Sterling Infrastructure
STRL
#1367
Rank
$16.31 B
Marketcap
$533.42
Share price
5.60%
Change (1 day)
51.69%
Change (1 year)
Text size:
1
FORM 10-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

FOR THE FISCAL YEAR ENDED FEBRUARY 28, 1999

OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from ___________________ to __________________

Commission file number: 0-19450

OAKHURST COMPANY, INC.
(Exact name of registrant as specified in its charter)


DELAWARE 25-1655321
State or other jurisdiction of (I.R.S. Employer
incorporation or organization Identification No.)

3513 CONCORD PIKE, SUITE 3527
WILMINGTON, DELAWARE 19803
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: (302) 478-9170

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

NONE

Securities registered pursuant to section 12(g) of the Act:

<TABLE>
<CAPTION>
Title of each class Name of each exchange on which registered
------------------- -----------------------------------------
<S> <C>
COMMON STOCK, $0.01 PAR VALUE PER SHARE NONE
PREFERRED SHARES PURCHASE RIGHTS NONE
</TABLE>


Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

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

Aggregate market value at May 1, 1999 of the voting stock held by non-affiliates
of the registrant: $4,298,385

At May 1, 1999, the registrant had 4,943,018 shares of common stock outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

None
2

PART I

ITEM 1. BUSINESS

CAUTIONARY STATEMENT

This Report on Form 10-K contains certain forward-looking statements
that involve risks and uncertainties. The cautionary statements contained in
this Report should be read as being applicable to all related forward-looking
statements wherever they appear in this Report. The Company's actual results
could differ materially from those discussed here. Important factors that could
cause or contribute to such differences include those discussed in ITEM 7.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS and elsewhere in this Report.

GENERAL

Oakhurst Company, Inc. ("Oakhurst" or "the Company") was formed as part
of a merger transaction in 1991, in which Steel City Products, Inc. ("SCPI")
became a majority-owned subsidiary of Oakhurst. In accordance with the merger
agreement, Oakhurst owns 10% of the outstanding common stock of SCPI and all of
the SCPI Series A Preferred Stock, with the result that the aggregate fair
market value of SCPI's common stock and Series A Preferred Stock owned by
Oakhurst is equal to approximately 90% of the aggregate fair market value of all
the issued and outstanding capital stock of SCPI and represents 90% of the
voting stock of SCPI.

Pursuant to the 1991 merger, SCPI became a special, limited purpose
subsidiary that concentrates on its historical distribution business, while any
growth and expansion opportunities are to be pursued by Oakhurst or its
subsidiaries. Because Oakhurst's ownership of SCPI is primarily in the form of
preferred stock, Oakhurst retains the value of SCPI and Oakhurst's income from
SCPI is determined by the Series A Preferred stock dividend. This form of
ownership is designed to facilitate the preservation of SCPI's net operating
loss carry-forwards, which amount to approximately $154 million, and their
utilization by the entire group.

In August 1994, Oakhurst acquired all the outstanding capital stock of
Dowling's Fleet Service Co., Inc. ("Dowling's") a distributor of automotive
radiators based in Mt. Vernon, New York that now operates seven facilities in
New York, Connecticut, New Jersey and Pennsylvania.

Through SCPI and Dowling's, Oakhurst's principal business in recent
years has been the distribution of products to the automotive after-market. Its
largest business, which is conducted by SCPI under the trade name "Steel City
Products", is the distribution of automotive parts and accessories and non-food
pet supplies from a facility in McKeesport, Pennsylvania.

Representing a significant change from its historical operating
business, but reflecting the restructuring expertise of its senior management,
in December 1998, Oakhurst formed a wholly-owned subsidiary, Oakhurst
Technology, Inc. ("OTI") in order to take advantage of the restructuring
opportunity at New Heights, discussed further below. In connection with the
formation of OTI, Oakhurst and OTI completed certain agreements with KTI, Inc.
("KTI"). KTI is a publicly-held integrated waste management company that
operates 51 facilities in 21 states and Canada. KTI's management has specific
experience in the turnaround of co-generation facilities.

The December 1998 agreements with KTI included the purchase by KTI of
approximately 1.7 million shares of Oakhurst's common stock at a price of $0.50
per share. In conjunction with the purchase of stock, KTI, under a loan
agreement, committed to lend Oakhurst up to $11.5 million and, in certain
circumstances up to $17 million, if all provisions of the New Heights Business
Plan are met, as discussed further below. In December 1998, OTI acquired a 50%
equity interest in, and became the managing member of, New Heights




-1-
3

Recovery & Power, LLC ("New Heights") which is to re-develop an existing waste
tire recycling facility in Ford Heights, Illinois into a fully-integrated
recycling and waste-to-energy facility.

In addition to the New Heights investment, in January 1999 OTI made a
minority investment in Sterling Construction Company, ("Sterling") a profitable,
privately-held Texas-based pipe laying and road building contractor that is
expected to participate in the significant increase in infrastructure spending
in Texas, and may offer synergies with New Heights by using crumb rubber from
recycled waste tires in "rubberized asphalt".

The New Heights and Sterling investments are expected to offer
opportunities in the future for Oakhurst to take advantage of its substantial
tax loss carryforwards. New Heights is structured as a limited liability company
("LLC") so that any distributions to OTI from New Heights' future operating
profits or any gain on the eventual sale of the facility should be largely
sheltered from federal taxation by Oakhurst's tax loss carry-forwards.

STEEL CITY PRODUCTS, INC. (SCPI)

BACKGROUND

SCPI was incorporated in West Virginia in 1959 and in 1963 became known
as Heck's, Inc. In 1969, the "Steel City Products" automotive distribution
business was acquired. SCPI was reincorporated in Delaware under the name
Hallwood Industries Incorporated in fiscal 1991. The name was changed to Steel
City Products, Inc. in fiscal 1993.

Prior to 1990, Heck's, Inc. operated a Retail Division consisting of a
chain of discount department stores. In September 1990, all of the assets of the
Retail Division were sold to Retail Acquisition Corp. ("RAC").

OPERATIONS

SCPI primarily distributes automotive accessories. These products
include functional and decorative car and truck accessories (such as floor mats,
seat covers, mirrors, running boards, lights and wheel covers) car care products
(including waxes and paints) chemicals (such as antifreeze, windshield washer
fluid and motor oil) and car repair and maintenance items (including spark
plugs, windshield wipers and air and oil filters). In fiscal 1997, SCPI
introduced non-food pet supplies to its merchandise selection. Although the pet
supplies are not typical of SCPI's historical merchandise mix, management
determined that the availability of existing customers which sell both pet
supplies and automotive accessories, combined with SCPI's distribution expertise
and infrastructure, offered an opportunity for increased sales. SCPI's
operations were conducted from a facility in Pittsburgh until December 1997,
when the building was sold and SCPI's operations were moved to a newer, leased
facility in McKeesport, Pennsylvania.

Certain of SCPI's business is performed on a service basis, which
involves visits by its sales personnel to customers' stores to count and
re-order merchandise; generally, these re-orders are transmitted electronically
to SCPI's offices in McKeesport. Certain customers electronically transmit their
orders to SCPI's headquarters. Because many orders are generated electronically
and are shipped within a few days of receipt, the size of SCPI's order backlog
is not relevant to an understanding of the business. Shipments are either made
directly to each of the customers' stores or pre-packed for onward shipment to
stores by the retailers' own distribution centers. SCPI also provides price
ticketing and associated services to those of its customers who request such
services.

SOURCES OF SUPPLY

SCPI acquires its merchandise from a large number of suppliers, none of
which accounts for more than 15% of its purchases. Many of the products sold by
SCPI carry nationally-advertised brand names, but




-2-
4

because of the diversity and number of suppliers and products carried, the
business is not generally dependent on the continued availability of individual
products or continued dealings with existing supply sources. From time to time,
market or seasonal conditions may affect the availability of certain
merchandise, but not to the extent that the Company believes would materially
impact its business.

Steel City generally carries in inventory only those products that its
customers have identified as necessary for their own merchandising needs and
does not acquire significant quantities of other merchandise.

SEASONALITY

SCPI's automotive business is seasonal, being slower in the early
winter months than at other times of the year. In anticipation of higher sales
volume in the spring and summer, SCPI carries higher automotive inventories
beginning in February. As is customary in the automotive aftermarket, many
suppliers allow extended payment terms for such inventory build-ups and in turn,
SCPI grants extended payment terms to many of its customers to facilitate their
inventory build-ups.

SCPI's non-food pet supply business experiences different seasonal
trends from its automotive business, but the effect of this is not expected to
be material until this business more fully develops.

SCPI's needs for working capital are affected by these seasonal
fluctuations (see Item 7, "Management's Discussion and Analysis of Financial
Condition and Results of Operations - Liquidity and Capital Resources").

CUSTOMER BASE

SCPI's customers include general merchandise retail chains, automotive
specialty stores, supermarket chains, hardware stores, variety stores and other
automotive accessory distributors. Most customers are based in the northeastern
United States, although stores operated by some customers are located outside of
that area. There are no foreign sales.

SCPI's customers are continually affected by changes in the retail
environment, including competitive pressures facing regional mass merchandisers
and the growing influence of national automotive specialty chains. These have
led to fluctuations in the level of business that SCPI enjoys with individual
customers. Some customers have changed their buying practices to acquire certain
merchandise direct from manufacturers rather than through distributors such as
Steel City Products.

In its efforts to offset these trends, SCPI has added new customers,
expanded its product offerings to certain customers, enlarged the territory that
it serves and introduced new categories of products. These efforts have helped
to stabilize SCPI's customer base and sales in fiscal 1999 increased slightly
from sales in fiscal 1998 and 1997. SCPI continues to pursue new customer
relationships that, if concluded, could increase sales in fiscal 2000; however,
there can be no assurance that new business can be secured.

Sales attributable to SCPI were approximately $18 million or 57% of
Oakhurst's consolidated sales, in fiscal 1999. No single customer accounted for
more than 10% of consolidated sales during the latest three fiscal years.

None of SCPI's business is based on government contracts and there are
no long-term sales contracts with any customers.

COMPETITION

Both the automotive parts and accessories distribution industry and the
non-food pet supply industry are highly competitive, with several similar
companies operating in SCPI's market place and many of SCPI's suppliers also
offer their products directly to retailers. Management is unable to quantify
SCPI's relative size




-3-
5

in the distribution industry or in relation to its competitors. SCPI competes on
the basis of merchandise selection, price, service levels, order fill rates and
order turnaround times. Management believes that SCPI's long history, good
reputation, experienced management, product variety, pricing, service levels and
high order fill rates enable it to compete favorably with other distributors.

REGULATION

SCPI's management does not anticipate that existing or known pending
environmental legislation or other regulations will require major capital
expenditures or will affect its operations.

EMPLOYEES

SCPI employs approximately 55 persons, of whom about 45 are employed in
the headquarters office and distribution facility in McKeesport. Most of the
others are field personnel. Senior executives, including Bernard H. Frank (a
founder of Steel City Products in 1947) have many years of service with SCPI and
some are employed under long-term contracts.

Warehouse and certain office employees of SCPI are represented by Local
636 of the International Brotherhood of Teamsters. SCPI believes that it has
experienced generally good labor relations and no significant labor disputes
have affected its business in recent years. Renewal negotiations related to the
union agreement have continued beyond the expiration of the agreement in
November 1995.

DOWLING'S FLEET SERVICE CO., INC. (DOWLING'S)

BACKGROUND AND CUSTOMER BASE

Oakhurst acquired all the capital stock of Dowling's in August 1994
from James Dowling, who owned and managed the business for many years and is the
son of its founder. Two long-term employees now manage the business as President
and Vice President under long-term employment agreements.

Dowling's was established in 1933 and is one of the largest
distributors of automotive radiators and related products in the northeastern
United States. It operates two facilities in each of New York, Connecticut and
New Jersey and in fiscal 1997 expanded to a seventh facility by the acquisition
of all of the capital stock of G&O Sales Company, a radiator distributor serving
the greater Philadelphia market.

Most of Dowling's customers are radiator repair shops, which perform
repairs for car dealers, service stations and retail customers but automotive
parts stores have been added as customers in recent years. Dowling's has
historically avoided a multi-level distribution approach, so as to build strong
allegiance from its radiator repair shop customers and has achieved a high
market share in its markets. There are no foreign sales. Dowling's has a broad
customer base, with no one customer representing a material proportion of
consolidated sales.

The radiator replacement market has undergone important changes in
recent years. As manufacturers sought to reduce automobile weight,
aluminum/plastic radiators tended to replace the traditional copper/brass models
as original equipment. Initially, this product changeover extended radiator
lives, so that the replacement market experienced a decrease in replacement
demand. This trend is now reversing, as the aluminum/plastic products are
beginning to reach replacement age. Furthermore, these new radiators are more
difficult to repair than copper/brass, so that the proportion of replacement to
repair has increased. In addition, the number of radiator models has increased
in recent years. For these reasons, management believes that repair shops have
become more dependent on distributors for both selection and service.

Sales attributable to Dowling's were approximately $13.5 million or 43%
of Oakhurst's consolidated revenues in fiscal 1999.





-4-
6

SOURCES OF SUPPLY

Dowling's acquires its products from several well-known manufacturers
and carries both name-brand and generic products. In recent years, Dowling's has
responded to the increased demand for generic product by developing its "Global"
private label brand. Because of its buying position and storage facilities,
Dowling's is able to obtain competitive pricing and terms from its suppliers.
Dowling's concentrates on offering high quality products and its largest
supplier is Modine Manufacturing Company ("Modine"); Dowling's is believed to be
one of Modine's largest U.S. after-market customers.

SEASONALITY

Dowling's business is seasonal, with higher revenues in the hot summer
months and very cold winter months when automobile radiators are most affected
by extreme temperatures. Changes in weather patterns in Dowling's market area
may therefore affect its sales levels significantly.

COMPETITION

Dowling's competes with many other radiator distributors. Dowling's
reputation is based on its competitive pricing, quality products and service
consisting of twice daily delivery to customers. Because of this, Oakhurst
believes that Dowling's is positioned to withstand the competition in its
markets and to build upon its historic sales and profits. However, there can be
no assurance that past levels of revenues and profitability can be maintained.
In fiscal 1998, Dowling's responded to the increased demand and competition for
lower priced, generic product by establishing the "Global" private label brand
of radiators, which carry a limited lifetime warranty that is supported by the
manufacturer. Management believes that its product mix of nationally-branded
radiators and the Global line enables it to compete favorably with other
distributors. After the end of fiscal 1999 a manufacturer of generic radiators
acquired a distributor that operates in states contiguous to Dowling's market.
Management believes that a consolidation of the radiator distribution industry
is underway.

In fiscal 1999, Dowling's experienced a 6% decrease in sales, resulting
from the lower average prices charged, as its Global line represented an
increasing percentage of total revenues, combined with aggressive competition
and mild weather.

REGULATION

Dowling's management does not anticipate that any major capital
expenditures will be required by existing or known pending environmental
legislation or other regulations.

EMPLOYEES

Dowling's employs approximately 55 persons, none of whom are
represented by a union. Dowling's believes that its employee relations are
generally good.

OAKHURST TECHNOLOGY, INC. (OTI)

BACKGROUND

As described above, in December 1998 Oakhurst formed OTI to take
advantage of the restructuring opportunity at New Heights. OTI acquired a 50%
equity interest in, and became the managing member of, New Heights which is to
re-develop an existing waste tire recycling facility in Ford Heights, Illinois,
into a fully integrated recycling and waste-to-energy facility. OTI also made a
minority investment in Sterling, a profitable privately-held Texas-based pipe
laying and road building contractor in January 1999, that is expected to
participate in the significant increase in infrastructure spending in Texas, and
may offer synergies with New Heights.





-5-
7

The New Heights and Sterling investments are expected to offer
opportunities in the future for Oakhurst to take advantage of its substantial
tax loss carryforwards.

INVESTMENT IN NEW HEIGHTS

The New Heights facility (formerly known as "Ford Heights") is located
south of Chicago and was built in 1996 by CGE Ford Heights, LLC ("CGE") at a
cost of approximately $120 million. It was designed to shred and burn waste
tires to produce electricity. Except for preliminary testing, the facility never
operated, due to the retroactive repeal of the Illinois Retail Rate legislation,
which subsidized the Ford Heights and other co-generation facilities electricity
rates. As a result of the repeal of the legislation, Ford Heights was deemed
uneconomic and CGE sought Chapter 11 bankruptcy protection.

Through the efforts of the CGE bondholders, a business plan proposed by
KTI for the restructuring of the facility's operations (the "Business Plan") was
adopted as the basis of a plan of reorganization and CGE, renamed New Heights,
emerged from bankruptcy in December 1998. KTI's management has specific
experience in the turnaround of co-generation facilities.

Upon the confirmation of the New Heights Reorganization Plan in
December 1998, all of CGE's outstanding debt was converted to 100% of the equity
in New Heights, and KTI designated OTI as its affiliate to acquire 50% of such
equity, through the commitment to fund the capital expenditures, including
installation of a cryogenic tire processing system, the start-up losses and
working capital as identified in the Business Plan.

OTI was appointed the managing partner of New Heights and New Heights
engaged KTI Operations, a wholly-owned subsidiary of KTI, to manage the New
Heights facility, pursuant to an Operating and Maintenance Agreement.

SUBSIDIARY DISPOSALS - H&H DISTRIBUTORS, INC. AND PUMA PRODUCTS, INC.

Operations in fiscal 1997 included those of H&H and Puma, which were
acquired by Oakhurst in fiscal 1995 and 1996, respectively.

In fiscal 1997, H&H and Puma experienced operating losses of
approximately $500,000 in the aggregate on sales of approximately $9.4 million.
Effective as of May 31, 1997 and July 14, 1997, Oakhurst sold Puma and H&H
respectively.

ITEM 2. PROPERTIES

Since December 1997, SCPI has operated its business from a leased,
67,000 square-foot building located in an industrial park in McKeesport,
Pennsylvania.

Dowling's conducts it business from seven leased facilities aggregating
92,000 square feet, which are located in Mt. Vernon and Hempstead, New York, in
Bridgeport and East Hartford, Connecticut, in Hillside and Lodi, New Jersey and
in Philadelphia, Pennsylvania.

ITEM 3. LEGAL PROCEEDINGS

There are no material legal proceedings pending against the Company.

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

No matters were submitted to a vote of security holders during the
fourth quarter of fiscal 1999.



-6-
8





PART II

ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
MATTERS

The Company's Common Stock was listed and traded on the Nasdaq
Small-Cap Market under the symbol OAKC until February 10, 1998, when the Common
Stock was delisted from trading. The delisting was a result of the Company's
stock price falling below the Nasdaq minimum closing bid price of $1.00 per
share and the Company's net tangible assets falling below Nasdaq's minimum
maintenance requirements. Commencing February 11, 1998, the Company's Common
Stock began trading on the OTC Bulletin Board under its existing symbol.

The following table sets forth the high and low bid prices by fiscal
quarter for Oakhurst's common stock for fiscal years 1999 and 1998.



<TABLE>
<CAPTION>
Fiscal 1999 Fiscal 1998
Quarterly High Quarterly Low Quarterly High Quarterly Low
<S> <C> <C> <C> <C>
Quarter 1 $1.13 $0.75 $1.44 $0.81
Quarter 2 $0.97 $0.44 $1.50 $0.50
Quarter 3 $0.50 $0.44 $1.25 $0.63
Quarter 4 $2.13 $0.45 $1.13 $0.69
</TABLE>

There were approximately 3,600 holders of record of Oakhurst's common
stock on May 1, 1999.








-7-
9





ITEM 6. SELECTED FINANCIAL DATA


The following table sets forth selected financial and other data of
Oakhurst Company, Inc. and subsidiaries and should be read in conjunction with
Management's Discussion and Analysis of Financial Condition and Results of
Operations, which follows and with the Consolidated Financial Statements and
related Notes.

<TABLE>
<CAPTION>
FEBRUARY 28, FEBRUARY 28, FEBRUARY 28, FEBRUARY 28, FEBRUARY 28,
1999 1998 (a)(b) 1997 (a)(c) 1996 (a) 1995 (a)
------------ ------------ ------------ ------------ ------------
(DOLLAR AMOUNTS IN THOUSANDS EXCEPT PER SHARE DATA)
<S> <C> <C> <C> <C> <C>
OPERATING RESULTS:
Sales ....................................... $ 31,660 $ 32,307 $ 41,928 $ 47,339 $ 43,142
============ ============ ============ ============ ============

(Loss) income from continuing operations
before income taxes .................... $ (1,042) $ 601 $ (5,759) $ (2,207) $ 1,466

Current income tax (expense) benefit ........ (4) (16) (12) 115 (155)
Deferred income tax expense (d) ............. -- (1,000) (3,086) (2,000) (468)

------------ ------------ ------------ ------------ ------------
(Loss) income from continuing operations .... (1,046) (415) (8,857) (4,092) 843

Income from discontinued
retail operations (e) .................. -- -- -- 65 90

------------ ------------ ------------ ------------ ------------
Net (loss) income ........................... $ (1,046) $ (415) $ (8,857) $ (4,027) $ 933
============ ============ ============ ============ ============

BASIC AND DILUTED PER SHARE AMOUNTS:
(Loss) income from continuing operations .... $ (0.30) $ (0.13) $ (2.77) $ (1.27) $ 0.27
Income from discontinued
retail operations (e) .................. -- -- -- 0.02 0.03
------------ ------------ ------------ ------------ ------------
Net (loss) income ........................... $ (0.30) $ (0.13) $ (2.77) $ (1.25) $ 0.30
============ ============ ============ ============ ============

BALANCE SHEET STATISTICS:
Total assets ................................ $ 16,876 $ 14,316 $ 16,199 $ 26,505 $ 33,738
Long-term obligations ....................... $ 8,254 $ 4,318 $ 5,716 $ 7,569 $ 6,612
Book value per share of common stock ........ $ 0.34 $ 0.63 $ 0.76 $ 3.53 $ 4.79
</TABLE>

(a) In fiscal 1999, SCPI elected to change its method of inventory reporting
from LIFO to FIFO. The data above for fiscal 1998, 1997, 1996 and 1995 has
been restated to reflect this change as if it had occurred at the beginning
of fiscal 1995 (see Note 1 to the Consolidated Financial Statements).

(b) In fiscal 1998, SCPI sold its warehouse in Pittsburgh, Pennsylvania for a
gross sale price of approximately $2.8 million in cash. SCPI recognized a
pre-tax gain of approximately $1.8 million in connection with the sale (see
Note 3 to the Consolidated Financial Statements).

(c) Results for fiscal 1997 include an aggregate charge of approximately $3.5
million related to the sale of Puma and H&H, two of the Company's
subsidiaries. The charge primarily consisted of the write-off of the
goodwill associated with the acquisition of such subsidiaries (see Note 2
to the Consolidated Financial Statements).

(d) Results for fiscal 1998, 1997 and 1996 include net non-cash deferred tax
charges of approximately $1 million, $3.1 million and $2 million,
respectively, primarily relating to increases in the Company's valuation
allowance of its deferred tax asset (see Note 6 to the Consolidated
Financial Statements).

(e) In fiscal 1991, SCPI sold its Retail Division to RAC as discussed in Note 7
to the Consolidated Financial Statements. SCPI remained contingently liable
for most mortgage debt and for many lease obligations of the Retail
Division following the sale. RAC was forced into bankruptcy in March 1991.
RAC's Reorganization Plan (the "RAC Plan") contained provisions for
releases in favor of SCPI together with an injunction against further
actions by contingent creditors against SCPI. Accordingly, SCPI was
released from further liability except for the payment of the Creditor
Notes, as further described in Note 7 of the Consolidated Financial
Statements.



-8-
10



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

OVERVIEW

Management believes that the corporate structure resulting from the
1991 merger, whereby Steel City Products Inc. ("SCPI") became a special, limited
purpose, majority-owned subsidiary of Oakhurst Company, Inc. ("Oakhurst") will
facilitate capital formation by Oakhurst while permitting Oakhurst and SCPI to
file consolidated tax returns so that both may utilize existing tax benefits,
including approximately $154 million of net operating loss carry-forwards.
Through Oakhurst's ownership of SCPI, primarily in the form of preferred stock,
Oakhurst retains the value of SCPI and receives substantially all of the benefit
of SCPI's operations through dividends on such preferred stock.

Through SCPI and Dowling's Fleet Service Co., Inc. ("Dowling's"),
Oakhurst's principal business in recent years has been the distribution of
products to the automotive after-market. Its largest business, which is
conducted by SCPI under the trade name "Steel City Products", is the
distribution of automotive parts and accessories and non-food pet supplies from
a facility in McKeesport, Pennsylvania.

In August 1994, Oakhurst acquired all the outstanding capital stock of
Dowling's, a New York-headquartered distributor of automotive radiators and
related products, for an aggregate purchase price of approximately $4.7 million,
all of which has been paid except for two notes payable to certain executives of
Dowling's with a remaining balance of $198,000. In March 1996, Dowling's
acquired all of the outstanding capital stock of G&O, a radiator distributor
based in Philadelphia, Pennsylvania.

In connection with the acquisition of G&O, Dowling's entered into a
non-competition agreement with the seller that provided for aggregate payments
of $315,000 over a three year period beginning in March 1996 and for payments of
7.5% of the defined profits of G&O for the first four years of ownership. The
value of the non-competition agreement has been discounted using an imputed
interest rate of 9.75% and the related asset is being amortized over the ten
year life of the agreement.

Representing a significant change from its historical operating
business, but reflecting the restructuring expertise of its senior management,
in December 1998, Oakhurst formed a wholly-owned subsidiary, Oakhurst
Technology, Inc. ("OTI") in order to take advantage of the restructuring
opportunity at New Heights, as discussed below. Also in December 1998, Oakhurst
entered into an agreement with KTI, Inc. ("KTI") that provided for the purchase
by KTI of approximately 1.7 million shares of Oakhurst's common stock at a price
of $0.50 per share. In conjunction with the private placement of stock, KTI
committed to lend Oakhurst up to $11.5 million and in certain circumstances, up
to $17 million, under a loan agreement, as discussed further below. KTI is an
integrated waste management company with specific experience in the turnaround
of co-generation facilities. In December 1998 OTI acquired a 50% equity interest
in, and became the managing member of, New Heights Recovery & Power, LLC ("New
Heights") which is to re-develop an existing waste tire recycling facility in
Ford Heights, Illinois into a fully integrated recycling and waste-to-energy
facility.

In addition to the recycling business, in January 1999 OTI made a
minority investment in Sterling Construction Company, ("Sterling") a profitable,
privately-held Texas-based pipe laying and road building contractor that is
expected to participate in the significant increase in infrastructure spending
in Texas, and may offer synergies with New Heights by using crumb rubber from
recycled tires in "rubberized asphalt".

Activities of New Heights are reported on the equity method of
accounting. The investment in Sterling, which consists of an equity interest of
approximately 7% and subordinated debt of $1.35 million, is reported on the cost
method of accounting.




-9-
11

The Sterling subordinated debt is convertible into shares of the common
stock of Sterling, at any time at the option of OTI, or upon the closing of a
defined public offering of Sterling. Assuming acquisition by OTI of the further
approximately 7% of Sterling stock, as discussed below, OTI would own between
16% and 17% of Sterling following conversion of the debt.

SALE OF SUBSIDIARIES

In January 1994, Oakhurst acquired all the outstanding capital stock of
H&H Distributors, d/b/a Harry Survis ("H&H") a Pittsburgh-based company that
distributes and installs automotive accessories and cellular phones, and in
October 1994, Oakhurst acquired all of the outstanding capital stock of Puma
Products, Inc. ("Puma") a distributor of after-market products to the light
truck and van conversion industry. In fiscal 1997, these two subsidiaries
experienced aggregate losses of approximately $500,000 and as a result, Oakhurst
sold Puma and H&H in May 1997 and July 1997, respectively.

As a result of the disposition of these two businesses, Oakhurst's
results for fiscal 1997 include a charge of approximately $3.5 million, of which
about $3.1 million represented the write-off of the excess of costs over net
assets acquired (goodwill) relating to their original acquisition. Results for
fiscal 1998 include other income from these two businesses of $72,000, including
the recovery of the insurance claims related to H&H.

LIQUIDITY AND CAPITAL RESOURCES

FINANCING

In addition to cash derived from the operation of its subsidiaries,
Oakhurst's liquidity and financing requirements have in the past been determined
principally by the working capital needed to support the automotive distribution
subsidiaries' levels of business, together with the need for capital
expenditures and the cash required to repay debt. Each such subsidiary's level
of working capital needs varies primarily with the amounts of inventory carried,
which can change seasonally, the size and timeliness of payment of receivables
from customers, especially at SCPI which from time to time grants extended
payment terms for seasonal inventory build-ups; and the amount of credit
extended by suppliers.

In March 1996, Oakhurst obtained financing for its automotive
distribution business from an institutional lender, replacing its then existing
credit arrangement, that provided a two-year total facility of $9.5 million,
comprising a SCPI term loan of $1.5 million (the "Fixed Asset Loan") and a
maximum revolving credit facility of $8 million (the "Revolver") (collectively,
the "Credit Facility").

Borrowings under the Credit Facility carried interest at the higher of
the Citibank N.A. base rate plus 1.5%, or $5,000 per month and borrowings under
the Revolver are subject to a borrowing base that is calculated according to
defined levels of Oakhurst's subsidiaries' accounts receivable and inventories
except OTI. The Credit Facility contains certain customary restrictive financial
and non-financial covenants, including the maintenance of defined subsidiary and
consolidated tangible net worth levels and consolidated current ratio, and
limitations on cash dividends. The Credit Facility is secured by the accounts
receivable, inventories and fixed assets of Oakhurst's subsidiaries, except OTI.

In June 1997, Oakhurst entered into an agreement with the lender to
amend the Credit Facility to reflect the disposals of H&H and Puma. The
agreement principally reduced the maximum amount available under the Revolver to
$7 million, subject to a borrowing base and amended certain financial covenants,
including the elimination of a covenant related to the Company's consolidated
tangible net worth. In September 1997, Oakhurst reached an agreement to extend
the Revolver beyond its initial two year term to April 1999 and paid a fee of
$35,000 in connection with the renewal. The Credit Facility provides for
subsequent automatic renewal terms of one year each upon payment of a renewal
fee of 0.5% of the entire line, unless earlier terminated as provided for in the
Agreement.




-10-
12

In part to reduce its overall debt level, in December 1997 SCPI sold
its warehouse in Pittsburgh, Pennsylvania for a sales price of approximately
$2.8 million in cash. Accordingly, the results for the fourth quarter of fiscal
1998 include a pre-tax gain of approximately $1.8 million in connection with the
sale. After repayment of the Fixed Asset Loan secured by the property, the net
proceeds of approximately $1.6 million were used to cover the expenses of moving
to newer, leased premises, to make certain improvements to such premises, to
increase levels of working capital and to reduce the Revolver, which had
increased during fiscal 1998 as a result of shortfalls in cash from operations.

In March 1999, the Credit Agreement was extended to April 2000 and was
amended to increase certain borrowing base percentages, increase the interest
rate to Citibank N.A. base rate plus 2% and amend the financial covenants to
include a minimum level of Earnings Before Interest, Taxes, Depreciation and
Amortization ("EBITDA").

In December 1998, Oakhurst entered into a loan agreement with KTI, Inc.
(the "KTI Loan") pursuant to which KTI committed to fund up to $11.5 million.
Such amount may be increased to a maximum of $17 million to the extent that the
funding for the New Heights Business Plan, described below, exceeds the minimum
specified therein. The KTI Loan bears interest at a fixed rate of 14%, payable
quarterly and is due in its entirety in April 2001. The KTI Loan is subject to
an Intercreditor Agreement between KTI and the Credit Facility lender, and is
secured by a pledge of all the capital stock of OTI and all of OTI's equity
interest in New Heights. The Intercreditor Agreement provides, inter alia, that
(i) the KTI Loan is subordinated to the Credit Facility, except as to the
revenues, dividends or assets of OTI, the proceeds of which may be used to repay
the KTI Loan; (ii) the Credit Facility is subordinated to the revenues,
dividends or assets of OTI; (iii) KTI has no security interest in the Credit
Facility collateral; (iv) the Credit Facility lender has no security interest in
the KTI collateral and (v) cash flow from Oakhurst's operations other than OTI
may be used to repay the KTI Loan, subject to the approval of the Credit
Facility lender, so long as the Credit Facility is not in default.

In October 1998, SCPI obtained from the Redevelopment Authority of the
City of McKeesport a low-interest loan (the "Subordinated Loan"), subordinated
to the Credit Facility, in the amount of $98,000 and carrying interest at 5% per
annum. The loan, which funded leasehold improvements at SCPI, is to be repaid in
monthly installments through October 2003.

At February 28, 1999, Oakhurst's debt primarily consisted of (i)
revolving debt under the Credit Facility with a balance of approximately $4.6
million; (ii) notes payable of $198,000 that were issued in connection with the
fiscal 1995 acquisition of Dowling's (the "DFS Notes"); (iii) the SCPI Creditor
Notes of $147,000; (iv) the Subordinated Loan of $92,000 and (v) a balance of
$3.3 million outstanding under the KTI Loan.

The DFS notes bear interest at 6% and provide for repayment in
quarterly installments of $22,000 each, together with accrued interest thereon.

The Creditor Notes were issued by SCPI in connection with the
bankruptcy of Retail Acquisition Corp., (the "Creditor Notes") (see Note 7 to
the consolidated financial statements). The Creditor Notes have been discounted
using an imputed interest rate of 7.5%.

Management believes that the availability of financing pursuant to the
Credit Facility, together with the steps taken in response to recent operating
losses, will provide adequate funding for the working capital, debt service and
capital expenditure requirements, including seasonal fluctuations, of the
Company's automotive distribution subsidiaries for at least the next twelve
months.

In December 1998 the Company's subsidiary, OTI, entered into an
Investment Agreement with New Heights pursuant to which OTI agreed to fund
defined capital expenditures, costs of obtaining permits, start-up losses and
working capital of the New Heights waste-to-energy facility in Ford Heights,
Illinois, and to receive in return 50% of the equity of New Heights. The funding
requirements are specified in a Business Plan that




-11-
13

provides for three phases. Phase One of the Business Plan provides for the
removal of approximately 70,000 tons of scrap tires from the New Heights site
and the establishment of a crumb rubber processing facility and also includes
the obligation to establish a waste paper recycling facility. The funding
requirement for Phase One is at least $4.5 million and not more than $8.5
million. OTI is required to use its best efforts to implement Phase Two of the
Business Plan, subject to approval of the New Heights Board; Phase Two provides
for the permitting and start-up of waste-to-energy operations and requires an
investment (including the Phase One investment) of at least $8.5 million and not
more than $13.5 million. Phase Three of the Business Plan provides for the
building of an environmental campus at New Heights, requiring funding of at
least $12 million and not more than $17 million, including the Phase One and Two
investments. Subject to the satisfaction of certain conditions precedent,
including the obtaining of permits, if the specified investments are not made by
OTI within the time periods required by the Business Plan, amounts available to
Oakhurst under the KTI Loan may be reduced and OTI's 50% equity interest in New
Heights may be reduced.

Pursuant to the Investment Agreement, KTI agreed to provide, directly
or through OTI as its affiliate, the funding required to satisfy the New Heights
Business Plan. As such, KTI and Oakhurst entered into the KTI Loan. As funds are
drawn by Oakhurst under the KTI Loan they will be invested in OTI, principally
to facilitate the financing of the New Heights Business Plan.

In January 1999, OTI acquired an equity interest of approximately 7% in
Sterling at a cost of $1.35 million and acquired $1.35 million of Sterling's
convertible subordinated notes. Sterling is a Texas-based pipe laying and road
building contractor. Pursuant to the terms of such acquisition, the original
shareholders of Sterling may require OTI to acquire a further approximately 7%
equity interest at a cost of $1.35 million, upon the achievement of defined
growth objectives. If such objectives are not achieved, OTI may nevertheless
acquire such additional equity shares, at its discretion. The subordinated debt
is convertible into shares of the common stock of Sterling, at any time at the
option of OTI, or upon the closing of a defined public offering of Sterling.
Assuming acquisition by OTI of the further approximately 7% of Sterling stock,
OTI would own between 16% and 17% of Sterling following conversion of the debt.

Management believes that the KTI Loan will provide adequate financing
for the capital expenditures and start-up costs committed pursuant to the New
Heights Business Plan and the equity commitment to Sterling.

CAPITAL EXPENDITURES AND YEAR 2000

There were no significant capital expenditures made by Oakhurst or its
subsidiaries during fiscal 1999, except for the purchase of a new computer
system at SCPI related to Year 2000 compliance.

In fiscal 1998, management undertook an extensive review and evaluation
of the Company's critical information technology and noninformation technology
systems to determine compliance with the Year 2000 issue. It was determined that
certain of SCPI's and Dowling's information technology systems were not Year
2000 compliant, and accordingly, management developed a Year 2000 plan to
address these issues. The Year 2000 plan includes the complete replacement of
SCPI's information technology system with an integrated system that is Year 2000
compliant and for Dowling's provides for the re-writing of the computer code of
its customized information technology system. To date, SCPI has acquired the new
integrated system and is in the process of implementing the system which is
expected to be completed in June 1999. Dowling's engaged the consultant who
developed its existing software to upgrade the computer code to be Year 2000
compliant; this was completed in December 1998. There were no critical
noninformation technology systems identified which are not Year 2000 compliant.
The Company's Year 2000 plan also includes contacting its major suppliers and
other significant third parties with which it does business to obtain their
assurance of Year 2000 compliance. This phase of the Company's Year 2000 plan is
expected to be completed by June 1999.

To date, the Company has spent approximately $210,000 on the Year 2000
issue and believes that the remaining potential cost related to the issue will
be less than $25,000. The amount spent to date includes approximately $10,000
for the software upgrade at Dowling's and approximately $200,000 for the
purchase




-12-
14

of the new system at Steel City. In addition to achieving Year 2000 compliance,
Steel City's new system is expected to provide other important operating
benefits as compared with its former system.

The Company believes that only minor and temporary interruptions in
service may be experienced by the Company and its subsidiaries, suppliers and
customers regarding the Year 2000 issues. In the worst case, the Company would
be able to continue to conduct its business through the use of manual systems.

TAX LOSS CARRY-FORWARDS

At February 28, 1999, SCPI and Oakhurst had net operating tax loss
carry-forwards (the "Tax Benefits") of approximately $154 million, which expire
in the years 2001 through 2012 and which shelter most of SCPI's and Oakhurst's
income from federal income taxes. A change in control of SCPI or Oakhurst in any
three-year period exceeding 50% may lead to the loss of the majority of the Tax
Benefits. In order to reduce the likelihood of such a change of control
occurring, SCPI's and Oakhurst's Certificates of Incorporation include
restrictions on the registration of transfers of stock resulting in, or
increasing, individual holdings exceeding 4.5% of each company's common stock
and the New Rights Plan, described below, was adopted in December 1998.

Since the regulations governing the Tax Benefits are highly complex and
may be changed from time to time and since SCPI's and Oakhurst's attempts to
reduce the likelihood of a change of control occurring may not be successful,
management is unable to determine the likelihood of the continued availability
of the Tax Benefits. However, management believes that the Tax Benefits are
currently available in full and intends to take all appropriate steps to help
ensure that they remain available. Should the Tax Benefits become unavailable to
SCPI or Oakhurst, most future income of any consolidated affiliate would not be
shielded from federal taxation, thus reducing funds otherwise available for
corporate purposes (see Note 6 to the consolidated financial statements).

NEW ACCOUNTING PRONOUNCEMENTS

In fiscal 1999 and 2000 the Company has adopted or plans to adopt new
accounting pronouncements issued by the Financial Accounting Standards Boards
and the American Institute of Certified Public Accountants. None of these
pronouncements are expected to have a significant impact on the Company's
financial position or results of operations. See Note 1 of the accompanying
Notes to the Consolidated Financial Statements for further information.

CERTAIN FACTORS THAT MAY AFFECT FUTURE RESULTS

The New Heights facility was originally constructed solely to burn
scrap tires, but the retroactive repeal of the Illinois Retail Rate legislation
which would have provided subsidized rates for the electricity produced by the
facility, made it economically infeasible. The Business Plan proposed by KTI
provides for a number of substantial changes to the structure and operations of
the facility, including inter alia, (i) collection of waste tires for crumb
rubber production and to fuel the facility; (ii) installation of a cryogenic
crumb rubber system; (iii) development of end uses for crumb rubber; (iv)
obtaining permits to test and operate the waste-to-energy facility, and (iv)
introducing other waste streams for burning or recycling. KTI has been engaged
by OTI pursuant to an Operating and Maintenance Agreement, to develop these
functions and operate the facility. KTI has extensive experience in the
turnaround and management of waste-to-energy facilities and in 1998 acquired RTI
(now known as KTI Recycling), a company that produces and operates systems for
the recycling of scrap tires into crumb rubber. Management believes that the
capital expenditures, start-up losses and working capital requirements needed at
New Heights will be adequately funded by the KTI Loan; that future operations of
New Heights will provide sufficient funds to repay the KTI Loan and that, if
such operations are successful, the value of OTI's equity interest in New
Heights will be significant. However, the start-up and operation of the facility
and related functions involves many risks and such success cannot be assured.




-13-
15

Effective December 1998, Oakhurst's Board of Directors voted to redeem
all outstanding Rights issued pursuant to the February 1998 shareholder rights
plan (the "Prior Rights Plan") to facilitate the acquisition by KTI of
approximately 1,730,000 shares of Oakhurst's common stock. The Board then
adopted a new shareholder rights plan in substantially the same form as the
former one (the "New Rights Plan") by declaring a dividend of one right for each
outstanding share of Oakhurst's common stock to stockholders of record on
December 29, 1998.

The New Rights Plan was not adopted in response to any specific
proposals or communications regarding plans to acquire control of Oakhurst.
Rather, it was intended to deter takeover tactics that are abusive, to preserve
the assets of Oakhurst and to ensure that any acquisition of Oakhurst would
result in full and fair value for all shareholders. Since the rights can be
redeemed by the Board prior to a triggering event, the plan should not interfere
with a transaction that is in the best interests of Oakhurst and its
shareholders. The issuance of the rights has no accounting or financial impact
and there is no dilutive or tax effect to Oakhurst or its shareholders.

Under the New Rights Plan, the rights are not exercisable and not
transferable apart from Oakhurst's common stock until after such time as a
person or group has acquired 4.5% of Oakhurst's common stock or begins a tender
or exchange offer that would reach the 4.5% level (a "triggering event"). The
December 1998 stock acquisition by KTI was exempted from the New Rights Plan,
but subsequent acquisitions exceeding the threshold are not. If the rights
become exercisable, separate rights certificates will be issued and will entitle
the holder to purchase one-one hundredth of a share of Series A junior preferred
stock of Oakhurst at an exercise price of $10.00.

The New Rights Plan also provides for appropriate action for possible
mergers and steps for the Board to take in the time period between the
acquisition by a person or group of 4.5% of Oakhurst's common stock and the
acquisition of 50% or more of the common stock. The rights may be redeemed by
the Board of Directors at a price of $.001 per right at any time prior to the
acquisition of 4.5% or more of Oakhurst's common stock.

RESULTS OF OPERATIONS

Operations for the year ended February 28, 1999 include the
consolidated results for Steel City Products and Dowling's, together with OTI
since its formation in December 1998 and the administrative costs of SCPI and
Oakhurst. As previously discussed, Puma was sold effective May 31, 1997 and H&H
was sold effective July 14, 1997. Accordingly, only the net proceeds from these
two subsidiaries, together with recoveries on certain insurance claims related
to H&H, have been included in results of operations for the period ended
February 28, 1998, together with the operations of Steel City Products and
Dowling's.

FISCAL YEAR ENDED FEBRUARY 28, 1999 COMPARED WITH FISCAL YEAR ENDED FEBRUARY 28,
1998

Consolidated sales for fiscal 1999 decreased by approximately $650,000,
or by 2% compared with fiscal 1998, principally due to a sales decrease at
Dowling's of approximately $850,000. The decrease in Dowling's resulted from the
expansion of its "Global" private label brand of generic radiators, which carry
a lower average price per unit than national brands, aggressive competition in
Dowling's markets and unusually mild weather throughout fiscal 1999 which led to
a general decrease in demand for radiator products.

Sales at SCPI increased by $200,000. Sales to existing SCPI automotive
customers decreased by $700,000, primarily as a result of downsizing and
competitive pressures faced by certain of SCPI's customers. Partially offsetting
this decline were sales by SCPI to new automotive customers of approximately
$450,000. Sales of non-food pet supplies by SCPI were approximately $2.0 million
in the current year, compared with $1.4 million in the prior year. Sales by SCPI
of pet supplies first began in the second quarter of fiscal 1997.





-14-
16

Gross profits were approximately $5.8 million or 18.4% of sales, in the
current year compared with approximately $6.2 million or 19.2% of sales, in the
prior year. A reduction in gross profits was incurred at both SCPI and
Dowling's. At SCPI, gross profits decreased by $181,000 in fiscal 1999 compared
with the prior year due principally to a decrease in gross margin which resulted
from several sales promotions during the second quarter of the current year.
Buying and occupancy expenses at SCPI also increased by $30,000 resulting from
costs related to operating from rented facilities in the current year, while in
the prior year operations were conducted from an owned warehouse that was sold
in December 1997. At Dowling's, gross profits were below prior year levels by
$168,000, due mostly to the sales decreases in the current year, although
Dowling's was able to stem some of the decline with higher margins. Dowling's
buying and occupancy expenses increased in fiscal 1999 by $63,000 due to higher
facility repairs, percentage rent, salaries and insurance.

Operating, selling and administrative expenses decreased by
approximately $140,000 when compared with fiscal 1998. Expenses at SCPI were
lower by $138,000, due principally to lower officers and administrative
salaries. Expenses at Dowling's were lower than last year by $61,000, due to
lower insurance rates and reduced computer expenses. Overhead reductions at the
corporate levels led to savings of $150,000. Offsetting these expense decreases
that aggregated $349,000, OTI recorded net operating expenses of $59,000 in the
fourth quarter of fiscal 1999, principally due to salary expense.

There was a decrease in the provision for doubtful accounts of $59,000
due to certain recoveries obtained by SCPI from bankrupt former customers.

Interest expense decreased by $73,000 compared to the prior year. The
decrease was due principally to the repayment of the Fixed Asset Loan by SCPI in
December 1997 and to lower interest on the Credit Facility due to lower interest
rates and loan balances through most of the year. Offsetting these savings was
interest incurred on the KTI Loan of $53,000.

There was a loss from affiliates of approximately $150,000 related to
OTI's equity investment in New Heights, which represents OTI's share of New
Heights' net loss for the period from December 1998 to February 1999 resulting
from start-up activities at the facility.

Prior year results of operations included a gain of approximately $1.8
million resulting from the sale of the SCPI warehouse in December 1997.

Income tax expense decreased by approximately $1.0 million in fiscal
1999, due primarily to a charge to deferred tax expense in the prior year
attributable to additional reserves against the deferred tax asset.

FISCAL YEAR ENDED FEBRUARY 28, 1998 COMPARED WITH FISCAL YEAR ENDED FEBRUARY 28,
1997

Consolidated sales for fiscal 1998 decreased by approximately $9.6
million, or by 22.9% compared with fiscal 1997, caused primarily by the sale of
Puma and H&H, which together produced sales in the prior year of $9.4 million.
Sales at Dowling's reflected a decrease of approximately $165,000 when compared
to the prior year, due to a comparatively mild winter experienced in Dowling's
markets in fiscal 1998. Sales at SCPI decreased by $98,000. Sales to existing
automotive customers decreased by $2.8 million, primarily as a result of
bankruptcies, downsizing and competitive pressures faced by certain of SCPI's
customers. Partially offsetting this decline were sales by SCPI to new
automotive customers of approximately $1.5 million. Sales of non-food pet
supplies by SCPI were $1.4 million in fiscal 1998, compared with $157,000 in
fiscal 1997. Sales of pet supplies first began in the second quarter of fiscal
1997, and new customers have been added in fiscal 1998.

Gross profits were approximately $6.2 million, or 19.2% of sales,
compared with approximately $9.5 million, or 22.6% of sales, in the prior year.
The lower gross profits were caused by the sale of Puma and H&H, which
contributed gross profits in the prior year of $3.4 million. The decrease in
gross margin was also attributable to Puma and H&H; gross margins for the
continuing businesses were consistent with the prior





-15-
17

year. Despite slightly lower levels of sales at SCPI, gross profits increased by
approximately $158,000, due primarily to a slight improvement in gross margin,
together with reductions in buying and occupancy expenses. Gross profits at
Dowling's decreased by approximately $15,000, due to lower levels of sales in
the fourth quarter of fiscal 1998.

Operating, selling and administrative expenses decreased by
approximately $3.9 million when compared with fiscal 1997, of which $3.8 million
reflected the sale of Puma and H&H. The remaining reductions were principally
attributable to savings in corporate overhead expenses.

There was an increase in the provision for doubtful accounts of $63,000
related to the bankruptcies and liquidations of certain of SCPI's and Dowling's
customers.

The amortization of the excess of cost over net assets acquired
decreased by $254,000 in fiscal 1998, due to the write-off of goodwill in fiscal
1997 as a result of the sale of Puma and H&H.

Interest expense decreased by $209,000 compared to the prior year due
to the sale of Puma and H&H and repayment of the Fixed Asset Loan in December
1997, as well as lower average borrowing levels by Dowling's and SCPI.

In fiscal 1998, SCPI sold its warehouse for a cash sale price of
approximately $2.8 million. The net gain resulting from the sale was
approximately $1.8 million.

Income tax expense decreased by approximately $2.1 million in fiscal
1998, due primarily to a lower charge to deferred tax expense attributable to
adjustments in the valuation allowance of the deferred tax asset.

ITEM 7(A). QUALITATIVE AND QUANTITATIVE DISCLOSURE ABOUT MARKET RISK

Oakhurst is exposed to certain market risks from transactions that are
entered into during the normal course of business. The Company's policies do not
permit active trading or speculation in, derivative financial instruments.
Oakhurst's primary market risk exposure is related to interest rate risk. The
Company manages its interest rate risk by attempting to balance its exposure
between fixed and variable rates while attempting to minimize its interest
costs.






-16-
18





ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

<TABLE>

<S> <C>
Independent Auditors' Report....................................................... F-1

Consolidated Balance Sheets: February 28, 1999 and February 28, 1998............... F-2

Consolidated Statements of Operations for the fiscal years ended
February 28, 1999, February 28, 1998 and February 28, 1997....................... F-3

Consolidated Statements of Stockholders' Equity for the fiscal years ended
February 28, 1999, February 28, 1998 and February 28, 1997....................... F-4

Consolidated Statements of Cash Flows for the fiscal years ended
February 28, 1999, February 28, 1998 and February 28, 1997........................ F-5

Notes to Consolidated Financial Statements......................................... F-6

Financial Statement Schedules for the fiscal years ended February 28,
1999, February 28, 1998 and February 28, 1997:

Schedule II - Valuation and Qualifying Accounts................................ F-21
</TABLE>


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

NONE




-17-
19





PART III


ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

DIRECTORS.

The by-laws of Oakhurst Company, Inc. ("Oakhurst" or 'the Company")
provide for such number of directors as is determined from time to time by the
Board of Directors. In December 1998, the Board voted to increase the number of
directors from six to seven and elected Maarten D. Hemsley to fill the vacancy.
In January 1999 the number of directors was increased to nine by a vote of the
Board of Directors. Anthony Puma resigned as a director in January 1999 and
Martin Sergi and Ross Pirasteh were elected as directors. There are currently
eight directors divided into three classes, each class having a term of three
years or until his successor is elected.


<TABLE>
<CAPTION>
AGE AT MAY CURRENT TERM DIRECTOR
NAME 1, 1999 EXPIRES* SINCE CLASS
- ------------------------- ------- -------- ----- -----
<S> <C> <C> <C> <C>
John D. Abernathy 62 1999 1994 I
Robert M. Davies 48 1999 1991 I
Martin J. Sergi 41 1999 1999 I
Mark Auerbach 61 2000 1991 II
Bernard H. Frank 78 2000 1995 II
Ross Pirasteh 61 2000 1999 II
Joel S. Lever 47 1998 1994 III
Maarten D. Hemsley 49 1998 1998 III
</TABLE>

*or the director serves until a successor is elected

John D. Abernathy. Mr. Abernathy has been Executive Director of Patton Boggs,
L.L.P., a Washington DC law firm, since January 1995. From March 1991 to
February 1994 he was the Managing Director of Summit, Solomon & Feldesman, a New
York City law firm and from July 1983 until June 1990, Mr. Abernathy was
Chairman and Chief Executive Partner of BDO Seidman, a public accounting firm.
Mr. Abernathy is a director of Barringer Technologies, Inc., a manufacturer of
high sensitivity analytical instruments for chemical sensing and is also a
director of the Company's majority-owned subsidiary, Steel City Products, Inc.
("SCPI"). Mr. Abernathy is a certified public accountant.

Robert M. Davies. Chairman and Chief Executive Officer. Mr. Davies has been the
Company's Chairman and Chief Executive Officer of the Company since May 1997 and
was its President from May 1997 to January 1999. Mr. Davies was a Vice President
of Wexford Capital Corporation, which acts as the investment manager to several
private investment funds from 1994 to March 1997. From November 1995 to March
1997 Mr. Davies also served as Executive Vice President of Wexford Management
LLC, a private investment management company. From September 1993 to May 1994 he
was a Managing Director of Steinhardt Enterprises, Inc., an investment banking
company and from 1987 to August 1993, he was Executive Vice President of The
Hallwood Group Incorporated, a merchant banking firm. Mr. Davies is a director
of the Company's wholly-owned subsidiary, Oakhurst Technology, Inc. ("OTI") and
of SCPI. Mr. Davies also serves as a director of Maxicare Health Plans, Inc., a
health maintenance organization based in California. Mr. Davies is a managing
director of Menai Capital, L.L.C., a private equity advisory company.

Martin J. Sergi. Mr. Sergi has been a senior executive officer and director of
KTI, Inc. ("KTI") since 1985 and currently serves as its President. He is also
President of most of KTI's subsidiaries. He was elected to



-18-
20


Oakhurst's and OTI's Boards of Directors in January 1999. Mr. Sergi is licensed
as a certified public accountant in New York.

Mark Auerbach. Mr. Auerbach was Chairman, President and Chief Executive Officer
of the Company from December 1995 to May 1997 and was Chief Financial Officer of
the Company and of SCPI from December 1995 to January 1999. He has also been
Senior Vice President and Chief Financial Officer since April 1993 of Central
Lewmar, L.P., a fine paper merchant. From September 1992 until April 1993, he
was a partner of Marron Capital, L.P., an investment banking company. Prior to
that, he was President, Chief Executive Officer and Chairman of the Board of
Implant Technology, Inc., a manufacturer of artificial hip systems, from 1990 to
1992. He is a director of Pharmaceutical Resources, Inc., a generic drug
manufacturer and of the Company's majority owned subsidiary, Steel City
Products, Inc. Mr. Auerbach is a certified public accountant.

Bernard H. Frank. Mr. Frank has been Executive Vice President of the Company
since May 1994 and was its Chief Operating Officer from May 1994 to January
1999. He is a founder of SCPI, of which he has been Chief Executive Officer and
a director since 1993, Chairman since 1994 and an executive officer for more
than the last five years.

Ross Pirasteh. Mr. Pirasteh has served as Chairman of the Board of Directors of
KTI since May 1996 and was a management consultant to KTI from 1995 to 1996,
providing consulting with respect to bank financing and structural organization.
In 1994, he also acted as a consultant to various other companies with respect
to bank financing and capital funding. Mr. Pirasteh has been an entrepreneurial
investor for the past five years, investing his personal funds in real estate
and privately held companies. In January 1999, Mr. Pirasteh was elected to
Oakhurst's and OTI's Boards of Directors.

Joel S. Lever. Mr. Lever is a senior member of the law firm of Kurzman &
Eisenberg, LLP and has been a partner since 1984. Mr. Lever serves as Chairman
of the firm's Corporate Department, where he specializes in transactional
business matters, mergers and acquisitions, art and entertainment law and the
sale and acquisition of commercial assets. Mr. Lever is a director of SCPI, as
well as a director of several private companies.

Maarten D. Hemsley. Mr. Hemsley was re-elected to the Board of Directors of the
Company and of SCPI in December 1998. He had been an employee of Oakhurst or
SCPI for many years prior to 1995. In December 1995, he resigned his positions
with the Company and SCPI but continued to provide consulting services to both
companies through his wholly-owned business, Bryanston Management, Ltd. Mr.
Hemsley currently serves as President, Chief Operating Officer and Chief
Financial Officer of Oakhurst and is Chief Financial Officer of SCPI. He was
elected to the Board of Directors of OTI in January 1999. Mr. Hemsley has been
President of Bryanston Management, Ltd., a financial consultancy firm, since
1993. Mr. Hemsley also serves as a managing director of Menai Capital, L.L.C., a
private equity advisory company.

EXECUTIVE OFFICERS.

The following are the names, ages, positions and a brief description of
the business experience during the last five years of the executive officers of
the Company and its subsidiaries who are not also directors of the Company, all
of whom serve until they resign or are removed by the Board of Directors. The
business histories of executive officers who are also directors (Messrs. Davies
and Hemsley) are set forth above under the heading "Directors."

Roger M. Barzun (57): Senior Vice President, Secretary and General Counsel. Mr.
Barzun has been Secretary and General Counsel of the Company since August 1991
and a Senior Vice President since May 1994. He is also Secretary and General
Counsel of SCPI. Mr. Barzun has been a lawyer since 1968 and is a member of the
New York and Massachusetts bars.

Terrance W. Allan (45) : Executive Vice President, Steel City Products, Inc. Mr.
Allan has been an officer of SCPI for more than the last five years. He was
elected Executive Vice President in January 1993.




-19-
21


SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

Section 16(a) of the Securities Exchange Act of 1934 requires the
Company's officers and directors, and persons who own more than 10% of a
registered class of the Company's equity securities ("Insiders") to file reports
of ownership and certain changes in ownership with the Securities and Exchange
Commission and to furnish the Company with copies of those reports. During
fiscal 1999, each of Messrs. Pirasteh and Sergi inadvertently failed to file a
Form 5 with respect to option grants made in December 1998. Mr. Sergi
inadvertently failed to file a Form 4 with respect to the purchase of the
Company's stock in December 1998.

ITEM 11. EXECUTIVE COMPENSATION.

This item contains information about compensation, stock options and
awards, employment arrangements and other information concerning the executive
officers of the Company and of its largest subsidiary, SCPI.

SUMMARY COMPENSATION TABLE.

The following table sets forth all compensation for the 1999, 1998 and
1997 fiscal years allocated or paid on or before February 28,1999 to those who
served as the Company's Chief Executive Officer during fiscal 1999 and to the
other executive officers of the Company who were serving at the end of the 1999
fiscal year for services rendered in all capacities to the Company and its
subsidiaries. Also included is the compensation paid to an executive officer of
SCPI who is not, however, an executive officer of the Company.


<TABLE>
<CAPTION>
LONG TERM
ANNUAL COMPENSATION COMPENSATION
--------------------------------------------- -----------------------------
OTHER SECURITIES ALL OTHER
ANNUAL UNDERLYING COMPENSA-
FISCAL SALARY BONUS COMPENSATION OPTIONS/SARS TION
NAME AND PRINCIPAL POSITION YEAR ($) ($) ($)* (#) ($)
- ------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Robert M. Davies (1) 1999 70,300 -- -- 288,000 --
Chairman & 1998 50,000 -- -- 203,000 --
Chief Executive Officer

Maarten D. Hemsley (2) 1999 19,823 -- -- 192,000 --
President, Chief Operating
Officer and Chief
Financial Officer

Bernard H. Frank (3) 1999 110,000 6,250 -- -- 13,908(4)
Executive Vice President 1998 50,050 7,364 -- -- 13,908
1997 50,243 16,000 -- 68,327 13,908

Roger M. Barzun (5) 1999 42,700 17,500 -- -- --
Senior Vice President and 1998 53,750 -- 6,312 20,000 --
General Counsel, Secretary 1997 53,750 -- 6,312 -- --

Terrance W. Allan (6) 1999 115,001 15,000 -- -- --
Executive Vice President 1998 126,490 14,000 -- 24,333 --
SCPI 1997 106,160 -- -- 5,000 4,797
</TABLE>

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




-20-
22


* Excludes perquisites and other personal benefits if the aggregate amount of
such items of compensation was less than the lesser of either $50,000 or
10% of the total annual salary and bonus of the named executive officer. In
the case of Mr. Barzun, the amount listed represents the cost to the
Company of providing for his use a company-leased vehicle.

1. Mr. Davies was elected Chairman, Chief Executive Officer and President in
May 1997.

2. In December 1998, Mr. Hemsley was elected President, Chief Operating
Officer and Chief Financial Officer.

3. Mr. Frank, who is also Chairman and Chief Executive Officer of SCPI, is
compensated only by SCPI, except with respect to stock options and stock
awards.

4. This amount consists of $6,504, $5,508 and $1,896 that Mr. Frank received
under three substantially identical agreements amended in 1987 in
consideration of the waiver by Mr. Frank of his bankruptcy claims for
annuity rights in SCPI's predecessor's bankruptcy.

5. Mr. Barzun received a bonus in the amount of $17,500 in fiscal 1999 for
work done regarding the organization of OTI.

6. Mr. Allan is compensated only by SCPI, except with respect to stock options
and stock awards.

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






-21-
23





OPTION GRANTS IN THE LAST FISCAL YEAR.

The following table sets forth certain information with respect to stock
options granted to the individuals named in the Summary Compensation Table,
above, during the fiscal year ended February 28, 1999.


<TABLE>
<CAPTION>
POTENTIAL REALIZABLE
VALUE AT ASSUMED
ANNUAL RATES OF STOCK
PRICE
APPRECIATION
INDIVIDUAL GRANTS FOR OPTION TERM (3)
----------------------------------------------------- -----------------------------
PERCENT OF
TOTAL
NUMBER OF OPTIONS
SECURITIES GRANTED TO EXERCISE EXPI-
UNDERLYING EMPLOYEES IN PRICE RATION 5% 10%
NAME OPTIONS FISCAL YEAR ($)(2) DATE ($) ($)
(%)
- ------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
MAARTEN HEMSLEY 192,000(1) 32.0 0.50 12/18/08 40,984 122,123
ROBERT M. DAVIES 288,000(1) 48.0 0.50 12/18/08 61,475 183,185
BERNARD H. FRANK -- -- -- -- -- --
ROGER M. BARZUN -- -- -- -- -- --
TERRANCE W. ALLAN -- -- -- -- -- --
</TABLE>

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

1. One third of this option became exercisable at the date of grant; the
balance vests over two years.

2. The original exercise price per share of each option was equal to the
market value on the date of grant.

3. The "potential realizable value" is calculated based on the term of the
option (ten years) at its date of grant. It is calculated by assuming that
the stock price on the date of grant appreciates at the indicated annual
rate compounded annually for the entire term of the option. However, the
optionee will not actually be able to realize any benefit from the option
unless the market value of the Common Stock in fact increases over the
option price.




-22-
24





AGGREGATED OPTION EXERCISES IN THE LAST FISCAL YEAR AND FISCAL YEAR-END OPTION
VALUES.

The following table sets forth certain information based upon the fair
market value per share of the Common Stock at February 28, 1999 ($1.56) or the
day closest to the Company's February 28, 1999 fiscal year end on which trades
were made, with respect to stock options held at that date by each of the
individuals named in the Summary Compensation Table, above. The "value" of
unexercised in-the-money options is the difference between the market value of
the Common Stock subject to the options at February 28, 1999 and the exercise
price of the option shares. During fiscal 1999, there were no option exercises
by any of these individuals.



<TABLE>
<CAPTION>
VALUE OF UNEXERCISED IN-THE-
NUMBER OF SECURITIES UNDERLYING MONEY OPTIONS AT FISCAL YEAR
UNEXERCISED OPTIONS AT FISCAL YEAR END END
(#) ($)
------------------------------------------- ----------------------------------
NAME EXERCISABLE UNEXERCISABLE EXERCISABLE UNEXERCISABLE
- ---- ----------- ------------- ----------- -------------
<S> <C> <C> <C> <C>
Robert M. Davies 340,992 192,000 233,440 203,520
Maarten D. Hemsley 308,424 128,000 118,840 135,680
Bernard H. Frank 68,327 -- 6,260 --
Roger M. Barzun 26,000 10,000 6,880 6,880
Terrance W. Allan 29,331 -- 4,695 --
</TABLE>


COMPENSATION OF DIRECTORS.

All non-employee directors receive annual stock option grants on May 1 each
year under the Non-Employee Director Stock Option Plan covering 3,000 shares of
Common Stock, which are immediately exercisable at an option price equal to the
market value on the date of grant. Messrs. Pirasteh and Sergi waived their
initial option grant under this plan. During fiscal 1999, each non-employee who
did not otherwise receive compensation from the Company received an annual
director's fee of $12,500 and if he serves as chairman of at least one committee
of the Board of Directors, an additional annual director's fee of $2,500. All
fees are paid quarterly in arrears. All directors are entitled to reimbursement
for out-of-pocket expenses incurred in attending meetings.

In December 1998 Messrs. Pirasteh and Sergi were each granted options to
purchase 50,000 shares of Common Stock at market value, such options vest over
three years, commencing with the date of grant.

On January 13, 1998 the Board of Directors granted ten-year stock options to
Messrs. Abernathy (65,000 shares), Davies (100,000 shares) Hemsley (75,000) and
Lever (65,000 shares). The options vested upon the later of the Company's
achievement of certain financial objectives or on the ninth anniversary of the
grant date. With the completion of the transaction with KTI, the options vested
in full. See also "Employment Contracts and Termination of Employment and
Change-in-Control Arrangements," following, for a description of compensation
arrangements during fiscal 1999 between the Company and Messrs.
Davies and Hemsley.


EMPLOYMENT CONTRACTS AND TERMINATION OF EMPLOYMENT AND CHANGE-IN-CONTROL
ARRANGEMENTS.

Mr. Davies. Mr. Davies was elected Chairman, President and Chief Executive
Officer of the Company in May 1997. He was compensated at the rate of $5,000 per
month under a one-year consulting agreement until June 1998, when he entered
into an employment agreement at the same rate of pay. Mr. Davies also receives
reimbursement of expenses incurred by him in carrying out his duties and
responsibilities. In October 1998, Mr. Davies voluntarily took a 10% salary
reduction, which may be repaid in the future at the discretion of Oakhurst's
Board. In December 1998, Mr. Davies entered into an employment agreement with
OTI which provides for a base salary of $60,000, plus a car allowance of $250
per month. Both the Oakhurst and OTI employment agreements expire on February
28, 2001.



-23-
25

Mr. Hemsley. Mr. Hemsley had been employed by Oakhurst or SCPI for several years
prior to 1995. In 1995, he resigned his positions with the Company and entered
into a consulting agreement with Oakhurst through his wholly-owned company,
Bryanston Management, Ltd. In December 1998, Mr. Hemsley was elected to the
Board of Directors and currently serves as President, Chief Operating Officer
and Chief Financial Officer of Oakhurst. The Oakhurst employment agreement
provides for a base salary of $85,000 (of which 10% is deferred under a
voluntary salary reduction, which may be repaid in the future at the discretion
of the Board of Directors). In December 1998, Mr. Hemsley entered into an
employment agreement with OTI which provides for a base salary of $40,000
annually, plus a car allowance of $250 per month. Both the Oakhurst and OTI
employment agreements expire on February 28, 2001.

Mr. Frank . In fiscal 1997, in light of SCPI's financial performance, Mr. Frank
voluntarily reduced his annual salary by 50%. In February 1998, Mr. Frank's
annual base salary was set by agreement at $50,000; he was granted participation
in a deferred compensation program commencing March 1, 1998 providing for the
payment to him of $5,000 per month for twenty-four months to compensate him for
the portion of his salary voluntarily foregone by him; and commencing March 1,
1998, Mr. Frank was made eligible to participate in a bonus program pursuant to
which the Compensation Committee of the Board of Directors in its discretion and
after reviewing the Company's performance and cash position may grant to him on
a quarterly basis a bonus not to exceed $25,000 in the aggregate in any one
fiscal year. In fiscal 1999, Mr.
Frank was paid $6,250 in respect of this bonus plan.

Mr. Frank also receives compensation of $13,908 per year, in the aggregate,
under three substantially identical agreements amended in 1987 in consideration
of the waiver by Mr. Frank of his bankruptcy claims for annuity rights in SCPI's
predecessor's bankruptcy. The amended agreements provide for payments to be made
for a period of fifteen years subsequent to January 1988 of $6,504, $5,508 and
$1,896 per year for the three agreements, respectively.

Mr. Allan. SCPI has a three-year employment agreement with Mr. Allan (sometimes
hereinafter referred to as the "executive") commencing September 1, 1993 that
provides for a base salary of $115,050. The agreement provides for the payment
of an annual management bonus based upon the defined profits of SCPI's operating
division. The aggregate amount of such management bonus payable each year to the
executive and to all other executives is not to exceed 8% of such defined
profits and the allocation thereof is made by the Compensation Committee of the
Company based on recommendations of Mr. Frank as Chief Executive Officer. Mr.
Allan is also entitled to an executive bonus calculated as a percentage of
defined annual profits of the SCPI that exceed $2,000,000. The agreement was
extended in September 1996 and has been renewed on a year-to-year basis.

In the event of non-renewal of the agreement, the executive is entitled to an
aliquot portion of the bonus he would have earned during the year of
non-renewal, since the contract year does not coincide with the fiscal year of
the Company. The agreement also provides that if the executive's employment
terminates by reason of his death or disability, he is entitled to the greater
of one years' salary or the salary for the balance of the term of the agreement
and the management bonus that would otherwise have been paid to him. If the
executive's employment is otherwise terminated without cause, he is entitled to
his salary and bonuses for the greater of one year or the balance of the term of
the agreement.

The agreement provides for a car allowance and the executive is eligible to
participate in all defined contribution plans, survivor and supplemental
benefits, short and long-term disability benefits and all other benefit plans
and perquisites available now or in the future to the senior executives of the
Company.

The agreement also provides for certain termination rights in the event of a
change in control of the Company. Change in control is defined to include
certain changes in the make-up of the Company's board of directors or a sale of
the Company's assets or business. The executive has the right to terminate his
employment within a defined period, ranging up to one year, following a change
in control and (i) to be paid his base salary for a period of up to 24 months
following such termination; (ii) to continue to receive for a like period the
benefits that he is entitled to receive under his agreement and (iii) to be paid
25% of base salary in lieu of all bonus entitlement. The agreement also provides
for substantially the same payments and benefits in the event the executive's
employment is terminated by the Company without cause as a result of a change in
control. In the event of any termination other than for cause, or voluntary
resignation in the absence of a change in control, the executive's options
become fully




-24-
26

exercisable for a period of seven months following termination. If a change in
control had occurred on May 1, 1999 and if Mr. Allan had exercised his rights of
termination, payments by the Company would have been approximately $302,500 in
the aggregate.

Mr. Barzun. Mr. Barzun is compensated pursuant to a December 1992 employment
agreement, as amended, under which he provides general counsel services to the
Company on a part-time basis. Under the agreement, Mr. Barzun is entitled to a
minimum salary of $56,250; participation in benefit plans made available to
other executives; reimbursement of Company-related business expenses; and
payment in a lump sum of six months' salary in the event his employment is
terminated without cause. In October 1998, in light of the time requirements of
the Company, Mr. Barzun reduced his pay to $25,000 annually. In January 1999,
Mr. Barzun received a $17,500 bonus for his efforts in respect of the
organization of OTI.


COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION.

During fiscal 1999, Mr. Davies was a member of the Compensation Committee of
the Company and of SCPI. Mr. Frank serves on the Compensation Committee of SCPI
and is a director of SCPI and of the Company.

The Board of Directors intends that any transactions with officers, directors
and affiliates will be entered into on terms no less favorable to the Company
than could be obtained from unrelated third parties and that they will be
approved by a majority of the directors of the Company who are independent and
disinterested with respect to the proposed transaction.

In December 1998, KTI purchased approximately 1.7 million of Oakhurst's
common stock, representing 35% of the common stock outstanding after the
purchase, at the market price of $0.50 per share. In conjunction with the
private placement of stock, KTI committed under a loan agreement to lend
Oakhurst up to $11.5 million, and in certain circumstances, up to $17 million
(see Notes 1 and 4 to the Consolidated Financial Statements). Funding under the
KTI Loan is to be used principally to enable OTI to finance the Business Plan
for New Heights, pursuant to an Investment Agreement between New Heights, OTI
and KTI (see Note 12 to the Consolidated Financial Statements). In addition, KTI
agreed to provide, directly or through OTI, the funding requirements of the New
Heights Business Plan. In December 1998, New Heights appointed KTI to manage its
facility, pursuant to an Operating and Maintenance Agreement and OTI entered
into a non-exclusive License Agreement for the use of waste rubber recycling
technology owned by KTI's subsidiary, KTI Recycling.

Pursuant to these transactions, in January 1999, KTI nominated two directors,
Messrs. Pirasteh and Sergi, to each of the Boards of Directors of Oakhurst and
OTI.

See also "Compensation of Directors" and "Employment Contracts and
Termination of Employment and Change-in-Control Arrangements".


REPORT ON EXECUTIVE COMPENSATION IN THE 1999 FISCAL YEAR.

This report has been prepared by the Compensation Committee of the Board of
Directors and addresses the Company's compensation policies with respect to the
Chief Executive Officer and executive officers of the Company in general for the
fiscal year ended February 28, 1999. All members of the Committees are
non-employee directors. The Company has no operating business of its own, but is
a holding company of operating businesses. The Company has elected to include in
the Summary Compensation Table certain information concerning an executive
officer of SCPI who is not, however, an executive officer of the Company and
accordingly, a discussion of his compensation is included here. Reference is
made generally to the information under the heading "Employment Contracts and
Termination of Employment and Change-in-Control Arrangements".

Compensation Policy. The overall intent in respect of executive officers is
to establish levels of compensation that provide appropriate incentives in order
to command high levels of individual performance and thereby increase the value
of the Company to its stockholders and that are sufficiently competitive to
attract and retain the skills required for the success and profitability of the
Company. The principal components of executive compensation are salary, bonus
and stock options.



-25-
27

Chief Executive Officer's Compensation. The consulting fees paid and the
stock options granted to the Company's Chief Executive Officers in 1999 are the
result of written agreements that were negotiated between Messrs. Davies and
Hemsley and the Company and that are described above under the heading,
"Employment Contracts and Termination of Employment and Change-in-Control
Arrangements." Compensation was determined to be appropriate by the members of
the Committees serving at the time based on the nature of the position; the
expertise and responsibility that the position requires; the Chief Executive
Officers' prior financial and accounting experience in former employments; and
the subjective judgement of the members of a reasonable level of compensation.

Other Executive Officers. Mr. Frank is an Executive Officer of the Company,
but receives all of his compensation in his capacity of Chairman and Chief
Executive Officer of SCPI. Mr. Barzun is compensated under his employment
agreement with the Company described above. Mr. Allan is included in the
Company's disclosures relating to compensation because of his importance to the
success of the Company on a consolidated basis. Each of their written employment
agreements was reviewed and approved by the Company's Compensation Committee and
in the case of Mr. Allan, by the SCPI Compensation Committee.

Salary. Since all of the executive officers named in the Summary Compensation
Table are long-term employees of the Company and/or SCPI and one of them is a
founder of the original business, their salaries in 1998 were based on the level
of their prior salaries and the subjective judgement of the members of the
Company's and SCPI's Compensation Committees as to the value of the executive's
past contribution and potential future contribution to the business.

Bonuses. Bonuses payable to Messrs. Frank and Allan under their employment
agreements consist of an Annual Management Bonus and in the case of Mr. Allan,
an additional Annual Executive Bonus. The Annual Management Bonus is paid from a
pool of funds equal to 8% of SCPI's consolidated net income before interest,
taxes, depreciation, LIFO adjustments and amortization, prepared in accordance
with generally accepted accounting principles consistently applied. The amount
of the bonus pool allocation is based on Mr. Frank's recommendations to SCPI's
Compensation Committee. Mr. Frank's recommendations, in turn, are based on his
subjective judgement, formed by over fifty years experience with the business,
of the performance of each officer during the preceding year. Mr. Frank is
entitled to a minimum Annual Management Bonus of 15% of salary provided that
SCPI has earnings for the year in question. Bonuses paid in fiscal 1998 related
to earnings in the prior year.

The Annual Executive Bonus for Mr. Allan is equal to 1% of the amount by
which SCPI's consolidated net income (defined in the same manner as for the
Annual Management Bonus) exceeds $2,000,000. SCPI's defined net income did not
exceed the $2,000,000 threshold in fiscal 1998 and 1999 and accordingly no
Annual Executive Bonuses were paid.

The bonus percentages and amounts contained in the executive's employment
agreements are based on the executive's years of service, his perceived
importance to the profitability of SCPI and the subjective judgement of members
of the SCPI Compensation Committee as to the best balance between salary and
bonus and what is fair and reasonable. No bonuses were paid to any other
executive officers of the Company during fiscal 1999.

Stock Options. The Committees believe that stock ownership by executive
officers is important in aligning management's and stockholders' interests in
the enhancement of stockholder value over the long term. The 1998 grant to an
executive officer, other than the Chief Executive Officer, was based on the
subjective judgement of the Stock Plans Committee as to what constituted an
appropriate option grant in light of the executive's performance since the last
option granted to him. The exercise price of stock option grants to date is
equal to the market price of the Common Stock on the date of grant.

Compliance with Internal Revenue Code Section 162(m). Section 162(m) of the
Internal Revenue Code, enacted in 1993, generally disallows a tax deduction to
public companies for compensation over $1 million paid to its chief executive
officer and its four other most highly compensated executives. The Company's
compensation payable to any one executive officer (including potential income
from outstanding stock options) is currently and for the foreseeable future
unlikely to reach that threshold. In addition, because of the significant net
operating loss carryforwards of SCPI, the deductibility of compensation payments
is not




-26-
28

currently an issue. However, should circumstances change, the Compensation
Committee will study the matter and make recommendations to the Board.

The Compensation Committee The Stock Plans Committee
Joel S. Lever John D. Abernathy
John D. Abernathy Joel S. Lever
Ross Pirasteh
Robert M. Davies

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

The following Performance Graph and the foregoing Report of the Compensation
Committee on Executive Compensation in this Item 11 are not and shall not be
deemed incorporated by reference into any filings of the Company with the
Securities and Exchange Commission by implication or by any reference in any
such filings to this Annual Report on Form 10-K.


PERFORMANCE GRAPH.

The following graph compares the percentage change in the Company's
cumulative total stockholder return on Common Stock for the last five years with
(i) the Dow Jones Global US Market Index (a broad market index) and (ii) the Dow
Jones Retailers - Other Specialty Index, a group of companies whose marketing
strategy is focused on a limited product line, such as automotive parts, over
the same period.
Both indices are published in the Wall Street Journal.

The returns are calculated assuming the value of an investment in the
Company's stock and each index of $100 on the Company's February 28, 1994 fiscal
year end and that all dividends were reinvested; however, the Company paid no
dividends during the periods shown. The graph lines merely connect the beginning
and end of the measuring periods and do not reflect fluctuations between those
dates. The historical stock performance shown on the graph is not intended to,
and may not be indicative of, future stock performance.






[CHART]



<TABLE>
<CAPTION>
1994 1995 1996 1997 1998 1999

<S> <C> <C> <C> <C> <C> <C>
Oakhurst Company, Inc. 100.00 135.00 47.48 45.00 45.00 62.50
DJ Global US 100.00 84.51 120.29 164.95 246.73 252.93
Dow Jones Retailers-Other 100.00 89.97 94.52 126.68 120.68 96.65
</TABLE>



ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL HOLDERS AND MANAGEMENT.


This item sets forth certain information regarding ownership of the
Company's common stock at May 1, 1999. Except as otherwise indicated in the
footnotes, the Company believes that the beneficial owners of the Common Stock
listed in the tables, based on information furnished by such owners, have sole
investment




-27-
29

and voting power with respect to the shares of common stock shown as
beneficially owned by them. The numbers and percentages assume for each person
or group listed the exercise of all stock options held by such person or group
that are exercisable within 60 days of May 1, 1999, in accordance with Rule 13d-
3(d)(1) of the Securities Exchange Act of 1934, but not the exercise of such
stock options owned by any other person.


SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS.

This table sets forth each person, other than management, known by the
Company to own beneficially more than 5% of the outstanding common stock of the
Company.

<TABLE>
<CAPTION>

NAME AND ADDRESS NUMBER OF SHARES OF
OF BENEFICIAL OWNER COMMON STOCK PERCENTAGE OF CLASS
- ------------------- ------------------- --------------------
<S> <C> <C>
KTI, Inc. (1)
700 Boulevard East
Guttenberg, NJ 07093 1,730,056 35.0%
Anthony N. Puma (2)
6014 Castle Creek Road
Arlington, TX 76017 266,667 5.4%
</TABLE>

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

(1) These shares were purchased at the market value in December 1998 as part of
a financing transaction between Oakhurst and KTI.

(2) These shares were issued as part of the purchase by the Company of Puma
Products, Inc. from Mr. Puma in fiscal 1995. In fiscal 1997, the Company
sold Puma Products, Inc. back to Mr. Puma.

SECURITY OWNERSHIP OF MANAGEMENT.

The following table sets forth information regarding beneficial ownership
of the Common Stock by each director, each individual named in the Summary
Compensation Table in Item 11 and by all directors, all such named individuals
and all executive officers of the Company as a group.


<TABLE>
<CAPTION>

NAME OF BENEFICIAL OWNER SHARES OF COMMON STOCK PERCENTAGE OF CLASS
- ------------------------ ---------------------- -------------------
<S> <C> <C>
John D. Abernathy 112,996 (1) 2.24%
Mark Auerbach 132,996 (2) 2.62%
Robert M. Davies 538,492 (3) 10.19%
Bernard H. Frank 70,034 (4) 1.40%
Maarten D. Hemsley 399,812 (5) 7.61%
Joel S. Lever 143,815 (6) 2.85%
Ross Pirasteh 16,666 (7)(11) *
Martin J. Sergi 136,666 (7)(11) 2.76%
Roger M. Barzun 32,160 (8) *
Terrance W. Allan 29,831 (9) *
All directors and executive
officers as a group (10 1,613,468 (10) 26.54%
persons):
</TABLE>
- --------------

* Rounds to less than 1%




-28-
30

1. This number includes shares issuable under outstanding stock options
that are presently exercisable at prices ranging from $0.88 to $3.375
per share.

2. These shares are issuable under outstanding stock options that are
presently exercisable at prices ranging from $0.88 to $3.375 per share.

3. This number includes 340,992 shares issuable under outstanding stock
options that are exercisable at prices ranging from $0.50 to $3.37 per
share.

4. This number includes 68,327 shares issuable under outstanding stock
options that are presently exercisable at prices ranging from $1.25 to
$2.00 per share.

5. This number includes 308,424 shares issuable under outstanding stock
options that are presently exercisable at prices ranging from $0.50 to
$2.75 per share.

6. This number includes 94,996 shares issuable under outstanding stock
options that are presently exercisable at prices ranging from $0.88 to
$3.375 per share.

7. 50,000 shares each were issued to Mr. Pirasteh and Mr. Sergi upon their
election to the Oakhurst Board of Directors, one-third of which were
immediately exercisable. The options were issued at $0.50 per share.

8. This number includes 26,000 shares issuable under outstanding stock
options that are exercisable at prices ranging from $0.88 to $2.00 per
share.

9. This number includes 29,331 shares issuable under outstanding stock
options that are exercisable at prices ranging from $1.25 to $2.00 per
share. Mr. Allan is an executive officer of the Company's subsidiary,
Steel City Products, Inc.

10. This number includes 1,135,394 shares issuable under outstanding stock
options that are exercisable within 60 days of May 1, 1999 at prices
ranging from $0.50 to $3.375 per share.

11. Messrs. Pirasteh and Sergi are directors, officers and stockholders of
KTI and therefore under rules of the Securities and Exchange Commission
may be deemed to be beneficial owners of the 1.7 million shares of
Oakhurst held by KTI, although each of them disclaims beneficial
ownership.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Reference is made to information contained under the headings "Compensation of
Directors," "Employment Contracts and Termination of Employment and
Change-in-Control Arrangements," and "Compensation Committee Interlocks and
Insider Participation," in Item 11.

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




-29-
31


PART IV

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


(a) Documents filed as a part of this report.

1. Financial Statements:

Independent Auditors' Report

Consolidated Balance Sheets: February 28, 1999 and February
28, 1998

Consolidated Statements of Operations for the fiscal years
ended February 28, 1999, February 28, 1998 and
February 28, 1997

Consolidated Statements of Stockholders' Equity for the fiscal
years ended February 28, 1999, February 28, 1998 and
February 28, 1997

Consolidated Statements of Cash Flows for the fiscal years
ended February 28, 1999, February 28, 1998 and
February 28, 1997

Notes to Consolidated Financial Statements

2. The following Financial Statement Schedules for the fiscal
years ended February 28, 1999, February 28, 1998 and
February 28, 1997 are submitted herewith:

Schedule II - Valuation and Qualifying Accounts

All other schedules are omitted because they are not
applicable or the required information is shown in the
consolidated financial statements or the notes thereto.


3. Exhibits

Exhibit No. Description

2.1 Agreement and Plan of Merger dated as of May 20, 1991 (filed
as Appendix A to the Proxy Statement/Prospectus dated April
16, 1991 of the Company and Steel City Products, Inc.).

3.1 Restated and Amended Certificate of Incorporation (filed as
Exhibit 3 to the Company's Quarterly Report on Form 10-K for
the fiscal quarter ended August 31, 1996).

3.2 By-laws - as amended through January 13, 1998.

4.1 Agreement and Plan of Merger dated as of May 20, 1991 (see
Exhibit 2, above).

*4.2 Certificate of Designations of Series A Junior Participating
Preferred Stock dated as of February 10, 1998 - filed
herewith.


-30-
32

/10.1 Form of Option Agreement dated August 29, 1991 with directors
and executive officers (filed as Exhibit 10(b) to the
Company's Annual report on Form 10-K for the fiscal year ended
February 29, 1992).

10.3 Purchase and Sale Agreement relating to the acquisition of
Dowling's Fleet Service Company, Inc. by Oakhurst Capital,
Inc., also containing employment agreements with Robert Keane
and Joseph Quattrochi (filed as Exhibit 10.3 to the Company's
Quarterly Report on Form 10-Q for the period ended August 27,
1994).

10.4 Lease agreements by and between James Dowling and Dowling's
Fleet Service Company, Inc. (filed as Exhibit 10.13 to the
Company's Annual Report on Form 10-K for the fiscal year ended
February 28, 1995).

/10.5 The 1994 Omnibus Stock Plan with form of option agreement
(filed as Exhibit 10.13 to the Company's Annual Report on Form
10-K for the fiscal year ended February 28, 1995).

/10.6 The 1994 Non-Employee director Stock Option Plan with form of
option agreement (filed as Exhibit 10.13 to the Company's
Annual Report on Form 10-K for the fiscal year ended February
28, 1995).

10.7 Loan and Security Agreement; Schedule to Loan and Security
Agreement; Secured Promissory Note with FINOVA Capital
Corporation all dated March 28, 1996 (filed as Exhibit 10.17
to the Company's Annual Report on Form 10-K for the fiscal
year ended February 29, 1996).

10.8 Open-End Mortgage between Steel City Products, Inc. and FINOVA
Capital Corporation dated March 28, 1996 (filed as Exhibit
10.18 to the Company's Annual Report on Form 10-K for the
fiscal year ended February 29, 1996).

10.9 Consulting Agreement with Bryanston Management, Ltd, dated as
of December 19, 1995 (filed as Exhibit 10.19 to the Company's
Annual Report on Form 10-K for the fiscal year ended February
29, 1996).

/10.10 Employment Agreement and Form of Promissory Note between
Dowling's Fleet Service, Co., Inc. and Joseph B. Quattrochi
dated as of March 1, 1996 (filed as Exhibit 10.22 to the
Company's Annual Report on Form 10-K for the fiscal year ended
February 28, 1997).

/10.11 Employment Agreement and Form of Promissory Note between
Dowling's Fleet Service, Co., Inc. and Robert M. Keane dated
as of March 1, 1996 (filed as Exhibit 10.23 to the Company's
Annual Report on Form 10-K for the fiscal year ended February
28, 1997).

10.13 Non-Competition Agreement between G&O Sales Company and Arthur
Gruber dated as of March 12, 1996 (filed as Exhibit 10.25 to
the Company's Annual Report on Form 10-K for the fiscal year
ended February 28, 1997).

x/10.14 Amendment to Consulting Agreement and Amended Non-Qualified
Stock Option Agreement between Mark Auerbach and Oakhurst
Company, Inc. dated as of October 1, 1996 (filed as Exhibit
10.26 to the




-31-
33
Company's Annual Report on Form 10-K for the fiscal year ended
February 28, 1997).

10.15 Stock Purchase and Sale Agreement between Anthony N. Puma,
Puma Products, Inc. and Oakhurst Company, Inc., dated as of
June 10, 1997 (filed as Exhibit 10.27 to the Company's Annual
Report on Form 10-K for the fiscal year ended February 28,
1997).

10.16 Stock Purchase and Sale Agreement between James Stein, H&H
Distributors, Inc. and Oakhurst Company, Inc., dated as of
July 14, 1997 (filed as Exhibit 10 to the Company's Quarterly
Report on Form 10-Q for the first quarter ended May 31, 1997).

10.17 Agreement of Sale and Purchase by and between Steel City
Products, Inc. and Bearing Service Company of Pennsylvania
dated as of August 18, 1997 (filed as Exhibit 10 to the
Company's Quarterly Report on Form 10-Q for the second quarter
ended August 31, 1997).

10.18 Second, and Third Amendments to the Loan and Security
Agreement between Oakhurst and its subsidiaries and FINOVA
Capital Corporation, dated effective June 1, 1997 and October
31, 1997, respectively.

10.19 Lease agreement between Regional Industrial Development
Corporation and Steel City Products, Inc. dated as of.

10.20 Rights Agreement, dated as of December 29, 1998 between
Oakhurst Company, Inc. and American Stock Transfer and Trust
Company, including the form of Certificate of Designation, the
form of Rights Certificate and the Summary of Rights attached
thereto as Exhibits A, B and C, respectively. Filed as Exhibit
99.1 to the Company's Registration Statement on Form 8-A filed
on January 5, 1999.

*x/10.21 Amendment to the 1994 Omnibus Stock Plan, amended as of
December 18, 1998.

*10.22 Fourth Amendment to the Loan and Security Agreement between
Oakhurst and its subsidiaries and FINOVA Capital Corporation,
dated as of December 29, 1998.

*10.23 Investment Agreement among Oakhurst Company, Inc., Oakhurst
Technology, Inc. and KTI, Inc. dated as of December 29, 1998.

*10.24 Intercreditor Agreement among Oakhurst Company, Inc., KTI,
Inc. and FINOVA Capital Corporation dated December 29, 1998.

*10.25 Stock Purchase and Investment Agreement between Oakhurst
Technology, Inc. and Sterling Construction Company dated as of
January 19, 1999.

*10.26 Note Purchase Agreement between Sterling Construction Company
and Oakhurst Technology, Inc. dated as of January 19, 1999.

*x/10.27 Employment agreement between Oakhurst Company, Inc. and Robert
M. Davies dated as of December 29, 1998.

*x/10.28 Employment agreement between Oakhurst Technology, Inc. and
Robert M. Davies dated as of December 29, 1998.



-32-
34

*x/10.29 Employment agreement between Oakhurst Company, Inc. and
Maarten D. Hemsley dated as of December 18, 1998.

*x/10.30 Employment agreement between Oakhurst Technology, Inc. and
Maarten D. Hemsley dated as of December 1, 1998.

*18.1 Letter regarding change in accounting principle.

21 Subsidiaries at February 28, 1999:
Steel City Products, Inc. - Delaware
Dowling's Fleet Service Co., Inc. - New York
Oakhurst Management Corporation - Texas
Oakhurst Technology, Inc - Delaware

*23 Consent of Deloitte & Touche LLP.

*27 Financial Data Schedule (EDGAR transmission only).

*27.1 Restated Financial Data Schedule for the quarter ended
November 30, 1998 (filed as exhibit #27 to the Company's Form
10-Q for the quarter ended November 30, 1998) (EDGAR
transmission only).

*27.2 Restated Financial Data Schedule for the quarter ended August
31, 1998 (filed as exhibit #27 to the Company's Form 10-Q for
the quarter ended August 31, 1998) (EDGAR transmission only).

*27.3 Restated Financial Data Schedule for the quarter ended May 31,
1998 (filed as exhibit #27 to the Company's Form 10-Q for the
quarter ended May 31, 1998) (EDGAR transmission only).

*27.4 Restated Financial Data Schedule for the year ended February
28, 1998 (filed as exhibit #27 to the Company's Form 10-K for
the year ended February 28, 1998) (EDGAR transmission only).

*27.5 Restated Financial Data Schedule for the quarter ended
November 30, 1997 (filed as exhibit #27 to the Company's Form
10-Q for the quarter ended November 30, 1997) (EDGAR
transmission only).

*27.6 Restated Financial Data Schedule for the quarter ended August
31, 1997 (filed as exhibit #27 to the Company's Form 10-Q for
the quarter ended August 31, 1997) (EDGAR transmission only).

*27.7 Restated Financial Data Schedule for the quarter ended May 31,
1997 (filed as exhibit #27 to the Company's Form 10-Q for the
quarter ended May 31, 1997) (EDGAR transmission only).

*27.8 Restated Financial Data Schedule for the year ended February
28, 1997 (filed as exhibit #27 to the Company's Form 10-K for
the year ended February 28, 1997) (EDGAR transmission only).




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


-33-
35

/ Management contract or compensatory plan or arrangement.

*filed herewith


(b) Reports on Form 8-K:

The following reports on Form 8-K were filed during the last quarter covered
by this report:

<TABLE>
<CAPTION>
Item Date of Report
---- --------------
<S> <C> <C> <C>
2 Acquisition or Disposition of Assets December 29, 1998
5 Other Events

2 Acquisition or Disposition of Assets January 19, 1999
</TABLE>


No financial statements were filed with these reports.







-34-
36



SIGNATURES

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

OAKHURST COMPANY, INC.

Date: May 26, 1999 By: /s/ Robert M. Davies
-----------------------------------
Robert M. Davies
Chief Executive Officer
(duly authorized officer)

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

<TABLE>
<CAPTION>
SIGNATURES TITLES DATE
---------- ------ ----
<S> <C> <C>
/s/ Robert M. Davies Chairman of the Board of Directors May 26, 1999
- ----------------------------------------- and Chief Executive Officer
Robert M. Davies (principal executive officer)

/s/ Maarten D. Hemsley President, Chief Financial May 26, 1999
- --------------------------------------- Officer and Director (principal
Maarten D. Hemsley financial and accounting officer)
Director


/s/ John D. Abernathy Director May 26, 1999
- ---------------------------------------
John D. Abernathy


/s/ Mark Auerbach Director May 26, 1999
- ---------------------------------------
Mark Auerbach


/s/ Bernard H. Frank Director May 26, 1999
- ---------------------------------------
Bernard H. Frank


/s/ Joel S. Lever Director May 26, 1999
- ---------------------------------------
Joel S. Lever


/s/ Ross Pirasteh Director May 26, 1999
- ---------------------------------------
Ross Pirasteh


/s/ Martin J. Sergi Director May 26, 1999
- ---------------------------------------
Martin J. Sergi
</TABLE>




-35-
37

INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders of
Oakhurst Company, Inc.:


We have audited the accompanying consolidated balance sheets of Oakhurst
Company, Inc. and subsidiaries as of February 28, 1999 and 1998, and the related
consolidated statements of operations, stockholders' equity, and cash flows for
the years ended February 28, 1999, 1998 and 1997. Our audits also included the
consolidated financial statement schedule listed in the Index at Item 14(a)(2).
These consolidated financial statements and consolidated financial statement
schedule are the responsibility of the Company's management. Our responsibility
is to express an opinion on the consolidated financial statements and the
consolidated financial statement schedule based on our audits.

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

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Oakhurst Company, Inc. and
subsidiaries as of February 28, 1999 and 1998, and the results of their
operations and their cash flows for the years ended February 28, 1999,1998, and
1997 in conformity with generally accepted accounting principles. Also, in our
opinion, the consolidated financial statement schedule, when considered in
relation to the basic consolidated financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.

As discussed in Note 1 to the consolidated financial statements, during the year
ended February 28, 1999 Oakhurst Company, Inc.'s majority-owned subsidiary,
Steel City Products, Inc. changed its method of accounting for inventory.




/s/ Deloitte & Touche LLP


Pittsburgh, Pennsylvania
May 21, 1999





-F1-
38

OAKHURST COMPANY, INC. & SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(DOLLAR AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)


<TABLE>
<CAPTION>
ASSETS FEBRUARY 28, FEBRUARY 28,
1999 1998
(as restated)
------------ ------------
<S> <C> <C>
Current assets:
Cash ......................................................................... $ 241 $ 47
Trade accounts receivable, less allowance of $388 and $461, respectively ..... 3,330 4,026
Other receivables ............................................................ 158 223
Inventories .................................................................. 6,045 6,452
Other ........................................................................ 159 226
------------ ------------
Total current assets ....................................... 9,933 10,974
------------ ------------

Property and equipment, at cost ................................................... 2,045 1,782
Less accumulated depreciation ................................................ (1,344) (1,098)
------------ ------------
701 684
------------ ------------
Investments:
Equity ....................................................................... 1,125 --
Other ........................................................................ 1,379 --
Note receivable ................................................................... 1,330 --
Excess of cost over net assets acquired, net ...................................... 2,080 2,275
Other assets ...................................................................... 328 383
------------ ------------
6,242 2,658
------------ ------------
$ 16,876 $ 14,316
============ ============

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Accounts payable ............................................................. $ 5,662 $ 6,392
Accrued compensation ......................................................... 509 519
Current maturities of long-term obligations .................................. 218 646
Current maturities of long-term obligations, related parties ................. 88 88
Accrued interest ............................................................. 78 76
Other accrued expenses ....................................................... 399 249
------------ ------------
Total current liabilities .................................. 6,954 7,970
------------ ------------

Long-term obligations:
Long-term debt ............................................................... 4,669 4,058
Long-term debt, related parties .............................................. 3,408 198
Other long-term obligations .................................................. 177 62
------------ ------------
8,254 4,318
------------ ------------

Commitments and contingencies ..................................................... -- --

Stockholders' equity:
Preferred stock, par value $0.01; authorized 1,000,000 shares, none issued ... -- --
Common stock, par value $0.01 per share; authorized 14,000,000
shares; issued 4,943,018 and 3,207,053 shares, respectively ................ 49 32
Additional paid-in capital ................................................... 47,204 46,535
Deficit (Reorganized on August 26, 1989) ..................................... (45,584) (44,538)
Treasury stock, at cost, 207 common shares ................................... (1) (1)
------------ ------------
Total stockholders' equity ................................. 1,668 2,028
------------ ------------
$ 16,876 $ 14,316
============ ============
</TABLE>

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



-F2-
39


OAKHURST COMPANY, INC. & SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(DOLLAR AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)




<TABLE>
<CAPTION>
FISCAL FISCAL FISCAL
YEAR ENDED YEAR ENDED YEAR ENDED
FEBRUARY 28, FEBRUARY 28, FEBRUARY 28,
1999 1998 1997
(as restated) (as restated)
-------------- -------------- --------------
<S> <C> <C> <C>
Sales ...................................................... $ 31,660 $ 32,307 $ 41,928
Other income ............................................... 492 286 327
-------------- -------------- --------------
32,152 32,593 42,255
-------------- -------------- --------------


Cost of goods sold, including occupancy and
buying expenses ......................................... 25,849 26,126 32,555
Operating, selling and administrative expenses ............. 6,337 6,705 10,573
Provision for doubtful accounts ............................ 106 165 102
Amortization of excess of cost over net assets acquired .... 194 194 448
Interest expense ........................................... 558 634 843
Income from the sale of real estate ........................ -- (1,760) --
(Income) loss on assets held for sale -
H&H and Puma (see Note 2) ............................... -- (72) 3,493
-------------- -------------- --------------

33,044 31,992 48,014
-------------- -------------- --------------
(Loss) income before loss on equity
investment and income taxes ............................. (892) 601 (5,759)
-------------- -------------- --------------

Loss from equity investment ................................ (150) -- --
-------------- -------------- --------------

Current income tax expense ................................. (4) (16) (12)
Deferred income tax expense ................................ -- (1,000) (3,086)
-------------- -------------- --------------
(4) (1,016) (3,098)
-------------- -------------- --------------

Net loss ................................................... $ (1,046) $ (415) $ (8,857)
============== ============== ==============



Basic and diluted per share amounts ........................ $ (0.30) $ (0.13) $ (2.77)
============== ============== ==============

Weighted average number of shares outstanding
used in computing per share amounts ..................... 3,501,075 3,206,179 3,200,140
============== ============== ==============
</TABLE>




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





-F3-
40

OAKHURST COMPANY, INC. & SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(DOLLAR AMOUNTS IN THOUSANDS)


<TABLE>
<CAPTION> ADDITIONAL
COMMON PAID-IN RETAINED TREASURY
STOCK CAPITAL DEFICIT STOCK TOTALS
--------- ----------- ---------- ----------- -----------
<S> <C> <C> <C> <C> <C>
BALANCE AT FEBRUARY 29, 1996 (AS RESTATED)............... $ 32 $ 46,522 $ (35,266) $ (1) $ 11,287
Net loss................................................. (8,857) (8,857)
Employee stock award..................................... * 7 7
--------- ----------- ---------- ----------- -----------
BALANCE AT FEBRUARY 28, 1997 (AS RESTATED)............... 32 46,529 (44,123) (1) 2,437
Net loss ................................................ (415) (415)
Employee stock award..................................... * 6 6
--------- ----------- ---------- ----------- -----------

BALANCE AT FEBRUARY 28, 1998 (AS RESTATED)............... 32 46,535 (44,538) (1) 2,028
Net loss ................................................ (1,046) (1,046)
Employee stock award..................................... * 6 6
Issuance of common stock, net of expenses................ 17 663 680
--------- ----------- ---------- ----------- -----------
BALANCE AT FEBRUARY 28, 1999 ............................ $ 49 $ 47,204 $ (45,584) $ (1) $ 1,668
========= =========== ========== =========== ===========
</TABLE>


* Rounds to less than $1 thousand






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




-F4-
41

OAKHURST COMPANY, INC. & SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLAR AMOUNTS IN THOUSANDS)

<TABLE>
<CAPTION>
FISCAL FISCAL FISCAL
YEAR ENDED YEAR ENDED YEAR ENDED
FEBRUARY 28, FEBRUARY 28, FEBRUARY 28,
1999 1998 1997
(AS RESTATED) (AS RESTATED)
-------------- -------------- --------------
<S> <C> <C> <C>
Cash flows from operating activities:
Loss from continuing operations ........................................... $ (1,046) $ (415) $ (8,857)
Adjustments to reconcile loss from continuing
operations to net cash (used in) provided by operating activities:
Depreciation and amortization ......................................... 537 661 1,207
Deferred tax expense .................................................. -- 1,000 3,086
Gain on sale of real estate ........................................... -- (1,761) --
Loss on assets held for sale .......................................... -- -- 3,297
Loss on retirement of assets .......................................... 9 18 36
Employee stock award .................................................. 6 6 7
Other changes in operating assets and liabilities:
Accounts receivable ................................................... 696 (144) (255)
Inventories ........................................................... 407 (474) 1,198
Accounts payable ...................................................... (730) 286 760
Other ................................................................. 177 216 330
-------------- -------------- --------------
Net cash (used in) provided by operating activities of:
Continuing operations ..................................................... 56 (607) 809
Discontinued operations ................................................... (294) (294) (255)
-------------- -------------- --------------
Net cash (used in) provided by operating activities: ......................... (238) (901) 554
-------------- -------------- --------------

Cash flows from investing activities:
Additions to property and equipment ....................................... (297) (347) (187)
Proceeds from the sale of real estate ..................................... -- 2,657 --
Acquisition of subsidiaries, net of cash acquired ......................... -- -- (79)
Loss on assets held for sale .............................................. -- -- (196)
Purchase of investments ................................................... (3,834) -- --
Other ..................................................................... -- 52 (25)
-------------- -------------- --------------
Net cash (used in) provided by investing activities .......................... (4,131) 2,362 (487)
-------------- -------------- --------------

Cash flows from financing activities:
Net borrowings under revolving credit agreement ........................... 552 162 693
Proceeds from issuance of long-term debt .................................. 3,561 -- 1,510
Issuance of common stock, net of expenses ................................. 680 -- --
Repayment of notes payable ................................................ -- (105) --
Principal payments on long-term obligations ............................... (230) (1,475) (2,276)
Deferred loan costs ....................................................... -- (35) (273)
-------------- -------------- --------------
Net cash provided by (used in) financing activities .......................... 4,563 (1,453) (346)
-------------- -------------- --------------
Net increase (decrease) in cash .............................................. 194 8 (279)
Cash at beginning of year .................................................... 47 39 318
-------------- -------------- --------------
Cash at end of year .......................................................... $ 241 $ 47 $ 39
============== ============== ==============

Supplemental disclosures of cash flow information:
Cash paid during the year for operating activities:
Interest ................................................................ $ 555 $ 667 $ 791
============== ============== ==============
Income taxes, net of refunds received ................................... $ 10 $ 16 $ (3)
============== ============== ==============

Supplemental schedule of non-cash financing activities:
Capital lease obligations incurred for new equipment .................... $ 144 $ -- $ --
============== ============== ==============

Fiscal year ending February 28, 1997:
A note payable of $105 and a non-compete agreement with a discounted value of $274 were issued in connection
with the acquisition of a subsidiary (see Note 14). In addition, there were charges relating to the disposal of two
subsidiaries (see Note 2).


</TABLE>

The accompanying notes are an integral part of these
consolidated financial statements.
-F5-
42


OAKHURST COMPANY, INC. & SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. SUMMARY OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation:

Oakhurst Company, Inc. ("Oakhurst" or "the Company") was formed as a
result of a merger transaction (the "merger") in fiscal 1992 between Steel City
Products, Inc. ("SCPI") and an Oakhurst subsidiary. The merger resulted in a
restructuring of SCPI such that it became a majority-owned subsidiary of
Oakhurst. In accordance with the merger, Oakhurst owns 10% of the outstanding
common stock of SCPI and all of SCPI's Series A Preferred Stock. The merger was
structured such that the aggregate fair market value of SCPI's common stock and
Series A Preferred Stock owned by Oakhurst would be approximately 90% of the
aggregate fair market value of the issued and outstanding common and voting
preferred stock of SCPI. Accordingly, Oakhurst controls approximately 90% of the
voting power of SCPI. The accompanying consolidated financial statements reflect
this control and include the accounts of SCPI.

Oakhurst acquired all of the outstanding capital stock of H&H
Distributors d/b/a Harry Survis, ("H&H") of Dowling's Fleet Service Co., Inc.
("Dowling's") and of Puma Products, Inc. ("Puma") in January 1994, August 1994
and October 1994, respectively. In March 1995, Oakhurst formed Oakhurst
Management Corporation ("OMC") a wholly-owned subsidiary, to coordinate the
provision of certain corporate administrative, legal, and accounting services to
the Company and its subsidiaries. In March 1996, Dowling's acquired the
outstanding capital stock of G&O Sales Company ("G&O") (see Note 14). In May
1997 and June 1997, Oakhurst sold the capital stock of H&H and Puma,
respectively (see Note 2).

In December 1998 Oakhurst formed a wholly-owned subsidiary, Oakhurst
Technology, Inc. ("OTI") in order to take advantage of the restructuring
opportunity at New Heights (see Note 12) and entered into an agreement with KTI,
Inc. ("KTI") pursuant to which KTI purchased approximately 1.7 million shares of
Oakhurst's common stock at a price of $0.50 per share. In December 1998, OTI
acquired a 50% equity interest in, and became the managing member of, New
Heights Recovery & Power LLC ("New Heights") which is to re-develop an existing
waste tire recycling facility in Ford Heights, Illinois into a fully integrated
recycling and waste-to-energy facility. Summarized financial information for New
Heights is not presented as New Heights has not completed its evaluation of the
impact of adopting fresh-start accounting upon its emergence from bankruptcy in
December 1998.

The accompanying consolidated financial statements include the accounts
of subsidiaries for which the Company has a greater than 50% ownership interest
and all significant intercompany accounts and transactions have been eliminated
in consolidation.

Use of Estimates:

The consolidated financial statements have been prepared in conformity
with generally accepted accounting principals, which 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.

Business Activities:

The Company's operations at February 28, 1999 consisted of three
businesses, two of which are primarily engaged in the wholesale distribution
trade to the automotive aftermarket. SCPI is a wholesale distributor




-F6-
43

operating under the trade name Steel City Products principally selling
automotive accessories, primarily to discount retail chains, hardware and
supermarket retailers and to automotive specialty stores, based mainly in the
Northeastern United States. In fiscal 1996, SCPI also began the wholesale
distribution of non-food pet supplies, primarily to supermarket retailers.
Dowling's is a wholesale distributor of automotive radiators and related parts
mostly serving radiator repair shops in the New York, Connecticut, New Jersey
and greater Philadelphia, Pennsylvania markets. OTI is principally engaged in
investments in the recycling and waste-to-energy business.

For the year ended February 28, 1997, the Company's operations also
included H&H and Puma. H&H was involved in the retail and wholesale distribution
and installation of automotive accessories and cellular phones. Puma was a
wholesale distributor of high quality truck and van conversion products to
automotive and truck converters, restylers and accessories retailers.

Fiscal Year:

The Company's fiscal year ends on the last day of February.

Inventories:

The Company's inventories are stated at the lower of cost or market. In
fiscal 1999 SCPI changed its method of inventory valuation from the last-in
first-out (LIFO) method to the first-in first-out (FIFO) method. The change is
reported as if it were effective on the first day of the Company's fiscal year
1997 (March 1, 1996). The accounting change was made because the Company
believes that this method of accounting will reflect inventory at a value that
more closely represents current costs. Dowling's inventory has been historically
valued using the FIFO method.

The effect of the change in accounting principle was to increase the
net loss reported by $7,000 and $96,000 for fiscal 1998 and 1997, respectively.
There was no effect on the net loss per share for fiscal 1998, and an additional
$0.03 per share for fiscal 1997. The effect of this restatement was to increase
retained earnings (deficit) as of March 1, 1996 by $388,000.

Property and Equipment:

Depreciation and amortization are computed using the straight-line
method. Estimated useful lives used for computing depreciation and amortization
are: leasehold improvements, 3-10 years; and office furniture, warehouse
equipment and vehicles, 3-10 years. Depreciation expense was approximately
$271,000, $278,000 and $493,000 in fiscal 1999, 1998 and 1997, respectively.

Investments:

Oakhurst accounts for investments in affiliated companies with a 20% or
greater ownership interest on the equity basis of accounting and accordingly,
consolidated results of operations include Oakhurst's share of the income or
loss of such affiliated companies. Oakhurst utilizes the cost method of
accounting for investments in which it has less than a 20% ownership interest as
there is no readily determinable market value.

Excess of Cost Over Net Assets Acquired:

The excess of cost over net assets acquired is associated with the
acquisition of Oakhurst's subsidiaries and is amortized over periods ranging
from 15 to 40 years. The unamortized values at February 28, 1999 and 1998, are
net of accumulated amortization of approximately $989,000 and $795,000,
respectively, and relate principally to the acquisition of Dowling's in fiscal
1995.



-F7-
44

Oakhurst periodically evaluates its long-lived assets to assess whether
the carrying values have been impaired, using the provisions of Statement of
Financial Accounting Standards ("SFAS") No. 121, "Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of."

Revenue Recognition:

Revenues are recognized at the time products are shipped.

Federal Income Taxes:

Oakhurst accounts for income taxes using an asset and liability
approach to accounting for income taxes. Deferred tax liabilities and assets are
recognized for the future tax consequences of events that have already been
recognized in the financial statements or tax returns. Net deferred tax assets
are recognized to the extent that management believes that realization of such
benefits is considered more likely than not. Changes in enacted tax rates or
laws may result in adjustments to the recorded deferred tax assets or
liabilities in the period that the tax law is enacted (see Note 6).

Stock-Based Compensation:

The Company accounts for stock-based compensation using the intrinsic
value method prescribed in Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees," and related interpretations.

Earnings Per Share:

During fiscal 1998, Oakhurst adopted statement SFAS No. 128, "Earnings
per Share". This standard requires presentation of basic and diluted earnings
per share and restatement of all prior period earnings per share presented.
Basic earnings or loss per share is computed by dividing net earnings or loss by
the weighted average number of common shares outstanding during the year. The
diluted earnings per share calculation assumes the conversion of dilutive stock
options into common shares. Loss per share amounts do not include common stock
equivalents since that would have an antidilutive effect and reduce net loss per
share. At February 28, 1999, there were options to purchase 1,682,357 shares of
common stock outstanding that were not included in the computation of diluted
earnings per share because of the antidilutive effect on the net loss per share.

New Accounting Standards:

As of March 1, 1998, the Company adopted two standards, SFAS No. 130
and 131, "Reporting Comprehensive Income" and "Disclosures about Segments of an
Enterprise and Related Information", respectively. Both of these new standards
relate to the presentation of financial information rather than impacting the
computation of net income or earnings per share. SFAS 130 requires that
companies present "comprehensive income", which in addition to the current
definition of net income includes certain amounts recorded directly in equity.
The adoption of SFAS No. 130 had no effect on the Company's consolidated
financial statements.

SFAS 131 mandates the management approach to identifying business
segments. Under the management approach, segments are defined as the
organizational units that have been established for internal performance
evaluation purposes. In adopting this standard, the Company has defined its
specific business segments. See Note 11 for further information.

In June 1998, the SFAS issued No. 133 "Accounting for Derivative
Instruments and Hedging Activities" which is required to be adopted in years
beginning after June 15, 1999. The Company does not anticipate that the adoption
of SFAS No. 133 will have a significant effect on the financial position or
results of operations of the Company.



-F8-
45


2. SALE OF SUBSIDIARIES

Effective as of May 31, 1997, Oakhurst entered into an agreement to
sell all of the capital stock of Puma, and in July 1997, Oakhurst entered into
an agreement to sell all of the capital stock of H&H. Because there was no net
realizable value relative to such subsidiaries, the results for fiscal 1997
included a charge related to the disposal of such subsidiaries representing the
net effect of the write-off of the net assets of the subsidiaries and the
related excess of cost over net assets acquired. The results for fiscal 1998
include other income from these two subsidiaries, including recoveries on
certain insurance claims related to H&H.

Effective as of May 31, 1997, the former owner of Puma, who was a
director of Oakhurst until January 1999, acquired the capital stock of Puma in
exchange for his repayment of the revolving debt attributable to Puma of
approximately $400,000, the cancellation of a note payable and an earn-out to
him aggregating $1.2 million, the forgiveness of Oakhurst's intercompany debts
to Puma and the payment by Oakhurst of $50,000. The agreement contains mutual
releases and provided for a payment to Oakhurst in the event of a re-sale of
Puma's stock within one year, equal to 12.5% of the excess of any such sales
price (including debt assumed by an acquirer) over $1 million. The buyer of Puma
also acquired all of the assets relating to SCPI's Wing-Tech division for the
net book value of approximately $170,000. As a result of the sale of Puma,
Oakhurst was relieved of contingent liabilities in respect of Puma's lease and
employment agreement obligations aggregating approximately $500,000.

Effective as of July 14, 1997, a Vice-President of H&H acquired the
capital stock of H&H in exchange for H&H's forgiveness of Oakhurst's
intercompany debt to H&H and the retention by Oakhurst of certain insurance
claims related to H&H. As a result of the sale of H&H, Oakhurst was relieved of
contingent liabilities in respect of H&H's lease and employment obligations
aggregating approximately $900,000.

3. PROPERTY AND EQUIPMENT

Property and equipment are summarized as follows (in thousands):

<TABLE>
<CAPTION>
FEBRUARY 28, FEBRUARY 28,
1999 1998
------------ ------------
<S> <C> <C>
Leasehold improvements......................................... $ 468 $ 451
Office furniture, warehouse equipment and vehicles............. 1,577 1,331
------------ ------------
2,045 1,782
Less accumulated depreciation.................................. (1,344) (1,098)
------------ ------------
$ 701 $ 684
============ ============
</TABLE>


In December 1997, SCPI sold its warehouse in Pittsburgh, Pennsylvania
for a gross sales price of approximately $2.8 million in cash. Accordingly, in
the fourth quarter of fiscal 1998 SCPI recorded a pre-tax gain of approximately
$1.8 million in connection with the sale. After repayment of the term loan
secured by the property, the net proceeds of approximately $1.6 million were
used to reduce revolving debt, to cover the expenses of moving SCPI's operations
to newer, leased premises and to make certain improvements to such premises.







-F9-
46


4. LINE OF CREDIT AND LONG-TERM OBLIGATIONS


Long-term obligations, including the present value of the Creditor
Notes (see Note 7), consist of the following (in thousands):

<TABLE>
<CAPTION>
FEBRUARY 28, FEBRUARY 28,
1999 1998
-------------- -------------
<S> <C> <C>
Revolving Credit Agreement due in April 2000 .................................. $ 4,595 $ 4,043
KTI Loan, due April 2001 ...................................................... 3,299 --
Dowling's Notes, due quarterly through March 2001 ............................. 198 286
Capital lease obligations for computer and warehouse equipment,
due monthly through October 2003......................................... 167 27
Creditor Notes (Note 7)........................................................ 147 522
Subordinated loan for leasehold improvements
due monthly through October 2003......................................... 92 --
Other.......................................................................... 62 174
-------------- -------------
8,560 5,052
Less current portion........................................................... (306) (734)
-------------- -------------
$ 8,254 $ 4,318
============== =============
</TABLE>


On March 28, 1996, Oakhurst and its subsidiaries entered into a two
year revolving credit agreement with an institutional lender that provided for a
total facility for Oakhurst and its then subsidiaries of $9.5 million, comprised
of a SCPI term loan of $1.5 million (the "Fixed Asset Loan") secured by a
mortgage on SCPI's real estate and a maximum revolving credit facility of $8
million (the "Revolver") (collectively, the "Credit Facility").

Borrowings under the Credit Facility carried interest at the higher of
the Citibank N.A. base rate plus 1.5%, or $5,000 per month and borrowings under
the Revolver are subject to a borrowing base that is calculated according to
defined accounts receivable and inventory levels of Oakhurst's subsidiaries'
except OTI. The Credit Facility had an initial term of two years and contained
restrictive financial covenants, including among other things, the maintenance
of defined subsidiary and consolidated tangible net worth levels and
consolidated current ratio and limitations on annual cash dividends. The Credit
Facility is secured by the accounts receivable, inventories and fixed assets of
Oakhurst and its subsidiaries,except OTI, contains certain Revolver prepayment
penalties and provides for the payment of loan management fees, unused Revolver
facility fees and examination fees.

In June 1997, Oakhurst and its subsidiaries entered into an agreement
with the lender to amend the Credit Facility to reflect the dispositions of H&H
and Puma. The agreement principally reduced the maximum amount available under
the Revolver to $7 million, subject to a borrowing base, and amended certain
financial covenants, including the elimination of the consolidated tangible net
worth covenant. In September 1997, Oakhurst and its subsidiaries reached an
agreement with the lender to extend the Revolver beyond its initial two year
term to April 1999 and paid a fee of $35,000 in connection with the renewal. The
Credit Agreement provides for subsequent automatic renewal terms of one year
each, upon payment of a renewal fee of 0.5% of the entire line, unless earlier
terminated as provided for in the Agreement. In December 1997, the Fixed Asset
Loan was repaid in full, from the proceeds of the sale of SCPI's warehouse.

In March 1999, the Credit Agreement was renewed to April 2000 and
amended further to increase certain borrowing base percentages, increase the
interest rate to Citibank N.A. base rate plus 2%, and amend the financial
covenants to include a minimum level of Earnings Before Interest Taxes,
Depreciation and Amortization (EBITDA).

At February 28, 1999, the borrowing base under the Revolver was
approximately $4.9 million. During fiscal 1999, the borrowing base ranged from
$4.5 million to $5.5 million, and averaged approximately $5.0 million.






-F10-
47

The Dowling's Notes were issued in connection with the fiscal 1995
acquisition of Dowling's, bear interest at 6% and provide for repayment in
quarterly installments of $22,000 each, together with accrued interest thereon.

In October 1998, SCPI obtained from the Redevelopment Authority of the
City of McKeesport a low-interest loan (the "Subordinated Loan"), subordinated
to the Credit Facility, in the amount of $98,000 and carrying interest at 5% per
annum. The loan, which funded leasehold improvements at SCPI, is to be repaid in
monthly installments through October 2003.

In December 1998, Oakhurst entered into a Multiple Advance Term Loan
Facility (the "KTI Loan") with KTI pursuant to which KTI committed to loan up to
$11.5 million. Such amount may increase to a maximum of $17 million to the
extent that the funding for the New Heights Business Plan exceeds the minimum
specified therein (see Note 12). The KTI Loan bears interest at a fixed rate of
14%, payable quarterly and is due in its entirety in April 2001. The KTI Loan is
subject to an Intercreditor Agreement between KTI and the institutional lender
of the Credit Facility, and is secured by a pledge of all the capital stock of
OTI, and all of OTI's equity interest in New Heights. As such, funds drawn by
Oakhurst will be invested in OTI to facilitate the funding of the New Heights
Business Plan or related investments.

Long-term obligations mature during each fiscal year as follows (in
thousands):

<TABLE>
<CAPTION>
FISCAL
------
<S> <C>
2000.......................... $ 306
2001.......................... 4,753
2002.......................... 3,386
2003.......................... 70
2004.......................... 45
----------
$ 8,560
==========
</TABLE>

5. FINANCIAL INSTRUMENTS

Financial instruments at February 28, 1999 and 1998 consist of the
following (in thousands):

<TABLE>
<CAPTION>

FEBRUARY 28, 1999 FEBRUARY 28, 1998
---------------------- ---------------------
CARRYING FAIR CARRYING FAIR
VALUE VALUE VALUE VALUE
--------- -------- ---------- --------
<S> <C> <C> <C> <C>
Credit Facility............................ $ 4,595 $ 4,595 $ 4,043 $ 4,043
KTI Loan................................... 3,299 3,299 -- --
Note Receivable from Sterling.............. 1,330 1,330 -- --
Creditor Notes............................. 147 295 522 580
Subordinated Loan.......................... 92 92 -- --
</TABLE>

The fair values of the instruments were based upon the rate available
to the Company for instruments of the same maturities.

6. INCOME TAXES

At February 28, 1999, Oakhurst has, for tax reporting purposes,
estimated net operating tax loss carry-forwards of approximately $154 million
which expire in the years 2001 through 2012. Under SFAS No. 109, Oakhurst
records as an asset the estimated future benefit of its net operating tax loss
carry-forwards and other tax benefits.

Fluctuations in market conditions and trends and other changes in the
Company's earnings base, such as subsidiary acquisitions and disposals, warrant
periodic management reviews of the recorded tax asset to determine




-F11-
48

if an increase or decrease in the recorded valuation allowance is necessary to
change the tax asset to an amount that management believes will more likely than
not be realized.

In fiscal 1997, the Board of Directors of Oakhurst made the decision to
dispose of Puma and H&H, which led to a further increase of approximately $4.9
million in the valuation allowance of the deferred tax asset, with a
corresponding charge to deferred tax expense for the year ended February 28,
1997. In fiscal 1998, the valuation allowance was increased to the full value of
the deferred tax asset, resulting in an additional charge to deferred tax
expense of $701,000 for the year ended February 28, 1998. If future profit
levels exceed current expectations and economic or business changes warrant
upward revisions in the estimate of the realizable value of net operating tax
loss carry-forwards, the consequent reduction in the valuation allowance would
result in a corresponding deferred tax benefit in future results of operations
to the extent of the aggregate charges of approximately $8 million to deferred
tax expense for fiscal 1998, 1997 and 1996, and any benefit in excess of such
charge would be reflected as an addition to paid-in capital. The accounting
treatment to increase paid-in capital results from SCPI's quasi-reorganization
accounting in fiscal 1990.

The deferred tax effects of temporary differences are not significant,
and current income taxes payable represent state income taxes.

Income tax expense consists of the following (in thousands):

<TABLE>
<CAPTION>
FISCAL FISCAL FISCAL
YEAR ENDED YEAR ENDED YEAR ENDED
FEBRUARY 28, FEBRUARY 28, FEBRUARY 28,
1999 1998 1997
------------ ------------ ------------
<S> <C> <C> <C>
Current tax expense......................... $ 4 $ 313 $ 12
Current tax benefit from utilization of
net operating tax loss carryforwards...... -- (297) --
------------ ------------ ------------
4 16 12
Increase in valuation allowance
of the deferred tax asset................. 263 703 4,887
Deferred tax (benefit) expense ............. (263) 297 (1,801)
------------ ------------ ------------
Income tax (benefit) expense................ $ 4 $ 1,016 $ 3,098
============ ============ ============
</TABLE>

The income tax provision differs from the amount using the statutory
federal income tax rate of 34% applied to income or loss from continuing
operations for the following reasons (in thousands):

<TABLE>
<CAPTION>
FISCAL FISCAL FISCAL
YEAR ENDED YEAR ENDED YEAR ENDED
FEBRUARY 28, FEBRUARY 28, FEBRUARY 28,
1999 1998 1997
------------- ------------ -------------
<S> <C> <C> <C>
Tax (benefit) expense at the U.S.
federal statutory rate.......................... $ (354) $ 204 $ (1,958)
State income tax expense (benefit),
net of refunds and federal benefit.............. 4 11 7
Increase in deferred tax asset
valuation allowance............................. 263 703 4,887
Non-deductible costs.............................. 91 98 162
------------- ------------ -------------
Income tax expense............................ $ 4 $ 1,016 $ 3,098
============= ============ =============
</TABLE>




-F12-
49




The availability of the net operating tax loss carry-forwards may be
adversely affected by future ownership changes of SCPI or Oakhurst; at this
time, such changes cannot be predicted. Oakhurst's estimated net operating tax
loss carry-forwards at February 28, 1999, expire as follows (in thousands):

<TABLE>
<CAPTION>
Fiscal
------
<S> <C>
2001 .......................... $ 12,000
2002 .......................... 52,000
2003 .......................... 22,000
2004 .......................... 49,000
2005 .......................... 13,000
2010........................... 1,000
2011........................... 2,000
2012 .......................... 3,000
----------
$ 154,000
==========
</TABLE>

7. DISCONTINUED RETAIL OPERATIONS

SCPI disposed of its former Retail Division to Retail Acquisition Corp.
("RAC") in September 1990, when RAC acquired substantially all the assets of the
former division and assumed substantially all of its liabilities. SCPI remained
contingently liable for certain of those liabilities. Subsequently, RAC was
forced into bankruptcy and in fiscal 1993, SCPI participated in a global
settlement pursuant to which SCPI issued $2.5 million of non-interest bearing
notes (the "Creditor Notes") solely for the benefit of contingent creditors. In
return, SCPI and Oakhurst were relieved of any further obligations to contingent
creditors, except for payment on the Creditor Notes.

The Creditor Notes have been discounted using an imputed interest rate
of 7.5%. Imputed interest expense of approximately $9,000, $34,000 and $56,000
is included in results of continuing operations for fiscal 1999, 1998 and 1997,
respectively. In addition, income of $127,000 associated with the expiration of
unpresented Creditor Notes is included in results of continuing operations for
fiscal 1999.

The accompanying statements of cash flows reflect any cash payments
associated with the disposal of the former Retail Division as discontinued
operations.

8. STOCK OPTIONS

In fiscal 1995, the Board of Directors and shareholders approved two
stock option plans, the 1994 Omnibus Stock Plan (the "1994 Omnibus Plan") and
the 1994 Non-Employee Director Stock Option Plan (the "Director Plan"). Under
both plans, the exercise price of the option granted may not be less than the
fair market value of the common stock on the date of the grant and the term of
the grant may not exceed ten years.

The 1994 Omnibus Plan initially provided for the issuance of a maximum
of 350,000 shares of Oakhurst's common stock pursuant to the grant of incentive
stock options to employees of Oakhurst and its subsidiaries and the grant of
non-qualified stock options, stock or restricted stock to employees,
consultants, directors and officers of Oakhurst and its subsidiaries. In fiscal
1998 and 1997 options issuable under the plan were increased by 450,000 and
350,000 options, respectively. The options generally vest over a four year
period and expire ten years from the date of the grant. None of these options
have been exercised.

The Director Plan (a "formula plan") provides for the issuance of up to
100,000 shares of common stock pursuant to options granted to directors who are
not employees of the Company. The plan provides that on every May 1, each
non-employee director holding office on such date shall receive a
fully-exercisable, fully vested, ten year option to purchase 3,000 shares at the
market value on such date. Each director's options expire upon such director's
resignation. None of these options have been exercised.





-F13-
50

In December 1998, the Board of Directors approved the 1998 Omnibus
Stock Plan (the "1998 Omnibus Plan"). Under the 1998 Omnibus Plan, the exercise
price of the options granted may not be less than the fair market value of the
common stock on the date of grant and the term of the grant may not exceed ten
years. The 1998 Omnibus Plan provides for the issuance of 700,000 shares. The
options generally vest over a three year period. None of the options granted
under the 1998 Omnibus Plan have been exercised.

In fiscal 1992, the Board of Directors granted ten year options to
purchase 194,388 shares of Oakhurst's common stock to key employees and to
certain members of the Board of Directors. The exercise price of the options,
which was equal to the market value of the stock at the date of the grant, was
$2.75 and in fiscal 1996, the exercise price of 49,984 of such options was
reduced to $2.00 per share. These options are fully vested, will remain
exercisable through 2001, and each employee's options expire upon such
employee's resignation.

The following tables summarize the activity under the four plans:


<TABLE>
<CAPTION>
1998 Omnibus Plan(a) 1994 Omnibus Plan(b) Directors Plan Fiscal 1992 Grant(c)

Shares Price range Shares Price range Shares Price range Shares Price range
--------- ------------ ----------- ----------- --------- ----------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Outstanding at 2/96: -- -- 442,584 $ 1.25-3.88 42,000 $ 2.75-3.38 179,395 $ 2.00-2.75
Granted -- -- 49,900 $ 1.16-1.25 15,000 $ 1.22 -- --
Expired -- -- (21,850) $ 12.5-3.88 (9,000) $ 1.22-3.38 (29,992) $ 2.75
--------- ------------ ----------- ----------- --------- ----------- ---------- -----------

Outstanding at 2/97: -- -- 470,634 $ 1.16-3.88 48,000 $ 1.22-3.38 149,400 $ 2.00-2.75
Granted -- -- 466,600 $ 0.88-1.00 12,000 $ 1.00 -- --
Expired -- -- (35,100) $ 1.16-3.88 (3,000) $ 2.75 (20,827) $ 2.00
--------- ------------ ----------- ----------- --------- ----------- ---------- -----------
Outstanding at 2/98: -- -- 902,134 $ 0.88-3.88 57,000 $ 1.00-3.38 128,573 $ 2.00-2.75
Granted 600,000 $ 0.50 -- -- 9,000 $ 0.84 -- --
Expired -- -- (14,350) $ 1.00-3.88 -- -- -- --
--------- ------------ ----------- ----------- --------- ----------- ---------- -----------
Outstanding at 2/99: 600,000 $ 0.50 887,784 $ 0.88-3.88 66,000 $ 0.84-3.38 128,573 $ 2.00-2.75
========= ============ =========== =========== ========= =========== ========== ===========
</TABLE>

(a) Of the 600,000 options issued in fiscal 1999, one third are immediately
exercisable, one third vest in December 1999 and one third vest in December
2000.

(b) Of the options granted in fiscal 1997, 49,500 were immediately exercisable.
Of the options granted in fiscal 1998, 50,000 vested in May 1998 and
305,000 were to vest upon the earlier of the achievement of certain defined
objectives, a change of control of the Company, or the ninth anniversary of
the grant date. Upon consummation of the transaction with KTI in December
1998, the 305,000 options became fully vested.

(c) In December 1998, the options issued under the Fiscal 1992 grant were
extended three years and one month beyond the date of the KTI closing
(December 29, 1998).









-F14-
51






The following table summarizes information about stock options
outstanding and exercisable at February 28, 1999:

<TABLE>
<CAPTION>
Options outstanding Options exercisable
--------------------------------------- ------------------------
Weighted Weighted Weighted
average average average
Range of remaining exercise exercise
exercise price Number contractual price Number price
per share of shares life (years) per share of shares per share
--------- --------- ------------ --------- --------- ---------
<S> <C> <C> <C> <C> <C>
$0.88 - $3.88 887,784 7.24 $ 1.51 857,484 $ 1.53
$0.50 - $0.50 600,000 9.81 $ 0.50 199,998 $ 0.50
$1.00 - $3.38 66,000 6.86 $ 2.04 66,000 $ 2.04
$2.00 - $2.75 128,573 2.92 $ 2.58 128,573 $ 2.58
----------- ---------
1,682,357 1,252,055
=========== =========
</TABLE>


At February 28, 1998, options were exercisable for 614,882 shares at a
weighted average exercise price of $2.20 per share.

As described in Note 1, the Company accounts for its stock-based compensation
using the intrinsic value method. The net loss during fiscal 1999, 1998 and 1997
would have been increased by $306,000, $50,000 and $34,000 or $0.09, $0.02 and
$0.01 per share, respectively, had the Company used the fair value method to
determine compensation costs instead of the intrinsic value method. The pro
forma adjustments were calculated using the Black-Scholes option pricing model
to value all stock options granted since March 1, 1995 under the following
assumptions in each year:

<TABLE>
<CAPTION>
1999 1998 1997
------- -------- --------
<S> <C> <C> <C>
Risk free interest rate 6.00% 6.00% 6.50%
Expected volatility 93.0% 68.0% 32.0%
Expected life of options 10.00 years 8.33 years 10.00 years
Expected dividends none none none
</TABLE>


9. EMPLOYEE PENSION PLAN

Oakhurst and its subsidiaries maintain a profit-sharing plan ("the Plan")
covering substantially all persons employed by the Company and its subsidiaries,
whereby employees may contribute a percentage of compensation, limited to
maximum allowed amounts under the Internal Revenue Code. The Plan provides for
discretionary employer contributions, the level of which, if any, may vary by
subsidiary and is determined annually by each company's Board of Directors.
Total plan related expense was approximately $33,200, $60,000 and $53,000 in
fiscal 1999, 1998 and 1997, respectively.

10. OPERATING LEASES

The Company leases its subsidiaries' warehouses under operating leases which
expire over the next six years. Generally, the leases are net leases that
require payment by the Company of executory expenses such as real estate taxes,
insurance, maintenance and other operating costs. The leases generally provide
for renewal options. Certain of these leases were with related parties (see Note
16).




-F15-
52


Minimum annual rentals for all operating leases having initial non-cancelable
lease terms in excess of one year are as follows (in thousands):

<TABLE>
<CAPTION>
Fiscal
------
<S> <C>
2000........................................ $ 595
2001........................................ 555
2002........................................ 525
2003........................................ 365
2003........................................ 149
Thereafter........................................ 62
------
Total future minimum rental payments $2,251
======
</TABLE>


Total rent expense for all operating leases amounted to approximately
$642,000, $443,000 and $703,000 for fiscal 1999, 1998 and 1997, respectively.

11. SEGMENT INFORMATION

The Company historically has operated as a wholesale distributor to the
automotive aftermarket. SCPI, operating under the trade name Steel City
Products, principally sells automotive accessories, primarily to discount retail
chains, hardware and supermarket retailers and to automotive specialty stores.
Its customers are based primarily in the Northeastern United States. Dowling's
is a wholesale distributor of automotive radiators and related parts mostly
serving radiator repair shops in the New York, Connecticut, New Jersey, and
Greater Philadelphia, Pennsylvania markets. OTI was formed in December 1998 and
holds investments principally in the recycling and waste-to-energy business.
Each entity is managed by its own decision makers and is comprised of unique
customers, suppliers and employees. The Company's operations are thereby
organized into the three management segments included in the following table (in
thousands):

<TABLE>
<CAPTION>
=================================================================================================================================
Fiscal 1999
CONSOLIDATED
SEGMENTS SCPI DOWLING'S OTI(a) CORPORATE(b) TOTAL
------- --------- ------ ------------ --------------
<S> <C> <C> <C> <C> <C>
Net sales $18,092 $ 13,568 -- -- $ 31,660
======= ========= ======== ============ ==============
Operating profit (loss) $ 803 $ 200 $ (47) $ (1,290) $ (334)
Interest expense (558)
--------------
Loss before equity investment and income taxes (892)
Net loss in equity affiliate (150) (150)
Income taxes (4)
--------------
Net loss $ (1,046)
==============
Depreciation and amortization $ 120 $ 201 $ 1 $ 215 $ 537
Segment assets $ 6,797 $ 4,083 $ 3,968 $ 2,028 $ 16,876
Investment in equity affiliate -- -- $ 1,125 -- $ 1,125
Capital expenditures $ 178 $ 108 $ 3 $ 8 $ 297

=================================================================================================================================
</TABLE>





-F16-
53





<TABLE>
<CAPTION>
==============================================================================================================
Fiscal 1998
CONSOLIDATED
SEGMENTS SCPI(c) DOWLING'S CORPORATE(b) TOTAL
------- --------- ------------ --------------
<S> <C> <C> <C> <C>
Net sales $17,879 $ 14,428 -- $ 32,307
======= ========= ============ ==============
Operating profit (loss) $ 2,353 $ 351 $ (1,469) $ 1,235
Interest expense (634)
--------------
Income before taxes 601
Income taxes (1,016)
--------------
Net loss $ (415)
==============
Depreciation and amortization $ 174 $ 215 $ 272 $ 661
Segment assets $ 7,215 $ 4,878 $ 2,223 $ 14,316
Capital expenditures $ 279 $ 55 $ 13 $ 347
==============================================================================================================
</TABLE>



<TABLE>
<CAPTION>
============================================================================================================================
Fiscal 1997
CONSOLIDATED
SEGMENTS SCPI DOWLING'S H&H(d) PUMA(d) CORPORATE(b) TOTAL
---- --------- ------ ------- ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
Net sales $17,977 $ 14,593 $3,709 $ 5,649 -- $ 41,928
======= ========= ====== ======= ============ ============
Operating profit (loss) $ 653 $ 425 $ (213) $ (197) $ (5,584) $ (4,916)
Interest expense (843)
-------------
Loss before taxes (5,759)
Income taxes (3,098)
-------------
Net loss $ (8,857)
=============
Depreciation and amortization $ 276 $ 258 $ 74 $ 53 $ 546 $ 1,207
Segment assets $ 8,621 $ 5,118 -- -- $ 2,460 $ 16,199
Capital expenditures $ 7 $ 145 $ 16 $ 14 $ 5 $ 187
============================================================================================================================
</TABLE>


(a) OTI was formed in fiscal 1999; the loss in equity affiliate relates to -
OTI's ownership share of New Heights loss from December 1998 to February
1999.

(b) Corporate segment assets are primarily goodwill associated with the
acquisition of Dowling's

(c) In fiscal 1998, SCPI sold its warehouse facility in Pittsburgh,
Pennsylvania and recorded a gain of $1.8 million on the sale. SCPI moved
its operations to a newer, leased facility in McKeesport, Pennsylvania.

(d) H&H and Puma were sold in fiscal 1998 and were reflected as assets held for
sale at the end of fiscal 1997. Fiscal 1997 results reflect a charge of
$3.5 million primarily from the write-off of goodwill associated with the
two subsidiary disposals.

12. COMMITMENTS AND CONTINGENCIES

SCPI has employment agreements with two senior executives that provide
termination rights in the event of a change in control of SCPI, as defined. The
rights include payments ranging from twelve to twenty-four months of the
executives' base salaries, along with continuation of benefits and certain other
payments to each




-F17-
54

executive. Each agreement also provides for substantially the same provisions in
the event that the executive's employment were to be terminated by SCPI without
cause. The agreements were extended in August 1996 on a year to year basis, and
will continue under the same terms unless a notice of non-renewal is given by
either party 90 days prior to the anniversary date of such renewal or unless
replaced by a new agreement. In fiscal 1999, one SCPI executive entered into a
new employment agreement which provided for termination rights similar to those
described above.

In fiscal 1996, Oakhurst entered into employment agreements with
certain senior executives of Dowling's that provide for certain termination
rights in the event that the executive's employment were to be terminated by
Oakhurst without cause. The employment agreements expire in February 2001.

In December 1998, Oakhurst entered into employment agreements with two
senior executives of Oakhurst that provide for certain termination rights in the
event that the executive's employment were to be terminated by Oakhurst without
cause. The employment agreements expire in February 2001.

Also in December 1998, OTI entered into employment agreements with two
senior executives of OTI that provide for certain termination rights in the
event that the executive's employment were to be terminated by OTI without
cause. The employment agreements expire in February 2001.

In December 1998 the Company's subsidiary, OTI, entered into an
Investment Agreement with New Heights pursuant to which OTI agreed to fund
defined capital expenditures, permitting costs, start-up losses and working
capital of the New Heights waste-to-energy facility in Ford Heights, Illinois,
and to receive in return a 50% equity interest in New Heights. The funding
requirements are specified in a Business Plan that provides for three phases.
Phase One of the Business Plan provides for the removal of approximately 70,000
tons of scrap tires from the New Heights site and the establishment of a crumb
rubber processing facility, and also includes the obligation to establish a
waste paper recycling facility. The funding requirement for Phase One is at
least $4.5 million and not more than $8.5 million. OTI is required to use its
best efforts to implement Phase Two of the Business Plan, subject to approval of
the New Heights Board. Phase Two provides for the permitting and start-up of
waste-to-energy operations, and requires an investment (including the Phase One
investment) of at least $8.5 million and not more than $13.5 million. Phase
Three of the Business Plan provides for the building of an environmental campus
at New Heights, requiring funding of at least $12 million and not more than $17
million (including the Phase One and Two investments). Subject to the
satisfaction of certain conditions precedent (including the obtaining of
permits) if the specified investments are not made by OTI within the time
periods required by the Business Plan, amounts available to Oakhurst under the
KTI Loan may be reduced, and OTI's 50% equity interest in New Heights may be
reduced.

In January 1999, OTI acquired an equity interest of approximately 7% in
Sterling at a cost of $1.35 million, and acquired $1.35 million of Sterling's
convertible subordinated notes. Sterling is a Texas-based pipe laying and road
building contractor. Pursuant to the terms of such acquisition, the original
shareholders of Sterling may require OTI to acquire a further approximate 7%
equity interest at a cost of $1.35 million, upon the achievement of defined
growth objectives. If such objectives are not achieved, OTI may nevertheless
acquire such additional equity shares, at its discretion.

Management is unaware of any other significant contingencies.

13. NOTE RECEIVABLE

As part of OTI's investment in Sterling, OTI acquired $1.35 million of
Sterling's convertible subordinated notes. The note receivable bears interest at
the rate of 8%, payable quarterly, and is due in its entirety on December 31,
2005.



-F18-
55


The note is convertible into shares of common stock of Sterling, at any
time at the option of OTI.

14. ACQUISITIONS

On March 28, 1996, Dowling's acquired all of the outstanding capital stock
of G&O, a radiator distributor based in Philadelphia, Pennsylvania. The purchase
price of approximately $210,000 consisted of $105,000 in cash, with the balance
in the form of a note payable to the seller. The note carried interest at 7% and
was paid in full on the first anniversary of the acquisition date, together with
interest thereon. The seller continues with G&O under a four year employment
agreement.

In connection with the acquisition, Dowling's entered into a
non-competition agreement with the seller that provided for aggregate payments
of $315,000 over a three-year period that began in March 1996 and for payments
of 7.5% of the defined profits of G&O for the first four years of ownership. The
value of the non-competition agreement has been discounted using an imputed
interest rate of 9.75% and the related asset is being amortized over the life of
the agreement, which is ten years.

The acquisition was accounted for using the purchase method of accounting.
In connection with the acquisition, assets were acquired and liabilities were
assumed as follows (in thousands):

<TABLE>

<S> <C>
Fair value of assets acquired......................... $279
Liabilities assumed................................... 67
-----
Net assets acquired................................ $ 212
=====
</TABLE>

15. CORPORATE REORGANIZATION

Under the 1991 merger (see Note 1) SCPI was required for a period of
five years following the merger to issue to Oakhurst or cancel such number of
shares of Series A Preferred Stock and/or common stock as were necessary, in
accordance with periodic determinations, to maintain Oakhurst's aggregate stock
ownership of SCPI at 90%. Revaluations of SCPI required subsequent to fiscal
1994 have not yet been completed. Management expects that such revaluations,
when complete, will result in a cumulative decrease in the valuation of SCPI and
that additional Series A Preferred shares outstanding and related dividends may
be canceled once the valuations are completed.

During fiscal 1993, the cumulative dividends on SCPI's Series A
Preferred Stock exceeded SCPI's net income for that year, thus creating a loss
attributable to SCPI's common stockholders in excess of Oakhurst's minority
interest and, accordingly, Oakhurst reduced to zero the minority interest
liability related to SCPI. At such time as SCPI's cumulative net income
attributable to common stockholders from the effective date of the merger
exceeds the cumulative Series A Preferred Stock dividends in arrears, Oakhurst
will again reflect the appropriate minority interest liability.

16. RELATED PARTY TRANSACTIONS

In fiscal 1994, H&H entered into a seven-year lease with Harold
Garfinkel, the President and former owner of H&H, for the principal property
from which it conducted its business. The purchaser of H&H assumed all future
obligations under the lease effective as of July 1998. The lease required annual
lease payments of $144,000. H&H paid Mr. Garfinkel $48,000 and $144,000 in
fiscal 1998 and 1997 respectively, under this lease.


In fiscal 1995, Puma entered into a six-year lease with Anthony Puma,
the former Chairman of Puma, and until January 1999, a director of Oakhurst, for
the facility from which it conducted its business. The purchaser of Puma assumed
all future obligations under the lease effective as of May 1998. The lease
required minimum




-F19-
56




in full on the first anniversary of the acquisition date, together with interest
thereon. The seller continues with G&O under a four year employment agreement.

In connection with the acquisition, Dowling's entered into a
non-competition agreement with the seller that provided for aggregate payments
of $315,000 over a three-year period that began in March 1996 and for payments
of 7.5% of the defined profits of G&O for the first four years of ownership. The
value of the non-competition agreement has been discounted using an imputed
interest rate of 9.75% and the related asset is being amortized over the life of
the agreement, which is ten years.

The acquisition was accounted for using the purchase method of accounting.
In connection with the acquisition, assets were acquired and liabilities were
assumed as follows (in thousands):

<TABLE>

<S> <C>
Fair value of assets acquired......................... $279
Liabilities assumed................................... 67
-----
Net assets acquired................................ $ 212
=====
</TABLE>

15. CORPORATE REORGANIZATION

Under the 1991 merger (see Note 1) SCPI was required for a period of
five years following the merger to issue to Oakhurst or cancel such number of
shares of Series A Preferred Stock and/or common stock as were necessary, in
accordance with periodic determinations, to maintain Oakhurst's aggregate stock
ownership of SCPI at 90%. Revaluations of SCPI required subsequent to fiscal
1994 have not yet been completed. Management expects that such revaluations,
when complete, will result in a cumulative decrease in the valuation of SCPI and
that additional Series A Preferred shares outstanding and related dividends may
be canceled once the valuations are completed.

During fiscal 1993, the cumulative dividends on SCPI's Series A
Preferred Stock exceeded SCPI's net income for that year, thus creating a loss
attributable to SCPI's common stockholders in excess of Oakhurst's minority
interest and, accordingly, Oakhurst reduced to zero the minority interest
liability related to SCPI. At such time as SCPI's cumulative net income
attributable to common stockholders from the effective date of the merger
exceeds the cumulative Series A Preferred Stock dividends in arrears, Oakhurst
will again reflect the appropriate minority interest liability.

16. RELATED PARTY TRANSACTIONS

In fiscal 1994, H&H entered into a seven-year lease with Harold
Garfinkel, the President and former owner of H&H, for the principal property
from which it conducted its business. The purchaser of H&H assumed all future
obligations under the lease effective as of July 1998. The lease required annual
lease payments of $144,000. H&H paid Mr. Garfinkel $48,000 and $144,000 in
fiscal 1998 and 1997 respectively, under this lease.


In fiscal 1995, Puma entered into a six-year lease with Anthony Puma,
the former Chairman of Puma, and until January 1999, a director of Oakhurst, for
the facility from which it conducted its business. The purchaser of Puma assumed
all future obligations under the lease effective as of May 1998. The lease
required minimum




-F19-
57

annual lease payments of approximately $80,000. Puma paid Mr. Puma approximately
$20,000 and $80,000 in fiscal 1998 and 1997 respectively, under this lease.

Two of the Company's senior executives are principals of a private
equity advisory firm that introduced to OTI the investment in Sterling. Upon
making the investment, OTI paid the advisory firm a customary introduction fee
of $40,000 and granted the advisory firm a participation in any gain on the
eventual sale of the investment, in both cases at the same rates as paid or
granted by other investors in the transaction. A similar fee and related equity
interest will be due in the event that a further equity investment is made in
Sterling by OTI (see Note 12).





-F20-
58

SCHEDULE II

OAKHURST COMPANY, INC. AND SUBSIDIARIES
VALUATION AND QUALIFYING ACCOUNTS
(DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

- ----------------------------------------------------------------------------------------------------------------------------
COLUMN A COLUMN B COLUMN C COLUMN D COLUMN E
- ----------------------------------------------------------------------------------------------------------------------------
BALANCE AT CHARGED CHARGES TO BALANCE
BEGINNING TO COSTS OTHER ACCOUNTS DEDUCTIONS AT END
DESCRIPTION OF PERIOD AND EXPENSES - DESCRIBE - DESCRIBE OF PERIOD
============================================================================================================================

Allowance for doubtful accounts deducted
from trade accounts receivable:

Years ended:
<S> <C> <C> <C> <C> <C>
February 28, 1999..................... $ 461 101 $ - $ 174(A) $ 388
========== =========== ============ =========== ============
February 28, 1998..................... $ 555 165 $ - $ 259(A) $ 461
========== =========== ============ =========== ============
February 28, 1997..................... $ 558 102 $ - $ 105(A) $ 555
========== =========== ============ =========== ============
</TABLE>





(A) Amounts were deemed uncollectible.








-F21-
59


INDEX TO EXHIBITS


Exhibit No. Description
- ----------- -----------

2.1 Agreement and Plan of Merger dated as of May 20, 1991 (filed
as Appendix A to the Proxy Statement/Prospectus dated April
16, 1991 of the Company and Steel City Products, Inc.).

3.1 Restated and Amended Certificate of Incorporation (filed as
Exhibit 3 to the Company's Quarterly Report on Form 10-K for
the fiscal quarter ended August 31, 1996).

3.2 By-laws - as amended through January 13, 1998.

4.1 Agreement and Plan of Merger dated as of May 20, 1991 (see
Exhibit 2, above).

4.2 Certificate of Designations of Series A Junior Participating
Preferred Stock dated as of February 10, 1998 - filed as
exhibit 4.2 to company's annual report on form 10-k for the
fiscal year ended February 28, 1998.
60

/10.1 Form of Option Agreement dated August 29, 1991 with directors
and executive officers (filed as Exhibit 10(b) to the
Company's Annual report on Form 10-K for the fiscal year ended
February 29, 1992).

10.3 Purchase and Sale Agreement relating to the acquisition of
Dowling's Fleet Service Company, Inc. by Oakhurst Capital,
Inc., also containing employment agreements with Robert Keane
and Joseph Quattrochi (filed as Exhibit 10.3 to the Company's
Quarterly Report on Form 10-Q for the period ended August 27,
1994).

10.4 Lease agreements by and between James Dowling and Dowling's
Fleet Service Company, Inc. (filed as Exhibit 10.13 to the
Company's Annual Report on Form 10-K for the fiscal year ended
February 28, 1995).

/10.5 The 1994 Omnibus Stock Plan with form of option agreement
(filed as Exhibit 10.13 to the Company's Annual Report on Form
10-K for the fiscal year ended February 28, 1995).

/10.6 The 1994 Non-Employee director Stock Option Plan with form of
option agreement (filed as Exhibit 10.13 to the Company's
Annual Report on Form 10-K for the fiscal year ended February
28, 1995).

10.7 Loan and Security Agreement; Schedule to Loan and Security
Agreement; Secured Promissory Note with FINOVA Capital
Corporation all dated March 28, 1996 (filed as Exhibit 10.17
to the Company's Annual Report on Form 10-K for the fiscal
year ended February 29, 1996).

10.8 Open-End Mortgage between Steel City Products, Inc. and FINOVA
Capital Corporation dated March 28, 1996 (filed as Exhibit
10.18 to the Company's Annual Report on Form 10-K for the
fiscal year ended February 29, 1996).

10.9 Consulting Agreement with Bryanston Management, Ltd, dated as
of December 19, 1995 (filed as Exhibit 10.19 to the Company's
Annual Report on Form 10-K for the fiscal year ended February
29, 1996).

/10.10 Employment Agreement and Form of Promissory Note between
Dowling's Fleet Service, Co., Inc. and Joseph B. Quattrochi
dated as of March 1, 1996 (filed as Exhibit 10.22 to the
Company's Annual Report on Form 10-K for the fiscal year ended
February 28, 1997).

/10.11 Employment Agreement and Form of Promissory Note between
Dowling's Fleet Service, Co., Inc. and Robert M. Keane dated
as of March 1, 1996 (filed as Exhibit 10.23 to the Company's
Annual Report on Form 10-K for the fiscal year ended February
28, 1997).

10.13 Non-Competition Agreement between G&O Sales Company and Arthur
Gruber dated as of March 12, 1996 (filed as Exhibit 10.25 to
the Company's Annual Report on Form 10-K for the fiscal year
ended February 28, 1997).

/10.14 Amendment to Consulting Agreement and Amended Non-Qualified
Stock Option Agreement between Mark Auerbach and Oakhurst
Company, Inc. dated as of October 1, 1996 (filed as Exhibit
10.26
61

to the Company's Annual Report on Form 10-K for the fiscal
year ended February 28, 1997).

10.15 Stock Purchase and Sale Agreement between Anthony N. Puma,
Puma Products, Inc. and Oakhurst Company, Inc., dated as of
June 10, 1997 (filed as Exhibit 10.27 to the Company's Annual
Report on Form 10-K for the fiscal year ended February 28,
1997).

10.16 Stock Purchase and Sale Agreement between James Stein, H&H
Distributors, Inc. and Oakhurst Company, Inc., dated as of
July 14, 1997 (filed as Exhibit 10 to the Company's Quarterly
Report on Form 10-Q for the first quarter ended May 31, 1997).

10.17 Agreement of Sale and Purchase by and between Steel City
Products, Inc. and Bearing Service Company of Pennsylvania
dated as of August 18, 1997 (filed as Exhibit 10 to the
Company's Quarterly Report on Form 10-Q for the second quarter
ended August 31, 1997).

10.18 Second, and Third Amendments to the Loan and Security
Agreement between Oakhurst and its subsidiaries and FINOVA
Capital Corporation, dated effective June 1, 1997 and October
31, 1997, respectively. Filed as Exhibit 10.18 to Company's
annual report on Form 10-K for the fiscal year ended February
28, 1998.

10.19 Lease agreement between Regional Industrial Development
Corporation and Steel City Products, Inc. dated as of Nov. 11,
1997. Filed as Exhibit 10.19 to the Company's annual report on
Form 10-K for the fiscal year ended February 28, 1998.

10.20 Rights Agreement, dated as of December 29, 1998 between
Oakhurst Company, Inc. and American Stock Transfer and Trust
Company, including the form of Certificate of Designation, the
form of Rights Certificate and the Summary of Rights attached
thereto as Exhibits A, B and C, respectively. Filed as Exhibit
99.1 to the Company's Registration Statement on Form 8-A filed
on January 5, 1999.

*/10.21 Amendment to the 1994 Omnibus Stock Plan, amended as of
December 18, 1998

*10.22 Fourth Amendment to the Loan and Security Agreement between
Oakhurst and its subsidiaries and FINOVA Capital Corporation,
dated as of December 29, 1998.

*10.23 Investment Agreement among Oakhurst Company, Inc., Oakhurst
Technology, Inc. and KTI, Inc. dated as of December 29, 1998.

*10.24 Intercreditor Agreement among Oakhurst Company, Inc., KTI,
Inc. and FINOVA Capital Corporation dated December 29, 1998.

*10.25 Stock Purchase and Investment Agreement between Oakhurst
Technology, Inc. and Sterling Construction Company dated as of
January 19, 1999.

*10.26 Note Purchase Agreement between Sterling Construction Company
and Oakhurst Technology, Inc. dated as of January 19, 1999.

*/10.27 Employment agreement between Oakhurst Company, Inc. and Robert
M. Davies dated as of December 29, 1998.

*/10.28 Employment agreement between Oakhurst Technology, Inc. and
Robert M. Davies dated as of December 29, 1998.
62

*/10.29 Employment agreement between Oakhurst Company, Inc. and
Maarten D. Hemsley dated as of December 18, 1998.

*/10.30 Employment agreement between Oakhurst Technology, Inc. and
Maarten D. Hemsley dated as of December 1, 1998.

*18.1 Letter regarding change in accounting principle

21 Subsidiaries at February 28, 1999:
Steel City Products, Inc. - Delaware
Dowling's Fleet Service Co., Inc. - New York
Oakhurst Management Corporation - Texas
Oakhurst Technology, Inc - Delaware

*23 Consent of Deloitte & Touche LLP.

*27 Financial Data Schedule (EDGAR transmission only).

*27.1 Restated Financial Data Schedule for the quarter ended
November 30, 1998 (filed as exhibit #27 to the Company's Form
10-Q for the quarter ended November 30, 1998) (EDGAR
transmission only).

*27.2 Restated Financial Data Schedule for the quarter ended August
31, 1998 (filed as exhibit #27 to the Company's Form 10-Q for
the quarter ended August 31, 1998) (EDGAR transmission only).

*27.3 Restated Financial Data Schedule for the quarter ended May 31,
1998 (filed as exhibit #27 to the Company's Form 10-Q for the
quarter ended May 31, 1998) (EDGAR transmission only).

*27.4 Restated Financial Data Schedule for the year ended February
28, 1998 (filed as exhibit #27 to the Company's Form 10-K for
the year ended February 28, 1998) (EDGAR transmission only).

*27.5 Restated Financial Data Schedule for the quarter ended
November 30, 1997 (filed as exhibit #27 to the Company's Form
10-Q for the quarter ended November 30, 1997) (EDGAR
transmission only).

*27.6 Restated Financial Data Schedule for the quarter ended August
31, 1997 (filed as exhibit #27 to the Company's Form 10-Q for
the quarter ended August 31, 1997) (EDGAR transmission only).

*27.7 Restated Financial Data Schedule for the quarter ended May 31,
1997 (filed as exhibit #27 to the Company's Form 10-Q for the
quarter ended May 31, 1997) (EDGAR transmission only).

*27.8 Restated Financial Data Schedule for the year ended February
28, 1997 (filed as exhibit #27 to the Company's Form 10-K for
the year ended February 28, 1997) (EDGAR transmission only).




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

/ Management contract or compensatory plan or arrangement.

*filed herewith