Unimast, the Company and WPSC and is a valid and
                           binding agreement of each party thereto in accordance
                           with  its  terms,  except  as (x) the  enforceability
                           thereof  may be limited  by the effect of  applicable
                           bankruptcy,  insolvency  or  similar  laws  affecting
                           creditors'   rights   generally  and  (y)  rights  of
                           acceleration,  if applicable, and the availability of
                           equitable  or  other   remedies  may  be  limited  by
                           equitable principles of general applicability;

                                    (xiii) the Tax  Sharing  Agreement  has been
                           duly  authorized,  executed and  delivered by each of
                           WHX  and  the  Company  and is a  valid  and  binding
                           agreement of each party  thereto in  accordance  with
                           its terms,  except as (x) the enforceability  thereof
                           may  be   limited   by  the   effect  of   applicable
                           bankruptcy,  insolvency  or  similar  laws  affecting
                           creditors'   rights   generally  and  (y)  rights  of
                           acceleration,  if applicable, and the availability of
                           equitable  or  other   remedies  may  be  limited  by
                           equitable principles of general applicability;

                                    (xiv)  the  statements  under  the  captions
                           "Risk Factors-Significant Outstanding Indebtedness of
                           The     Company,"     "Risk     Factors-Cross-default
                           Provisions,"  "Risk   Factors-Obligations   to  Joint
                           Ventures"  "Risk Factors-  Substantial  Employee Post
                           Retirement   Obligations,"   "Fraudulent  Conveyance;
                           Possible   Invalidity   of   Subsidiary   Guarantees"
                           "Business- Legal Proceedings-Environmental  Matters,"
                           "Business-Legal    Proceedings-General   Litigation,"
                           "Description  of Notes,"  "Description  of  Principal
                           Indebtedness",  "Description of Receivables Facility"
                           and "Indemnification and Intercreditor  Agreement" in
                           the Offering  Memorandum,  insofar as such statements
                           constitute a summary of the legal matters,  documents
                           or proceedings referred to therein, fairly present in
                           all material  respects such legal matters,  documents
                           and proceedings;

                                    (xv)  neither  the  Company  nor  any of its
                           subsidiaries   is  in  violation  of  its  respective
                           charter or by-laws and, to the best of such counsel's
                           knowledge after due inquiry,  neither the Company nor
                           any  of  its   subsidiaries  is  in  default  in  the
                           performance of any obligation, agreement, covenant or
                           condition contained in any indenture, loan agreement,
                           mortgage, lease or other agreement or instrument that
                           is  material  to the  Company  and its  subsidiaries,
                           taken as a whole,  (i) to which the Company or any of
                           its subsidiaries is a party or (ii) by which



                                       30

<PAGE>
                           the  Company  or  any of its  subsidiaries  or  their
                           respective property is bound;

                                    (xvi)   the    execution,    delivery    and
                           performance of this Agreement and the other Operative
                           Documents by the Company and each of the  Guarantors,
                           the  compliance  by  the  Company  and  each  of  the
                           Guarantors with all provisions hereof and thereof and
                           the  consummation  of the  transactions  contemplated
                           hereby and thereby  will not (i) require any consent,
                           approval,   authorization   or  other  order  of,  or
                           qualification with, any court or governmental body or
                           agency  (except  such as may be  required  under  the
                           securities  or Blue Sky laws of the various  states),
                           (ii)  conflict  with or constitute a breach of any of
                           the terms or provisions of, or a default  under,  the
                           charter  or  by-laws  of  the  Company  or any of its
                           subsidiaries   or  any  indenture,   loan  agreement,
                           mortgage,  lease or other agreement or instrument (x)
                           to which the Company or any of its  subsidiaries is a
                           party  or  (y) by  which  the  Company  or any of its
                           subsidiaries or their  respective  property is bound,
                           that is material to the Company and its subsidiaries,
                           taken as a whole,  (iii) violate or conflict with any
                           applicable  law or any  rule,  regulation,  judgment,
                           order or decree of any court or any governmental body
                           or agency having  jurisdiction over the Company,  any
                           of its  subsidiaries  or their  respective  property,
                           (iv) result in the  imposition or creation of (or the
                           obligation  to create or  impose) a Lien  under,  any
                           agreement or  instrument  to which the Company or any
                           of  its  subsidiaries  is a  party  or by  which  the
                           Company   or  any  of  its   subsidiaries   or  their
                           respective  property  is bound,  or (v) result in the
                           termination,   suspension   or   revocation   of  any
                           Authorization  (as  defined  below) of the Company or
                           any of  its  subsidiaries  or  result  in  any  other
                           impairment  of the  rights of the  holder of any such
                           Authorization;

                                    (xvii)   after  due   inquiry   but  without
                           independent investigation, other than as set forth on
                           the Offering Memorandum such counsel does not know of
                           any  legal or  governmental  proceedings  pending  or
                           threatened  to  which  the  Company  or  any  of  its
                           subsidiaries  is or could be a party or to which  any
                           of their respective  property is or could be subject,
                           which might result, singly or in the aggregate,  in a
                           Material Adverse Effect;




                                       31

<PAGE>
                                    (xviii) the Company is not and, after giving
                           effect to the offering and sale of the Series A Notes
                           and the  application  of the net proceeds  thereof as
                           described in the Offering Memorandum, will not be, an
                           "investment  company"  as such term is defined in the
                           Investment Company Act of 1940, as amended;

                                    (xix)   to  the   best  of  such   counsel's
                           knowledge  after due inquiry but without  independent
                           investigation,  there are no contracts, agreements or
                           understandings  between the Company or any  Guarantor
                           and any  person  granting  such  person  the right to
                           require  the  Company  or  such  Guarantor  to file a
                           registration  statement under the Act with respect to
                           any securities of the Company or such Guarantor or to
                           require the Company or such Guarantor to include such
                           securities  with the Notes and Subsidiary  Guarantees
                           registered pursuant to any Registration Statement;

                                    (xx) the  Indenture  complies  as to form in
                           all material  respects with the  requirements  of the
                           TIA, and the rules and  regulations of the Commission
                           applicable   to  an  indenture   which  is  qualified
                           thereunder.  It is not necessary in  connection  with
                           the offer, sale and delivery of the Series A Notes to
                           the Initial Purchasers in the manner  contemplated by
                           this  Agreement  or in  connection  with  the  Exempt
                           Resales to qualify the Indenture under the TIA.

                                    (xxi) no  registration  under the Act of the
                           Series A Notes is required for the sale of the Series
                           A Notes to the Initial  Purchasers as contemplated by
                           this  Agreement  or for the Exempt  Resales  assuming
                           that  (i)  each  Initial  Purchaser  is a  QIB,  or a
                           Regulation  S  Purchaser,  (ii) the  accuracy of, and
                           compliance    with,    the    Initial     Purchasers'
                           representations and agreements contained in Section 7
                           of this  Agreement  and  (iii)  the  accuracy  of the
                           representations of the Company and the Guarantors set
                           forth in Sections 5(h) and 6(ah),  (ai),  (aj),  (ak)
                           and (al) of this Agreement.

                                    (xxii) such counsel has no reason to believe
                           that, as of the date of the Offering Memorandum or as
                           of the Closing  Date,  the  Offering  Memorandum,  as
                           amended or  supplemented,  if applicable  (except for
                           the financial  statements  and other  financial  data
                           included  therein,  as to which such counsel need not
                           express any belief) contains any untrue statement


                                       32

<PAGE>
                           of a material  fact or omits to state a material fact
                           necessary in order to make the statements therein, in
                           the light of the circumstances  under which they were
                           made, not misleading.

                  The  opinion  of  Olshan   Grundman  Frome  &  Rosenzweig  LLP
described  in Section  9(e) above shall be rendered to you at the request of the
Company and the Guarantors  and shall so state  therein.  In giving such opinion
with respect to the matters covered by Section 9(f)(xxii), Olshan Grundman Frome
&  Rosenzweig  LLP may state that their  opinion and belief are based upon their
participation  in the preparation of the Offering  Memorandum and any amendments
or supplements  thereto and review and discussion of the contents  thereof,  but
are without independent check or verification except as specified.  For opinions
other than those with  respect to federal law, the laws of the State of New York
or Delaware  corporate laws,  Olshan Grundman Frome & Rosenzweig LLP may rely on
opinions of local counsel.

                           (f) The Initial Purchasers shall have received on the
Closing Date an opinion,  dated the Closing Date, of Weil, Gotshal & Manges LLP,
counsel  for  the  Initial   Purchasers,   in  form  and  substance   reasonably
satisfactory to the Initial Purchasers.

                           (g) The Initial  Purchasers  shall have received,  at
the time this  Agreement is executed and at the Closing Date,  letters dated the
date  hereof or the  Closing  Date,  as the case may be,  in form and  substance
satisfactory to the Initial  Purchasers from Price  Waterhouse LLP,  independent
public  accountants,  containing  the  information  and  statements  of the type
ordinarily included in accountants'  "comfort letters" to the Initial Purchasers
with  respect to the  financial  statements  and certain  financial  information
contained in the Offering Memorandum.

                           (h) The Initial  Purchasers  shall have received,  at
the time this  Agreement is executed and at the Closing Date,  letters dated the
date  hereof or the  Closing  Date,  as the case may be,  in form and  substance
satisfactory to the Initial  Purchasers from Coopers & Lybrand LLP,  independent
public  accountants,  containing  the  information  and  statements  of the type
ordinarily included in accountants'  "comfort letters" to the Initial Purchasers
with respect to the financial  statements and certain financial  information for
Wheeling-Nisshin, Inc. contained in the Offering Memorandum.

                           (i) The Series A Notes  shall have been  approved  by
the NASD for trading and duly listed in PORTAL.




                                       33


<PAGE>

                           (j) The  Initial  Purchasers  shall  have  received a
counterpart,  conformed  as  executed,  of the  Indenture  which shall have been
entered into by the Company, the Guarantors and the Trustee.

                           (k)  The  Company  and  the  Guarantors   shall  have
executed the Registration Rights Agreement and the Initial Purchasers shall have
received  an  original  copy  thereof,  duly  executed  by the  Company  and the
Guarantors.

                           (l) The Company shall have executed and delivered the
Term Loan  Agreement,  the Company  shall have borrowed an aggregate of not less
than  $75,000,000  thereunder and the Initial  Purchasers shall have received an
original copy thereof, duly executed by the Company.

                           (m) The  Initial  Purchasers  shall  have  received a
certificate  of Bank One,  N.A.,  as trustee  under the  Indenture,  dated as of
November 15, 1993, by and between the Company and Bank One,  Columbus N.A. n/k/a
Bank One, N.A. (the "Old Indenture"),  certifying that the Company has satisfied
all  conditions  to defease the 9 3/8% Senior  Notes due 2003 (the "Old  Notes")
under Section 8.2 of the Old Indenture and that the Company's  obligations under
the Old Indenture have been discharged in accordance with Section 8.2 thereof.

                           (n) Each of WHX, Unimast,  the Company and WPSC shall
have entered into the Intercreditor, Indemnification and Subordination Agreement
in a form acceptable to the Initial Purchasers, and the Initial Purchasers shall
have received an original copy thereof, duly executed by the parties thereto.

                           (o) Each of WHX and the  Company  shall have  entered
into the Tax Sharing  Agreement in a form acceptable to the Initial  Purchasers,
and the Initial  Purchasers  shall have received an original copy thereof,  duly
executed by the parties thereto.

                           (p) Neither the Company nor the Guarantors shall have
failed at or prior to the  Closing  Date to  perform  or comply  with any of the
agreements herein contained and required to be performed or complied with by the
Company or the Guarantors, as the case may be, at or prior to the Closing Date.

                  10. Effectiveness of Agreement and Termination. This Agreement
shall become  effective upon the execution and delivery of this Agreement by the
parties hereto.


                                       34


<PAGE>
                  This  Agreement  may be  terminated at any time on or prior to
the Closing Date by the Initial  Purchasers by written  notice to the Company if
any of the following has occurred: (i) any outbreak or escalation of hostilities
or other  national  or  international  calamity  or crisis or change in economic
conditions or in the financial  markets of the United States or elsewhere  that,
in the Initial Purchasers' judgment, is material and adverse and, in the Initial
Purchasers' judgment, makes it impracticable to market the Series A Notes on the
terms  and in the  manner  contemplated  in the  Offering  Memorandum,  (ii) the
suspension or material  limitation of trading in securities or other instruments
on the New York Stock Exchange,  the American Stock Exchange,  the Chicago Board
of Options Exchange, the Chicago Mercantile Exchange, the Chicago Board of Trade
or the Nasdaq  National  Market or limitation on prices for  securities or other
instruments  on any such  exchange  or the  Nasdaq  National  Market,  (iii) the
suspension  of trading of any  securities of the Company or any Guarantor on any
exchange or in the  over-the-counter  market,  (iv) the enactment,  publication,
decree or other promulgation of any federal or state statute,  regulation,  rule
or order of any  court or other  governmental  authority  which in your  opinion
materially and adversely  affects,  or will materially and adversely affect, the
business, prospects, financial condition or results of operations of the Company
and its  subsidiaries,  taken  as a  whole,  (v) the  declaration  of a  banking
moratorium by either federal or New York State authorities or (vi) the taking of
any action by any federal, state or local government or agency in respect of its
monetary or fiscal  affairs which in your opinion has a material  adverse effect
on the financial markets in the United States.

                  If on the  Closing  Date  any  one  or  more  of  the  Initial
Purchasers  shall fail or refuse to purchase the Series A Notes which it or they
have  agreed to  purchase  hereunder  on such date and the  aggregate  principal
amount of the Series A Notes which such defaulting  Initial Purchaser or Initial
Purchasers,  as the case may be, agreed but failed or refused to purchase is not
more than one-tenth of the aggregate  principal  amount of the Series A Notes to
be purchased on such date by all Initial Purchasers, each non-defaulting Initial
Purchaser shall be obligated  severally,  in the proportion  which the principal
amount of the Series A Notes set forth  opposite its name in Schedule B bears to
the   aggregate   principal   amount  of  the  Series  A  Notes  which  all  the
non-defaulting Initial Purchasers,  as the case may be, have agreed to purchase,
or in such other  proportion as you may specify,  to purchase the Series A Notes
which such defaulting Initial Purchaser or Initial  Purchasers,  as the case may
be,  agreed but failed or refused to purchase on such date;  provided that in no
event  shall the  aggregate  principal  amount of the  Series A Notes  which any
Initial  Purchaser  has  agreed  to  purchase  pursuant  to  Section 2 hereof be
increased  pursuant to this  Section 10 by an amount in excess of  one-ninth  of
such principal  amount of the Series A Notes without the written consent of such
Initial  Purchaser.  If on the  Closing  Date any Initial  Purchaser  or Initial
Purchasers shall fail or refuse to purchase the Series A Notes and the aggregate
principal amount of the Series A



                                       35



<PAGE>
Notes with  respect to which such default  occurs is more than  one-tenth of the
aggregate  principal amount of the Series A Notes to be purchased by all Initial
Purchasers  and  arrangements  satisfactory  to the Initial  Purchasers  and the
Company  for  purchase of such Series A Notes are not made within 48 hours after
such default, this Agreement will terminate without liability on the part of any
non-defaulting  Initial  Purchaser and the Company.  In any such case which does
not result in  termination  of this  Agreement,  either you or the Company shall
have the right to  postpone  the Closing  Date,  but in no event for longer than
seven  days,  in order  that  the  required  changes,  if any,  in the  Offering
Memorandum or any other  documents or arrangements  may be effected.  Any action
taken under this paragraph  shall not relieve any defaulting  Initial  Purchaser
from  liability  in respect of any default of any such Initial  Purchaser  under
this Agreement.


                  11. Miscellaneous.  Notices given pursuant to any provision of
this  Agreement  shall be  addressed  as  follows:  (i) if to the Company or any
Guarantor,  to Wheeling-Pittsburgh  Corporation,  1134 Market Street,  Wheeling,
West  Virginia  26003,  Attention:  Chief  Financial  Officer and (ii) if to the
Initial Purchasers, c/o Donaldson, Lufkin & Jenrette Securities Corporation, 277
Park Avenue, New York, New York 10172,  Attention:  Syndicate Department,  or in
any case to such other  address as the person to be notified may have  requested
in writing.

                  The   respective   indemnities,    contribution    agreements,
representations,  warranties and other statements of the Company, the Guarantors
and the Initial Purchasers set forth in or made pursuant to this Agreement shall
remain operative and in full force and effect,  and will survive delivery of and
payment  for  the  Series  A  Notes,  regardless  of (i) any  investigation,  or
statement  as to the  results  thereof,  made  by or on  behalf  of the  Initial
Purchasers,  the  officers or directors  of the Initial  Purchasers,  any person
controlling an Initial Purchaser,  the Company,  any Guarantor,  the officers or
directors of the Company or any Guarantor, or any person controlling the Company
or any  Guarantor,  (ii)  acceptance  of the Series A Notes and payment for them
hereunder and (iii) termination of this Agreement.

                  If for any reason the Series A Notes are not  delivered  by or
on behalf of the  Company  as  provided  herein  (other  than as a result of any
termination  of this  Agreement  pursuant to Section  10),  the Company and each
Guarantor,  jointly and severally, agree to reimburse the Initial Purchasers for
all  out-of-pocket  expenses  (including the fees and  disbursements of counsel)
incurred by them. Notwithstanding any termination of this Agreement, the Company
shall be liable for all expenses  which it has agreed to pay pursuant to Section
5(i) hereof.  The Company and each Guarantor also agree,  jointly and severally,
to reimburse  the Initial  Purchasers  and their  officers,  directors  and each
person, if any, who



                                       36


<PAGE>
controls such Initial  Purchaser  within the meaning of Section 15 of the Act or
Section  20 of the  Exchange  Act for any and all fees and  expenses  (including
without  limitation  the fees  and  expenses  of  counsel)  incurred  by them in
connection with enforcing their rights under this Agreement  (including  without
limitation its rights under this Section 8).

                  Except as otherwise  provided,  this Agreement has been and is
made  solely  for the  benefit  of and shall be binding  upon the  Company,  the
Guarantors,  the Initial  Purchasers,  the  Initial  Purchasers'  directors  and
officers,  any  controlling  persons  referred to herein,  the  directors of the
Company and the Guarantors and their respective  successors and assigns,  all as
and to the extent provided in this Agreement,  and no other person shall acquire
or have any right under or by virtue of this Agreement. The term "successors and
assigns"  shall not  include a  purchaser  of any of the Series A Notes from the
Initial Purchasers merely because of such purchase.

                  This  Agreement  shall be governed and construed in accordance
with the laws of the State of New York.

                  This  Agreement  may be signed in various  counterparts  which
together shall constitute one and the same instrument.




                                       37



<PAGE>
                  Please  confirm that the  foregoing  correctly  sets forth the
agreement among the Company, the Guarantors and the Initial Purchasers.


                                     Very truly yours,

                                     WHEELING-PITTSBURGH CORPORATION


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


                                     WHEELING-PITTSBURGH STEEL
                                     CORPORATION


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



                                     CONSUMERS MINING COMPANY


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

                                     WHEELING EMPIRE COMPANY


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


                                     MINGO OXYGEN COMPANY


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



                                       38

<PAGE>

                                     PITTSBURGH CANFIELD CORPORATION


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


                                     WHEELING CONSTRUCTION PRODUCTS,
                                     INC.


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


                                     WP STEEL VENTURE CORPORATION


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

                                     CHAMPION METAL PRODUCTS, INC.


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


                                     DONALDSON, LUFKIN & JENRETTE
                                       SECURITIES CORPORATION



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




                                       39


<PAGE>


                                     CITICORP SECURITIES, INC.


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





<PAGE>

                                   SCHEDULE A

                                   Guarantors

Wheeling-Pittsburgh Steel Corporation
Consumers Mining Company
Wheeling-Empire Company
Mingo Oxygen Company
Pittsburgh-Canfield Company
Wheeling Construction Products, Inc.
WP Steel Venture Corporation
Champion Metal Products, Inc.





                                       A-1


<PAGE>
                                   SCHEDULE B


                                                              Principal Amount
          Initial Purchaser                                      of Notes

Donaldson, Lufkin & Jenrette
  Securities Corporation..................................        $220,000,000

Citicorp Securities, Inc..................................        $ 55,000,000

  Total  .................................................        $275,000,000


                                       B-1

<PAGE>
                                  SCHEDULE C-1

                                  Subsidiaries

Wheeling-Pittsburgh Corporation Subsidiaries:

         Wheeling-Pittsburgh   Steel   Corporation   Consumers   Mining  Company
         Wheeling-Empire  Company  Monessen  Southwestern  Railway Company Mingo
         Oxygen Company  Pittsburgh-Canfield  Corporation Wheeling  Construction
         Products, Inc.

Wheeling-Pittsburgh Steel Corporation Subsidiaries:

         Wheeling Pittsburgh Funding, Inc.
         WP Steel Venture Corp.

Consumers Mining Company Subsidiary:

         W-P Coal Company

Wheeling-Construction Products, Inc. Subsidiary:

         Champion Metal Products, Inc.



                                       C-1

<PAGE>

                                  SCHEDULE C-2

                                 Joint Ventures


Entity                              Number of Shares         Percentage Interest

Wheeling-Nisshin, Inc.                        2,500                  35.7%
Ohio Coatings Company                           600                  50.0%


                                       C-2

<PAGE>
                                  SCHEDULE C-3

                            Pledged Subsidiary Stock


Wheeling-Pittsburgh Funding, Inc.
Pittsburgh-Canfield Corporation
Wheeling Construction Products, Inc.
Champion Metal Products, Inc.

                                       C-3

<PAGE>
                                    EXHIBIT A

                      Form of Registration Rights Agreement



                       CONSENT OF INDEPENDENT ACCOUNTANTS


We  hereby  consent  to the  use in the  Prospectus  constituting  part  of this
Registration  Statement on Form S-4 of  Wheeling-Pittsburgh  Corporation  of our
report dated February 10, 1997, except for Notes M and N, which are as of August
12, 1997,  and November 20,  1997,  respectively,  relating to the  consolidated
financial  statements of  Wheeling-Pittsburgh  Corporation and its subsidiaries,
which appears in such  Prospectus.  We also consent to the reference to us under
the  headings  "Experts"  and  "Selected  Consolidated  Financial  Data" in such
Prospectus.  However,  it  should be noted  that  Price  Waterhouse  LLP has not
prepared or certified such "Selected Consolidated Financial Data."


Price Waterhouse LLP
Pittsburgh, Pennsylvania
January 7, 1998



                       CONSENT OF INDEPENDENT ACCOUNTANTS


We  consent  to the  inclusion  in this  registration  statement  on Form S-4 of
Wheeling-Pittsburgh Corporation's $275 million 9.25% Senior Notes Exchange Offer
of our report dated February 14, 1997, on our audits of the financial statements
of Wheeling-  Nisshin,  Inc. We also consent to the references to our firm under
the caption "Experts."


                                                           Coopers & Lybrand LLP


Pittsburgh, Pennsylvania
January 7, 1998

                              LETTER OF TRANSMITTAL
                                       for
                            Tender of all Outstanding
                          9 1/4% Senior Notes Due 2007
                                 in Exchange for
                      9 1/4% Senior Exchange Notes Due 2007
                                       of
                         Wheeling-Pittsburgh Corporation

                  THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M.,
         NEW YORK CITY TIME, ON ___________, ________________, 1998 (THE
                               "EXPIRATION DATE"),
               UNLESS EXTENDED BY WHEELING-PITTSBURGH CORPORATION

                                 EXCHANGE AGENT:

                                 BANK ONE, N.A.
<TABLE>
<CAPTION>
By Mail:                        By Overnight Courier:            By Hand:                               By Facsimile:

<S>                             <C>                              <C>                                    <C> 
Bank One, N.A.                  Bank One, N.A.                   Bank One, N.A.                         fax no. (614) 248-2566
100 E. Broad Street             100 E. Broad Street              100 E. Broad Street                    (For Eligible Institutions
Columbus, Ohio 43215-3607       Corporate Trust Operations       Columbus, Ohio 43215-3607              Only)
                                  Department                     Attn:  Corporate Trust Services
                                Columbus, Ohio 43215-3607                                               Confirm by telephone:
(registered or certified mail                                                                           telephone no. (614) 248-5811
recommended)
</TABLE>

         Delivery of this Letter of  Transmittal to an address other than as set
forth above or transmission of  instructions  via a facsimile  transmission to a
number other than as set forth above will not constitute a valid delivery.

         The undersigned  acknowledges  receipt of the Prospectus  dated January
__,  1998 (the  "Prospectus")  of  Wheeling-Pittsburgh  Corporation  ("Company")
which,  together with this Letter of Transmittal (the "Letter of  Transmittal"),
constitute  the Company's  offer (the  "Exchange  Offer") to exchange  $1,000 in
principal  amount of a new series of 9 1/4% Senior  Exchange Notes Due 2007 (the
"New Notes") of the Company  which will be  guaranteed  by all of the  Company's
present and future operating  subsidiaries,  for each $1,000 in principal amount
of  outstanding  9 1/4% Senior  Notes Due 2007 (the "Old  Notes") of the Company
which are  guaranteed  by all of the  Company's  present  and  future  operating
subsidiaries.  The terms of the New Notes are identical in all material respects
to the terms of the Old Notes for which they may be  exchanged  pursuant  to the
Exchange  Offer,  except that the offer and sale of the New Notes will have been
registered under the Securities Act of 1933, as amended (the "Securities  Act"),
and,  therefore,  the New Notes will not bear legends  restricting  the transfer
thereof.

<PAGE>
         The undersigned has checked the appropriate boxes below and signed this
Letter of  Transmittal  to indicate the action the  undersigned  desires to take
with respect to the Exchange Offer.

         PLEASE  READ  THE  ENTIRE  LETTER  OF  TRANSMITTAL  AND THE  PROSPECTUS
CAREFULLY BEFORE CHECKING ANY BOX BELOW.

         THE  INSTRUCTIONS  INCLUDED  WITH THIS  LETTER OF  TRANSMITTAL  MUST BE
FOLLOWED.  QUESTIONS AND REQUESTS FOR ASSISTANCE OR FOR ADDITIONAL COPIES OF THE
PROSPECTUS AND THIS LETTER OF TRANSMITTAL MAY BE DIRECTED TO THE EXCHANGE AGENT.

         List below the Old Notes to which this Letter of  Transmittal  relates.
If the space provided below is inadequate, the Certificate Numbers and Principal
Amounts should be listed on a separate signed schedule affixed hereto.

================================================================================
                   DESCRIPTION OF OLD NOTES TENDERED HEREWITH
================================================================================
Name(s) and address(es) of  Certificate   Aggregate           Principal Amount
Registered Holder(s)        Number(s)     Principal Amount    Tendered*
(Please fill in)                          Represented by
                                          Notes





                                          ======================================
                            Total         $                   $
                            ====================================================
- --------------------------------------------------------------------------------
*   Unless otherwise  indicated,  the holder will be deemed to have tendered the
    full aggregate principal amount represented by Old Notes. See Instruction 2.
================================================================================

         This Letter of Transmittal is to be used if certificates  for Old Notes
are to be forwarded herewith.

         Unless the context requires  otherwise,  the term "Holder" for purposes
of this  Letter  of  Transmittal  means any  person in whose  name Old Notes are
registered or any other person who has obtained a properly  completed bond power
from the registered holder.


                                       -2-

<PAGE>
         Holders  whose Old Notes are not  immediately  available  or who cannot
deliver their Old Notes and all other documents  required hereby to the Exchange
Agent on or prior to the Expiration Date may tender their Old Notes according to
the guaranteed  delivery procedure set forth in the Prospectus under the caption
"The Exchange Offer--Procedures for Tendering."

/ /      CHECK HERE IF  TENDERED  OLD NOTES ARE BEING  DELIVERED  PURSUANT  TO A
         NOTICE OF GUARANTEED DELIVERY AND COMPLETE THE FOLLOWING:

         Name of Registered Holder(s):__________________________________________

         Name of Eligible Institution that Guaranteed Delivery:_________________

/ /      CHECK HERE IF YOU ARE A BROKER-DEALER AND WISH TO RECEIVE 10 ADDITIONAL
         COPIES OF THE PROSPECTUS AND 10 COPIES OF ANY AMENDMENTS OR SUPPLEMENTS
         THERETO.

         Name:__________________________________________________________________

         Address:_______________________________________________________________


                                       -3-

<PAGE>
               PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY

Ladies and Gentlemen:

         Upon the terms and subject to the conditions of the Exchange Offer, the
undersigned hereby tenders to the Company the  above-described  principal amount
of Old Notes. Subject to, and effective upon, the acceptance for exchange of the
Old Notes tendered  herewith,  the  undersigned  hereby  exchanges,  assigns and
transfers to, or upon the order of, the Company right, title and interest in and
to such Old Notes. The undersigned hereby  irrevocably  constitutes and appoints
the  Exchange  Agent as the true and lawful  agent and  attorney-in-fact  of the
undersigned  (with full  knowledge that said Exchange Agent acts as the agent of
the undersigned in connection with the Exchange Offer) to cause the Old Notes to
be assigned,  transferred and exchanged. The undersigned represents and warrants
that it has full power and  authority to tender,  exchange,  assign and transfer
the Old Notes  and to  acquire  New Notes  issuable  upon the  exchange  of such
tendered  Old Notes,  and that,  when the same are accepted  for  exchange,  the
Company will acquire good and unencumbered title to the tendered Old Notes, free
and clear of all liens,  restrictions,  charges and encumbrances and not subject
to any adverse claim.  The undersigned also warrants that it will, upon request,
execute and deliver any additional documents deemed by the Exchange Agent or the
Company to be necessary or desirable to complete the  exchange,  assignment  and
transfer of tendered Old Notes.

         The Exchange Offer is subject to certain conditions as set forth in the
Prospectus  under the caption  "Exchange  Offer --  Conditions  to the  Exchange
Offer." The undersigned  recognizes that as a result of these conditions  (which
may be waived,  in whole or in part,  by the Company) as more  particularly  set
forth in the Prospectus,  the Company may not be required to exchange any of the
Old Notes tendered  hereby and, in such event,  the Old Notes not exchanged will
be returned to the  undersigned  at the address shown below the signature of the
undersigned.

         By tendering,  each Holder of Old Notes  represents to the Company that
(i) the New Notes acquired  pursuant to the Exchange Offer are being obtained in
the ordinary course of business of the person receiving such New Notes,  whether
or not such person is such Holder,  (ii) neither the Holder of Old Notes nor any
such  other  person  has an  arrangement  or  understanding  with any  person to
participate in the distribution of such New Notes,  (iii) if the Holder is not a
broker-dealer  or is a broker-dealer  but will not receive New Notes for its own
account in exchange for Old Notes,  neither the Holder nor any such other person
is engaged in or intends to participate  in a distribution  of the New Notes and
(iv)  neither  the  Holder nor any such other  person is an  "affiliate"  of the
Company  within  the  meaning of Rule 405 under the  Securities  Act or, if such
Holder  is  such  an  "affiliate,"   that  such  Holder  will  comply  with  the
registration and prospectus  delivery  requirements of the Securities Act to the
extent applicable. If the tendering Holder is a broker-dealer (whether or not it
is also an  "affiliate"  of the Company within the meaning of Rule 405 under the
Securities  Act) that will receive New Notes for its own account in exchange for
Old Notes,  it  represents  that the Old Notes to be exchanged for the New Notes
were  acquired by it as a result of  market-making  activities  or other trading
activities,  and  acknowledges  that it will  deliver a  prospectus  meeting the
requirements of the Securities Act

                                       -4-

<PAGE>
in connection with any resale of such New Notes. By  acknowledging  that it will
deliver  and  by  delivering  a  prospectus  meeting  the  requirements  of  the
Securities Act in connection with any resale of such New Notes,  the undersigned
is not deemed to admit  that it is an  "underwriter"  within the  meaning of the
Securities Act.

         All authority  herein conferred or agreed to be conferred shall survive
the death,  bankruptcy or incapacity of the undersigned and every  obligation of
the   undersigned   hereunder   shall  be  binding  upon  the  heirs,   personal
representatives,  successors and assigns of the undersigned.  Tendered Old Notes
may be  withdrawn  at any time  prior to 5:00  p.m.,  New York  City time on the
business day prior to the Expiration Date.

         Certificates  for all New Notes  delivered in exchange for tendered Old
Notes and any Old  Notes  delivered  herewith  but not  exchanged,  in each case
registered in the name of the undersigned, shall be delivered to the undersigned
at the address shown below the signature of the undersigned.

                                            (signature(s) on following page)


                                       -5-

<PAGE>
                          TENDERING HOLDER(S) SIGN HERE


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

- ------------------------------------------------------------------------------
                            Signature(s) of Holder(s)

Dated:               , 1998

(Must be  signed  by  registered  Holder(s)  exactly  as  name(s)  appear(s)  on
certificate(s) for Old Notes or by any person(s) authorized to become registered
Holder(s) by endorsements and documents  transmitted herewith. If signature by a
trustee,  executor,  administrator,  guardian,  attorney-in-fact,  officer  of a
corporation  or other person acting in a fiduciary or  representative  capacity,
please set forth the full title of such person.) See Instruction 3.

Name(s):______________________________________________________________________

- ------------------------------------------------------------------------------
                                 (Please Print)

Capacity (full title):________________________________________________________

Address:______________________________________________________________________

- ------------------------------------------------------------------------------
                              (Including Zip Code)

Area Code and Telephone No.: _________________________________________________

- ------------------------------------------------------------------------------
                             Tax Identification No.



                                       -6-

<PAGE>
                            GUARANTEE OF SIGNATURE(S)
                       (If Required -- See Instruction 3)


Authorized
Signature:_____________________________________________________________________

Name:________________________________________________________________________

Title:_________________________________________________________________________

Address:______________________________________________________________________

Name of Firm:________________________________________________________________

Area Code and Telephone No.:__________________________________________________

Dated: __________________, 1998


                                       -7-

<PAGE>
                                  INSTRUCTIONS

                    Forming Part of the Terms and Conditions
                              of the Exchange Offer

         1.   Delivery  of  this  Letter  of   Transmittal   and   Certificates.
Certificates  for all  physically  delivered  Old  Notes,  as well as a properly
completed  and duly  executed  copy of this Letter of  Transmittal  or facsimile
thereof, and any other documents required by this Letter of Transmittal, must be
received by the Exchange  Agent at any of its  addresses  set forth herein on or
prior to the Expiration Date.

         The method of delivery of this Letter of Transmittal, the Old Notes and
any other  required  documents  is at the  election  and risk of the Holder and,
except as otherwise  provided below,  the delivery will be deemed made only when
actually  received by the  Exchange  Agent.  Instead of delivery by mail,  it is
recommended that Holders use an overnight or hand delivery service.

         Holders  whose Old Notes are not  immediately  available  or who cannot
deliver their Old Notes and all other  required  documents to the Exchange Agent
on or prior to the  Expiration  Date may tender their Old Notes  pursuant to the
guaranteed  delivery  procedure  set  forth in the  Prospectus  under  "Exchange
Offer--Procedures  for Tendering."  Pursuant to such procedure:  (i) such tender
must  be  made  by or  through  an  Eligible  Institution  (as  defined  in  the
Prospectus);  (ii) on or prior to the  Expiration  Date, the Exchange Agent must
have  received from such  Eligible  Institution a letter,  telegram or facsimile
transmission  setting  forth the name and address of the tendering  Holder,  the
names in which such Old Notes are registered,  and, if possible, the certificate
numbers of the Old Notes to be  tendered;  and (iii) all  tendered  Old Notes as
well as this  Letter of  Transmittal  and all other  documents  required by this
Letter of  Transmittal  must be  received by the  Exchange  Agent  within  three
American Stock Exchange trading days after the date of execution of such letter,
telex,  telegram or facsimile  transmission,  all as provided in the  Prospectus
under the caption "Exchange Offer -- Procedures for Tendering."

         No alternative,  conditional,  irregular or contingent  tenders will be
accepted.  All tendering Holders, by execution of this Letter of Transmittal (or
facsimile thereof), shall waive any right to receive notice of the acceptance of
the Old Notes for exchange.

         2. Partial Tenders; Withdrawals.  Tenders of Old Notes will be accepted
in denominations  of $1,000  principal  amount and integral  multiples in excess
thereof.  If less than the entire  principal  amount of Old Notes evidenced by a
submitted  certificate  is  tendered,  the  tendering  Holder  must  fill in the
principal  amount tendered in the box entitled  "Principal  Amount  Tendered." A
newly issued certificate for the principal amount of Old Notes submitted but not
tendered will be sent to such Holder as soon as practicable after the Expiration
Date. All Old Notes  delivered to the Exchange Agent will be deemed to have been
tendered unless otherwise indicated.

                                       -8-

<PAGE>
         Tenders of Old Notes  pursuant to the Exchange  Offer are  irrevocable,
except that Old Notes  tendered  pursuant to the Exchange Offer may be withdrawn
at any time prior to 5:00 p.m., New York City time, on the business day prior to
the Expiration Date. To be effective, a written, telegraphic, telex or facsimile
transmission notice of withdrawal must be timely received by the Exchange Agent.
Any such notice of  withdrawal  must  specify the person  named in the Letter of
Transmittal  as having  tendered  Old  Notes to be  withdrawn,  the  certificate
numbers and designation of the Old Notes to be withdrawn,  the principal  amount
of Old  Notes  delivered  for  exchange,  a  statement  that  such a  Holder  is
withdrawing its election to have such Old Notes  exchanged,  and the name of the
registered  Holder of such Old  Notes,  and must be signed by the  Holder in the
same manner as the original  signature on the Letter of  Transmittal  (including
any required signature guarantees) or be accompanied by evidence satisfactory to
the  Company  that the  person  withdrawing  the  tender  has  succeeded  to the
beneficial  ownership of the Old Notes being withdrawn.  The Exchange Agent will
return the properly  withdrawn Old Notes promptly following receipt of notice of
withdrawal.

         3. Signature on this Letter of  Transmittal;  Written  Instruments  and
Endorsements;  Guarantee of Signatures.  If this Letter of Transmittal is signed
by the registered Holder(s) of the Old Notes tendered hereby, the signature must
correspond  with the  name(s)  as written  on the face of  certificates  without
alteration, enlargement or any change whatsoever.

         If any of the Old Notes  tendered  hereby are owned of record by two or
more joint owners, all such owners must sign this Letter of Transmittal.

         If a number of Old Notes registered in different names are tendered, it
will be necessary to complete,  sign and submit as many separate  copies of this
Letter of Transmittal as there are different registrations of Old Notes.

         When this Letter of Transmittal  is signed by the registered  Holder or
Holders of Old Notes listed and tendered hereby, no endorsements of certificates
or separate written instruments of transfer or exchange are required.

         If this  Letter of  Transmittal  is signed by a person  other  than the
registered  Holder or  Holders of the Old Notes  listed,  such Old Notes must be
endorsed or accompanied by separate written  instruments of transfer or exchange
in form  satisfactory to the Company and duly executed by the registered  Holder
or Holders, in either case signed exactly as the name or names of the registered
Holder or Holders appear(s) on the Old Notes.

         If this Letter of Transmittal,  any  certificates  or separate  written
instruments  of  transfer  or  exchange  are  signed  by  trustees,   executors,
administrators, guardians, attorneys-in-fact, officers of corporations or others
acting  in a  fiduciary  or  representative  capacity,  such  persons  should so
indicate  when  signing,  and,  unless  waived by the Company,  proper  evidence
satisfactory to the Company of their authority to so act must be submitted.

                                       -9-

<PAGE>
         Endorsements  on   certificates  or  signatures  on  separate   written
instruments  of  transfer or exchange  required  by this  Instruction  3 must be
guaranteed by an Eligible Institution.

         Signatures on this Letter of  Transmittal  need not be guaranteed by an
Eligible Institution,  provided the Old Notes are tendered:  (i) by a registered
Holder of such Old Notes; or (ii) for the account of any Eligible Institution.

         4. Transfer  Taxes.  The Company will pay all transfer  taxes,  if any,
applicable  to the  exchange of Old Notes  pursuant to the Exchange  Offer.  If,
however, certificates representing New Notes, or Old Notes for principal amounts
not tendered or accepted  for  exchange,  are to be  delivered  to, or are to be
issued in the name of, any person  other than the  registered  Holder of the Old
Notes tendered hereby, or if a transfer tax is imposed for any reason other than
the exchange of Old Notes pursuant to the Exchange Offer, then the amount of any
such  transfer  taxes  (whether  imposed on the  registered  Holder or any other
person) will be payable by the tendering  Holder.  If  satisfactory  evidence of
payment of such taxes or exemption  therefrom  is not  submitted  herewith,  the
amount of such transfer taxes will be billed directly to such tendering Holder.

         Except as provided in this  Instruction 4, it will not be necessary for
transfer  tax  stamps to be affixed  to the Old Notes  listed in this  Letter of
Transmittal.

         5. Waiver of  Conditions.  The Company  reserves the absolute  right to
waive,  in whole or in part,  any of the  conditions  to the Exchange  Offer set
forth in the Prospectus.

         6. Mutilated,  Lost,  Stolen or Destroyed  Notes.  Any Holder whose Old
Notes have been mutilated, lost, stolen or destroyed should contact the Exchange
Agent at the address indicated above for further instructions.

         7. Requests for Assistance or Additional Copies.  Questions relating to
the procedure for tendering,  as well as requests for  additional  copies of the
Prospectus and this Letter of Transmittal, may be directed to the Exchange Agent
at the address and telephone number set forth above. In addition,  all questions
relating to the Exchange Offer, as well as requests for assistance or additional
copies of the Prospectus and this Letter of Transmittal,  may be directed to the
Exchange Agent at the address specified in the Prospectus.

         8. Irregularities.  All questions as to the validity, form, eligibility
(including  time of receipt),  and  acceptance of Letters of  Transmittal or Old
Notes will be resolved by the  Company,  whose  determination  will be final and
binding. The Company reserves the absolute right to reject any or all Letters of
Transmittal  or tenders that are not in proper form or the  acceptance  of which
would, in the opinion of the Company's  counsel,  be unlawful.  The Company also
reserves the right to waive any irregularities or conditions of tender as to the
particular Old Notes covered by any Letter of  Transmittal or tendered  pursuant
to such Letter of  Transmittal.  None of the Company,  the Exchange Agent or any
other  person  will be under any duty to give  notification  of any  defects  or
irregularities in tenders or incur any liability for

                                      -10-

<PAGE>
failure to give any such notification. The Company's interpretation of the terms
and conditions of the Exchange Offer shall be final and binding.

         9.  Definitions.  Capitalized  terms used in this Letter of Transmittal
and not otherwise defined have the meanings given in the Prospectus.


         IMPORTANT:  This Letter of Transmittal or a facsimile thereof (together
with certificates for Old Notes and all other required documents) or a Notice of
Guaranteed  Delivery  must be received by the Exchange  Agent on or prior to the
Expiration Date.


                                      -11-

                           Tender for all Outstanding
                          9 1/4% Senior Notes Due 2007
                                 in Exchange for
                      9 1/4% Senior Exchange Notes Due 2007
                                       of
                         Wheeling-Pittsburgh Corporation


To Registered Holders:

                  We are enclosing  herewith the material  listed below relating
to the offer  (the  "Exchange  Offer")  by  Wheeling-Pittsburgh  Corporation,  a
Delaware corporation  ("Company"),  to exchange its 9 1/4% Senior Exchange Notes
Due 2007 (the "New  Notes"),  which will be  guaranteed  by all of the Company's
present and future operating subsidiaries, the offer and sale of which have been
registered under the Securities Act of 1933, as amended (the "Securities  Act"),
for a like  principal  amount of the  Company's  issued and  outstanding  9 1/4%
Senior  Notes Due 2007 (the "Old  Notes"),  which are  guaranteed  by all of the
Company's present and future operating subsidiaries,  upon the terms and subject
to  the  conditions   set  forth  in  the  Prospectus  of  the  Company,   dated
______________, 1998, and the related Letter of Transmittal.

                  Enclosed herewith are copies of the following documents:

         1.       Prospectus dated ______________, 1998;

         2.       Letter of Transmittal;

         3.       Notice of Guaranteed Delivery;

         4.       Instruction to Registered Holder from Beneficial Owner; and

         5.       Letter that may be sent to your clients for whose  account you
                  hold Old Notes in your name or in the name of your nominee, to
                  accompany  the  instruction   form  referred  to  above,   for
                  obtaining  such  client's   instruction  with  regard  to  the
                  Exchange Offer.

                  We urge you to contact your clients promptly. Please note that
the Exchange Offer will expire at 5:00 p.m., New York City time, on ___________,
_____________, 1998, unless extended.


                  The  Exchange  Offer  is  not  conditioned  upon  any  minimum
principal amount of Old Notes being tendered.


<PAGE>
                  Pursuant  to the  Letter of  Transmittal,  each  holder of Old
Notes will represent to the Company that (i) the New Notes acquired  pursuant to
the Exchange Offer are being obtained in the ordinary  course of business of the
person receiving such New Notes, whether or not such person is such holder, (ii)
neither the holder of the Old Notes nor any such other person has an arrangement
or understanding  with any person to participate in the distribution of such New
Notes,  (iii) if the holder is not a  broker-dealer,  or is a broker-dealer  but
will not  receive  New Notes for its own  account  in  exchange  for Old  Notes,
neither  the  holder  nor any such  other  person is  engaged  in or  intends to
participate in a  distribution  of the New Notes and (iv) neither the holder nor
any such other  person is an  "affiliate"  of the Company  within the meaning of
Rule 405 under the  Securities  Act or, if such person is an  "affiliate,"  that
such  holder  will  comply  with  the  registration   and  prospectus   delivery
requirements  of the Securities Act to the extent  applicable.  If the tendering
holder is a  broker-dealer  that will  receive  New Notes for its own account in
exchange for Old Notes, you will represent on behalf of such  broker-dealer that
the Old Notes to be exchanged  for the New Notes were acquired by it as a result
of  market-making  activities or other trading  activities,  and  acknowledge on
behalf of such  broker-dealer  that it will  deliver a  prospectus  meeting  the
requirements  of the  Securities  Act in connection  with any resale of such New
Notes.  By  acknowledging  that it will  deliver and by  delivering a prospectus
meeting the  requirements of the Securities Act in connection with any resale of
such  New  Notes,  such  broker-dealer  is not  deemed  to  admit  that it is an
"underwriter" within the meaning of the Securities Act.

                  The enclosed  Instruction to Registered Holder from Beneficial
Owner contains an  authorization  by the beneficial  owners of the Old Notes for
you to make the foregoing representations on their behalf.

                  The Company will not pay any fee or  commission  to any broker
or  dealer  or to any  other  persons  (other  than the  exchange  agent for the
Exchange  Offer) in  connection  with the  solicitation  of tenders of Old Notes
pursuant to the  Exchange  Offer.  The Company  will pay or cause to be paid any
transfer  taxes  payable on the transfer of Old Notes to it, except as otherwise
provided in Instruction 4 of the enclosed Letter of Transmittal.

                  Additional  copies of the  enclosed  material  may be obtained
from the undersigned.

                                 Very truly yours,



                                 Bank One, N.A.

                                 Exchange Agent




                                       -2-

<PAGE>
NOTHING  CONTAINED HEREIN OR IN THE ENCLOSED  DOCUMENTS SHALL CONSTITUTE YOU THE
AGENT OF THE COMPANY OR BANK ONE,  N.A., OR AUTHORIZE YOU TO USE ANY DOCUMENT OR
MAKE ANY STATEMENT ON THEIR BEHALF IN CONNECTION  WITH THE EXCHANGE  OFFER OTHER
THAN THE DOCUMENTS ENCLOSED HEREWITH AND THE STATEMENTS CONTAINED THEREIN.




                                       -3-


             INSTRUCTION TO REGISTERED HOLDER FROM BENEFICIAL OWNER
                                       of
                          9 1/4% Senior Notes Due 2007
                                       of
                         Wheeling-Pittsburgh Corporation

To Registered Holder:

                  The undersigned hereby acknowledges  receipt of the Prospectus
dated _________, 1998 (the "Prospectus") of Wheeling-Pittsburgh  Corporation,  a
Delaware  corporation  (the "Company"),  and accompanying  Letter of Transmittal
(the "Letter of Transmittal"), that together constitute the Company's offer (the
"Exchange  Offer") to exchange  $1,000 in principal  amount of a new series of 9
1/4% Senior  Exchange Notes Due 2007 (the "New Notes") of the Company which will
be guaranteed by all of the Company's present and future operating  subsidiaries
for each $1,000 in principal  amount of outstanding 9 1/4% Senior Notes Due 2007
(the "Old Notes") of the Company,  which are  guaranteed by all of the Company's
present  and  future  operating  subsidiaries.  Capitalized  terms  used but not
defined herein have the meanings ascribed to them in the Prospectus.

                  This will  instruct  you,  the  registered  holder,  as to the
action to be taken by you relating to the Exchange Offer with respect to the Old
Notes held by you for the account of the undersigned.

                  The aggregate face amount of the Old Notes held by you for the
account of the undersigned is (fill in amount):

                  $__________ of 9 1/4% Senior Notes Due 2007.

                  With respect to the Exchange  Offer,  the  undersigned  hereby
instructs you (check appropriate box):

                  / / To TENDER  the  following  Old  Notes  held by you for the
                  account of the  undersigned  (insert  principal  amount of Old
                  Notes to be tendered (if any)):

                  $__________ of 9 1/4% Senior Notes Due 2007.

                  / /      NOT to  TENDER  any  Old  Notes  held  by you for the
                  account of the undersigned.

                  If the  undersigned  instructs you to tender Old Notes held by
you for the account of the undersigned, it is understood that you are authorized
to make, on behalf of the  undersigned  (and the  undersigned,  by its signature
below, hereby makes to you), the representations and warranties contained in the
Letter of Transmittal  that are to be made with respect to the  undersigned as a
beneficial owner, including but not limited to the representations,


<PAGE>
that (i) the New  Notes  acquired  pursuant  to the  Exchange  Offer  are  being
obtained in the ordinary course of business of the undersigned, (ii) neither the
undersigned  nor the  person  receiving  such  New  Notes  (of  other  than  the
undersigned) has an arrangement or understanding  with any person to participate
in the  distribution  of such  New  Notes,  (iii)  if the  undersigned  is not a
broker-dealer,  or is a broker-dealer but will not receive New Notes for its own
account in exchange for Old Notes,  neither the  undersigned  nor any such other
person is engaged in or intends to participate in the  distribution  of such New
Notes  and  (iv)  neither  the  undersigned  nor any  such  other  person  is an
"affiliate"  of the Company  within the meaning of Rule 405 under the Securities
Act of 1933, as amended (the  "Securities  Act"),  or, if the  undersigned is an
"affiliate,"  that  the  undersigned  will  comply  with  the  registration  and
prospectus delivery requirements of the Securities Act to the extent applicable.
If the undersigned is a broker-dealer (whether or not it is also an "affiliate")
that will  receive New Notes for its own account in exchange  for Old Notes,  it
represents  that  such Old Notes  were  acquired  as a result  of  market-making
activities or other trading activities, and it acknowledges that it will deliver
a prospectus  meeting the  requirements of the Securities Act in connection with
any resale of such New  Notes.  By  acknowledging  that it will  deliver  and by
delivering  a  prospectus  meeting the  requirements  of the  Securities  Act in
connection  with any resale of such New Notes,  the undersigned is not deemed to
admit that it is an "underwriter" within the meaning of the Securities Act.


                                    SIGN HERE


Name of beneficial owner(s) (please print):_____________________________________

Signature(s):___________________________________________________________________

Address:________________________________________________________________________

________________________________________________________________________________

Telephone Number:_______________________________________________________________

Taxpayer identification or Social Security Number:______________________________

________________________________________________________________________________

Date:___________________________________________________________________________



                                       -2-

<PAGE>
                           Tender for all Outstanding
                          9 1/4% Senior Notes Due 2007
                                 in Exchange for
                      9 1/4% Senior Exchange Notes Due 2007
                                       of
                         Wheeling-Pittsburgh Corporation

To Our Clients:

                  We are enclosing herewith a Prospectus,  dated ______________,
of Wheeling- Pittsburgh Corporation,  a Delaware corporation ("Company"),  and a
related Letter of Transmittal  (which together  constitute the "Exchange Offer")
relating  to the offer by the Company to  exchange  its 9 1/4%  Senior  Exchange
Notes  Due 2007  (the  "New  Notes"),  which  will be  guaranteed  by all of the
Company's present and future operating  subsidiaries the offer and sale of which
have  been  registered  under  the  Securities  Act of  1933,  as  amended  (the
"Securities  Act"),  for a like principal amount of its issued and outstanding 9
1/4% Senior Notes Due 2007 (the "Old Notes"), which are guaranteed by all of the
Company's  present and future operating  subsidiaries upon the terms and subject
to the conditions set forth in the Exchange Offer.

         Please note that the Exchange  Offer will expire at 5:00 p.m., New York
City time, on ______________, _______________, 1998 unless extended.

                  The Exchange Offer is not conditioned  upon any minimum number
of Old Notes being tendered.

                  We are the  holder of record of Old Notes  held by us for your
account.  A tender of such Old Notes can be made only by us as the record holder
and pursuant to your instructions. The Letter of Transmittal is furnished to you
for your  information only and cannot be used by you to tender Old Notes held by
us for your account.

                  We request  instructions  as to whether you wish to tender any
or all of the Old Notes held by us for your  account  pursuant  to the terms and
conditions of the Exchange  Offer.  We also request that you confirm that we may
on your behalf make the representations contained in the Letter of Transmittal.

                  Pursuant  to the  Letter of  Transmittal,  each  holder of Old
Notes will  represent  to the  Company  that (i) the New Notes  acquired  in the
Exchange  Offer are being  obtained  in the  ordinary  course of business of the
person receiving such New Notes, whether or not such person is such holder, (ii)
neither the holder of the Old Notes nor any such other person has an arrangement
or understanding  with any person to participate in the distribution of such New
Notes, (iii) if the holder is not a broker-dealer or is a broker-dealer but will
not receive New Notes for its own account in exchange for Old Notes, neither the
holder nor any such other  person is engaged in or intends to  participate  in a
distribution of the New Notes and (iv) neither


<PAGE>


the holder nor any such other person is an "affiliate" of the Company within the
meaning  of Rule  405  under  the  Securities  Act  or,  if  such  holder  is an
"affiliate,"  that such holder will comply with the  registration and prospectus
delivery  requirements  of the Securities Act to the extent  applicable.  If the
tendering  holder is a broker-dealer  (whether or not it is also an "affiliate")
that will  receive New Notes for its own account in exchange  for Old Notes,  we
will  represent  on  behalf  of such  broker-dealer  that  the Old  Notes  to be
exchanged  for the New Notes were  acquired  by it as a result of  market-making
activities  or other  trading  activities,  and  acknowledge  on  behalf of such
broker-dealer  that it will deliver a prospectus meeting the requirements of the
Securities Act in connection with any resale of such New Notes. By acknowledging
that it will deliver and by delivering a prospectus  meeting the requirements of
the  Securities  Act in  connection  with  any  resale  of  such  New  Notes,  a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act.

                                                       Very truly yours,



                                       -2-


                          NOTICE OF GUARANTEED DELIVERY
                                       for
                            Tender of all Outstanding
                          9 1/4% Senior Notes Due 2007
                                 in Exchange for
                      9 1/4% Senior Exchange Notes Due 2007
                                       of
                         Wheeling-Pittsburgh Corporation

         Registered  holders of  outstanding  9 1/4% Senior  Notes Due 2007 (the
"Old  Notes")  of  Wheeling-Pittsburgh   Corporation   ("Company"),   which  are
guaranteed by all of the Company's  present and future  operating  subsidiaries,
who wish to tender their Old Notes in exchange for a like principal  amount of 9
1/4% Senior  Exchange Notes Due 2007 (the "New Notes") of the Company which will
be guaranteed by all of the Company's present and future operating subsidiaries,
and whose Old Notes are not  immediately  available or who cannot  deliver their
Old Notes and Letter of  Transmittal  (and any other  documents  required by the
Letter of  Transmittal) to Bank One, N.A. (the "Exchange  Agent"),  prior to the
Expiration Date, may use this Notice of Guaranteed Delivery or one substantially
equivalent hereto.  This Notice of Guaranteed  Delivery may be delivered by hand
or sent  by  facsimile  transmission  (receipt  confirmed  by  telephone  and an
original  delivered by  guaranteed  overnight  delivery) or mail to the Exchange
Agent. See "The Exchange Offer -- Procedures for Tendering" in the Prospectus.

                  The Exchange Agent for the Exchange Offer is:

                                 BANK ONE, N.A.
<TABLE>
<CAPTION>

By Mail:                         By Overnight Courier:           By Hand:                              By Facsimile:

<S>                              <C>                             <C>                                   <C> 
Bank One, N.A.                   Bank One, N.A.                  Bank One, N.A.                        fax no. (614) 248-2566
100 E. Broad Street              100 E. Broad Street             100 E. Broad Street                   (For Eligible Institutions
Columbus, Ohio 43215-3607        Corporate Trust Operations      Columbus, Ohio 43215-3607             Only)
                                   Department                    Attn:  Corporate Trust Services
                                 Columbus, Ohio 43215-3607                                             Confirm by telephone:
(registered or certified mail                                                                          telephone no. (614) 248-5811
recommended)
</TABLE>


<PAGE>
Delivery of this Notice of  Guaranteed  Delivery to an address other than as set
forth above or transmission of  instructions  via a facsimile  transmission to a
number other than as set forth above will not constitute a valid delivery.

This Notice of Guaranteed Delivery is not to be used to guarantee signatures. If
a  signature  on a Letter of  Transmittal  is required  to be  guaranteed  by an
Eligible  Institution,  such  signature  guarantee must appear in the applicable
space provided on the Letter of Transmittal for Guarantee of Signatures.

                                                (signature(s) on following page)


                                       -2-

<PAGE>
Ladies & Gentlemen:

         The  undersigned  hereby  tender(s) to the Company,  upon the terms and
subject  to the  conditions  set forth in the  Exchange  Offer and the Letter of
Transmittal,  receipt of which is hereby  acknowledged,  the aggregate principal
amount  of Old  Notes  set  forth  below  pursuant  to the  guaranteed  delivery
procedures set forth in the Prospectus.

         The undersigned  understands that tenders of Old Notes will be accepted
only in principal  amounts equal to $1,000 or integral  multiples  thereof.  The
undersigned understands that tenders of Old Notes pursuant to the Exchange Offer
may not be  withdrawn  after 5:00 p.m.,  New York City time on the  business day
prior to the Expiration Date.  Tenders of Old Notes may also be withdrawn if the
Exchange  Offer  is  terminated  without  any  such Old  Notes  being  purchased
thereunder or as otherwise provided in the Prospectus.

         All authority herein conferred or agreed to be conferred by this Notice
of Guaranteed  Delivery shall survive the death or incapacity of the undersigned
and every obligation of the undersigned under this Notice of Guaranteed Delivery
shall  be  binding  upon  the  heirs,   personal   representatives,   executors,
administrators,  successors,  assigns,  trustees in  bankruptcy  and other legal
representatives of the undersigned.

                            PLEASE SIGN AND COMPLETE

<TABLE>
<CAPTION>

<S>                                                           <C>
Signature(s) of Registered Owner(s) or Authorized             Name(s) of Registered Holder(s):
Signatory:_______________________________________
                                                              -------------------------------------------
- -----------------------------------------------
                                                              -------------------------------------------
- -----------------------------------------------
                                                              -------------------------------------------
Principal Amount of Old Notes
Tendered:_______________________________________     Address:____________________________________

- -----------------------------------------------
                                                              -------------------------------------------
Certificate No(s). of Old Notes (if available)___________
                                                              Area Code and Telephone No.:_________________
- -----------------------------------------------
                                                              Date:______________________________________
- -----------------------------------------------
</TABLE>


                                       -3-

<PAGE>
- --------------------------------------------------------------------------------

     This  Notice  of  Guaranteed  Delivery  must be  signed  by the  registered
holder(s) of Old Notes exactly as its (their) name(s)  appear(s) on certificates
for Old Notes or on a  security  position  listing it (them) as the owner of Old
Notes, or by person(s) authorized to become registered Holder(s) by endorsements
and documents  transmitted with this Notice of Guaranteed Delivery. If signature
is by a trustee, executor, administrator, guardian, attorney-in-fact, officer or
other person acting in a fiduciary or representative  capacity, such person must
provide the following information.

                      Please print name(s) and address(es)

Name(s): _______________________________________________________________________
         _______________________________________________________________________
Capacity:         ______________________________________________________________
Address(es):      ______________________________________________________________
                  ______________________________________________________________


Do not send Old Notes with this form.  Old Notes  should be sent to the Exchange
Agent  together  with  a  properly   completed  and  duly  executed   Letter  of
Transmittal.
- --------------------------------------------------------------------------------

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

                                    GUARANTEE
                    (Not to be used for signature guarantee)

     The undersigned, a member firm of a registered national securities exchange
or of the National Association of Securities Dealers,  Inc. or a commercial bank
or trust company having an office or a correspondent  in the United States or an
"eligible guarantor institution" as defined by Rule 17Ad-15 under the Securities
Exchange Act of 1934, as amended (the  "Exchange  Act"),  hereby (a)  represents
that each holder of Old Notes on whose behalf this tender is being made "own(s)"
the Old Notes covered hereby within the meaning of Rule 14e-4 under the Exchange
Act, (b) represents that such tender of Old Notes complies with such Rule 14e-4,
and (c) guarantees that, within three New York Stock Exchange trading days after
the date of this Notice of Guaranteed  Delivery,  a properly  completed and duly
executed  Letter  of  Transmittal  (or  a  facsimile  thereof),   together  with
certificates  representing  the Old Notes  covered  hereby  in  proper  form for
transfer and required  documents will be deposited by the  undersigned  with the
Exchange Agent.

     The undersigned acknowledges that it must deliver the Letter of Transmittal
and Old Notes  tendered  hereby to the Exchange  Agent within the time set forth
above  and  that  failure  to do so  could  result  in  financial  loss  to  the
undersigned.


Name of Firm:______________________               Authorized Signature
Address:___________________________
___________________________________      Name:_________________________________
Area Code and Telephone No.:_______      Title:________________________________
___________________________________      Date:_________________________________

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


                                       -4-



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