SECURITIES AND EXCHANGE COMMISSION 
                          WASHINGTON, D.C. 20549 

                                ---------- 

                                 FORM 10-K 

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

                        FOR THE FISCAL YEAR ENDED JULY 30, 1995 

                                       OR 

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

          FOR THE TRANSITION PERIOD FROM           TO          . 

                         COMMISSION FILE NUMBER 1-9411 

                                   ---------- 

                               BAILEY CORPORATION 
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER) 

                                   ---------- 

             DELAWARE                                    13-3229215 
 (STATE OR OTHER JURISDICTION OF                      (I.R.S. EMPLOYER 
  INCORPORATION OR ORGANIZATION)                   IDENTIFICATION NUMBER) 


                               700 LAFAYETTE ROAD 
                                  P.O. BOX 307 
                         SEABROOK, NEW HAMPSHIRE 03874 
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES, INCLUDING ZIP CODE) 

                                   ---------- 

                                 (603) 474-3011 
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE) 

                                   ---------- 

          SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT: 

                                               NAME OF EACH EXCHANGE 
       TITLE OF CLASS                           ON WHICH REGISTERED 
COMMON STOCK, $.10 PAR VALUE               NASDAQ NATIONAL MARKET SYSTEM 

          SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT: 
                                      NONE 

                                   ---------- 

    INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL RE- 
PORTS REQUIRED TO BE FILED BY SECTION 13 OR 15(D) OF THE SECURITIES EX- 
CHANGE ACT OF 1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PE- 
RIOD 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 [ ] 

    State the aggregate market value of the voting stock held by non- 
affiliates of the registrant: $18,790,283.75 (based upon the closing bid 
price of the stock of NASDAQ-National Market System on October 23, 1995). 

    Indicate the number of shares outstanding of each of the issuer's 
classes of common stock, as of the latest practicable date. 

                                           NUMBER OF SHARES OUTSTANDING 
     TITLE OF EACH CLASS                       AT OCTOBER 23, 1995 
COMMON STOCK, $.10 PAR VALUE                         5,353,558 

                                   ---------- 

    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 CON- 
TAINED, TO THE BEST OF REGISTRANT'S KNOWLEDGE, IN DEFINITIVE PROXY OR IN- 
FORMATION STATEMENTS INCORPORATED BY REFERENCE IN PART III OF THIS FORM 
10-K OR ANY AMENDMENT TO THIS FORM 10-K. [X] 

                                  PART I 

ITEM 1. BUSINESS 

I. GENERAL 

    Bailey Corporation (the "Company") is a manufacturer of molded and 
painted plastic exterior components for North American original equipment 
manufacturers ("OEMs") of cars, light trucks, sport utility vehicles and 
mini-vans. The Company has experienced significant sales growth since fis- 
cal 1991 through expansion of its product line by working closely with 
customers in the development of new components, the redesign of existing 
components and through significant acquisitions in fiscal 1992, 1993 and 
1994. 

    In June 1992 the Company acquired the assets and business of Trans- 
plastics, Inc. (the "Conneaut Acquisition"); in July 1993 the Company ac- 
quired the assets and business of Contour Technologies ("Contour"), a di- 
vision of The Boler Company. ("Boler"); and effective July 31, 1994, the 
Company acquired the assets and business of Premix/E.M.S. Inc. (the "Pre- 
mix/EMS Acquisition"). 

    The Company's products ("components") include grille opening panels 
and reinforcements, bumper covers, body side moldings and claddings, fair- 
ings, fender extensions, wheel lips, spoilers and, as a result of the Pre- 
mix/EMS Acquisition, molded bumper beams and larger body panels such as 
hoods, sunroofs, doors and liftgates. 

    The Company is generally selected to supply a component two to four 
years in advance of production. Once selected, the Company usually sup- 
plies the component on a sole source basis for the life of a vehicle 
model, which has typically ranged from three to four years for cars and 
seven to ten years for light trucks, sport utility vehicles, and mini- 
vans. 

    The Company's business strategy is to capitalize on trends in the au- 
tomotive industry including (i) increased use of a variety of plastic com- 
ponents to reduce vehicle weight and cost, (ii) increased outsourcing by 
OEMs of component engineering and design, and (iii) efforts by OEMs to re- 
duce the number of their component suppliers. These trends are increasing 
competitive pressures on many smaller companies that do not possess a full 
range of manufacturing, engineering, and design capabilities. The Compa- 
ny's response to these trends has been to place emphasis on efforts to 
achieve internal growth and to pursue its acquisition strategy. 

II. THE NORTH AMERICAN AUTOMOBILE INDUSTRY 

    The North American OEM supply industry with regard to passenger cars 
and light trucks is composed of two distinct markets, the original equip- 
ment market and the service market. The Company's sales of components into 
the original equipment market are made to OEMs for the use on new vehicles 
and its sales to the service market are made to OEMs for resale to their 
dealers as replacement components. For fiscal year 1995, most of the Com- 
pany's sales were to the original equipment market. Industry factors which 
affect the Company's current and future competitiveness, as well as its 
growth and performance, include trends in the automotive market, changing 
policies of OEMs with respect to suppliers, and developments in technology 
and materials. 

 TRENDS IN THE AUTOMOTIVE MARKET 

    The overall market for cars, light trucks, sport utility vehicles, and 
mini-vans in North America is large and cyclical, and considerable growth 
or decline routinely occurs within specific vehicle model lines. In par- 
ticular, light truck, sport utility vehicle, and mini-van sales have grown 
rapidly. The Company's components for Ford's F-Series trucks, Ranger pick- 
up truck, the Explorer, the Mercury Villager van, and the Nissan Quest van 
are examples of this trend. The Company believes it will continue to be 
well positioned as a supplier of components to OEMs in this high-growth 
market. 

 CHANGING POLICIES REGARDING SUPPLIERS 

    Certain developments have substantially altered the competitive envi- 
ronment for OEM suppliers, including increased outsourcing by OEMs of com- 
ponent engineering and design and efforts by OEMs to reduce the number of 
their component suppliers. 

    Outsourcing. Outsourcing by OEMs provides a major source of potential 
growth for component suppliers. Domestic OEMs are continuing to increase 
outsourcing to qualified suppliers for the manufacture, engineering, and 
design of plastic components. OEMs benefit from such outsourcing because 
outside suppliers generally have significantly lower cost structures than 
the OEM divisions which would otherwise supply the components. 

    Reduction of Supplier Base; Competitive Selection Process. Starting in 
the 1980's, North American OEMs began to reduce the number of suppliers 
from whom they purchased components, granting long-term sole source agree- 
ments to a limited number of suppliers. This reduction is one of a number 
of strategies OEMs initiated to control vehicle costs. The criteria for 
selection and retention as a supplier now include not only cost, quality, 
and responsiveness, but also certain full-service capabilities including, 
among others, engineering and design. See "Business Strategy -- Engineer- 
ing and Design Capability." 

    Competition for business within the Company's industry generally con- 
sists of a competitive selection process in which the OEM approaches one 
or a few suppliers for an intended component with a conceptual design of 
the component and target pricing. After discussions with each potential 
supplier concerning its ability to manufacture, engineer, and design the 
component, the OEM selects one supplier to work in conjunction with the 
OEM's design team to design and develop a component which will satisfy the 
OEM's quality standards and target pricing. OEMs also have rigorous pro- 
grams for evaluating and rating suppliers, which encompass quality, cost 
control, reliability of delivery, new technology implementation, and over- 
all management. 

 USE OF PLASTICS 

The combined pressures of cost reduction and fuel economy have caused 
OEMs to concentrate on developing and employing lower cost, lighter mate- 
rials. As a result, plastic content in cars, light trucks, sport utility 
vehicles, and mini-vans has increased significantly. Plastics are now com- 
monly used in such structural components as grille opening reinforcements 
and in such nonstructural components as exterior and interior trim, door 
panels, instrument panels, grilles, bumpers, duct systems, tail lights, 
and fluid reservoirs. Increasingly, automobile content requires large 
plastic injection molded assemblies for both the exterior and interior. 
Moreover, further advances in molding and painting technologies are im- 
proving the performance and appearance of molded plastic components. The 
Company believes that use of plastics for exterior trim and other exterior 
applications will continue to increase. 

III. BUSINESS STRATEGY 

    The Company's business strategy is to supply an increasing number of 
components for new vehicles manufactured by its existing OEM customers as 
well as to expand its OEM customer base. The Company believes a principal 
source for continued growth and increased market share lies in capitaliz- 
ing on its engineering and design capabilities and its status as a manu- 
facturer of high quality components for North American OEMs. To pursue its 
growth objective, the Company follows a business strategy based upon the 
following elements. 

 HIGH QUALITY PRODUCTS 

    The Company emphasizes the importance of product quality to all of its 
employees and provides ongoing training in its quality assurance methods. 
The Company has made substantial investments in advanced design equipment, 
machinery, and production techniques. The Company uses advanced testing 
equipment and methods including Statistical Process Control ("SPC") to 
continue to improve quality standards across all product lines. SPC is a 
quality assurance method developed to avoid producing defective products 
by monitoring key stages of the manufacturing process to identify and cor- 
rect deviations from established manufacturing process parameters, rather 
than merely testing for defects at the end of production. 

 ENGINEERING AND DESIGN CAPABILITY 

    In the past several years, the Company has increased its commitment to 
component engineering and design in response to the evolving purchasing 
policies of Ford and, to a lesser degree, other North American OEMs. These 
OEMs have focused increasingly on shortening design cycles and reducing 
design and production costs, and have involved component suppliers earlier 
in the process of designing a vehicle. The Company has invested substan- 
tial resources in developing engineering and design capabilities to meet 
these new demands, including expanding its Dearborn, Michigan, design cen- 
ter where the Company's sales professionals and engineers provide sophis- 
ticated engineering and design services to its customers from the clay 
model stage of the design process through actual component manufacture. 

 RELIABLE AND TIMELY DELIVERY 

    As OEMs have moved to just-in-time inventory management, the timeli- 
ness and reliability of shipments by their suppliers have become increas- 
ingly important. The Company believes it has established a reputation as a 
highly reliable and timely supplier able to meet its customers' demanding 
delivery requirements. 

 STRATEGIC ACQUISITIONS 

    Increased outsourcing by OEMs of component engineering and design and 
efforts by OEMs to reduce the number of their component suppliers have in- 
creased competitive pressures for many smaller companies that do not pos- 
sess a full range of manufacturing, engineering, and design capabilities. 
Although not competitive as stand-alone operations, certain of these 
smaller companies could, if combined with the Company, enhance the overall 
competitiveness of the Company. The Company intends to continue to con- 
sider acquisitions of companies which will further the Company's objec- 
tives of broadening its product line, establishing or expanding relation- 
ships with additional OEMs and expanding the Company's manufacturing capa- 
bilities. 

IV. PRODUCTS AND CUSTOMERS 

    The Company produces injection and compression molded exterior plastic 
components for North American OEMs of cars, light trucks, sport utility 
vehicles, and mini-vans. The Company's products must meet or exceed the 
increasingly exacting color, weatherability, and durability standards set 
by its customers. The Company believes that its success in being selected 
as a supplier is a result of, among other things, its ability to manufac- 
ture, engineer, and design high quality components. The Company's primary 
products include grille opening panels and reinforcements, bumper covers, 
body side moldings and claddings, fairings, fender extenders, wheel lips, 
spoilers, molded bumper beams and larger body panels such as hoods, sun- 
roofs, doors and liftgates. 

V. SERVICE MARKET 

    The service market consists of components manufactured for sale by 
OEMs to their dealers as replacement components. Prior to the Conneaut Ac- 
quisition, the Company only manufactured a given component for the service 
market if it had previously manufactured that component for the original 
equipment market. With the Conneaut Acquisition, the Company now manufac- 
tures certain components for the service market which it had not previ- 
ously manufactured for the original equipment market. 

VI. ENGINEERING, DESIGN, AND MARKETING 

    The Company's sales of molded plastic components have grown, in part, 
as a result of increased outsourcing by OEMs of component engineering and 
design. In recent years, the Company has significantly expanded its capa- 
bilities for providing complete engineering and design services to support 
its product line. Because molded plastic components must be designed at an 
early stage of the model development cycle, the Company is increasingly 
given the opportunity to participate earlier in the product planning pro- 
cess. This has resulted in opportunities to identify a broader range of 
components which could be manufactured by the Company. 

    Sales of the Company's products are generally made directly by the 
Company's sales and engineering staff headquartered in Dearborn, Michigan. 
In addition, sales to certain customers are made via a sales representa- 
tive organization. The Company also has field representatives at Ford's 
manufacturing plants in Atlanta, Georgia; Avon Lake, Ohio; Chicago, Illi- 
nois; Dearborn, Michigan; Kansas City, Missouri; and Louisville, Kentucky. 

VII. MANUFACTURING 

The Company's manufacturing facilities are as follows: 



               LOCATION                      OPERATIONS 
                            
          Seabrook, NH         Molding, Painting and Secondary or 
                                Assembly Departments 
          Conneaut, OH         Molding, Painting and Secondary or 
                                Assembly Departments 
          Hillsdale, MI        Molding, Painting and Secondary or 
                                Assembly Departments 
          Madison, IN          Painting Department 
          Lancaster, OH        Molding, Painting and Secondary or 
                                Assembly Departments 
          Portland, IN         Molding, Painting and Secondary or 
                                Assembly Departments 
          Hartford City, IN    Molding, Painting and Secondary or 
                                Assembly Departments 


    See Item 2, "Properties." The molding departments include resin mixing 
and molding compound preparation as well as mold and tool maintenance and 
refurbishment functions. The painting departments include equipment to 
prime and finish coat the wide range of component shapes and sizes that 
make up the Company's product lines. The secondary and assembly operations 
include trimming, attachment of hardware, and various final processing ac- 
tivities. At each of the Company's plants, operations are supported by 
production planning, purchasing, manufacturing, engineering, quality as- 
surance, and human resources staff. 

VIII. RAW MATERIALS AND MATERIAL SUPPLIERS 

    The Company produces components using a variety of processes and raw 
materials. The Company's raw materials include fiberglass reinforced poly- 
ester, thermoplastic polyolefin ("TPO"), polyethylene terephthalate 
("PET"), thermoplastic polyurethane ("TPU"), a variety of compounds for 
the preparation of sheet molding compounds ("SMC"), as well as paints and 
hardware items. The Company has at least two active suppliers for each of 
the raw materials it uses and believes there is an adequate supply of 
these raw materials. 

IX. COMPETITION 

    The molded plastic exterior component industry is highly competitive. 
The Company competes with many component suppliers, several of whom are 
larger and have greater financial resources than the Company. In addition, 
the Company's OEM customers design and manufacture some components and 
could decide to increase this production, thereby reducing opportunities 
for the Company. The Company competes primarily on the basis of manufac- 
turing, engineering, and design capability, product quality, cost, deliv- 
ery, and customer service. 

X. EMPLOYEES 

    As of October 1, 1995, the Company had a total of 1,668 employees. Of 
that total 1,290 are hourly and 378 are salaried. Hourly employees at two 
of the Company's facilities (Seabrook, NH and Lancaster, OH) are covered 
by collective bargaining agreements with the UAW, which expire in 1999 and 
1997, respectively. The Company considers relations with its employees to 
be good. 

XI. ENVIRONMENTAL MATTERS 

    From time to time, the Company has been subject to claims asserted 
against it by regulatory agencies for environmental matters relating to 
the generation and disposal of hazardous substances and wastes. Some of 
these claims related to properties or business lines acquired by the Com- 
pany after a release had occurred. In each known instance, however, the 
Company believes that the claims asserted against it, or obligations in- 
curred by it, will not result in a material adverse effect upon the Compa- 
ny's financial position or results of operations. Nonetheless, there can 
be no assurance that activities at these facilities or facilities acquired 
in the future, or changes in environmental laws and regulations, will not 
result in additional environmental claims being asserted against the Com- 
pany or additional investigations or remedial actions being required. 

    The Company has been notified of its status as a potentially responsi- 
ble party ("PRP") at the ReSolve Superfund site in North Dartmouth, Massa- 
chusetts, at the Solvents Recovery Services site in Southington, Connecti- 
cut, and at the Old Southington Landfill Superfund site in Southington, 
Connecticut, at the Spectron, Inc. site in Elkton, Maryland, and at the 
Hazardous Waste Disposal Inc. site in Farmingdale, New York. At all five 
sites, the Company and all other PRPs are jointly and severally liable for 
all remediation costs under applicable hazardous waste laws. Therefore, 
the Company's proportionate share is subject to increase upon the insol- 
vency of other PRPs. 

    With respect to the ReSolve site, the Company and its immediate prede- 
cessor, USM Corporation's Bailey division (in the name of Emhart Corpora- 
tion), have been named as PRPs for wastes sent to the site during the 
1970s. Although the Company cooperated with USM in litigation against 
USM's insurers to obtain indemnification for costs incurred by the Company 
and USM at the site, the Company did not obtain any recovery in that ac- 
tion, which was recently settled. Recent estimates provided by the PRP 
group responsible for the site's remediation indicate that the Company's 
potential liability for clean-up efforts at the site is approximately 
$300,651 for which the Company is fully reserved and it has posted a let- 
ter of credit in favor of the PRP group. The assessment paid by the Com- 
pany for the fiscal period July 1, 1994 through June 30, 1995 was $32,748, 
the payment of which was charged to the previously established reserve. 
The group voted not to impose an annual assessment for the fiscal period 
extending from July 1, 1995 through June 30, 1996. The recent discovery of 
the presence of contaminants in a form not currently susceptible of short- 
term remediation, however, has created uncertainty about the future scope 
and cost of clean-up efforts at this site, and a possibility that the ul- 
timate cost of remediation may be higher than previously estimated. The 
Company is unable to predict what, if any, effect this recent discovery 
may have on the Company. 

    On June 18, 1992, the Company received notice from the Environmental 
Protection Agency (the "EPA") that it was a PRP under the federal Super- 
fund law with respect to the Solvents Recovery Services of New England 
Site in Southington, Connecticut (the "SRSNE Site"). Based upon a volumet- 
ric ranking dated July 7, 1993, the waste allocated to the Company repre- 
sents 0.11593% of the total identified waste at the SRSNE Site. Under the 
terms of a settlement with Emhart, the Company agreed to assume liability 
for wastes sent to the SRSNE Site by USM's Seabrook, New Hampshire facil- 
ity and Emhart agreed to assume liability for wastes sent by USM's Ames- 
bury, Massachusetts facility. The identified PRPs have organized a group 
to negotiate with the EPA, and the Company has joined that group. The 
group has successfully negotiated with the EPA to reduce the total esti- 
mated cost of the initial removal action at the SRSNE Site from an origi- 
nal estimate of $14 million down to a current estimate of approximately $4 
million. The total estimated cost of long-term remediation at the SRSNE 
Site is not yet known. 

    In January 1994, the Company received a Notice of Potential Liability 
for the Old Southington Landfill Superfund Site (the "OSL Site") located 
in Southington, Connecticut. The EPA alleged that because the Amesbury, 
Massachusetts facilities of USM Corporation sent spent solvents to the 
SRSNE Site for recycling prior to 1968, it was also liable for cleanup of 
the OSL Site because still bottoms and other waste from the SRSNE Site had 
been disposed of at the OSL Site. Both the Company and USM/Emhart received 
notices of liability for the share of OSL Site costs allocated to USM Cor- 
poration (Amesbury, Massachusetts). The Company and Emhart entered into a 
settlement agreement under which Emhart will assume sole responsibility 
for all cleanup costs, imposed by the EPA, arising out of the alleged lia- 
bilities of USM Corporation's Bailey division (Amesbury, Massachusetts) 
for the OSL Site. 

    In June 1989, the EPA notified the Company that it was a PRP under the 
federal Superfund law for the Spectron, Inc. site located in Elkton, Mary- 
land. A group of PRPs ("Steering Committee") entered into an agreement 
with the EPA to fund and conduct a $2.8 million emergency response action 
to remove stored wastes at the site. The Steering Committee also entered 
into a separate agreement to pay the government's past costs associated 
with the site, approximately $635,000. There are several thousand PRPs at 
this site, with most being small generators with low dollar exposure. In 
December 1989, nearly 800 entities, including the Company, that sent small 
quantities of waste to the site participated on a cash-out basis in the 
settlement for past costs and the removal action, and the Company's allo- 
cated share was $8,061.90. Participation in the cash-out settlement gives 
the Company protection against contribution claims from third parties for 
the first phase of the site cleanup ("Phase I"). 

    In August 1990, a separate PRP group ("Phase II PRP Group") was formed 
and negotiated an agreement with the EPA to remediate contaminated seeps 
on the site and perform a limited privately-funded remedial investigation/
feasibility study for the site (the so-called Phase II activities). The 
Company was not asked to join the Phase II PRP Group because that group 
determined that the companies that paid for Phase I of the cleanup (the 
so-called "Spectron customers" because they sent their waste to the site 
primarily during the time period when it was owned and operated by Spec- 
tron, Inc.) would not be asked to make any financial contributions toward 
Phase II until the Galaxy customers (so-called because they did business 
with the site during the time period when it was owned by the Galaxy com- 
pany) have paid out an amount per gallon equal to that paid by the Spec- 
tron parties. An additional investigation was conducted as part of the 
Phase II activities to determine the nature and extent of a new form of 
contamination discovered on the site; additional design work will be com- 
menced soon. 

    In October 1995, the Company received a notice from the EPA that it 
was a PRP that has liability for conducting a Remedial Investigation/Fea- 
sibility Study ("RI/FS") at the Spectron site. The Company has sixty days 
in which to decide whether to participate with a group of other PRPs in 
making a good faith offer to the EPA for performance of the RI/FS. In con- 
nection with this, the Company may have an opportunity to enter into a de 
minimis party cash out settlement with the EPA and the other PRPs. No es- 
timate can be made at this time as to the amount of the Company's liabil- 
ity at the Spectron site. 

    In 1995, the New York Department of Environmental Conservation ("DEC") 
notified the Company that it was named a responsible party under the Envi- 
ronmental Conservation Law of the State of New York with respect to the 
Hazardous Waste Disposal, Inc. site located in Farmingdale, New York. The 
site was allegedly used to store, treat and dispose of hazardous and toxic 
materials between 1979 and 1981. Various investigations have been under- 
taken to date. DEC is looking to the named parties to perform a Remedial 
Investigation/Feasibility Study and then a cleanup of the site as war- 
ranted. The scope of the ultimate cleanup may depend, in large part, on 
whether the site is viewed as a source of contamination of the nearby 
Fairchild Republic Site. At this time, two hazardous waste manifests have 
been produced by DEC which suggest that USM Corporation's Bailey division 
(Seabrook, New Hampshire) shipped two-55 gallon drums of polyol to the 
site in January 1981. Based on available information, the Company's in- 
volvement at the site appears to be de minimis. Additional investigations 
have been undertaken to determine: (1) whether there are any other enti- 
ties that shipped wastes to the site between 1979 and 1981; and (2) 
whether any of the named parties actually shipped more than was originally 
attributed to them. The results to date do not suggest that the Company's 
ranking at the site will change significantly. The Company has demanded 
that Emhart Corporation assume the defense of this claim. Emhart Corpora- 
tion has taken the Company's demand for defense and indemnification under 
advisement. In doing so, Emhart Corporation has taken the position that it 
did not receive "prompt written notice" of the claim. 

    The Company also faces the possibility of liability if it is deemed a 
successor to TransPlastics with respect to wastes generated and disposed 
of by TransPlastics when it owned the Conneaut property. TransPlastics has 
been identified as a PRP at the Millcreek site in Millcreek Township, 
Pennsylvania, and at the New Lyme site located in Dodgeville, Ashtabula 
County, Ohio, two sites currently undergoing remediation. TransPlastics 
also received notice of a potential third party claim in connection with 
the Huth Oil Site in Cleveland, Ohio. The Company did not agree to assume 
any environmental liabilities of TransPlastics and no claim has been as- 
serted against the Company in connection with those liabilities. Further, 
under the terms of the Conneaut Acquisition agreement, TransPlastics and 
its parent companies must indemnify the Company and BTP for any liability 
arising out of any such claim. Nevertheless, there can be no assurance 
that TransPlastics and its parent companies will have sufficient assets to 
satisfy the Company's potential liability for the remediation and any dam- 
ages to third parties caused by the contamination. 

    The Company also faces potential liability in connection with the Con- 
tour Acquisition. An environmental site assessment completed by Boler de- 
termined that the ground water at the Contour facility in Hillsdale, Mich- 
igan, was contaminated with chlorinated solvents as a result of past site 
activities. The ground water contamination plume has migrated onto adja- 
cent properties. In addition, Contour is listed as a PRP for a number of 
off-site disposal locations. The Contour Acquisition Purchase and Sale 
Agreement, however, requires Boler to indemnify the Company for any envi- 
ronmental liabilities which arise in connection with use of the property 
prior to closing. In addition, Boler has executed a remediation agreement 
in which it agreed to remediate, at its own expense, the identified ground 
water contamination at the Hillsdale, Michigan, facility. If Boler has in- 
sufficient resources to complete remediation of any contamination for 
which it has indemnified the Company or otherwise becomes insolvent, the 
Company could incur successor liability for the costs of remediation and 
any damages to third parties. 

    The Company also has potential liability in connection with contamina- 
tion at certain property in Cuba, Missouri, which had been leased by the 
Company from 1985 to 1992. The landlord has undertaken to remediate this 
property at its own expense. The Company has negotiated the termination of 
all obligations of the Company with respect to the lease. 

    As a result of the environmental investigation conducted as part of 
its due diligence during the acquisition of the three Premix/E.M.S. Inc. 
facilities, the Company identified a number of environmental concerns. 
Premix/E.M.S. Inc., as part of the acquisition agreement, agreed to pursue 
and address these concerns, most of which it has completed. Pursuant to 
the acquisition agreement, the Company performed certain post-acquisition 
investigations which appeared to confirm the presence of subsurface con- 
tamination, of which it has informed Premix/E.M.S. Inc. Under the acquisi- 
tion agreement, Premix/E.M.S. Inc. is obligated to undertake necessary re- 
mediation of this problem, if in fact any is required. Premix/E.M.S. Inc. 
has entered into an Environmental Indemnification Agreement for the bene- 
fit of the Company and has granted to the Company certain limited rights 
of offset against the Convertible Debenture. The shareholders of Premix- 
/E.M.S. Inc. have also severally undertaken to reimburse the Company in 
certain limited circumstances, to the extent of distributions received by 
them from Premix/E.M.S. Inc., and to the extent that Premix/E.M.S. Inc. 
does not directly satisfy its indemnification obligations. 

ITEM 2. PROPERTIES 

    The Company's manufacturing operations are performed at seven plants 
located in Seabrook, New Hampshire; Conneaut, Ohio; Hillsdale, Michigan; 
Madison, Indiana; Lancaster, Ohio; Hartford City, Indiana; and Portland, 
Indiana. The Seabrook plant is owned by the Company and consists of an ap- 
proximately 390,000 square foot building. The Company's executive offices 
are located in the Seabrook plant. The Conneaut plant is leased by the 
Company and consists of an approximately 183,000 square foot building. The 
Hillsdale plant is owned by the Company and consists of an approximately 
119,000 square foot building. The Madison plant is owned by the Company 
and consists of a 71,000 square foot building. The Lancaster plant is 
owned by the Company and consists of an approximately 156,000 square foot 
building. The Hartford City plant is owned by the Company and consists of 
an approximately 116,000 square foot building. The Portland plant is owned 
by the Company and consists of an approximately 120,000 square foot build- 
ing. The Dearborn engineering and design center is leased by the Company 
and consists of approximately 9,500 square feet of office space. 

    The Company believes that its facilities and equipment are in good 
condition and, including planned additions to and refurbishment of machin- 
ery and equipment, its existing facilities will be adequate for the fore- 
seeable future. 

ITEM 3. LEGAL PROCEEDINGS 

    Other than the matters set forth in Item 2, Section XI ("Environmental 
Matters") above, the following is the only material pending legal proceed- 
ing to which the Company is a party or as to which any of its property is 
subject. 

 SUNA ET AL. V. BAILEY CORPORATION 

    On June 2, 1994, the Company was served with a summons and complaint 
with respect to Vicki Match Suna and Lori Rosen v. Bailey Corporation, a 
purported class action suit brought in the United States District Court 
for the District of New Hampshire. The complaint alleged that the Company 
violated Rule 10b-5 of the Securities Exchange Act of 1934 by a purported 
dissemination of misleading information as to its financial position in 
connection with the purchase and sale of its securities. The Company was 
successful in having the complaint dismissed, and also in rebuffing the 
plaintiffs' attempt to file an amended complaint. The Court allowed the 
plaintiffs to make one more attempt, however, and on September 1, 1995 a 
second amended complaint was filed. The Company intends to move to dismiss 
this complaint also and the action in its entirety. If this effort is un- 
successful, the Company intends vigorously to assert defenses which it be- 
lieves to be meritorious. The complaint does not specify an amount of dam- 
ages and the proceeding is still in its infancy. The extent of any expo- 
sure of the Company, therefore, cannot be determined at this time. 

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

    None. 

                                  PART II 

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

    The Common Stock has been quoted on the NASDAQ-National Market System 
("NASDAQ- NMS") under the trading symbol "BAIB" since July 1, 1993. Prior 
to that time, the Common Stock was quoted on the NASDAQ-Small Cap Market 
and traded on the Boston Stock Exchange. 

The following table sets forth, on a fiscal quarterly basis, the high 
and low closing sale price for the period from the beginning of the fiscal 
quarter ended October 30, 1993 through the close of fiscal year 1995 on 
NASDAQ-NMS: 




                                                      HIGH              LOW 
                                                                
FISCAL 1995 
First Quarter Ended October 30, 1994                 $ 7 3/4          $ 5 3/4 
Second Quarter Ended January 29, 1995                  9                6 3/4 
Third Quarter Ended April 30, 1995                     7 3/4            5 7/8 
Fourth Quarter Ended July 30, 1995                     7 5/8            4 1/2 

FISCAL 1994 
First Quarter Ended October 30, 1993                 $13 3/4          $10 1/2 
Second Quarter Ended January 29, 1994                 16 1/2           11 1/2 
Third Quarter Ended April 30, 1994                    15 7/8            9 
Fourth Quarter Ended July 31, 1994                    11                5 1/4 


    As of October 23, 1995, there were 563 record holders of Common Stock. 

    The Company has never paid cash dividends on the Common Stock. The 
Company intends to retain all earnings for general corporate purposes and 
does not anticipate paying cash dividends on the Common Stock in the fore- 
seeable future. The Company's credit agreement with its principal bank 
lender does not permit the payment of cash dividends on the capital stock 
of the Company without the lender's prior consent. 

ITEM 6. SELECTED FINANCIAL DATA 

                    BAILEY CORPORATION AND SUBSIDIARIES 
        FOR THE FISCAL YEARS ENDED 1995, 1994, 1993, 1992 AND 1991 
            (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS) 




                                        1995         1994         1993         1992         1991 
                                                                          
Operating Data: 
   Net sales                         $  168,228   $  108,313   $   91,398   $   56,127   $   23,954 
   Cost of products sold                151,414       92,379       77,010       48,360       21,285 
   Selling, general and adminis- 
     trative expenses                    15,300        9,313        7,366        4,515        4,324 
   Interest                               3,871        1,648        1,913        1,607        1,284 
   Provision for income taxes 
     (benefit)                             (778)       2,207        2,044          639         (975) 
   Net Income (loss)                 $   (1,579)  $    2,766   $    3,065   $    1,006   $   (1,964) 
Per Share Data: 
   Net income (loss)                 $     (.29)  $      .52   $      .73   $      .26   $     (.52) 
Weighted Average Shares 
  Outstanding                         5,444,000    5,356,000    4,187,000    3,941,000    3,744,000 
Financial Position -- Year End: 
   Working capital (deficiency)      $   (2,082)  $    7,566   $   (1,487)  $   (5,004)  $   (4,713) 
   Total assets                         100,721       91,721       52,210       38,821       24,289 
   Short-term debt including cur- 
     rent portion of long-term 
     debt and bank overdraft             18,710        5,857       10,836        9,812        7,563 
   Long-term debt and capital 
     leases                              33,136       35,438       16,674       11,830        6,761 
   Common stockholders' equity           18,880       20,600        6,988        2,020          839 


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

RESULTS OF OPERATIONS

         The following table sets forth the percentage  relationships of certain
categories of costs and expenses to net sales for the fiscal years presented:



                                                                  Fiscal Years Ended

                                                         JULY 30,      July 31,      July 31,
                                                           1995          1994          1993

                                                                                 
Net sales                                                  100.0%       100.0%         100.0%
Cost of products sold                                       90.0         85.3           84.3


Gross profit                                                10.0         14.7           15.7
Selling, general and administrative expenses                 9.1          8.6            8.0


Operating income                                             0.9          6.1            7.7
Interest expense (net)                                       2.3          1.5            2.1


Income (loss) before income taxes                           (1.4)         4.6            5.6
Provision for income tax (benefit)                          (0.5)         2.0            2.2


Net income (loss)                                           (0.9 %)       2.6%           3.4%



1995 COMPARED TO 1994

         The Company made the Premix/EMS Acquisition effective July 31, 1994,
and the Contour Acquisition on July 1, 1993. Accordingly, the historical results
of operations exclude the Premix/EMS Acquisition for 1994 and 1993 and include
the Contour Acquisition for one month in 1993.

         Net sales in fiscal 1995 increased $59.9 million, or 55.3 % to $168.2
million, compared to $108.3 million in fiscal 1994. The increased sales are net
of planned price decreases that were effected during the year. Contributing to
the sales increase was $55.3 million of sales of the product lines purchased in
the Premix/EMS Acquisition; $9.6 million from 27 new components introduced
during the year; and $5.9 million from higher unit deliveries of 33 components
carried over from the prior year. These higher sales were offset by $10.9
million of lower sales of 50 components carried over from the prior year. The
most significant products in this category were 6 components for the Ford
Tempo/Topaz which phased out of production early in the year, and 23 components
for the Taurus/Sable which phased out at the beginning of the fourth quarter
contributing to a substantially lowered level of sales in the fourth fiscal
quarter and a net reduction for the full fiscal year.

         The new product introductions during the year were primarily for the
restyled 1995 Ford Explorer sport utility vehicle and new models of the Channel
Master satellite dishes which accounted for 74.3% and 20.1%, respectively, of
the $9.6 million of new component sales.

         Gross profit in fiscal 1995 increased 5.5%, to $16.8 million compared
to $15.9 million in the prior year. This increase was primarily due to the sales
volume increase resulting from the acquired Premix/EMS operations. As a
percentage of net sales, however, gross profit for fiscal 1995 declined to 10.0%
compared to 14.7% in fiscal 1994. The comparatively lower gross margin was
primarily attributable to (a) the lower average gross margin associated with the
product lines acquired in the Premix/EMS Acquisition; (b) new product launch
costs; (c) under-utilization of manufacturing capacity particularly during the
second half of the fiscal year; (d) planned price decreases effected during the
year, and (e) the gradual replacement during the year of more mature product
lines with newly introduced lower margin components.

         Selling, general and administrative expenses in fiscal 1995 increased
$6.0 million, or 64.3%, to $15.3 million compared to $9.3 million in fiscal
1994. The year-to-year increase was principally due to the addition of selling
and administrative expenses associated with the acquired Premix/EMS operations
and in part due to planned increases in design engineering and program
management functions. As a percentage of net sales, selling, general and
administrative expenses increased to 9.1% in fiscal 1995 compared to 8.6% in
fiscal 1994.

         Interest expense in fiscal 1995 increased $2.2 million, or 135%, to
$3.9 million compared to $1.7 million in fiscal 1994. The increase was due to
the additional interest associated with $23.0 million of debt issued to finance
the purchase of the Premix/EMS acquisition and increased utilization of the
Company's revolving line-of-credit.

         Before provision for income taxes, the Company incurred a loss of $2.4
million for the fiscal year ended July 30, 1995 compared to pre-tax income of
$5.0 million for the prior year. Accordingly, the Company was able to avail
itself of income tax benefits attributable to the fiscal 1995 net operating loss
carried back to prior years. The benefit thus recognized was at an effective
rate of 33% compared to a tax expense rate of 44% for fiscal 1994.

         For the fiscal year ended July 30, 1995, the Company incurred a net
loss of $1.6 million, or $.29 per share, compared to net income of $2.8 million,
or $.52 per share in fiscal 1994. This negative operating performance for fiscal
1995 was most pronounced in the fourth quarter. For the fourth quarter ended
July 30, 1995, on sales of $34.3 million the Company incurred a net loss of $4.2
million or $.77 per share. These adverse operating results were caused by the
stretching out of new product launching activities, greater than planned
acquisition assimilation costs, certain raw material cost increases and a
shortfall in sales during the final four months of the year.

1994 COMPARED TO 1993

         The Company made the Premix/EMS Acquisition effective July 31, 1994,
and the Contour Acquisition on July 1, 1993. Accordingly, the historical results
of operations exclude the Premix/EMS Acquisition for both 1994 and 1993 and
include the Contour Acquisition for one month in 1993.

         Net sales in fiscal 1994 increased $16.9 million, or 18.5% to $108.3
million, compared to $91.4 million in fiscal 1993. The increased sales are net
of planned price decreases that were effected during the year. Contributing to
the sales increase was $12.1 million from 19 new components introduced during
the year; $17.0 million of sales of the product line purchased in the Contour
Acquisition; and $2.5 million from higher unit deliveries of 27 components
carried over from the prior year. These increases were offset by a $10.7 million
decline in sales resulting from a reduction in unit deliveries of 39 components
carried over from the prior year.

         The new product introductions during the year were primarily for the
new 1994 Ford Mustang and the new Thunderbird which accounted for 61.0% and
38.6% of the $12.1 million of new component sales, respectively. The sales
decline in carryover products was primarily associated with the Tempo/Topaz,
Taurus/Sable and Explorer which were lower in fiscal 1994 compared to fiscal
1993 by 32.3%, 14.2% and 13.0%, respectively.

         Gross profit in fiscal 1994 increased $1.5 million, or 10.7%, to $15.9
million compared to $14.4 million in the prior year. This increase was primarily
due to increased sales compared to fiscal 1993. As a percentage of net sales,
gross profit for fiscal 1994 declined to 14.7% compared to 15.7% in fiscal 1993.
The reduction in gross margin was primarily attributable to (a) planned price
decreases effected during the year; (b) comparatively lower sales of components
for the Tempo/Topaz, Explorer and Taurus/Sable programs which, as more mature
products, had provided a greater contribution to manufacturing margins; (c)
under-utilized capacity during most of the year at the Hillsdale and Madison
facilities; and (d) product launch costs associated with the start-up of the
Ford Mustang and Thunderbird programs and the transfer of production of the
Mercury Villager and Nissan Quest components to one of the facilities purchased
in the Contour Acquisition.

         The negative impact on gross margin for fiscal 1994 resulting from the
foregoing factors was nevertheless offset by several planned manufacturing
productivity improvements effected during the year. These included (a) material
usage reductions and labor efficiencies gained from additions to robotics in
both molding and painting processes; (b) revisions to fixtures used in some
operations; (c) improvements in packaging; and (d) changes in material handling
techniques.

         Selling, general and administrative expenses in fiscal 1994 increased
$1.9 million, or 26.4%, to $9.3 million compared to $7.4 million in fiscal 1993.
The year-to-year increase was principally due to planned additions to design
engineering, marketing, program management and senior management functions. As a
percentage of net sales, selling, general and administrative expenses increased
to 8.6% in fiscal 1994 compared to 8.0% in fiscal 1993.

         Interest expense in fiscal 1994 decreased $265,000, or 13.9%, to $1.6
million compared to $1.9 million in fiscal 1993. The decrease was due to a lower
average amount of short-term borrowings and long-term debt outstanding during
fiscal 1994 compared to the prior year.

         The Company's effective tax rate was 44.4% for fiscal 1994 compared to
40.0% for fiscal 1993. The higher rate for fiscal 1994 is due to (a) the
adoption by the Company during the year of Financial Accounting Standards Board
Statement 109 which resulted in a one-time, non-tax deductible charge of $84,000
and (b) the recognition during the year of a non-tax deductible charge of
$300,000 related to an environmental settlement.

         Net income in fiscal 1994 decreased $299,000 to $2.8 million ($.52 per
fully diluted share) compared to $3.1 million ($.73 per fully diluted share) in
fiscal 1993. As a percentage of net sales, net income in fiscal 1994 was 2.6%
compared to 3.4% in fiscal 1993. Fully diluted per share amounts reflect a 27.9%
increase in shares outstanding, calculated on a weighted average of 5,356,000
shares outstanding in fiscal 1994 compared to 4,187,000 shares outstanding in
fiscal 1993.


LIQUIDITY AND CAPITAL RESOURCES

         At the inception of the fiscal year ended July 30, 1995 the Company
acquired substantially all of the assets of Premix/E.M.S. Inc. for an aggregate
purchase price of $34.5 million. The acquisition was financed via issuance to
the Sellers of a $7.0 million secured promissory note plus a $9.0 million
convertible debenture, payment in cash of $9.9 million, and the assumption of
$8.6 million of current liabilities. In connection with the Acquisition, the
Company negotiated an amended credit agreement with a bank which, with
amendments, provided a new $8.0 million term loan, a revolving line-of-credit of
$24.0 million and an equipment lease line-of-credit of $2.5 million. By
subsequent amendment, $4.0 million of the revolver was carved out into a 3-year
fixed maturity note.

         During the fiscal year ended July 30, 1995, the Company operated at an
expanded level primarily due to the addition of the sales volume and facilities
purchased in the Premix/EMS Acquisition. The increased operating rate required
increased investments in inventories and reimbursable automation equipment.
Meanwhile planned capital expenditures plus assets acquired under capitalized
leases totaled $9.0 million. Also, during the last four months of the fiscal
year, sales declined as certain higher-margin products phased out while
launching of new products with associated start-up costs stretched out over
protracted schedules. Meanwhile, higher than planned acquisition assimilation
costs were incurred and several raw material suppliers posted price increases.
As a result, operations generated a $4.2 million net loss in the fourth quarter.

         Faced with the reduced level of operating performance during the fourth
quarter, the Company accelerated measures to curtail costs and expenses. In this
connection, during August, 1995, the Company announced a temporary phasing down
of operations at its Portland, Indiana production facility and the transfer of
production to other Company plants to improve facility utilization. This plant
deactivation is planned for an interim period until product engineering and
development projects related to 1997 and 1998 programs are ready to be started
into production.

         As a result of the foregoing, at July 30, 1995 total capitalization
amounted to $52.0 million with long-term debt at $33.1 million, or 63.7%, and
stockholders' equity of $18.9 million, or 36.3% of total capitalization.
Meanwhile, during July 1995 a fixed asset note due July 1, 1996 in the amount of
$5.0 million became a current liability thereby contracting net working capital
with the result that at July 30, 1995, the Company's current ratio was .95 to 1.

         With these conditions developing, as of the end of the fourth quarter,
there were instances of non-compliance with technical covenants of the Company's
bank credit agreement. The bank has issued waivers and mutually satisfactory
amended covenants are being determined for subsequent periods.

         Faced with contraction of liquidity, the Company put in place for
fiscal year 1996 operating plans, budgets and expenditure curtailments so as to
operate within prospective financial resources. These measures have begun to
show progress with the outlook that the Company anticipates that cash flow and
credit availability will be adequate to meet requirements including debt
retirement obligations for the next twelve months.


COSTS AND EXPENSES RELATED TO PROTECTION OF THE ENVIRONMENT

         During fiscal 1995 the Company incurred costs and expenses, satisfied
certain liabilities and made capital expenditures in connection with on-going
management of compliance with environmental laws and regulations and in response
to mandated contributions to the remediation of contaminated sites as to which
it has been identified as a potentially responsible party ("PRP"). The expenses
of on-going compliance in fiscal 1995 amounted to approximately $598,000 and
consisted primarily of the removal of hazardous wastes generated at the
Company's operating facilities, monitoring, testing and reporting activities,
depreciation of control equipment and legal expense related to environmental
matters. These expenses in fiscal 1994 and 1993 were approximately $637,000 and
$669,000, respectively. In addition, as of May 1994, the Company incurred a
one-time charge of $300,000 as the cost of full and final settlement of claims
in the State of New Hampshire related to alleged instances of non-compliance
with certain hazardous waste handling regulations.

         At July 30, 1995, and July 31, 1994, the Company's environmental
accruals totaled $289,000 and $322,000, respectively. The Company's fiscal 1995
share of mandated payments as a PRP for remediation of off-site locations
amounted to approximately $33,000, which was charged to previously accrued
liabilities. The Company believes that it has identified its potential
environmental exposures that are of a material nature and has accrued the low
end of the range of its likely exposure. The Company does not believe that any
additional liability relating to identified sites is material to its liquidity,
financial position or results of operations.

         During fiscal 1996 the Company expects that on-going costs of
compliance with environmental regulations will be approximately $725,000.
Capital expenditures related to environmental matters in fiscal 1996 are
expected to be approximately $650,000.

CLASS ACTION LITIGATION

         In July 1994, the Company was served with a summons and complaint with
respect to a purported class action suit brought in the United States District
Court for the District of New Hampshire. The complaint alleged that the Company
violated Rule 10b-5 of the Securities and Exchange Act of 1934 by a purported
dissemination of misleading information as to its financial position in
connection with the purchase and sale of its securities. The Company was
successful in having the complaint dismissed, and sought to rebuff the
plaintiff's attempt to file an amended complaint. However, the Court allowed the
plaintiffs to make one more attempt and on September 1, 1995, a second amended
complaint was filed. The Company has moved to dismiss this amended complaint and
the action in its entirety. The Court's decision is pending. Since the complaint
does not specify an amount of damages and the proceeding is still in its early
stages, the extent of the Company's exposure cannot be determined at this time.
However, should this action proceed, the Company intends to vigorously assert
defenses which it believes to be meritorious.


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA 

                    BAILEY CORPORATION AND SUBSIDIARIES 
                INDEX TO FINANCIAL STATEMENTS AND SCHEDULES 




                                                                                  PAGE 
                                                                               
Report of Independent Auditors                                                    16
Consolidated Balance Sheets -- July 30, 1995 and July 31, 1994                    17
Consolidated Statements of Operations for the Fiscal Years ended 1995, 1994 
  and 1993                                                                        18
Consolidated Statements of Stockholders' Equity for the Fiscal Years ended 
  1995, 1994 and 1993                                                             19
Consolidated Statements of Cash Flows for the Fiscal Years ended 1995, 1994 
  and 1993                                                                        20
Notes to Consolidated Financial Statements                                        21

SCHEDULES 
   II     Valuation and Qualifying Accounts for the Fiscal Years ended 1995, 
          1994 and 1993                                                           36


    All other schedules called for under Regulation S-X are not submitted 
because they are not applicable or not required or because the required 
information is included in the financial statements or notes thereto. 

                      INDEPENDENT AUDITORS' REPORT 

The Board of Directors and Stockholders 
 BAILEY CORPORATION AND SUBSIDIARIES 

    We have audited the accompanying consolidated balance sheets of Bailey 
Corporation and subsidiaries as of July 30, 1995, and July 31, 1994, and 
the related consolidated statements of operations, stockholders' equity 
and cash flows for each of the years in the three-year period ended July 
30, 1995. In connection with our audits of the consolidated financial 
statements, we have also audited the financial statement schedule as 
listed in the accompanying index. These consolidated financial statements 
and financial statement schedule are the responsibility of the Company's 
management. Our responsibility is to express an opinion on these consoli- 
dated financial statements and 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, the consolidated financial statements referred to 
above present fairly, in all material respects, the financial position of 
Bailey Corporation and subsidiaries as of July 30, 1995 and July 31, 1994, 
and the results of their operations and their cash flows for each of the 
years in the three-year period ended July 30, 1995, in conformity with 
generally accepted accounting principles. Also in our opinion, the related 
financial statement schedule, when considered in relation to the basic 
consolidated financial statements taken as a whole, present fairly, in all 
material respects, the information set forth therein. 

                                            KPMG PEAT MARWICK LLP 

Boston, Massachusetts 
October 25, 1995 

                    BAILEY CORPORATION AND SUBSIDIARIES 
                        CONSOLIDATED BALANCE SHEETS 
                      JULY 30, 1995 AND JULY 31, 1994 
              (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA) 




                                                                                     1995       1994 
                                                                                        
                                                ASSETS 
Current assets: 
    Cash                                                                          $     313   $    201 
    Restricted cash (Note 8)                                                            817        500 
    Accounts receivable, net of allowances of $763 in 1995 and $215 in 1994 
     (Note 7)                                                                        13,751     19,809 
    Inventories (Notes 3 and 7)                                                      18,325     15,500 
    Prepaid expenses and other current assets (Note 4)                                4,026      1,419 
    Deferred income taxes (Note 11)                                                   3,709      1,142 
       Total current assets                                                          40,941     38,571 
Property, plant and equipment, net (Notes 2, 5 and 8)                                50,391     43,240 
Other assets, net (Note 6)                                                            9,389      9,910 
                                                                                  $ 100,721   $ 91,721 
                                 LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities: 
    Bank overdraft                                                                $   1,585   $    321 
    Short-term debt (Note 7)                                                          9,360      3,846 
    Current portion of long-term debt (Note 8)                                        7,765      1,690 
    Accounts payable                                                                 18,611     18,554 
    Accrued liabilities and other current liabilities                                 5,535      6,468 
    Income taxes payable (Note 11)                                                      167        126 
       Total current liabilities                                                     43,023     31,005 
Long-term debt, less current portion (Note 8)                                        33,136     35,438 
Other long-term liabilities (Note 9)                                                  2,245      2,104 
Deferred income taxes (Note 11)                                                       3,437      2,574 
Commitments and contingencies (Note 15)                                               --         -- 
       Total liabilities                                                             81,841     71,121 
Stockholders' equity (Note 12): 
    Common stock, $.10 par value, 20,000,000 shares authorized; 5,393,558 and 
     5,382,058 shares issued in 1995 and 1994, respectively                             539        538 
    Additional paid-in capital                                                       13,805     13,587 
    Retained earnings                                                                 5,202      6,781 
    Minimum pension liability adjustment (Note 10)                                     (403)      (306) 
    Treasury stock, 40,000 shares at cost                                              (263)     -- 
       Total stockholders' equity                                                    18,880     20,600 
                                                                                  $ 100,721   $ 91,721 


       See accompanying notes to consolidated financial statements. 

                    BAILEY CORPORATION AND SUBSIDIARIES 
                   CONSOLIDATED STATEMENTS OF OPERATIONS 
              FOR THE FISCAL YEARS ENDED 1995, 1994 AND 1993 
              (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA) 




                                                             1995         1994         1993 
                                                                           
Net sales (Note 13)                                       $  168,228   $  108,313   $   91,398 
Cost and expenses: 
   Cost of products sold                                     151,414       92,379       77,010 
   Selling, general and administrative expenses               15,300        9,313        7,366 
       Operating income                                        1,514        6,621        7,022 
Interest expense (net)                                        (3,871)      (1,648)      (1,913) 
       Income (loss) before income taxes                      (2,357)       4,973        5,109 
Income tax provision (benefit) (Note 11)                        (778)       2,207        2,044 
       Net income (loss)                                  $   (1,579)  $    2,766   $    3,065 
Net income (loss) per common share: 
   Primary                                                $     (.29)  $      .52   $      .80 
   Fully diluted                                          $     (.29)  $      .52   $      .73 
Weighted average shares outstanding: 
   Primary                                                 5,444,000    5,313,000    3,842,000 
   Fully diluted                                           5,444,000    5,356,000    4,187,000 


       See accompanying notes to consolidated financial statements. 

                    BAILEY CORPORATION AND SUBSIDIARIES 
              CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY 
              FOR THE FISCAL YEARS ENDED 1995, 1994 AND 1993 
                              (IN THOUSANDS) 




                                     COMMON STOCK 
                                                                                MINIMUM 
                                                      ADDITIONAL                PENSION 
                                                        PAID-IN    RETAINED    LIABILITY   TREASURY 
                                    SHARES   AMOUNT     CAPITAL    EARNINGS   ADJUSTMENT     STOCK     TOTAL 
                                                                                
Balance July 26, 1992               3,744    $ 374     $    696    $    950    $  --       $  --     $  2,020 
   Private placement of common 
     stock (Note 12)                  327       33        1,870       --          --          --        1,903 
   Net income                        --        --         --          3,065       --          --        3,065 
Balance July 31, 1993               4,071      407        2,566       4,015       --          --        6,988 
   Public offering of common 
     stock (Note 12)                1,076      108       10,488       --          --          --       10,596 
   Exercise of stock options 
     (Note 12)                        119       12          439       --          --          --          451 
   Exercise of warrants (Note 
     12)                              116       11          (11)      --          --          --        -- 
   Tax benefit from exercise of 
     stock options (Note 11)         --        --           105       --          --          --          105 
   Minimum pension liability ad- 
     justment (Note 10)              --        --         --          --          (306)       --         (306) 
   Net income                        --        --         --          2,766       --          --        2,766 
Balance July 31, 1994               5,382      538       13,587       6,781       (306)       --       20,600 
   Purchase of treasury stock        --        --         --          --          --          (263)      (263) 
   Exercise of stock options 
     (Note 12)                         12        1           25       --          --          --           26 
   Tax benefit from exercise of 
     stock options (Note 11)         --        --           193       --          --          --          193 
   Minimum pension liability ad- 
     justment (Note 10)              --        --         --          --           (97)       --          (97) 
   Net loss                          --        --         --         (1,579)      --          --       (1,579) 
Balance at July 30, 1995            5,394    $ 539     $ 13,805    $  5,202    $  (403)     $ (263)  $ 18,880 


       See accompanying notes to consolidated financial statements. 
 
                    BAILEY CORPORATION AND SUBSIDIARIES 
                   CONSOLIDATED STATEMENTS OF CASH FLOWS 
              FOR THE FISCAL YEARS ENDED 1995, 1994 AND 1993 
                              (IN THOUSANDS) 




                                                                         1995      1994       1993 
                                                                                  
Cash flows from operating activities: 
   Net income (loss)                                                  $ (1,579) $   2,766  $  3,065 
   Adjustments to reconcile net income (loss) to net cash (used in) 
     provided by operating activities: 
       Depreciation and amortization                                     5,268      3,120     2,353 
       Loss (gain) on disposal of property, plant and equipment              2        (23)      (27) 
       Deferred income taxes                                            (1,433)     1,010       672 
       Gain on early payment of debt                                     --          (165)    -- 
       Change in assets and liabilities, net of effects of acquisi- 
        tions: 
          Decrease (increase) in accounts receivable                     6,058     (1,146)   (1,227) 
          (Increase) decrease in inventory                              (2,825)       158    (2,392) 
          (Increase) decrease in prepaid expenses and other current 
           assets                                                       (2,607)      (208)      116 
          Increase in other assets -- net                               (3,035)    (1,724)     (306) 
          Increase (decrease) in accounts payable                           57      2,390    (1,137) 
          (Decrease) increase in accrued liabilities and other cur- 
           rent liabilities                                               (453)      (561)      475 
          Increase (decrease) in income taxes payable                      234     (1,107)    1,248 
          (Decrease) increase in other liabilities                        (227)       278      (138) 
             Net cash (used in) provided by operating activities          (540)     4,788     2,702 
Cash flows from investing activities: 
   Capital expenditures                                                 (7,506)    (4,333)   (4,011) 
   Acquisition of businesses, net of cash acquired                        (723)    (9,375)      (73) 
   Proceeds from sale of property and equipment                             36         77       316 
             Net cash used in investing activities                      (8,193)   (13,631)   (3,768) 
Cash flows from financing activities: 
   Increase (decrease) in short-term debt (including bank over- 
     drafts), net                                                        6,778     (3,800)    1,151 
   Proceeds from long-term borrowings                                    4,000      8,000     -- 
   Payments on long-term debt and capital leases                        (1,696)    (6,459)   (4,010) 
   Issuance of 9% convertible subordinated promissory notes              --         --        1,278 
   Proceeds from issuance of common stock                                --        10,596     1,875 
   Proceeds from exercise of stock options                                  26        451     -- 
   Purchase of treasury stock                                             (263)     --        -- 
   Decrease in restricted cash                                           --         --          845 
             Net cash provided by financing activities                   8,845      8,788     1,139 
             Net increase (decrease) in cash                               112        (55)       73 
Cash, beginning of year                                                    201        256       183 
Cash, end of year                                                     $    313  $     201  $    256 


       See accompanying notes to consolidated financial statements. 

                      BAILEY CORPORATION AND SUBSIDIARIES 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  FOR FISCAL YEARS ENDED 1995, 1994 AND 1993 

(1) SIGNIFICANT ACCOUNTING POLICIES 

 Business Operations 

    Bailey Corporation (the "Company") is a manufacturer of high quality 
molded plastic exterior components for sale to automobile manufacturers. 
Customers include original equipment manufacturers and other suppliers to 
the automobile industry in the United States and Canada. 

 Fiscal Year 

    The fiscal year of the Company ends on the nearest Sunday prior to or 
at July 31. All references herein to 1995, 1994, and 1993 mean the fiscal 
years ended July 30, 1995, July 31, 1994, and July 31, 1993, respectively. 

 Principles of Consolidation 

    The consolidated financial statements include the accounts of the Com- 
pany and its wholly owned subsidiaries. All significant intercompany 
transactions and balances are eliminated in consolidation. 

 Inventories 

    Inventories are stated at the lower of cost (determined on a first-in, 
first-out basis) or market (net realizable value). 

 Depreciation and Amortization 

    Depreciation and amortization is provided on a straight-line basis 
over the estimated useful lives of owned assets. Assets held under capital 
leases are depreciated over their respective lease term. The following is 
a summary of estimated useful lives: 



                                                       
           Land improvements                                  5 years 

           Buildings and improvements                     15-30 years 
           Machinery and equipment                         3-11 years 


 Goodwill 

    Goodwill consists principally of excess purchase price over fair mar- 
ket value of net assets acquired, and is being amortized over 40 years 
using the straight-line method. 

 Deferred Tooling, Design and Pre-production Costs 

    Unreimbursed costs incurred in excess of reimbursements for customer- owned
tooling are recorded as deferred tooling costs. Costs incurred for the design of
components to be built for customers are recorded as de- ferred design,
engineering and pre-production costs. These costs are amortized based on units
produced in each year over the term of production contracts (generally 3 to 5
years) to which the tooling, design and pre-production costs relate.

 Reimbursable Deferred Automation 

    In connection with production programs, the Company purchases automa- 
tion equipment for which it is reimbursed by the customer on a per piece 
shipped basis. Amounts estimated to be reimbursed in the succeeding twelve 
months are classified as current. Reimbursements estimated to be received 
beyond one year are included in other assets. Imputed interest on such re- 
imbursements are recognized as shipments are made. Title to the equipment 
reverts to the customer upon completion of the production program. 

 Earnings per Share 

    Earnings per share are calculated by dividing net income by the 
weighted average common shares outstanding during each period, including 
the dilutive effect of warrants and options outstanding during the period. 
Fully diluted earnings per share also include the assumed conversion of 
convertible debt. In fiscal 1995 warrants, options and convertible debt 
were anti-dilutive, and accordingly, have not been included in the calcu- 
lation. 

 Income Taxes 

    Amounts in the financial statements related to income taxes are calcu- 
lated using the principles of Financial Accounting Standards Board State- 
ment No.109, "Accounting for Income Taxes" (FAS 109). Prepaid and deferred 
taxes reflect the impact of temporary differences between the amounts of 
assets and liabilities recognized for financial reporting purposes and the 
amounts recognized for tax purposes. These deferred balances are measured 
by applying currently enacted tax rates. A valuation allowance reduces de- 
ferred tax assets when it is "more likely than not" that some portion or 
all of the deferred tax assets will not be recognized. 

    Prior to the adoption of the provisions of Statement No. 109, the Com- 
pany accounted for income taxes under the deferred method (APB 11). APB 11 
required deferred income taxes to be recognized for income and expense 
items reported in different years for financial reporting and income tax 
purposes using current tax rates. Under the deferred method, deferred 
taxes are not adjusted for subsequent changes in tax rates. 

 Revenue Recognition 

    Sales are recognized upon shipment of products to customers. 

(2) BUSINESS ACQUISITIONS 

    Effective July 31, 1994, the Company acquired substantially all of the 
assets of Premix/EMS Inc. (the "Premix/EMS Acquisition"), a manufacturer 
of automotive molded plastic exterior components, for an aggregate pur- 
chase price of $34,484,000, subject to post-closing adjustments. Payment 
consisted of a secured five year promissory note in the principal amount 
of $7,000,000, bearing interest annually at a floating prime rate; a five- 
year convertible debenture in principal amount of $9,000,000, bearing in- 
terest at a fixed rate of 8% per annum, and convertible into Bailey Corpo- 
ration common stock at $10 per share; cash of $9,855,000 less $480,000 
held pending satisfaction of certain conditions (in fiscal 1995, this 
amount was fully paid); and assumption of certain liabilities totaling 
$8,629,000. The acquisition has been accounted for as a purchase with the 
purchase price allocated over the estimated fair value of the assets and 
liabilities assumed, resulting in goodwill of $3,227,000 at July 31, 1994. 

    The determination of the final purchase price was subject to a post- 
closing audit which was completed in fiscal year 1995. As a result of the 
audit and receipt of final appraisals of the fair market value of the net 
assets acquired, the entire amount of goodwill was reclassified to machin- 
ery and equipment in the fourth quarter. Additionally, the Company has un- 
successfully sought recovery of a portion of the purchase price and has 
instituted arbitration procedures with the sellers. It is anticipated that 
the arbitration process will be resolved in the second quarter of fiscal 
1996. Should any of the purchase price be recovered, it will reduce the 
recorded values of the acquired property, plant and equipment. 

    On July 1, 1993, the Company acquired certain assets totaling 
$7,801,000 and assumed certain liabilities totaling $1,580,000 of the Con- 
tour Technologies Division of the Boler Company (the "Contour Acquisi- 
tion"), a manufacturer of automotive plastic parts. Payment consisted of a 
fixed asset note in the principal amount of $5,047,000 payable on July 1, 
1996 with certain extension provisions (Note 8), bearing interest at 8% 
per annum; and a working capital note in the principal amount of 
$1,174,000 bearing interest at 8% and payable weekly from the proceeds of 
the acquired accounts receivable. The acquisition has been accounted for 
as a purchase with the purchase price allocated over the fair value of the 
assets acquired and liabilities assumed. The operating results of Contour 
Technologies have been included in the consolidated operating results 
since the date of acquisition. 

    The following unaudited pro forma summary presents the consolidated 
results of operations assuming that the Premix/EMS Acquisition occurred at 
the beginning of fiscal 1994, after giving effect to certain adjustments, 
including interest expense on the acquisition debt and related income tax 
effects. The pro forma results have been prepared for comparative purposes 
only and do not purport to be indicative of what would have occurred had 
the Premix/EMS Acquisition been made as of that date or of results which 
may occur in the future. 



                                                                 FISCAL YEAR ENDED 
                                                                   JULY 31, 1994 
                                                               (IN THOUSANDS, EXCEPT 
                                                                 PER SHARE AMOUNTS) 
                                                                   
Net sales                                                             $ 166,894 
Net (loss)                                                            $  (1,573) 
Net (loss) per share                                                  $    (.29) 


(3) INVENTORIES 

    Inventories consist of the following (in thousands): 



                                                           1995           1994 
                                                                   
Raw materials                                             $ 7,424        $ 7,433 
Work-in-process                                             2,555          2,480 
Finished goods                                              2,745          3,548 
Tooling                                                     5,601          2,039 
                                                          $18,325        $15,500 


(4) PREPAID EXPENSES AND OTHER CURRENT ASSETS 

    Prepaid expenses and other current assets consist of the following (in 
thousands): 



                                                            1995           1994 
                                                                    
Prepaid insurance                                          $  595         $  202 
Prepaid expenses                                              430            206 
Miscellaneous receivables                                     614            828 
Other                                                          99            183 
Reimbursable deferred automation (Note 1)                   1,240           -- 
Income taxes receivable                                     1,048           -- 
                                                           $4,026         $1,419 


(5) PROPERTY, PLANT AND EQUIPMENT 

    Property, plant and equipment is stated at cost and consists of the 
following (in thousands): 



                                                                       1995       1994 
                                                                          
Land and improvements                                                $  1,098   $  1,095 
Buildings and improvements                                             16,557     14,200 
Machinery and equipment                                                51,791     41,870 
   Total                                                               69,446     57,165 
   Less accumulated depreciation                                      (19,055)   (13,925) 
   Net                                                               $ 50,391   $ 43,240 


    Included in property, plant and equipment is equipment held under cap- 
italized leases. This equipment has a cost basis of $5,685,000 and 
$4,237,000 at July 30, 1995, and July 31, 1994, respectively. Accumulated 
depreciation relating to this equipment amounted to $1,874,000 and 
$1,443,000 at July 30, 1995, and July 31, 1994, respectively. 

    Depreciation expense, including amortization of capitalized leases, 
was $5,256,000, $3,108,000, $2,341,000, in fiscal 1995, 1994, and 1993, 
respectively. 

(6) OTHER ASSETS 

    Other assets consist of the following (in thousands): 



                                                                      1995     1994 
                                                                        
Goodwill, net of accumulated amortization of $48 and $36 in 1995 
  and 1994 (Note 2)                                                  $  410   $3,649 
Deferred tooling, design, and pre-production costs (Note 1)           4,782    3,654 
Reimbursable deferred automation, net of current portion of 
  $1,240 (Note 1)                                                     2,144     -- 
Pension intangible assets and prepaid costs (Note 10)                 1,446    1,583 
Restricted Cash (Note 8)                                               --        317 
Other assets, net                                                       607      707 
                                                                     $9,389   $9,910 


    Amortization of goodwill amounted to $12,000 in each of the fiscal 
years 1995, 1994, and 1993. 

(7) SHORT-TERM DEBT 

    Short-term debt consists of the revolving credit facility which car- 
ried a balance of $9,360,000 and $3,846,000 at July 30, 1995, and July 31, 
1994, respectively. 

In connection with the Premix/EMS Acquisition (Note 2), the Company 
renegotiated its credit agreement with a bank. The agreement consists of a 
term note with an initial advance of $8,000,000 (Note 8). Additionally, 
the Company maintains a revolving credit facility with a maximum avail- 
ability of $24,000,000, subject to certain limitations based on the levels 
of accounts receivable and inventory. 

    On July 28, 1995, the Company elected to issue a $4,000,000 Fixed Ma- 
turity Carve Out Note under the existing credit agreement which reclassi- 
fied $4,000,000 of outstanding borrowings under the revolving credit fa- 
cility to long term debt. The Fixed Maturity Carve Out Note is due in its 
entirety on August 1, 1998, provided that no event of default has occurred 
prior to the due date. 

    Obligations to the bank are secured by substantially all assets of the 
Company. The term note bears interest at the bank's prime rate (8.75% at 
July 30, 1995) plus 0.5%. The revolving credit facility and the Fixed Ma- 
turity Carve Out Note bear interest at the bank's prime rate. The credit 
agreement includes, among other provisions, restrictive covenants relating 
to the maintenance of certain financial and earnings ratios, prohibits the 
payment of cash dividends, and restricts the incurrence of additional 
debt, except with approval of the bank. As of July 30, 1995 as to certain 
of these covenants there were conditions of non-compliance by the Company. 
The bank has issued waivers and has agreed to determine mutually satisfac- 
tory covenants for subsequent periods. 

(8) LONG-TERM DEBT 

    Long term debt outstanding consists of the following (in thousands): 



                                                                      1995      1994 
                                                                         
Term note payable to bank (Note 7)                                   $ 7,333   $ 8,000 
Fixed Maturity Carve Out Note (Note 7)                                 4,000     -- 
Ohio Bond Fund(a)                                                      2,476     2,730 
Fixed asset note(b)                                                    5,047     5,047 
Secured promissory note(c)                                             7,000     7,000 
8% convertible debenture(d)                                            9,000     9,000 
Industrial Revenue Bonds at various rates from 5% to 7% and due 
  in varying amounts to 2003                                             975     1,198 
Capital lease obligations, at various rates from 8.5% to 13.0% 
  and due in varying amounts to 2003                                   3,820     2,903 
   Total secured debt                                                 39,651    35,878 
9% convertible subordinated notes(e)                                   1,250     1,250 
                                                                      40,901    37,128 
Less amounts payable in one year                                       7,765     1,690 
                                                                     $33,136   $35,438 
(a) This funding was received from the Director of Development of the 
    State of Ohio in the form of a long term lease. Ten percent or 
    $317,000 was withheld to reduce the amount of the final payment and an 
    additional $500,000 was withheld as additional security for payments 
    under the lease. Both are reflected as restricted cash under current 
    assets. In August 1995, the Company filed an application with the Di- 
    rector of Development for the State of Ohio requesting conversion of 
    both restricted cash amounts ($817,000) to letters of credit, accord- 
    ingly it is anticipated that these funds will be collected within fis- 
    cal year 1996. 

(b) This note relates to the Contour Acquisition (Note 2) and is payable 
    by July 1, 1996 (the "Fixed Asset Note Extension Date"). The note 
    bears interest at the rate of 8% and is secured by the acquired equip- 
    ment and by mortgages on each of the Hillsdale and Madison properties. 
    If the Company fails to pay the entire principal on or prior to the 
    Fixed Asset Note Extension Date, the principal shall be increased by 
    (i) an amount equal to 17.65% of the principal plus (ii) the interest 
    that would have accrued from closing to the Fixed Asset Note Extension 
    Date at an interest rate of 8%. Principal would then mature and be 
    payable in annual installments of $1,000,000 on July 1, 1996 and 1997, 
    with the remaining unpaid balance due on July 1, 1998. It is manage- 
    ment's intention to pay this note in full by July 1, 1996. 

(c) This note relates to the Premix/EMS Acquisition (Note 2). Principal 
    payments of $625,000 are to be made bi-annually beginning on January 
    31, 1996, with a final installment of $2,625,000 due on July 31, 1999. 
    The note bears interest at a floating prime rate and is secured by the 
    acquired property, plant and equipment. 

(d) This note relates to the Premix/EMS Acquisition (Note 2) and matures 
    on July 31, 1999. The note is convertible into Bailey Corporation com- 
    mon stock at $10 per share and requires the Company to obtain an ef- 
    fective registration statement to register the "convertible shares." 

(e) These notes were issued through a private placement during April 1993 
    (Note 12). The notes are convertible into common stock in the Company 
    at $10 per share, and mature in the year 2000. 


    Aggregate principal payments due over the next five years (and there- 
after) are as follows for the fiscal years ending (in thousands): 


                                                                      
July 28, 1996                                                            $ 7,765 
July 27, 1997                                                              3,472 
July 26, 1998                                                              3,827 
July 25, 1999                                                              5,486 
July 31, 2000                                                             18,902 
Thereafter                                                                 1,449 
                                                                         $40,901 


(9) OTHER LONG-TERM LIABILITIES 

    Other long-term liabilities consist of the following (in thousands): 




                                                                      1995     1994 
                                                                        
Additional minimum pension liability (Note 10)                       $1,848   $1,635 
Deferred gain on sale of equipment                                      108      147 
Environmental liability (Note 15)                                       289      322 
                                                                     $2,245   $2,104 


(10) PENSION PLANS 

    The Company has various retirement plans covering substantially all 
employees. The Company maintains five defined benefit pension plans cover- 
ing certain full-time hourly and salaried employees. After meeting certain 
qualifications, an employee acquires a vested right to future benefits. 
The benefits payable under the plans are generally determined on the basis 
of the employees' length of service and earnings. For all plans, the Com- 
pany's funding policy is to make at least the minimum annual contributions 
required by Federal law and regulation. 

    The components of net pension cost are as follows (in thousands): 




                                                                 1995     1994    1993 
                                                                        
Service costs -- benefits earned during the period             $   316   $ 108   $ 199 
Interest cost on projected benefit obligations                     873     505     427 
Return on assets                                                (1,001)   (108)   (321) 
Net amortization and deferral                                      450     (85)    101 
   Net pension cost                                            $   638   $ 420   $ 406 


    The funded status of the defined benefit plans was as follows (in 
thousands): 



                                                                    1995                        1994 
                                                            ASSETS      ACCUMULATED     ASSETS      ACCUMULATED 
                                                            EXCEED       BENEFITS       EXCEED       BENEFITS 
                                                          ACCUMULATED     EXCEED      ACCUMULATED     EXCEED 
                                                           BENEFITS       ASSETS       BENEFITS       ASSETS 
                                                                                          
Actuarial present value of benefit obligations: 
   Vested benefits                                          $3,865        $ 6,231       $3,271        $ 4,962 
   Nonvested benefits                                          181            346          275            319 
   Effect of union negotiations                               --            --            --              692 
Accumulated benefit obligation                               4,046          6,577        3,546          5,973 
Projected benefit obligation                                 4,770          6,968        4,096          5,973 
Market value of plan assets                                  5,181          4,438        4,596          3,469 
Excess (deficiency) of assets over projected benefit 
  obligation                                                   411         (2,530)         500         (2,504) 
Unrecognized net loss                                          330            674          162            325 
Unrecognized prior service costs                              --              879         --              973 
Unrecognized net transition obligation                        --              294         --              336 
Prepaid (accrued) pension cost                              $  741        $  (683)      $  662        $  (870) 


    An additional liability of $1,848,000 and $1,635,000 related to cer- 
tain plans has been included in other long-term liabilities at July 30, 
1995 and July 31, 1994, respectively, to reflect the required minimum lia- 
bility for unrecognized prior service costs. As a result of recording this 
additional liability the Company recorded a reduction to stockholders' eq- 
uity of $403,000 at July 30, 1995, and an adjustment of $306,000 at July 
31, 1994, net of applicable deferred income taxes. In addition, an intan- 
gible asset in the amount of $1,173,000 and $1,309,000 has been included 
in other assets at July 30, 1995, and July 31, 1994, respectively, to re- 
flect the allowable asset recognizable up to the amount of unrecognized 
prior service costs. 

    The weighted-average assumed discount rate and rate of return on plan 
assets was 8% and 8.5% in 1995 and 1994. The expected rate of increase in 
compensation levels used was 4.5% for both 1995 and 1994. 

    Plan assets consist principally of cash and cash equivalents, listed 
common stocks, debentures, and fixed income securities. 

    On December 31, 1992, a salaried pension plan was frozen and no fur- 
ther service liability will accrue under the plan. Effective January 1, 
1993, a defined contribution plan was established whereby eligible employ- 
ees may contribute up to 10% of their salary, with a dollar-for-dollar 
match by the Company of up to 2% of an employee's salary. The Company re- 
corded expense under this plan of $286,000, $220,000 and $148,800 for 
1995, 1994 and 1993, respectively. 

    During fiscal year 1994 the Company and the Union agreed to tempo- 
rarily freeze benefit accruals of the Bailey Hourly Pension Plan in con- 
sideration for providing an increasing schedule of benefit levels during 
the course of the bargaining agreement. The schedule of increasing monthly
benefit levels for each year of service is as follows for retirements
occurring on or after: 


                                                            
           February 7, 1994                                    $18.00 
           June 8, 1995                                        $19.00 
           June 8, 1996                                        $20.00 
           June 8, 1997                                        $21.00 
           June 8, 1998                                        $22.00 


(11) INCOME TAXES 

    As of August 1, 1993, the Company adopted Financial Accounting Stan- 
dards Board Statement 109. The cumulative effect of this change in ac- 
counting for income taxes was immaterial and was included in selling, gen- 
eral and administrative expenses in the consolidated statement of opera- 
tions for the year ended July 31, 1994. Prior years' financial statements 
have not been restated to apply the provisions of Statement 109. 

    Total income tax expense (benefit) for the years ended July 30, 1995 
and July 31, 1994 was allocated as follows (in thousands): 



                                                                FISCAL YEARS ENDED 
                                                               JULY 30,   JULY 31, 
                                                                 1995       1994 
                                                                     
Income from operations                                           $(778)    $2,207 
Stockholders' equity, for compensation expense for tax pur- 
  poses in excess of amounts recognized for financial re- 
  porting purpose                                                 (193)      (105) 
                                                                 $(971)    $2,102 


Income tax expense (benefit) from operations consists of (in thou- 
sands): 



                                                          CURRENT   DEFERRED   TOTAL 
                                                                      
Year ended July 30, 1995: 
   U.S. Federal                                            $  513   $(1,218)   $ (705) 
   State and local                                            142      (215)      (73) 
                                                           $  655   $(1,433)   $ (778) 
Year ended July 31, 1994: 
   U.S. Federal                                            $1,001   $   698    $1,699 
   State and local                                            355       153       508 
                                                           $1,356   $   851    $2,207 
Year ended July 31, 1993: 
   U.S. Federal                                            $  996   $   672    $1,668 
   State and local                                            376     --          376 
                                                           $1,372   $   672    $2,044 


    The differences between the statutory Federal rate and the effective 
tax rate are as follows: 



                                                                FISCAL YEARS ENDED 
                                                          JULY 30,   JULY 31,   JULY 31, 
                                                            1995       1994       1993 
                                                                         
Statutory Federal income tax rate                           34.0%      34.0%      34.0% 
State taxes (benefit), net                                  (3.1)       6.9        4.9 
Environmental settlement                                     --         2.1        -- 
Other, net                                                   2.1        1.4        1.1 
                                                            33.0%      44.4%      40.0% 


    For the year ended July 31, 1993, deferred income tax expense of 
$672,000 resulted in differences in the recognition of income and expense 
for income tax and financial reporting purposes. The sources and tax ef- 
fects of those timing differences are presented below (in thousands): 



                                                                               JULY 31, 
                                                                                  1993 
                                                                               
Alternative minimum tax                                                           $183 
Depreciation                                                                       225 
Pension                                                                            (53) 
Inventory                                                                          (48) 
Deferred tooling, design and pre-production costs                                  382 
Other, net                                                                         (17) 
                                                                                  $672 


    The tax effects of temporary differences that give rise to significant 
portions of the deferred tax assets and deferred tax liabilities at July 
30, 1995, and July 31, 1994 are presented below (in thousands): 



                                                               JULY 30,   JULY 31, 
                                                                 1995       1994 
                                                                     
Deferred tax assets: 
   Accounts receivable                                          $   450    $    43 
   Inventories                                                      414        206 
   Other reserves and accruals                                      979        420 
   Minimum pension adjustment                                       271      -- 
   Alternative minimum tax credit carryforwards                   1,329        473 
   Net operating loss carryforwards                                 160      -- 
   Environmental liability                                          106      -- 
       Total deferred tax assets                                  3,709      1,142 
Deferred tax liabilities: 
   Property, plant and equipment                                 (2,732)    (2,054) 
   Deferred tooling, design and pre-production costs               (640)      (506) 
   Other                                                            (65)       (14) 
       Total deferred tax liabilities                            (3,437)    (2,574) 
       Net deferred tax liabilities                             $   272    $(1,432) 


    Management believes the Company will obtain the full benefit of State 
net operating loss carryforwards and other temporary differences recorded 
as deferred tax assets on the basis of its evaluation of the Company's an- 
ticipated profitability over the period of years that the temporary dif- 
ferences are expected to become tax deductions. It believes that suffi- 
cient book and taxable income will be generated to realize the benefit of 
these tax assets. This assessment of profitability takes into account the 
Company's expected future earnings based on automotive supply contracts 
awarded for parts to be produced beginning with the 1997 model year. Man- 
agement also considered the fact that the Company has alternative minimum 
tax credit carryforwards available to reduce future regular income taxes, 
if any, over an indefinite period. 

(12) STOCKHOLDERS' EQUITY 

 Public Offering 

    In September, 1993, the Company completed a public offering of 
1,076,600 shares of its $.10 par value common stock. The net proceeds from 
the offering of $10,596,000 were used to reduce short-term borrowings, pay 
down certain long-term debt, retire the subordinated debentures payable to 
related parties, and to fund working capital requirements. 

 Private Placement 

    During April 1993, the Company raised $3,125,000, before expenses, 
from the private placement of 312,500 shares ($1,875,000) of the Company's 
common stock, $.10 par value per share (the "Common Stock"), and 
$1,250,000 of 9% Convertible Subordinated Notes maturing in the year 2000 
(the "9% Notes"). The 9% Notes are convertible into Common Stock at $10.00 
per share. In addition to the aforementioned issuance of 312,500 shares of 
Common Stock, the Company issued 14,166 shares of its Common Stock in pay- 
ment of a fee in connection with the private placement. 

 Common Stock Warrants 

    In addition to warrants issued with subordinated debentures issued in 
June 1992, the Company, in connection with a financing agreement in 1988, 
issued a warrant to a lender to purchase 115,794 shares of common stock at 
$.0033 per share. The estimated value of this warrant at the time of issu- 
ance was $175,000, which was recorded as a liability. The warrant was sub- 
ject to certain put and call provisions, which expired on June 30, 1992. 
Therefore the amount of the expired put option was transferred to addi- 
tional paid-in capital in 1992. On August 5, 1993, 115,794 shares of com- 
mon stock were issued pursuant to the exercise of these warrants. At July 
30, 1995, 62,500 warrants remain outstanding relating to the subordinated 
debentures issued in June 1992. 

Stock Option Plans 

    In April 1986, the Company adopted an incentive stock option plan 
("the 1986 plan"). The Company has reserved 200,000 shares of common stock 
for distribution under the 1986 plan. Options to purchase common stock 
under the 1986 plan will be exercisable during a period not to exceed ten 
years from the date the options are granted with option prices of not less 
than 100% of the fair market value of the stock on the respective date of 
grant, or 110% of the fair market value if granted to persons owning more 
than 10% of the outstanding stock. 

    On November 2, 1994, 10,000 options were granted under the 1986 plan 
at equivalent exercise prices and vesting periods as the non-qualified 
stock options discussed below. 

    The following is a summary of option activity under the 1986 plan for 
1995, 1994, and 1993: 



                                                       OPTIONED 
                                                        SHARES          PRICE 
                                                               
Balance, July 26, 1992                                  101,300      $1.00-$3.00 
   Granted                                              100,500      $5.88-$7.50 
   Exercised                                              --             -- 
   Cancelled                                             (1,800)     $      3.00 
Balance, July 31, 1993                                  200,000      $1.00-$7.50 
   Granted                                                --             -- 
   Exercised                                            (59,025)     $1.00-$7.50 
   Cancelled                                              --             -- 
Balance, July 31, 1994                                  140,975      $1.00-$7.50 
   Granted                                               10,000      $      7.18 
   Exercised                                            (11,500)     $1.00-$5.88 
   Cancelled                                            (23,750)     $      5.88 
Balance, July 30, 1995                                  115,725      $1.00-$7.50 


    At July 30, 1995, options for 89,038 shares were exercisable in accor- 
dance with provisions of the incentive plan. 

    On November 2, 1994, the Company granted 293,000 non-qualifiied stock 
options to key employees at an exercise price equivalent to the fair mar- 
ket value on the date of grant ($7.18). Up to 25% of the options are exer- 
cisable on the grant date with all remaining options vesting ratably over 
three years. In the event of a change of control of the company, 100% of 
the grant may be exercised immediately. The options expire on November 2, 
2002, or ninety days after employment terminates, whichever date is ear- 
lier. Subsequent to November 2, 1994, 55,000 options were cancelled as a 
result of termination of the employees' employment. As of July 30, 1995, 
238,000 options were outstanding with 59,500 exercisable. 

    In connection with a four-year employment agreement with an officer of 
a subsidiary, on June 26, 1992 the Company granted options to purchase 
120,000 shares of the Company's common stock, exercisable for 30,000 
shares immediately and an additional 30,000 shares on each anniversary of 
the employment agreement. The options are exercisable at $4.75 per share 
as determined by the agreement. In fiscal year 1994, 60,000 shares were 
exercised. No shares were exercised in fiscal year 1995. Therefore 60,000 
shares were outstanding and exercisable at July 30, 1995. 

    During 1994 the Company granted two option agreements to two officers 
of the Corporation. The first agreement granted options to purchase 50,000 
shares of the Company's common stock at $6.125 per share (market value on 
date of issuance), exercisable for 12,500 shares immediately and an addi- 
tional 12,500 shares on each anniversary of the agreement. The second 
agreement granted options to purchase 100,000 shares of the Company's com- 
mon stock at $11 per share (market value on date of issuance), exercisable 
for 25,000 shares immediately and an additional 25,000 shares on each an- 
niversary of the agreement. No shares have been purchased under these 
agreements. 

(13) MAJOR CUSTOMERS 

    Sales to third parties are concentrated in a few major customers and 
consisted of the following percentages of the Company's total net sales: 



                                                           1995    1994     1993 
                                                                   
Ford Motor Company                                           57%     83%     93% 
General Motors Corporation                                   28%      5%      3% 
Freightliner Corporation                                      5%      5%    -- 
Other                                                        10%      7%      4% 
                                                            100%    100%    100% 


(14) RELATED PARTY TRANSACTIONS 

    Certain nonemployee directors provided consulting services to the Com- 
pany totaling $288,000, $298,000, and $280,000 in 1995, 1994, and 1993, 
respectively. 

    Interest payments made to related parties on subordinated debentures 
which were retired in the first quarter of fiscal 1994 amounted to $15,000 
and $63,000 in fiscal years 1994 and 1993, respectively. 

    In July 1993 the Company negotiated an agreement with Rall Leasing, a 
partnership which includes certain officers and directors who are also 
stockholders of Bailey, to terminate the Company's entire obligation under 
a real property lease in exchange for $230,000, thereby releasing it from 
all obligations under the lease. Charges to operations under this lease 
were $292,000 in 1993 (including the settlement). 

(15) COMMITMENTS AND CONTINGENCIES 

    The Company is subject to a variety of legal proceedings, contractual 
obligations and environmental issues, arising out of the conduct of its 
business, which are pending or threatened. 

 Environmental Costs 

    The Company and its immediate predecessor, USM's Bailey Division, have 
been named as potentially responsible parties ("PRP") at the Resolve Su- 
perfund site and at the Solvents Recovery Services site. At both sites, 
the Company and all other PRP's are jointly andseverally liable for all 
remediation costs under applicable environmental laws. The Company is pur- 
suing indemnification from USM and/or USM's insurers for some of its costs 
associated with the remediation efforts at both sites. 

    The Company also faces potential environmental liability relating to 
the Conneaut, Contour and Premix/EMS Acquisitions if the former owners 
cannot fulfill the environmental obligations relating to their ownership. 
For each acquisition the Company has been indemnified for environmental 
obligations arising prior to its ownership as part of the acquisition 
agreements. Additionally, part of the purchase consideration for the Con- 
neaut Acquisition was escrowed and the right to offset debt issued by the 
Company in connection with the Contour and Premix/EMS Acquisitions exists 
to specifically cover environmental obligations of the former owners. 

    The Company's policy is to accrue environmental costs of a non-capital 
nature when it is both probable that a liability has been incurred and the 
amount can be reasonably estimated. On-going costs of compliance with en- 
vironmental laws are charged to expense when incurred. Where the estimate 
is a range and no amount within the range is a better estimate than any 
other amount, the Company accrues the minimum amount in the range. The re- 
liability and precision of the environmental accruals are affected by nu- 
merous factors, such as different stages of site evaluation, the allocation
of responsibility among PRP's and the assertion of additional claims. The 
Company adjusts its accruals as new remediation requirements are defined, 
as information becomes available permitting reasonable estimates to be 
made, and to reflect new and changing facts. At July 30, 1995, and July 
31, 1994, the Company's environmental accruals totalled $289,000 and 
$322,000, respectively and related to its share of mandated payments as a 
PRP for remediation of the Resolve site. The Company believes it has iden- 
tified and accrued for its material likely environmental exposures and 
that any additional liability relating to identified sites is immaterial 
to its liquidity, financial position and results of operations. 

    During fiscal 1995 and 1994, the Company paid approximately $33,000 
and $370,000, respectively, for mandated payments as a PRP for remediation 
of the Resolve site which was charged against previously accrued liabili- 
ties. Additionally, in May 1994, the Company settled alleged waste han- 
dling violations through payment of a $300,000 fine. The settlement re- 
solved all claims by the state of New Hampshire arising out of a 1990 re- 
view. 

 Litigation 

    In June 1994, the Company was served with a summons and complaint with 
respect to a purported class action suit brought in the United States Dis- 
trict Court for the District of New Hampshire. The complaint alleged that 
the Company violated Rule 10b-5 of the Securities Exchange Act of 1934 by 
a purported dissemination of misleading information as to its financial 
position in connection with the purchase and sale of its securities. The 
Company was successful in having the complaint dismissed, and also in re 
buffing the plaintiff's attempt to file an amended complaint. The Court 
allowed the plaintiffs to make one more attempt, however, and on September 
1, 1995, a second amended complaint was filed. The Company intends to move 
to dismiss this complaint as well, and the action in its entirety. If this 
effort is unsuccessful, the Company intends to vigorously assert defenses 
which it believes to be meritorious. The complaint does not specify an 
amount of damages and the proceeding is still in its infancy. Accordingly, 
the extent of any exposure of the Company cannot be determined at this 
time. 

    The Company is also involved in other litigation arising in the normal 
course of business. Management does not believe that such litigation will 
have a material impact on its financial position or results of operations. 

 Development Joint Venture 

    The Company has entered into a joint venture for the development of 
certain non-automotive plastic products. The joint venture, a limited lia- 
bility company named Rail Pak, LLC (the Venture), is 60% owned by the Com- 
pany and 40% by an unrelated third party corporation. Under the agreement, 
the Company has committed to providing limited technical support and to 
funding initial product development up to $300,000 (Phase I) and at the 
option of the Company, at its sole discretion, may either elect to con- 
tinue funding for production (Phase II) or may surrender its interests in 
the venture with no remaining liability. During the fiscal year ended July 
30, 1995, the Company funded the venture in the cash amount of $240,000 
and is committed to an additional $60,000 of funding to the Venture for 
Phase I. Due to the uncertainty of continuation of the Venture on the part 
of the Company, Phase I costs are expensed as engineering costs in the 
Company's financial accounts. In the event that the Company elects to pro- 
ceed with funding Phase II (the production phase), the accounts of the 
Venture will be included in the Company's consolidated financial state- 
ments. 

 Nonemployee Directors' Retirement Agreements 

    In October 1994, four nonemployee directors rescinded existing agree- 
ments issued during fiscal 1994 in exchange for new retirement agreements, 
the terms of which are under negotiation. The new agreements are expected 
to provide a maximum benefit of $60,000 per year for five years after re- 
tirement from the board, plus lifetime participation in the Company's 
healthcare plan. 

 Leases 

    The Company leases certain office facilities, machinery and equipment 
and automobiles under operating leases with unexpired terms ranging from 
one to five years. Payments due under operating leases over the next five 
years are as follows for the fiscal years ending (in thousands): 


                                                            
           July 29, 1996                                       $  709 
           July 28, 1997                                          484 
           July 27, 1998                                          155 
           July 26, 1999                                           62 
           July 25, 2000                                           22 
                                                               $1,432 


    Rent expense under operating leases was $911,000, $589,000, and 
$453,000, for the fiscal years ended 1995, 1994 and 1993, respectively. 

 Letters of Credit 

    At July 30, 1995, the Company was contingently liable for $1,096,000 
related to letters of credit outstanding which guarantee various trade ac- 
tivities. 

(16) SUPPLEMENTAL CASH FLOW INFORMATION 

Selected cash payments and noncash activities were as follows: 



                                                                    1995      1994     1993 
                                                                         (IN THOUSANDS) 
                                                                             
Cash paid for: 
   Interest                                                        $3,061   $ 1,716   $1,826 
   Income taxes                                                     1,206     2,680      418 
Net assets acquired through issuance of debt in the Premix/EMS 
  Acquisition (Notes 2 and 8)                                        --      16,480     -- 
Net assets acquired through issuance of debt in the Contour ac- 
  quisition (Notes 2 and 8)                                          --       --       6,221 
Minimum pension liability charge to equity (Note 10)                   97       306     -- 
Gain on debt extinguishment (Note 8)                                 --         165     -- 
Tax benefit from exercise of stock options (Note 11)                  193       105     -- 
Assets acquired under capitalized leases                            1,469       212      705 
Issuance of stock for services in lieu of cash (Note 12)             --       --          28 


(17) QUARTERLY FINANCIAL DATA (UNAUDITED) 

    (in thousands, except per share data) 



                                                FIRST    SECOND     THIRD     FOURTH 
                                               QUARTER   QUARTER   QUARTER   QUARTER     YEAR 
                                                                        
1995 
Net sales                                      $ 45,177  $41,057   $47,729   $34,265   $168,228 
Gross profit (loss)                            $  6,740  $ 5,479   $ 5,798   $(1,203)  $ 16,814 
Operating income (loss)                        $  3,355  $ 1,777   $ 1,964   $(5,582)  $  1,514 
Net income (loss)                              $  1,473  $   522   $   588   $(4,162)  $ (1,579) 
Net income (loss) per share -- primary         $    .27  $   .10   $   .11   $  (.77)  $   (.29) 
Net income (loss) per share -- fully di- 
  luted                                        $    .25  $   .10   $   .11   $  (.77)  $   (.29)

1994 
Net sales                                      $ 26,903  $26,653   $30,677   $24,080   $108,313 
Gross profit                                   $  4,058  $ 3,958   $ 4,834   $ 3,084   $ 15,934 
Operating income                               $  2,076  $ 1,853   $ 2,098   $   594   $  6,621 
Net income                                     $    940  $   867   $   894   $    65   $  2,766 
Net income per share -- primary(1)             $    .19  $   .16   $   .16   $   .01   $    .52 
Net income per share -- fully diluted          $    .18  $   .16   $   .16   $   .01   $    .52 

(1) Note: Due to rounding, the sum of quarterly figures do not equal full 
    year net income per share. 


(18) SUBSEQUENT EVENTS 

 Portland Plant Shutdown 

    On August 3, 1995, the Company announced its intention to temporarily 
curtail operations in its Portland, Indiana, manufacturing facility. The 
Company does not expect any material costs to be incurred relating to this 
curtailment. Losses to be recognized in connection with the curtailment 
will be recognized in the first quarter of fiscal 1996. 

 Stockholder Rights Plan 

    On September 28, 1995, the Board of Directors of the Company adopted a
stockholder rights plan. Under the plan, the Company declared a dividend of one
Right for each outstanding share of common stock, par value $.10 per share. The
Rights will be issued to the holders of record of shares of Common Stock
outstanding on September 28, 1995, and with respect to shares of Common Stock
issued thereafter until the Distribution Date (as defined in the Rights
Agreement) and, in certain circumstances, with respect to shares of Common Stock
issued after the Distribution Date. Each Right, when it becomes exercisable as
defined in the Rights Agreement, would initially entitle the registered holder
to purchase from the Company one share of Common Stock at an exercise price of
$28. The Rights expire September 28, 2005 and, under certain conditions, may be
redeemed by the Company at a price of $.01 per Right. The Rights have no voting
privileges and are not currently separable from the Common Stock.

    The Rights are not currently exercisable, but would become exercisable if
certain events occurred relating to a person or group (the "Acquiring Person")
acquiring or attempting to acquire 15% or more of the outstanding shares of
Common Stock. Upon the occurrence of such an event, each right (except the
Rights beneficially owned by the Acquiring Person, which become null and void)
entitles its holder to purchase for $28 the economic equivalent of Common Stock,
or in certain circumstances, securities of the Acquiring Person, or its
affiliate, worth twice as much. The description and terms of the Rights are set
forth in a Rights Agreement dated as of September 28, 1995 between the Company
and State Street Bank and Trust Company, as Rights Agent.

                   BAILEY CORPORATION AND SUBSIDIARIES 
             SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS 
              FOR THE FISCAL YEARS ENDED 1995, 1994 AND 1993 
                              (IN THOUSANDS) 




                                                            ADDITIONS 
                                                            CHARGED TO 
                                           BALANCE AT       COSTS AND                 BALANCE AT 
             DESCRIPTION               BEGINNING OF YEAR     EXPENSES    DEDUCTIONS   END OF YEAR 
                                                                          
Year ended July 30, 1995: 
   Allowance for doubtful accounts            $ 215           $ 1,300       $ 752        $ 763 
Year ended July 31, 1994: 
   Allowance for doubtful accounts            $ 254           $   690       $ 729        $ 215 
Year ended July 31, 1993: 
   Allowance for doubtful accounts            $ 317           $   580       $ 643        $ 254 


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

    Not applicable. 

                                 PART III 

    In accordance with Paragraph (3) of General Instruction G to Form 10- 
K, Part III of this Report is omitted because the registrant will file 
with the Securities and Exchange Commission not later than 120 days after 
the end of the fiscal year ended July 30, 1995, a definitive proxy state- 
ment pursuant to Regulation 14A involving the election of directors, which 
proxy statement is incorporated herein by reference. 

                                  PART IV 

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

    (a) Financial Statements, Financial Statement Schedules, and Exhibits. 

       1. Financial Statements. See Item 8 for the Financial Statements 
    of the Company filed as a part hereof. (Exhibits omitted) 

       2. Financial Statement Schedules. See Item 8 for the Financial 
    Statement Schedules of the Company filed as a part hereof. 

       3. Exhibits. Pursuant to Rule 12b-32 and General Instruction G, 
    the following Exhibits are required to be filed with this Report by 
    Item 14 above and are incorporated by reference from the reference 
    source cited in the Exhibit Index below, are filed herewith, or are 
    not applicable. 

    (b) Reports on Form 8-K. 

    On October 2, 1995, the Company filed a Current Report on Form 8-K 
with the Securities and Exchange Commission ("SEC") to report the adoption 
by the Company on September 28, 1995 of a stockholder rights plan. 

    The Company filed with the SEC Quarterly Reports on Form 10-Q for each 
of the quarters ended October 30, 1994, January 29, 1995, and April 30, 
1995, in each case within 45 days of the end of the respective quarter. 

                                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, THERETO DULY AUTHORIZED. 

                                            BAILEY CORPORATION 

Dated: October 26, 1995                     By:   /s/ ROGER R. PHILLIPS 

                                                    ROGER R. PHILLIPS 
                                               CHAIRMAN OF THE BOARD, 
                                                      PRESIDENT AND 
                                               CHIEF EXECUTIVE OFFICER AND 
                                                        SECRETARY 
                                               (PRINCIPAL EXECUTIVE OF- 
                                                          FICER) 

Dated: October 26, 1995                     By:  /s/ LEONARD J. HEILMAN 

                                                    LEONARD J. HEILMAN 
                                               EXECUTIVE VICE PRESIDENT -- 
                                                       FINANCE AND 
                                               ADMINISTRATION, TREASURER 
                                                 AND ASSISTANT SECRETARY 
                                               (PRINCIPAL FINANCIAL AND 
                                                   ACCOUNTING 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. 

Dated: October 26, 1995                     By:   /s/ ROGER R. PHILLIPS 

                                                    ROGER R. PHILLIPS 
                                               DIRECTOR, CHAIRMAN OF THE 
                                                    BOARD, PRESIDENT, 
                                               CHIEF EXECUTIVE OFFICER AND 
                                                        SECRETARY 

Dated: October 26, 1995                     By:    /s/ E GORDON YOUNG 

                                                      E GORDON YOUNG 
                                                         DIRECTOR 

Dated: October 26, 1995                     By:    /s/  LOUIS T. ENOS 

                                                      LOUIS T. ENOS 
                                                         DIRECTOR 

Dated: October 26, 1995                     By:   /s/ ALLAN B. FREEDMAN 

                                                    ALLAN B. FREEDMAN 
                                                         DIRECTOR 

Dated: October 26, 1995                     By:     /s/ JOHN G. OWENS 

                                                      JOHN G. OWENS 
                                                         DIRECTOR 

Dated: October 26, 1995                     By:   /s/ WILLIAM A. TAYLOR 

                                                    WILLIAM A. TAYLOR 
                                                         DIRECTOR 



EXHIBIT INDEX




 EXHIBIT
  NO.                   TITLE                                 METHOD OF FILING
                                                     
 3.1       Certificate of Incorporation                    Incorporated by reference
                                                           from Form 10-K, Exhibit 3.01,
                                                           filed on October 24, 1992

 3.2       Amended and Restated By-Laws                    Filed herewith

 4.1       Stockholder Rights Agreement, dated             Incorporated by reference
           as of September 28, 1995, between               from Form 8-K, Exhibit 4(a)
           Bailey Corporation and State Street             filed on October 2, 1995
           Bank and Trust Company, as Rights
           Agent

10.01      Amended and Restated Agreement of               Incorporated by reference
           Purchase and Sale, dated May 5, 1992,           from Form 8-K, Exhibit 2.01
           and effective as of April 9, 1992               filed on July 13, 1992

10.02      Subordinated Debenture due June 25,             Incorporated by reference
           1995, in the amount of $200,000                 from Form 8-K, Exhibit 4.01
           issued to Anthony A. Martino                    filed on July 13, 1992

10.03      Warrant to Purchase 50,000 Shares               Incorporated by reference
           of Common Stock of Bailey Corporation           from Form 8-K, Exhibit 4.02
           dated June 26, 1992, as issued to               filed on July 13, 1992
           Anthony A. Martino

10.04      Subordinated Debenture due June 26,             Incorporated by reference
           1995, in the amount of $50,000 issued           from Form 8-K, Exhibit 4.03
           to Allan B. Freedman                            filed on July 13, 1992

10.05      Warrant to Purchase 12,500 Shares               Incorporated by reference
           of Common Stock of Bailey Corporation           from Form 8-K, Exhibit 4.04
           dated June 26, 1992, as issued to               filed on July 13, 1992
           Allan B. Freedman

10.06      Subordinated Debenture due June 26,             Incorporated by reference
           1995, in the amount of $50,000 issued           from Form 8-K, Exhibit 4.05
           to self-directed pension account FBO            filed on July 13, 1992
           Roger R. Phillips

10.07      Subordinated Debenture due June 26,             Incorporated by reference
           1995, in the amount of $50,000 issued           from Form 8-K, Exhibit 4.06
           to William A. Taylor                            filed on July 13, 1992

10.08      Subordinated Debenture due June 29,             Incorporated by reference
           1995, in the amount of $50,000 issued           from Form 8-K, Exhibit 4.07
           to self-directed pension account FBO            filed on July 13, 1992
           Roger R. Phillips

10.09      Subordinated Debenture due June 26,             Incorporated by reference
           1995, in the amount of $50,000 issued           from Form 8-K, Exhibit 4.08
           to Louis T. Enos                                filed on July 13, 1992

10.10      Subordinated Debenture due June 26,             Incorporated by reference
           1995, in the amount of $50,000 issued           from Form 8-K, Exhibit 4.09
           to John G. Owens                                filed on July 13, 1992

10.11      Subordinated Debenture due June 26,             Incorporated by reference
           1995, in the amount of $50,000 issued           from Form 8-K, Exhibit 4.10
           to E Gordon Young                               filed on July 13, 1992

10.12      Conformed copy of Subordinated                  Incorporated by reference
           Debenture Purchase Agreement                    from Form 8-K, Exhibit 4.11
           entered into by Louis T. Enos, John             filed on July 13, 1992
           G. Owens, and E Gordon Young with
           Bailey Corporation

10.13      Conformed copy of Subordinated                  Incorporated by reference
           Debenture and Warrant Purchase                  from Form 8-K, Exhibit 4.12
           Agreement entered into by Allan B.              filed on July 13, 1992
           Freedman, Anthony A. Martino, Orion
           Group Money Purchase Plan FBO, Roger
           R. Phillips and William A. Taylor
           with Bailey Corporation

10.14      Warrant to Purchase 115,794 Shares              Incorporated by reference
           of Common Stock of Bailey Corporation           from Form 10-K, Exhibit 4.13
           issued to Heller Financial, Inc.                filed on October 24, 1992
           dated November 16, 1988

10.15      Stock and Note Purchase Agreement               Incorporated by reference
           dated April 13, 1993                            from Registration Statement
                                                           on Form S-3, Registration No.
                                                           33-62698

10.16      Form of 9% Convertible Subordinated             Incorporated by reference
           Promissory Note Due 2000                        from Registration Statement
                                                           on Form S-3, Registration No.
                                                           33-62698

10.17      Lease between Rall Leasing, Ltd.                Incorporated by reference
           (Landlord) and Bailey Corporation               from Form 10-K, Exhibit 10.01
           (Tenant) for premises located in                filed on October 24, 1992
           Cuba, Missouri, dated November 1,
           1985, together with Assignment by
           Rall Leasing, Ltd. to Rall Leasing
           Associates

10.18      Bailey Corporation 1986 Incentive               Incorporated by reference
           Stock Option Plan                               from Form 10-K, Exhibit 10.02
                                                           filed on October 24, 1992

10.19      Lease for Dearborn, Michigan                    Incorporated by reference
           premises dated December 11, 1991,               from Form 10-K, Exhibit 10.03
           between Ford Motor Land Development             filed on October 24, 1992
           Corporation and Bailey Manufactur-
           ing Corporation

10.20      Long-Term Agreement between Ford                Incorporated by reference
           Motor Company and Bailey                        from Form 10-K, Exhibit 10.04
           Manufacturing Corporation dated                 filed on October 24, 1992
           June 24, 1992 and effective for the
           term August 1, 1992 to December 31,
           1995

10.21      Employment and Option Agreement                 Incorporated by reference
           between Bailey Transportation                   from Form 8-K, Exhibit 28.1
           Products, Inc. and Anthony A. Martino           filed on July 13, 1992
           dated as of June 26, 1992

10.22      Non-Negotiable Working Capital Note             Incorporated by reference
           dated June 26, 1992, in the amount              from Form 8-K, Exhibit 28.2
           of $500,000 from Bailey Transpor-               filed on July 13, 1992
           tation Products, Inc. and payable
           to TransPlastics, Inc.

10.23      Non-Negotiable Purchase Note dated              Incorporated by reference
           June 26, 1992, in the amount of                 from Form 8-K, Exhibit 28.3
           $1,868,953 from Bailey Transpor-                filed on July 13, 1992
           tation Products, Inc. and payable
           to TransPlastics, Inc.

10.24      Trust Agreement dated as of April               Incorporated by reference
           1, 1988, between the State of Ohio              from Form 10-K, Exhibit 10.08
           and The Provident Bank, Trustee                 filed on October 24, 1992

10.25      Twenty-Eighth Supplemental Trust                Incorporated by reference
           Agreement dated as of July 1, 1992,             from Form 10-K, Exhibit 10.09
           between the State of Ohio and The               filed on October 24, 1992
           Provident Bank, Trustee

10.26      Ohio State Economic Development                 Incorporated by reference
           Revenue Bond in the amount of                   from Form 10-K, Exhibit 10.10
           $3,170,000 as issued to The                     filed on October 24, 1992
           Prudential Insurance Company of
           America

10.27      Guaranty Agreement dated as of July             Incorporated by reference
           1, 1992, among Bailey Corporation,              from Form 10-K, Exhibit 10.11
           Bailey Transportation Products,                 filed on October 24, 1992
           Inc. and The Provident Bank, Trustee

10.28      Lease dated July 1, 1992, between               Incorporated by reference
           the Director of Development of the              from Form 10-K, Exhibit 10.12
           State of Ohio and Bailey                        filed on October 24, 1992
           Transportation Products, Inc.

10.29      Amended and Restated Credit                     Incorporated by reference
           Agreement among BayBank, Bailey                 from Form 10-K, Exhibit 10.13
           Corporation, and  Bailey                        filed on October 24, 1992
           Manufacturing Corporation
           dated April 30, 1992

10.30      First Amendment to Amended and                  Incorporated by reference
           Restated Credit Agreement among                 from Form 10-K, Exhibit 10.14
           BayBank, Bailey Corporation,                    filed on October 24, 1992
           and Bailey Manufacturing
           Corporation dated June 26, 1992

10.31      Second Amendment to Amended and                 Incorporated by reference
           Restated Credit Agreement among                 from Registration Statement
           BayBank, Bailey  Corporation,                   on Form S-2, Registration No.
           and Bailey Manufacturing                        33-66244
           Corporation dated July 26, 1992

10.32      Third Amendment to Amended and                  Incorporated by reference
           Restated Credit Agreement among                 from Registration Statement
           BayBank, Bailey Corporation,                    on Form S-2, Registration No.
           and Bailey Manufacturing                        33-66244
           Corporation dated January 29, 1993

10.33      Consent and Fourth Amendment to                 Incorporated by reference
           Amended and Restated Credit                     from Registration Statement
           Agreement among BayBank, Bailey                 on Form S-2, Registration No.
           Corporation, and Bailey Manufac-                33-66244
           turing Corporation dated July 1, 1993

10.34      Loan Agreement dated as of July 29,             Incorporated by reference
           1992, between the Director of                   from Form 10-K, Exhibit 10.15
           Development of the State of Ohio and            filed on October 24, 1992
           Bailey Transportation Products,
           Inc.

10.35      Promissory Note dated July 29, 1992,            Incorporated by reference
           in the principal amount of $1,000,000           from Form 10-K, Exhibit 10.16
           from Bailey Transportation Prod-                filed on October 24, 1992
           ucts, Inc. payable to the Director
           of Development of the State of Ohio

10.36      Subordination Agreement dated as of             Incorporated by reference
           July 26, 1992, among Bailey                     from Form 10-K, Exhibit 10.17
           Transportation Products, Inc., the              filed on October 24, 1992
           Director of Development of the State
           of Ohio, The Provident Bank, Trustee,
           and Ashtabula County 503 Corporation

10.37      Guaranty dated as of July 29, 1992,             Incorporated by reference
           by Bailey Corporation to the Director           from Form 10-K, Exhibit 10.18
           of Development of the State of Ohio             filed on October 24, 1992

10.38      Bill of Sale from Bailey Corporation            Incorporated by reference
           and Bailey Manufacturing Corpora-               from Form 10-K, Exhibit 10.19
           tion to Anthony A. Martino for one              filed on October 24, 1992
           Farrel Injection Molding Machine
           dated August 17, 1992

10.39      Lease and Security Agreement for                Incorporated by reference
           Farrel Injection Molding Machine                from Form 10-K, Exhibit 10.20
           between Anthony A. Martino (Lessor)             filed on October 24, 1992
           and Bailey Transportation Products,
           Inc. (Lessee) dated August 17, 1992

10.40      Lease and Security Agreement for                Incorporated by reference
           Farrel Injection Molding Machine                from Registration Statement
           between Anthony A. Martino (Lessor)             on Form S-2, Registration No.
           and Bailey Transportation Products,             33-66244
           Inc. (Lessee) dated November 19, 1992

10.41      Lease and Security Agreement for                Incorporated by reference
           Farrel Injection Molding Machine                from Registration Statement
           between Anthony A. Martino (Lessor)             on Form S-2, Registration No.
           and Bailey Transportation Products,             33-66244
           Inc. (Lessee) dated March 1, 1993

10.42      Agreement for Purchase and Sale of              Incorporated by reference
           Assets between Bailey Corporation,              from Registration Statement
           Bailey Manufacturing Corporation                on Form S-2, Registration No.
           and The Boler Company. regarding                33-66244
           Bailey Corporation's purchase of the
           assets and business of the Contour
           division of The Boler Company. dated
           July 1, 1993

10.43      Indemnification Agreement between               Incorporated by reference
           Bailey Corporation, Bailey Manu-                from Registration Statement
           facturing Corporation, and The Boler            on Form S-2, Registration No.
           Company. dated July 1, 1993                     33-66244

10.44      Non-Negotiable Fixed Asset Note in              Incorporated by reference
           the amount of $5,046,730 given by               from Registration Statement
           Bailey Corporation and Bailey                   on Form S-2, Registration No.
           Manufacturing Corporation to The                33-66244
           Boler Company. dated July 1, 1993

10.45      Non-Negotiable Working Capital                  Incorporated by reference
           Promissory Note in the amount of                from Registration Statement
           $1,174,606 given by Bailey                      on Form S-2, Registration No.
           Corporation and Bailey Manufactur-              33-66244
           ing Corporation to The Boler Company.
           dated July 1, 1993

10.46      Security Agreement made by Bailey               Incorporated by reference
           Manufacturing Corporation in favor              from Registration Statement
           of The Boler Company. dated July 1,             on Form S-2, Registration No.
           1993                                            33-66244

10.47      Remediation Agreement executed by               Incorporated by reference
           The Boler Company. in favor of Bailey           from Registration Statement
           Corporation and Bailey Manufactur-              on Form S-2, Registration No.
           ing Corporation dated July 1, 1993              33-66244

10.48      Form of Option Agreement between                Incorporated by reference
           Bailey Corporation and Roger R.                 from Form 10-K, Exhibit 10.48
           Phillips                                        filed on October 29, 1993

10.49      Form of Employment Agreement between            Incorporated by reference
           Bailey Corporation and Roger R.                 from Form 10-Q, Exhibit 10.49
           Phillips                                        filed on March 14, 1994

10.50      Form of Employment Agreement between            Incorporated by reference
           Bailey Corporation and William A.               from Form 10-Q, Exhibit 10.50
           Taylor                                          filed on March 14, 1994

10.51      Form of Noncompetition Agreement                Incorporated by reference
           between Bailey Corporation and Roger            from Form 10-Q, Exhibit 10.51
           R. Phillips                                     filed on March 14, 1994

10.52      Form of Noncompetition Agreement                Incorporated by reference
           between Bailey Corporation and                  from Form 10-Q, Exhibit 10.52
           William A. Taylor                               filed on March 14, 1994

10.53      Form of Noncompetition Agreement                Incorporated by reference
           between Bailey Corporation and Louis            from Form 10-Q, Exhibit 10.53
           T. Enos                                         filed on March 14, 1994

10.54      Form of Noncompetition Agreement                Incorporated by reference
           between Bailey Corporation and Allan            from Form 10-Q, Exhibit 10.54
           B. Freedman                                     filed on March 14, 1994

10.55      Form of Noncompetition Agreement                Incorporated by reference
           between Bailey Corporation and John             from Form 10-Q, Exhibit 10.55
           G. Owens                                        filed on March 14, 1994

10.56      Form of Noncompetition Agreement                Incorporated by reference
           between Bailey Corporation and E                from Form 10-Q, Exhibit 10.56
           Gordon Young                                    filed on March 14, 1994

10.57      Asset Purchase and Sale Agreement               Incorporated by reference from
           between Bailey Corporation and                  Exhibit 2.1 to Current Report
           Premix/E.M.S. Inc., dated as of July            on Form 8-K filed on August
           31, 1994                                        18, 1994

10.58      Secured Promissory Note by Bailey               Incorporated by reference
           Corporation in favor of Premix-                 from Form 10-K, Exhibit 10.58
           /E.M.S. Inc., dated August 3, 1994              filed on October 31, 1994

10.59      8% Convertible Debenture due 1999               Incorporated by reference
           by Bailey Corporation in favor of               from Form 10-K, Exhibit 10.59
           Premix/E.M.S. Inc., dated August 3,             filed on October 31, 1994
           1994

10.60      Purchase Money First Mortgage and               Incorporated by reference
           Security Agreement by Bailey                    from Form 10-K, Exhibit 10.60
           Corporation in favor of Premix-                 filed on October 31, 1994
           /E.M.S. Inc., dated as of July 31,
           1994, with respect to Lancaster, Ohio
           site

10.61      Purchase Money First Mortgage and               Incorporated by reference
           Security Agreement by Bailey                    from Form 10-K, Exhibit 10.61
           Corporation in favor of Premix-                 filed on October 31, 1994
           /E.M.S. Inc., dated as of July 31,
           1994, with respect to Hartford City,
           Indiana site

10.62      Purchase Money First Mortgage and               Incorporated by reference
           Security Agreement by Bailey                    from Form 10-K, Exhibit 10.62
           Corporation in favor of Premix-                 filed on October 31, 1994
           /E.M.S. Inc., dated as of July 31,
           1994, with respect to Portland,
           Indiana site

10.63      Non-Environmental Indemnification               Incorporated by reference
           Agreement between Bailey Corpora-               from Form 10-K, Exhibit 10.63
           tion and Premix/E.M.S. Inc., dated              filed on October 31, 1994
           as of July 31, 1994

10.64      Environmental Indemnification                   Incorporated by reference
           Agreement between Bailey Corpora-               from Form 10-K, Exhibit 10.64
           tion and Premix/E.M.S. Inc., dated              filed on October 31, 1994
           as of July 31, 1994

10.65      Amended and Restated Credit Agreement           Incorporated by reference
           among BayBank, Bailey Corporation,              from Form 10-K, Exhibit 10.65
           Bailey Manufacturing Corporation,               filed on October 31, 1994
           and Bailey Transportation Products,
           Inc., dated as of July 29, 1994

10.66      Amended and Restated Revolving Note             Incorporated by reference
           by Bailey Corporation, Bailey                   from Form 10-K, Exhibit 10.66
           Manufacturing Corporation, and                  filed on October 31, 1994
           Bailey Transportation Products,
           Inc., in favor of BayBank, dated July
           29, 1994

10.67      Term Note by Bailey Corporation,                Incorporated by reference
           Bailey Manufacturing Corporation,               from Form 10-K, Exhibit 10.67
           and Bailey Transportation Products,             filed on October 31, 1994
           Inc., in favor of BayBank, dated July
           29, 1994

10.68      Amended and Restated Security                   Incorporated by reference
           Agreement by Bailey Corporation in              from Form 10-K, Exhibit 10.68
           favor of BayBank, dated as of July              filed on October 31, 1994
           29, 1994

10.69      Amended and Restated Security                   Incorporated by reference
           Agreement by Bailey Manufacturing               from Form 10-K, Exhibit 10.69
           Corporation in favor of BayBank,                filed on October 31, 1994
           dated as of July 29, 1994

10.70      Security Agreement by Bailey                    Incorporated by reference
           Transportation Products, Inc., in               from Form 10-K, Exhibit 10.70
           favor of BayBank, dated as of July              filed on October 31, 1994
           29, 1994

10.71      Recission Agreement between Bailey              Incorporated by reference
           Corporation and Louis T. Enos, dated            from Form 10-K, Exhibit 10.71
           as of September 28, 1994, with                  filed on October 31, 1994
           respect to Noncompetition Agreement
           between Bailey Corporation and Louis
           T. Enos, dated as of February 14,
           1994

10.72      Recission Agreement between Bailey              Incorporated by reference
           Corporation and Allan B. Freedman,              from Form 10-K, Exhibit 10.72
           dated as of September 28, 1994, with            filed on October 31, 1994
           respect to Noncompetition Agreement
           between Bailey Corporation and Allan
           B. Freedman, dated as of February
           14, 1994

10.73      Recission Agreement between Bailey              Incorporated by reference
           Corporation and John G. Owens, dated            from Form 10-K, Exhibit 10.73
           as of September 28, 1994, with                  filed on October 31, 1994
           respect to Noncompetition Agreement
           between Bailey Corporation and John
           G. Owens, dated as of February 14,
           1994

10.74      Recission Agreement between Bailey              Incorporated by reference
           Corporation and E Gordon Young, dated           from Form 10-K, Exhibit 10.74
           as of September 28, 1994, with                  filed on October 31, 1994
           respect to Noncompetition Agreement
           between Bailey Corporation and E
           Gordon Young, dated as of February
           14, 1994

10.75      First Amendment to Amended and                  Filed herewith
           Restated Credit Agreement among Bailey
           Corporation, Bailey Manufacturing
           Corporation, Bailey Transportation
           Products, Inc. and BayBank, dated as
           of September 20, 1994

10.76      Environmental Indemnity Agreement by            Filed herewith
           Bailey Corporation, Bailey Manufactur-
           ing Corporation, Bailey Transportation
           Products, Inc. in favor of BayBank,
           dated as of October 10, 1994


10.77      Second Amendment to Amended and                 Filed herewith
           Restated Credit Agreement and
           Amendment to Revolving Note among
           Bailey Corporation, Bailey Manufactur-
           ing Corporation, Bailey Transportation
           Products, Inc. and BayBank, dated as
           of April 6, 1995

10.78      Third Amendment to Amended and Restated         Filed herewith
           Credit Agreement and Second Amendment
           to Revolving Note among Bailey Corp-
           oration, Bailey Manufacturing Corporation,
           Bailey Transportation Products, Inc. and
           BayBank, dated as of May 12, 1995

10.79      Fourth Amendment to Amended and Restated        Filed herewith
           Credit Agreement, Third Amendment to
           Revolving Note and Modification of Third
           Amendment to Amended and Restated Credit
           Agreement among Bailey Corporation,
           Bailey Manufacturing Corporation, Bailey
           Transportation Products, Inc. and BayBank,
           dated as of July 28, 1995

10.80      Fixed Maturity Carve Out Note dated July        Filed herewith
           28, 1995, in the amount of $4,000,000
           from Bailey Corporation, Bailey
           Manufacturing Corporation and Bailey
           Transportation Products, Inc. payable
           to BayBank

10.81      Fifth Amendment to Amended and Restated         Filed herewith
           Credit Agreement and Modification of
           Third and Fourth Amendments, among Bailey
           Corporation, Bailey Manufacturing
           Corporation, Bailey Transportation
           Products, Inc. and BayBank, dated as of
           September 1, 1995

10.82      Agreement between Bailey Manufacturing          Filed herewith
           Corporation and Emhart Corporation
           regarding the Solvents Recovery Service
           of New England Superfund Site and the
           Old Southington Landfill Superfund Site,
           dated February 10, 1995

10.83      Joint Declaration between Bailey                Filed herewith
           Manufacturing Corporation and Emhart
           Corporation regarding the Solvents
           Recovery Service of New England Site
           and the Old Southington Landfill Site

21.1       Subsidiaries of Bailey Corporation              Filed herewith

23.1       Consent of KPMG Peat Marwick                    Filed herewith

27.1       Financial Data Schedule                         Filed herewith