UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K

(Mark One)

|X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 For the fiscal year ended__________________December 31, 2001

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 001-12505

CORE MATERIALS CORPORATION

(Exact name of registrant as specified in its charter)

          Delaware                                           31-1481870
(State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization)                            Identification No.)

800 Manor Park Drive, P.O. Box 28183, Columbus, Ohio          43228 - 0183
     (Address of principal executive offices)                   (Zip Code)

       Registrant's telephone number, including area code: (614) 870-5000

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

Title of each class Name of each exchange on which registered
Common Stock, par value $.01 American Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:
None
(Title of class)

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

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

As of March 20, 2002, 9,778,680 shares of Core Materials Corporation common stock were outstanding, and the aggregate market value of the voting and non-voting common equity held by non-affiliates was $12,223,350.

DOCUMENTS INCORPORATED BY REFERENCE

1. Portions of Registrant's 2002 definitive Proxy Statement to be filed with the Securities and Exchange Commission no later than 120 days after the end of the registrant's fiscal year are incorporated herein by reference in PART III of this Form 10-K.


PART I

ITEM 1. DEVELOPMENT OF BUSINESS OF CORE MATERIALS.

In October 1996, RYMAC Mortgage Investment Corporation ("RYMAC") incorporated Core Materials Corporation ("Core Materials" or the "Company") as a wholly owned subsidiary under the laws of the State of Delaware.

In September 1996, RYMAC entered into an Asset Purchase Agreement (the "Asset Purchase Agreement") with Navistar International Transportation Corp. (now known as International Truck and Engine Corporation, "International"), a manufacturer of school buses, medium and heavy-duty trucks and mid-range diesel engines. The Asset Purchase Agreement provided for the acquisition of International's Columbus Plastics operating unit. Columbus Plastics produced fiberglass plastic parts for International's medium and heavy-duty trucks, and for other third party customers, primarily Yamaha Motor Manufacturing Corporation ("Yamaha").

The Asset Purchase Agreement conditioned International's obligation to sell Columbus Plastics on the reincorporation of RYMAC in the State of Delaware. In order to effect the reincorporation, RYMAC incorporated Core Materials as a wholly owned subsidiary, under the laws of the State of Delaware. RYMAC subsequently merged with and into Core Materials on December 31, 1996. Core Materials was the surviving corporation in the merger with each outstanding share of RYMAC common stock being converted into the right to receive one share of Core Materials' common stock.

Immediately following the merger on December 31, 1996, Core Materials acquired substantially all of the assets and liabilities of Columbus Plastics, pursuant to the terms of the Asset Purchase Agreement. As consideration, International received a secured note (the "Secured Note") in an original principal amount of $25,504,000 subject to adjustment. International also received 4,264,000 shares of newly issued common stock of Core Materials.1 Following the acquisition, Core Materials assumed operation of the business previously conducted by Columbus Plastics.

Based upon the terms of the acquisition, the transaction for financial reporting and accounting purposes has been accounted for as a reverse acquisition whereby Columbus Plastics is deemed to have acquired Core Materials. Core Materials, however, is the continuing legal entity and registrant for both Securities and Exchange Commission filing purposes and income tax reporting purposes. Consistent with reverse acquisition accounting treatment, Core Materials carried forward the historical basis of the acquired assets and assumed liabilities of Columbus Plastics and has revalued the basis of Core Materials' net assets to fair value at December 31, 1996.

In October 2001, Core Materials incorporated Core Composites Corporation as a wholly owned subsidiary under the laws of the State of Delaware. This entity was established for the purpose of holding and establishing operations for Airshield Corporation's assets, which Core Materials acquired on October 16, 2001. Airshield Corporation was a privately held manufacturer and marketer of fiberglass reinforced plastic parts primarily for the truck and automotive aftermarket industries. Core Materials purchased substantially all the assets of Airshield Corporation through the United States Bankruptcy Court as Airshield Corporation had been operating under Chapter 11 bankruptcy protection since March 2001.

In conjunction with establishment of operations for the assets acquired from Airshield Corporation, Core Materials also incorporated two corporations in Mexico. In October 2001, Core Materials (5% owner) and Core Composites Corporation (95% owner) incorporated Composites Services de Mexico, S. de R.L. de C.V. ("Composites Services") and Corecomposites de Mexico, S. de R.L. de C.V. ("Corecomposites") in Matamoros, Mexico. Composites Services was established to be the employer of all


(1) The principal amount of the Secured Note and the number of shares of common stock received by International were subject to adjustment pursuant to the terms of the Asset Purchase Agreement. Effective December 31, 1996, the amount of the Secured Note was increased to $29,514,000 in order to reflect an increase in the "net tangible assets" of Columbus Plastics as of the December 31, 1996 acquisition date. In 1997, as a result of a review of the closing balance sheet and all purchase price adjustments, the Secured Note amount was reduced by $1,629,000 to reflect an amendment to the closing balance sheet as of the acquisition date. In addition, International was to receive consideration in the form of an increase in the principal amount of the Secured Note if Core Materials achieved earnings results above specified levels during the period 1997 through 1999. This consideration was to be accounted for by an increase in the amount of the Secured Note, and a reduction in the amount of Core Materials' retained earnings. Based on Core Materials' earnings for the years ended December 31, 1998 and 1997, the Secured Note was increased by $4,098,000 and $2,937,000, respectively. Core Materials' earnings for the year ended 1999 did not result in any further increase in the Secured Note.

2

Mexican national employees for Core Materials' operations in Mexico. Corecomposites was organized to operate under a maquiladora program whereby substantially all product produced is exported back to Core Composites Corporation who sells such product to United States based external customers.

DESCRIPTION OF BUSINESS OF CORE MATERIALS

Certain statements under this caption of this Annual Report on Form 10-K constitute "forward-looking statements" which involve certain risks and uncertainties. Core Materials' actual results may differ significantly from those discussed in the forward-looking statements. Factors that may cause such a difference include, but are not limited to: business conditions in the plastics, transportation, recreation and commercial and industrial product industries, the general economy, competitive factors, the dependence on four major customers, the recent efforts of Core Materials to expand its customer base, new technologies, regulatory requirements, labor relations, the loss or inability to attract key personnel, the availability of capital, the start up of new operations in Mexico and management's decisions to pursue new products or businesses which involve additional costs, risks or capital expenditures.

Core Materials Corporation and its subsidiaries operate in the plastics market in a family of products known as "reinforced plastics". Reinforced plastics are combinations of resins and reinforcing fibers (typically glass or carbon) that are molded to shape. The Columbus, Ohio and Gaffney, South Carolina facilities produce reinforced plastics by compression molding sheet molding compound (SMC) in a closed mold process. As a result of the acquisition discussed above, in 2001 Core Materials established operations in a Matamoros, Mexico facility, which produces reinforced plastic products by spray-up and hand-lay-up open mold processes and a vacuum assisted resin infused (VRIM) closed mold process.

Reinforced plastics compete largely against metals and have the strength to function well during prolonged use. Management believes that reinforced plastic components offer many advantages over metals, including:

- heat resistance

- corrosion resistance

- lighter weight

- lower cost

- greater flexibility in product design

- part consolidation for multiple piece assemblies

- lower initial tooling costs for lower volume applications

- high strength-to-weight ratio

- dent-resistance in comparison to steel or aluminum.

The largest markets for reinforced plastics are transportation (automotive and truck), recreational vehicles, commercial products and industrial applications. Core Materials' four major customers are International, Yamaha, Lear Corporation ("Lear") and Freightliner, LLC ("Freightliner"), which are supplied proprietary reinforced plastic products for medium and heavy-duty trucks, personal watercraft and automobiles. Core Materials also supplies reinforced plastic products to other truck manufacturers, to automotive manufacturers and to manufacturers of commercial products. In general, product growth and diversification are achieved in several different ways: (1) resourcing of existing reinforced plastic product from another supplier by an original equipment manufacturer ("OEM"); (2) obtaining new reinforced plastic products through a selection process in which an OEM solicits bids; and (3) successful marketing of reinforced plastic products for previously non-reinforced plastic applications. Core Materials' efforts are currently directed towards all three areas.

3

MAJOR COMPETITORS

Core Materials believes that it is one of the five largest compounders and molders of reinforced plastics using the SMC, spray up, hand lay up and VRIM processes in the United States. Core Materials faces competition from a number of other molders including, most significantly, Meridian Automotive Systems, Budd Plastics Division, Venture Industries, Applied Composites, Molded Fiber Glass Companies, Goldshield, Camoplast and Renee Composites. Core Materials believes that the Company is well positioned to compete based primarily on manufacturing capability, product quality, cost and delivery. However, the industry remains highly competitive and some of Core Materials' competitors have greater financial resources, research and development facilities, design engineering and manufacturing and marketing capabilities.

MAJOR CUSTOMERS

Core Materials currently has four major customers, International, Yamaha, Lear and Freightliner. The loss of a significant portion of sales to International, Yamaha, Lear or Freightliner would have a material adverse effect on the business of Core Materials.

RELATIONSHIP WITH INTERNATIONAL

As a result of its acquisition of Columbus Plastics from International, Core Materials assumed the long-standing relationship between Columbus Plastics and International's truck manufacturing operations. As a condition to the acquisition, International and Core Materials entered into a five year Comprehensive Supply Agreement, pursuant to which Core Materials became the primary supplier of International's original equipment and service requirements for fiberglass reinforced parts using the SMC process, effective through December 31, 2001. This Comprehensive Supply Agreement has not been renewed, and business with International continues on a purchase order basis, like it operates with all of its other customers. The purchase orders typically provide volume commitments for four weeks at prices previously negotiated. Customers can update their orders on a daily basis for changes in demand that allow them to run their inventories on a "just-in-time" basis.

International manufactures and markets medium and heavy-duty trucks, including school buses, mid-range diesel engines and service parts in North America and in certain export markets. International delivered 82,400 class 5 through 8 trucks, including school buses, in the United States, Mexico and Canada during its fiscal 2001, representing a 30% decrease from the 118,200 units delivered in 2000 and a 31% decrease from the 119,300 units delivered in 1999. International's combined share of the class 5 through 8 truck market was 26.3% in 2001, 26.9% in 2000, and 25.6% in 1999.

Core Materials makes products for International's Chatham (Canada) assembly plant, its Springfield, Ohio assembly and body plants, its Garland, Texas assembly facility, its bus facilities in Conway, Arkansas and Tulsa, Oklahoma and its Escobedo, Mexico assembly facility. Core Materials works closely on new product development with International's engineering and research personnel at International's Fort Wayne, Indiana Technical Center. Some of the products sold to International include hoods, air deflectors, air fairings, fenders, splash panels, engine covers and other components.

The North American truck market in which International competes is highly competitive and the demand for trucks is subject to considerable volatility as it moves in response to cycles in the overall business environment and is particularly sensitive to the industrial sector, which generates a significant portion of the freight tonnage hauled. Truck demand also depends on general economic conditions, among other factors. Sales to International amounted to approximately 53%, 61% and 68% of total sales for 2001, 2000 and 1999, respectively.

RELATIONSHIP WITH YAMAHA

Core Materials also assumed from International the long-standing supply relationship between Columbus Plastics and Yamaha. Core Materials has supplied a significant amount of the SMC products for Yamaha's personal watercraft since 1990.

Products produced for Yamaha include decks, hulls, hull liners, engine hatches, bulkheads, reinforcements and SMC compound. Core Materials has worked closely with Yamaha over the years to improve the surface quality of Yamaha products and to identify new process control techniques and improved materials. Demand for products from Yamaha is related to the level of general economic activity and specifically to the cyclical and seasonal nature of the personal watercraft industry among other factors.

4

Sales to Yamaha amounted to approximately 19%, 22% and 18% of total sales for 2001, 2000 and 1999, respectively.

RELATIONSHIP WITH LEAR

Core Materials began a supply relationship with Lear in mid-2000, with sales to Lear beginning in January 2001. Core Materials supplies seat backs and seat bottoms to Lear, who produces full seat assemblies for an automotive original equipment manufacturer.

Sales to Lear amounted to approximately 15% of total sales for 2001.

RELATIONSHIP WITH FREIGHTLINER

As a result of the acquisition of the assets of Airshield Corporation as discussed above, Core Materials began a supply relationship with Freightliner. Core Materials produces hoods, air deflectors, air fairings, splash panels and other components for Freightliner who uses such products on its heavy and medium duty trucks.

Sales to Freightliner amounted to approximately 2% of total sales in 2001. However, in 2002 sales are expected to be approximately 11% of total sales due to the inclusion of these sales for a full year.

OTHER CUSTOMERS

Core Materials also produces products for other truck manufacturers, the automotive after-market industries and various other customers. In 2001, sales to these customers individually were all less than 10% of total sales.

EXPORT SALES

Core Materials provides products to International's manufacturing and service locations in Canada and Mexico. Export sales, including sales to Canada, were approximately $8,472,000, $14,428,000 and $19,934,000 for the years ended 2001, 2000 and 1999, respectively. These export sales dollars represent approximately 12%, 17% and 22% of total sales for 2001, 2000 and 1999, respectively.

FOREIGN OPERATIONS

As a result of the acquisition and the establishment of operations in Mexico, Core Materials began importing products into the United States as substantially all product produced in Core Materials' Mexican facility are sold to customers in the United States. In 2001, the sales of products imported were approximately 5% of total sales. This percentage is expected to grow to approximately 20% of total sales in 2002 due to the full year effect of the operations.

Core Materials owns long-lived assets totaling $164,000 that are located at the Mexican operations.

PRODUCTS

SMC COMPOUND

SMC compound is a combination of resins, fiberglass, catalysts and fillers compounded and cured in sheet form. The sheet is then used to manufacture compression-molded products, as discussed below and on a limited basis sold to other molders.

Core Materials incorporates a sophisticated computer program that assists in the compounding of various complex SMC formulations tailored to customer needs. The system provides for the following:

- Control information during various production processes; and

5

- Data for statistical batch controls.

Core Materials has the capacity to manufacture approximately 53 million pounds of SMC sheet material annually. The capacity increased in 1999 as a result of mix system upgrades and minor process improvements. The following table shows production of SMC for 2001, 2000 and 1999.

                                                   SMC Pounds
                                                    Produced
Year                                               (Millions)
----                                               ----------
2001 .........................................         25
2000 .........................................         36
1999 .........................................         42

CLOSED MOLDED PRODUCTS

Core Materials produces reinforced plastic products using both compression molding and vaccum resin infusion molding process methods of closed molding.

COMPRESSION MOLDING:

Compression molding is a process whereby SMC is molded to form by matched die steel molds through which a combination of heat and pressure are applied via a molding press. This process produces high quality, dimensionally consistent products. This process is typically used for higher volume products, which is necessary to justify the customers' investment in molds.

Core Materials currently owns or leases 17 compression-molding presses in its Columbus, Ohio plant ranging in size from 500 to 4,500 tons. Core Materials also owns or leases 11 presses in its Gaffney, South Carolina plant ranging in size from 1,000 to 3,000 tons.

Large platen, high tonnage presses (greater than 2,000 tons) provide the ability to compression mold very large SMC parts. Core Materials believes that it possesses a significant portion of the large platen, high tonnage molding capacity in the industry.

To enhance the surface quality and paint finish of products, Core Materials uses both in-mold coating and vacuum molding processes. In-mold coating is a manufacturing process performed by injecting a liquid over the molded part surface and then applying pressure at elevated temperatures during an extended molding cycle. The liquid coating serves to fill and/or bridge surface porosity as well as provide a barrier against solvent penetration during subsequent top-coating operations. Likewise, vacuum molding is the removal of air during the molding cycle for the purpose of reducing the amount of surface porosity. Core Materials believes that it is among the industry leaders in in-mold coating and vacuum molding applications, based on the size and complexity of parts molded.

VACUUM RESIN INFUSION MOLDING (VRIM):

This process employs two molds, typically a male and female, similar to matched die molding. The composite is produced by placing glass mat, chopped strand or continuous strand fiberglass in the mold cavity in the desired pattern. The core mold is then fitted to the cavity, and upon a satisfactory seal, a vacuum is applied. When the proper vacuum is achieved, the resin is injected into the mold to fill the part. Finally, the part is allowed to cure, and then it is removed from the mold and trimmed to shape.

Core Materials currently utilizes approximately 100,000 square feet for this process at the Matamoros, Mexico facility. Fiberglass reinforced products produced from the VRIM process exhibit a high quality surface on both sides of the part and excellent part thickness.

OPEN MOLDED PRODUCTS

Core Materials produces reinforced plastic products using both the spray up and hand lay up methods of open molding.

6

HAND LAYUP:

This process utilizes a shell mold, typically the cavity, where glass cloth, either chopped strand or continuous strand glass mat, is introduced into the cavity. Resin is then applied to the cloth and rolled out to achieve a uniform wet-out from the glass and to remove any trapped air. The part is then allowed to cure and removed from the mold. After removal, the part typically undergoes trimming to achieve the net shape desired. Parts that would be cosmetic in their end use would have a gel coat applied to the mold surface prior to the layup to improve the surface quality of the finished part. Parts produced from this process have a smooth outer surface and an unfinished, or non-smooth, interior surface.

Core Materials utilizes approximately 25,000 square feet for this process at the Matamoros, Mexico facility. These fiberglass-reinforced products are typically non-cosmetic components or structural reinforcements that are sold externally or used internally as components of larger assemblies.

SPRAY LAYUP:

This process utilizes the same type of shell mold, but instead of using glass cloth to produce the composite part, a chopper/spray system is employed. Glass yarns and resin feed the chopper/spray gun. The resin coated, chopped glass, which is approximately one inch in length, is sprayed into the mold to the desired thickness. The resin coated glass in the mold is then rolled out to ensure complete wet-out and to remove any trapped air. The part is then allowed to cure, is removed from the mold and is then trimmed to the desired shape. Parts that would be used for cosmetic purposes in their end use would typically have a gel coat applied to the mold surface prior to the resin coated glass being sprayed into the mold to impove the surface quality of the finished part. Parts produced from this process have a smooth outer surface and an unfinished, or non-smooth, interior surface.

Core Materials currently operates ten separate spray-up cells in the Matamoros, Mexico facility that are capable of producing fiberglass-reinforced products with and without gelcoat surfaces. Part sizes weigh from a few pounds to well over a hundred pounds with surface quality tailored for the end use application.

ASSEMBLY, MACHINING AND PAINT PRODUCTS

Many of the products molded by Core Materials are assembled, machined and/or prime painted to result in a completed product used by Core Materials' end-customers.

Core Materials has demonstrated manufacturing flexibility that accepts a range of low volume, hand assembly and machining work to high volume, highly automated assembly and machining systems. Robotics are used as deemed productive for material handling, machining and adhesive applications. In addition to conventional machining methods, water-jet cutting technology is also used where appropriate. Core Materials has a prime paint operation in its Columbus, Ohio facility, which uses an overhead conveyor to transfer product through two paint booths and bake ovens, that is used for higher volume applications. The Company also utilizes spot paint booths and batch ovens in its facilities when warranted. Core Materials contracts with outside parties when customers require that a finish or a top coat of paint be provided by Core Materials.

RAW MATERIALS

The principal raw materials used in the compounding of SMC and the closed and open molding processes are polyester resins, fiberglass rovings and filler. Other significant raw materials include adhesives for assembly of molded components and in-mold coating and prime paint for preparation of cosmetic surfaces. Many of the raw materials used by Core Materials are petroleum and energy based products, and therefore, the costs of certain raw materials can fluctuate based on changes in costs of these underlying commodities. Core Materials has historically used single source, long term (2-5 years) supply contracts as a means to attain competitive pricing and an adequate supply of these raw materials. Recently, Core Materials has experienced price increases for certain of these materials, which has caused the Company to reevaluate this strategy and consider alternative suppliers. Each raw material generally has supplier alternatives, which are being evaluated as the current contracts expire. Core Materials is regularly evaluating its supplier base for certain supplies, repair items and componentry to improve its overall purchasing position as supply of these items is generally available from multiple sources.

7

BACKLOG

Core Materials relies on production schedules provided by its customers to plan and implement production. These schedules are typically provided on a weekly basis and are considered firm typically for four weeks. Some customers can update these schedules daily for changes in demand that allow them to run their inventories on a "just-in-time" basis. The ordered backlog was approximately $5.6 million and $5.1 million at December 31, 2001 and 2000, respectively, all of which Core Materials expects to ship within a year.

CAPACITY CONSTRAINTS

In previous years, Core Materials has been required to work an extended shift and day schedule, up to a seven-day/three shift operation, to meet its customers' production requirements. Core Materials has used various methods from overtime to a weekend manpower crew to support the different shift schedules required.

Based on recent production schedules, the Company has not had difficulty in providing various shift schedules necessary to meet customer requirements.

See further discussion of machine and facility capacities at "Item 2 Properties" contained elsewhere in this report.

CAPITAL EXPENDITURES AND RESEARCH AND DEVELOPMENT

Capital expenditures totaled approximately $1.3 million, $2.0 million and $7.4 million for 2001, 2000 and 1999, respectively. Capital expenditures consist primarily of the purchase of compression molding presses and other equipment to manufacture parts as well as laboratory equipment, storage equipment, computers and office furniture and fixtures.

Product development is a continuous process at Core Materials. Research and development activities focus on developing new SMC formulations, new reinforced plastic products and improving existing products and manufacturing processes.

Core Materials does not maintain a separate research and development organization or facility but uses its production equipment, as necessary, to support these efforts and cooperates with its customers and its suppliers in its research and development efforts. Likewise, manpower to direct and advance research and development is integrated with the existing manufacturing, engineering, production, and quality organizations. Management of Core Materials has estimated that internal costs related to research and development activities approximate $225,000 in 2001, $250,000 in 2000 and $200,000 in 1999.

ENVIRONMENTAL COMPLIANCE

Core Materials' manufacturing operations are subject to federal, state and local environmental laws and regulations which impose limitations on the discharge of pollutants into the air and water and establish standards for the treatment, storage and disposal of hazardous waste. Core Materials' policy is to conduct its business with due regard for the preservation and protection of the environment. Core Materials' environmental waste management involves the regular auditing of all satellite hazardous waste accumulation points, all hazardous waste activities and every authorized treatment, storage and disposal facility. Core Materials' environmental staff also trains employees on waste management and other environmental issues.

Core Materials believes that its facilities are in compliance with the applicable federal, state and local environmental laws and regulations. Compliance with these environmental laws and regulations has not had, nor is it currently expected to have, a material effect on the Company's operations, competitive position or capital expenditures through fiscal year 2002. In the near term, the amount of capital expenditures on environmental compliance is expected not to be significant.

EMPLOYEES

As of December 31, 2001, Core Materials employed a total of 1,078 employees, which consists of 465 employees in its United States operations and 613 employees in its Mexican operations. Of these 1,078 employees, 285 are covered by a collective bargaining agreement with the International Association of Machinists and Aerospace Workers ("IAM"), which extends to August 7, 2004, and 526 are covered by a collective bargaining agreement with Sindicato de Jorneleros y Obreros, which extends to January 16, 2003.

8

PATENTS, TRADE NAMES AND TRADEMARKS

Core Materials will evaluate, apply for and maintain patents, trade names and trademarks where it believes that such patents, trade names and trademarks are reasonably required to protect its rights in its products. Core Materials does not believe that any single patent, trade name or trademark or related group of such rights is materially important to its business or its ability to compete.

SEASONALITY

Core Materials' business is affected annually by the production schedules of its customers. Core Materials' customers typically shut down their operations on an annual basis for a period of several weeks during Core Materials' third quarter. As a result, demand for Core Materials' products drops significantly during the third quarter. Similarly, demand for medium and heavy-duty trucks, personal watercraft, and automotive products fluctuate on a cyclical and seasonal basis, causing a corresponding fluctuation for demand of Core Materials' products.

ITEM 2. PROPERTIES.

Core Materials owns two production plants in the United States that are situated, respectively, in Columbus, Ohio and in Gaffney, South Carolina. Core Materials believes that, through productive use, these facilities have adequate production capacity to meet current production volume. The approximate capacity utilization for the molding of production products in the Core Materials' United States production facilities was 26%, 41%, and 62% in the fourth quarter of 2001, 2000 and 1999, respectively. Capacity utilization is measured on the basis of a six day, three-shifts per day operation.

The Columbus, Ohio plant is located at 800 Manor Park Drive on approximately 28.2 acres of land. The approximate 323,596 square feet of available floor space at the Columbus, Ohio plant is comprised of the following:

                                                          Approximate
                                                          Square Feet
                                                          -----------
Manufacturing/Warehouse................................      307,447
Office ................................................       16,149
                                                             -------
                                                             323,596

Core Materials acquired the property at 800 Manor Park Drive as a result of the Asset Purchase Agreement with International.

9

The Gaffney, South Carolina plant, which was opened in early 1998, is located at 24 Commerce Drive, Meadow Creek Industrial Park on approximately 20.7 acres of land. The approximate 110,900 square feet of available floor space at the Gaffney, South Carolina plant is comprised of the following:

                                                           Approximate
                                                           Square Feet
                                                           -----------
Manufacturing/Warehouse...............................       105,700
Office ...............................................         5,200
                                                             -------
                                                             110,900

Both the Columbus, Ohio and Gaffney, South Carolina properties are subject to liens and security interests as a result of the properties being pledged by Core Materials as collateral for its debt as described in Note 6 of the "Notes to Consolidated Financial Statements" in Part II, Item 8 of this Form 10-K.

In conjunction with the establishment of operations in Mexico, as discussed above, the Company leases a production plant in Matamoros, Mexico, located at Ave. Uniones Y Michigan, Matamoros, Tamps. Mexico. The term of the lease is ten years, with an option to renew for an additional ten years and with a prenegotiated option to buy the facility at any time within the first seven years of the lease. The lease is cancelable by Core Materials with six months notice. The facility consists of approximately 313,000 square feet on approximately 12 acres. Core Materials' Mexican operation leases approximately 267,700 of the facility, with an option to lease additional space, as follows:

                                                           Approximate
                                                           Square Feet
                                                           -----------
Manufacturing/Warehouse..............................        264,100
Office ..............................................          3,600
                                                             -------
                                                             267,700

The capacity of production in this facility is not linked directly to equipment capacities, as in Core Materials other facilities, due to the nature of the products produced. Capacity of the facility is tied to available floor space and the availability of personnel. The approximate capacity utilization for this operation was 50% for the fourth quarter of 2001. Capacity utilization for the Matamoros' operation is measured on the basis of a five day, two 9.6-hour shifts per day.

ITEM 3. LEGAL PROCEEDINGS.

In late 2001 and early 2002, several lawsuits were filed in Mexico against Airshield de Mexico, which is a Mexican subsidiary of Airshield Corporation. As noted above, Core Materials acquired substantially all the assets of Airshield Corporation in October 2001; however, Core Materials did not purchase the assets or the stock of Airshield de Mexico. The lawsuits were filed by certain of Airshield de Mexico's vendors as a result of unpaid debts of Airshield de Mexico. Through these lawsuits, the vendors have attempted to foreclose on inventory and equipment owned by Core Materials and located at its Mexico facility. The total value of these assets at December 31, 2001, was $802,000. To date, Core Materials has been successful in preventing these foreclosure attempts. Core Materials is taking various actions through the Mexican legal system to defend its assets and to prevent future claims. Core Materials' Mexican legal counsel has advised the Company that it has valid legal position to support the ownership of these assets; however, as with any case involving litigation, the outcome of these claims is uncertain.

In July of 2001, a former employee of Core Materials filed a suit in United States District Court, Southern District of Ohio, Eastern Division, claiming her employment was terminated as a result of race discrimination. The plaintiff in this case seeks compensatory and punitive damages, to be determined at the trial, but not less than $300,000 each plus reinstatement with back pay and front pay. Core Materials believes that no such discrimination has occurred and will defend this claim through the appropriate legal systems.

10

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

Core Materials submitted no matters to a vote of its security holders during the fourth quarter of its fiscal year ended December 31, 2001.

11

PART II

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

The Company's common stock is traded on the American Stock Exchange under the symbol "CME".

The table below sets forth the high and low sale prices of Core Materials for each full quarterly period within the two most recent fiscal years for which such stock was traded, as reported on the American Stock Exchange Composite Tape.

                                              High                Low
                                              ----                ---
CORE MATERIALS CORPORATION

First Quarter                   2001          1.56               0.68
Second Quarter                  2001          1.95               0.65
Third Quarter                   2001          1.89               0.80
Fourth Quarter                  2001          1.90               0.76

First Quarter                   2000          2.50               1.44
Second Quarter                  2000          2.25               1.13
Third Quarter                   2000          2.75               1.75
Fourth Quarter                  2000          2.00               0.50

The Company's common stock was held by 577 holders of record on March 21, 2002.

Core Materials made no payments of cash dividends during 2001 and 2000. Core Materials currently expects that its earnings will be retained to finance the growth and development of its business and does not anticipate paying dividends on its common stock in the foreseeable future.

Moreover, Core Materials has agreed to prohibitions on its ability to pay dividends as a result of restrictive covenants contained in the Secured Note due International. Such prohibitions apply so long as Core Materials owes any amounts under the Secured Note to International. The prohibitions are discussed further in Note 6 of the "Notes to Consolidated Financial Statements" in Part II, Item 8 of this Form 10-K.

12

ITEM 6. SELECTED FINANCIAL DATA.

The following selected financial data are derived from the audited consolidated financial statements of Core Materials Corporation. The information set forth below should be read in conjunction with "Management's Discussion and Analysis of Financial Condition and Results of Operations," the financial statements and related notes included elsewhere in this Annual Report on Form 10-K.

                                                               YEARS ENDED DECEMBER 31,
(IN THOUSANDS,
EXCEPT PER SHARE DATA)                        2001          2000         1999         1998         1997
---------------------------------------     --------      --------     --------     --------     --------
Net sales                                   $ 68,365      $ 83,545     $ 90,604     $ 77,719     $ 64,940
Gross margin                                   7,831        11,915       10,863       15,488       14,089
Income/(loss) before interest and taxes         (108)        2,862        1,720        7,659        6,654
Net income/(loss)                             (1,860)          715           71        3,652        2,723
Net income/(loss) per common share:
  Basic                                         (.19)          .07          .01          .38          .29
  Diluted                                       (.19)          .07          .01          .37          .28
Total assets                                  61,307        62,785       67,982       65,328       57,540
Long term debt                                26,015        26,370       26,700       27,005       18,822
Stockholders' equity                          17,536        19,638       18,923       18,852       16,095

13

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

Certain statements under this caption of this Annual Report on Form 10-K constitute "forward-looking statements" which involve certain risks and uncertainties. Core Materials' actual results may differ significantly from those discussed in the forward-looking statements. Factors that may cause such a difference include, but are not limited to: business conditions in the plastics, transportation, recreation and commercial and industrial product industries, the general economy, competitive factors, the dependence on four major customers, the recent efforts of Core Materials to expand its customer base, new technologies, regulatory requirements, labor relations, the loss or inability to attract key personnel, the availability of capital, the start up of new operations in Mexico and management's decisions to pursue new products or businesses which involve additional costs, risks or capital expenditures.

OVERVIEW

Core Materials has historically been a compounder and compression molder of sheet molding composites (SMC) fiberglass reinforced plastic products. In October 2001, Core Materials acquired certain assets of Airshield Corporation, see note 3 of notes to the financial statements. As a result of this acquisition, Core Materials expanded its fiberglass molding capabilities to include the spray up, hand lay up and vacuum assisted resin infusion molding processes. The acquisition was accounted for under the purchase accounting method and accordingly the effects of the acquisition are included in the results of operations and financial condition of Core Materials from the date of the acquisition and forward. All references to Core Materials herein refer to the consolidated operations of Core Materials and its subsidiaries unless noted otherwise. Core Materials produces and sells, both SMC compound and molded products for varied markets, including the automotive and trucking industries, recreational vehicles and commercial and industrial products. Core Materials presently has four major customers, International Truck and Engine Corporation ("International"), Yamaha Motor Manufacturing Corporation ("Yamaha"), Lear Corporation ("Lear") and Freightliner LLC ("Freightliner"), which account for approximately 90% of the Company's sales in 2001 and 83% in 2000. The demand for Core Materials' products is affected by the volume of purchases from its customers, whose orders are primarily affected by economic conditions in the United States and Canada. Core Materials' manufacturing operations have a significant fixed cost component. Accordingly, during periods of changing demands, the profitability of Core Materials' operations may change proportionately more than revenues from operations.

On December 31, 1996, Core Materials acquired substantially all of the assets and assumed certain liabilities of Columbus Plastics, a wholly owned operating unit of International's truck manufacturing division since its formation in late 1980. At the time of the acquisition of Columbus Plastics, International and Core Materials entered into a Comprehensive Supply Agreement, which expired on December 31, 2001. Under the terms of the Comprehensive Supply Agreement, Core Materials became the primary supplier of International's original equipment and service requirements for fiberglass reinforced parts using the SMC process. At this time, there are no plans to renew this agreement. Upon expiration of the Supply Agreement, Core Materials began supplying products to International on a purchase order basis, like it operates with all of its other customers. The purchase orders typically provide volume commitments for four weeks at prices previously negotiated. Customers can update their orders on a daily basis for changes in demand that allow them to run their inventories on a "just-in-time" basis.

RESULTS OF OPERATIONS

2001 COMPARED WITH 2000

Net sales for 2001 totaled $68,365,000, down approximately 18% from the $83,545,000 reported for 2000. Sales to International totaled $36,381,000, an approximate 29% decrease from the 2000 amount of $51,379,000. The primary reason for the decrease was lower demand from International resulting from an industry wide general decline in truck orders due to the soft general economy during 2001. Sales to Yamaha of components for personal watercraft decreased in 2001 by 27% to $13,160,000 compared with $18,039,000 in 2000. The decrease in sales to Yamaha is primarily due to the negative impact general economic conditions have had on the demand for personal watercraft. Sales to Lear for 2001 totaled $10,246,000. The Lear product consists of components that Lear assembles into seat bottoms and backs for a sports utility/pick-up truck recently introduced by an automotive original equipment manufacturer. Core Materials began selling these products in the first quarter of 2001. Sales to Freightliner, as a

14

result of the acquisition noted above, for 2001 totaled $1,598,000. Products sold to Freightliner include hoods, air deflectors, air fairings, splash panels and other components for the production of its heavy and medium duty trucks.

Sales to other customers decreased approximately 51% to $6,979,000 from $14,127,000 in 2000. This decrease was primarily the result of decreased sales to Case/New Holland of $5,229,000 as a result of Case/New Holland moving production of their products to another supplier in May 2001. Also adding to the decrease was the discontinuance of the Company's business relationship with Caradon Doors and Windows, Peachtree Division, in July 2000. Sales to Peachtree totaled $1,259,000 in 2000. Offsetting a portion of the decrease were sales brought on from the acquisition noted above to other various customers of $600,000 from the acquisition date through the end of the year.

Gross Margin was 11.5% of sales in 2001 compared to 14.3% of sales in 2000. The decrease in gross margin was primarily due to fixed costs associated with excess capacity, production inefficiencies associated with reduced order flow, and new product start-ups, mostly affecting the Columbus plant. However, improved productivity and a better product mix resulted in gross margin improvement in the Gaffney plant compared to last year. The Company also experienced increasing employee benefit costs, mainly due to an increase in employee health insurance costs. Gross margins from the newly established operations resulting from the acquisition noted above were in line with the Company's other operations.

Selling, general and administrative expenses totaled $7,939,000 in 2001, which was less than the $9,053,000 incurred in 2000. The year 2001 saw a reduction of the salary workforce in the Columbus and Gaffney facilities resulting in a $222,000 cost savings; however, increasing benefit costs, mainly due to employee health care costs, partially offset this. The Company also implemented a cost containment plan that resulted in total cost reductions of $990,000 in the areas of supplies, outside and professional services, travel and other miscellaneous expenses.

Interest expense totaled $1,999,000 for 2001 increasing slightly from $1,970,000 in 2000. The increase in interest expense from 2000 was primarily the result of a decrease in interest capitalized on capital projects due to lower capital expenditures. Interest rates experienced by the Company with respect to the industrial revenue bond (see note 6) were favorable; however, due to the interest rate swap the Company entered into, the interest rate is essentially fixed for this debt instrument.

Tax expense for 2001 was approximately 3% of total loss before taxes. Income tax expense primarily consists of $646,000 of expense related to Core Materials increasing the valuation allowance for its net operating loss carryforwards primarily offset by the tax benefit of the current year's operating loss.

Net loss for 2001 was $(1,860,000) or $(.19) per basic and diluted share, representing a decrease of $2,575,000 over the 2000 net income of $715,000 or $.07 per basic and diluted share.

2000 COMPARED WITH 1999

Net sales for 2000 totaled $83,545,000, down approximately 8% from the $90,604,000 reported for 1999. Sales to International totaled $51,379,000, a 17% decrease from the 1999 amount of $61,867,000. The primary reason for the decrease was lower demand from International resulting from an industry wide general decline in truck orders. Sales to Yamaha increased in 2000 by 13% to $18,039,000 compared with $15,929,000 in 1999. The increase in sales to Yamaha is primarily due to an overall increase in demand from Yamaha for Core Materials' product.

Sales to other customers increased approximately 10% to $14,127,000 from $12,808,000 in 1999. This increase was primarily the result of increased sales to Case/New Holland of $2,951,000 as a result of increased volumes and new products. Subsequent to year-end, Core Materials was notified by Case/New Holland of their intent to move production of their products to another supplier by May 2001. These increases were partially offset by a decrease in sales to Volvo Trucks North America, Inc. of $1,513,000 due to declining truck volumes, and a decrease in sales to Caradon Doors and Windows, Peachtree Division of $454,000 due to the ending of this business relationship.

Gross Margin was 14% of sales in 2000 compared to 12% of sales in 1999. The increase in gross margin was primarily due to decreased production costs resulting from improved labor utilization, operational improvements and improved operating supplies control. Additionally, 1999 included higher repair and maintenance costs due to two major machine breakdowns and costs associated with the start up of several new customer products. These events did not occur to this degree in 2000.

15

Selling, general and administrative expenses totaled $9,053,000 in 2000, which was slightly less than the $9,143,000 incurred in 1999. The year 2000 saw a reorganization and strengthening of the salary workforce. Even with the changes, labor costs stayed relatively flat to 1999 levels, increasing less than $100,000. In 1999, $800,000 in outside service and professional fee expenses was incurred for non-recurring items. The Company did see a reduction of $561,000 in this area in 2000, with the difference being mainly attributable to recruiting fees and contract employee costs for the reorganization of the salary workforce. In 2000, the Company also experienced higher benefit costs mainly due to an increase in employee health insurance costs and higher travel expenses due to the start up of new products.

Interest expense totaled $1,970,000 for 2000 increasing from $1,850,000 in 1999. The increase in interest expense from 1999 was the result of an increase in interest cost on the Secured Note payable to International resulting from the note payable balance increasing in April 1999 and due to a $139,000 decrease in interest capitalized on capital projects due to lower capital expenditures. These amounts were partially offset by a reduction in interest costs related to the revolving line of credit, as no borrowings were necessary on the line in 2000.

Income tax expense for 2000 was approximately 42% of total earnings before taxes. Actual tax payments were lower than the recorded expenses as Core Materials has substantial federal tax loss carryforwards. These loss carryforwards were recorded as a deferred tax asset, partially offset by a valuation allowance at December 31, 1996, as a part of the purchase accounting adjustments. As the tax loss carryforwards are utilized to offset federal income tax payments, Core Materials reduces the deferred tax asset as opposed to recording a reduction in income tax expense. Cash tax expense for 2000 was estimated to be $231,000.

Net income for 2000 was $715,000 or $.07 per basic and diluted share, representing an increase of $644,000 over the 1999 net income of $71,000 or $.01 per basic and diluted share.

LIQUIDITY AND CAPITAL RESOURCES

Core Materials' primary cash requirements are for operating expenses and capital expenditures. These cash requirements have historically been met through a combination of cash flow from operations, equipment leasing, issuance of Industrial Revenue Bonds and bank lines of credit.

Cash provided by operations in 2001 totaled $3,360,000. Net loss reduced operating cash flows by $1,860,000. Depreciation and amortization added $2,049,000 of positive cash flow. A decrease in accounts receivable contributed $3,312,000; the decrease in accounts receivable was primarily the result of the collection of past due receivables. Also adding positive cash flow was the reduction of prepaid and other assets of $806,000 due to the collection of a $1,584,000 receivable relating to a sale-leaseback transaction, which occurred at the end of 2000. This was partially offset by increased prepaid insurance costs. Decreasing the operating cash flow was a decrease in accounts payable of $1,509,000, which was primarily due to timing effects.

Investing activities reduced cash flows by $2,548,000 in 2001. Capital expenditures totaled $1,301,000, which was primarily related to the acquisition of machinery and equipment. Also decreasing investing cash flows was the purchase of the assets of Airshield Corporation for $1,953,000. Offsetting these expenditures were proceeds from maturities on the Company's mortgage-backed security investment of $687,000. At December 31, 2001, commitments for capital expenditures totaled $32,000.

Financing activities reduced cash flows by $330,000 for the principal repayment on the Industrial Revenue Bond, which was issued in 1998

At December 31, 2001, Core Materials had cash on hand of $3,194,000 and an available line of credit of $7,500,000, which is scheduled to mature on May 1, 2002. As of December 31, 2001, Core Materials was in violation of all three of its financial debt covenants for the Line of Credit and letter of credit securing the industrial revenue bond and certain equipment leases. The covenants relate to maintaining certain financial ratios. Core Materials has received waivers for the covenants as of December 31, 2001 and a written commitment from the bank to waive these covenants each quarter through the quarter ended September 30, 2002, if Core Materials operates in compliance with financial projections for fiscal year 2002 and does not experience any material adverse change to its financial condition. Management expects Core Materials to meet the projections for 2002. However, if performance should fall below these projections or if a material adverse change in the financial position of the Company should occur, Core

16

Materials' liquidity and ability to obtain further financing to fund future operating and capital requirements could be negatively impacted.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Management's Discussion and Analysis of Financial Condition and Results of Operations discusses the Company's consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. On an on-going basis, management evaluates its estimates and judgments, including those related to accounts receivable, inventories, post retirement benefits, and income taxes. Management bases its estimates and judgments on historical experience and on various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

Management believes the following critical accounting policies, among others, affect its more significant judgments and estimates used in the preparation of its consolidated financial statements.

Accounts receivable allowances:

Management maintains allowances for doubtful accounts for estimated losses resulting from the inability of its customers to make required payments. If the financial condition of the Company's customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required. Management also records estimates for customer returns and discounts offered to customers. Should customer returns and discounts fluctuate from the estimated amounts, additional allowances may be required.

Inventories:

Management identifies slow moving or obsolete inventories and estimates appropriate loss provisions related to these inventories. Historically, these loss provisions have not been significant. Should actual results differ from these estimates, additional provisions may be required.

Post retirement benefits:

Management records an accrual for post retirement costs associated with the Company sponsored health care plan. Should actual results differ from the assumptions used to determine the reserves, additional provisions may be required.

Income taxes:

Management records a valuation allowance to reduce its deferred tax assets to the amount that it believes is more likely than not to be realized. The Company has considered future taxable income in assessing the need for the valuation allowance and recorded as valuation allowance (Note 10 to the consolidated financial statements), The valuation reserve will be adjusted as the Company determines the actual amount of deferred tax assets that will be realized.

INCOME TAXES

The balance sheet at December 31, 2001 and 2000 includes a deferred tax asset of $12,773,000 and $12,676,000, net of a valuation allowance of $1,425,000 in 2001 and $2,160,000 in 2000. The deferred tax asset is net of a valuation allowance since it is more likely than not that a portion of the deferred tax asset may not be realized in the future.

The deferred tax asset at December 31, 2001, primarily includes the tax benefits associated with cumulative net operating losses of approximately $20,511,000, temporary differences between the book and tax basis of Core Materials' property and equipment of approximately $10,909,000 and temporary differences relating to post-retirement and pension benefits of $6,638,000. The valuation allowance at December 31, 2001, assumes that it is more likely than not that approximately $4,200,000 of the cumulative net operating losses will not be realized before their expiration date. This reserve was increased in 2001 by approximately $646,000 as a result of the Company reevaluating the expected utilization of the net operating loss carryforwards in relation to the extended downturn in the truck market and other economic and internal operating factors. Taxable income/(loss) for 2001 and 2000 was approximately $(2,030,000) and $1,859,000, respectively.

In addition to the above, Core Materials had $4,100,000 of capital loss carryforwards that expired in 2001 without being utilized as anticipated. The $4.1 million of capital loss carryforwards had been previously fully reserved in the valuation allowance. The $1,381,000 in the valuation allowance for the capital loss carryforwards was written off in 2001 against the expired tax asset.

Extensive analysis is performed to determine the amount of the deferred tax asset. Such analysis is based upon the premise that Core Materials is and will continue as a going concern and that it is more likely than not that deferred tax benefits will be realized through the generation of future taxable income. Management reviews all available evidence, both positive and negative, to assess the long-term earnings potential of Core Materials using a number of alternatives to evaluate financial results in economic cycles at various industry volume conditions. Other factors considered are the Company's long-standing relationship with its two largest customers (International and Yamaha) and Core Materials' recent customer diversification efforts. The projected availability of taxable income to realize the tax benefits from net operating loss carryforwards and the reversal of temporary differences before expiration of these benefits are also considered. Management believes that, with the combination of available tax planning strategies and the maintenance of its relationships with its key customers, earnings are achievable in order to realize the net deferred tax asset of $12,773,000.

INFLATION

Inflation generally affects Core Materials by increasing the cost of labor, equipment and raw materials. Many of the raw materials used by Core Materials are petroleum and energy based products, and therefore, the costs of certain raw materials can fluctuate based on changes in costs of these underlying commodities. Management believes that, because rates of inflation have been moderate during the periods presented, inflation has not had a significant impact on our results of operations.

NEW ACCOUNTING PRONOUNCEMENTS

On June 29, 2001, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 141, "Business Combinations". This statement improves the transparency of the accounting and reporting for business combinations by requiring that all business combinations be accounted for under a single method - the purchase method. This Statement is effective for all business combinations initiated after June 30, 2001. The acquisition of substantially all of the assets of Airshield Corporation was accounted for under SFAS No. 141.

17

On June 29, 2001, the FASB issued SFAS No.142, "Goodwill and Other Intangible Assets". This statement applies to intangibles and goodwill acquired after June 30, 2001, as well as goodwill and intangibles previously acquired. Under this statement goodwill as well as other intangibles determined to have an infinite life will no longer be amortized; however these assets will be reviewed for impairment on a periodic basis. This statement is effective for the Company for the first quarter in the fiscal year ended December 2002.

In August 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." This Statement addresses financial accounting and reporting for the impairment or disposal of long-lived assets and supersedes FASB Statement No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of." Because SFAS No. 121 did not address the accounting for a segment of a business accounted for as a discontinued operation under Opinion 30, two accounting models existed for long-lived assets to be disposed of. The Board decided to establish a single accounting model, based on the framework established in Statement 121, for long-lived assets to be disposed of by sale. This Statement is effective for financial statements issued for fiscal years beginning after December 15, 2001, and interim periods within those fiscal years.

The Company has assessed the impact of SFAS No. 142 and 144 and has determined that the adoption of these two pronouncements will not have a material effect on its results of operations and its financial position.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Core Materials' primary market risk results from fluctuations in interest rates. Core Materials is also exposed to changes in the price of commodities used in its manufacturing operations. The Company does not hold any material market risk sensitive instruments for trading purposes.

Core Materials has the following five items that are sensitive to a change in interest rates: (1) Long term debt consisting of an Industrial Revenue Bond ("IRB") with a balance at December 31, 2001, of $6,450,000. Interest is variable and is computed weekly. The average interest rate charged for 2001 was 3.0% and the maximum interest rate that may be charged at any time over the life of the IRB is 10%. In order to minimize the effect of the interest rate fluctuation, Core Materials has entered an interest swap arrangement under which Core Materials pays a fixed rate of 4.89% to a bank and receives 76% of the 30-day commercial paper rate; (2) Long-term Secured Note Payable with a balance as of December 31, 2001 of $19,920,000 at a fixed interest rate of 8%; (3) 7% mortgage-backed security investment, which matures in November 2025. Such security is recorded at cost and is considered held to maturity as Core Materials has the intent and ability to hold such security to maturity; (4) Revolving line of credit, which bears interest at LIBOR plus three and one-quarter percent or prime plus one-quarter percent; and (5) Foreign currency purchases in which Core Materials purchases Mexican pesos with United States dollars to meet certain obligations that arise due to the facility located in Mexico.

Assuming a hypothetical 20% change in short-term interest rates in both 2001 and 2000, interest expense would not change significantly, as the interest rate swap agreement would generally offset the impact.

18

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

INDEPENDENT AUDITORS' REPORT

Core Materials Corporation and Subsidiaries Columbus, Ohio

We have audited the accompanying consolidated balance sheets of Core Materials Corporation and Subsidiaries (the "Company") as of December 31, 2001 and 2000, and the related consolidated statements of operations, stockholders' equity, and cash flows for each of the three years in the period ended December 31, 2001. Our audits also included the consolidated financial statement schedules listed in the Index at Item 14. These consolidated financial statements and the consolidated financial statement schedules are the responsibility of the Company's management. Our responsibility is to express an opinion on the consolidated financial statements and the consolidated financial statement schedules based on our audits.

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

In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of Core Materials Corporation and its subsidiaries as of December 31, 2001 and 2000, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2001, in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, such consolidated financial statement schedule, when considered in relation to the basic consolidated financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

/s/ Deloitte & Touche LLP
---------------------------------
DELOITTE & TOUCHE LLP
Columbus, Ohio
March 15, 2002

19

CORE MATERIALS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2001,
2000 AND 1999

                                                             YEAR ENDED DECEMBER 31,
                                                    2001              2000              1999
                                                ------------      ------------      ------------
NET SALES:
     International                              $ 36,380,921      $ 51,379,348      $ 61,867,135
     Yamaha                                       13,160,114        18,039,427        15,929,190
     Lear                                         10,246,079                --                --
     Other                                         8,577,590        14,126,584        12,807,943
                                                ------------      ------------      ------------
TOTAL SALES                                       68,364,704        83,545,359        90,604,268

Cost of sales                                     59,456,119        70,481,198        78,542,103
Postretirement benefits expense                    1,077,547         1,148,822         1,198,709
                                                ------------      ------------      ------------
TOTAL COST OF SALES                               60,533,666        71,630,020        79,740,812
                                                ------------      ------------      ------------

GROSS MARGIN                                       7,831,038        11,915,339        10,863,456
                                                ------------      ------------      ------------
Selling, general and administrative expense        7,675,594         8,854,633         8,992,917
Postretirement benefits expense                      263,454           198,857           150,113
                                                ------------      ------------      ------------
TOTAL SELLING, GENERAL AND ADMINISTRATIVE
EXPENSE                                            7,939,048         9,053,490         9,143,030
                                                ------------      ------------      ------------

INCOME/(LOSS) BEFORE INTEREST AND TAXES             (108,010)        2,861,849         1,720,426

Interest income                                      305,453           339,512           258,620

Interest expense                                  (1,999,159)       (1,970,378)       (1,850,068)
                                                ------------      ------------      ------------

INCOME/(LOSS) BEFORE INCOME TAXES                 (1,801,716)        1,230,983           128,978

Income taxes:
    Current (benefit)                                 30,367           231,051           (11,074)
    Deferred                                          28,058           284,581            68,714
                                                ------------      ------------      ------------
TOTAL INCOME TAXES                                    58,425           515,632            57,640
                                                ------------      ------------      ------------

NET INCOME/(LOSS)                               $ (1,860,141)     $    715,351      $     71,338
                                                ============      ============      ============

NET INCOME/(LOSS) PER COMMON SHARE:
    BASIC AND DILUTED                           $      (0.19)     $       0.07      $       0.01
                                                ============      ============      ============

WEIGHTED AVERAGE SHARES OUTSTANDING:

    BASIC                                          9,778,680         9,778,680         9,778,680
                                                ============      ============      ============
    DILUTED                                        9,778,680         9,778,680         9,820,352
                                                ============      ============      ============

See notes to consolidated financial statements.

20

CORE MATERIALS CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

                                                                               DECEMBER 31,
                                                                          2001              2000
                                                                      ------------      ------------
ASSETS
Current assets:
   Cash and cash equivalents                                          $  3,194,156      $  2,712,412
   Accounts receivable (less allowance for doubtful accounts:
   2001 - $715,000 and 2000 - $424,000)                                 11,946,137        13,221,320
   Inventories:
      Finished and work in process goods                                 1,679,745         1,745,653
      Stores                                                             2,222,250         1,898,465
                                                                      ------------      ------------
      Total inventories                                                  3,901,995         3,644,118
                                                                      ------------      ------------
   Deferred tax asset                                                    1,079,995         1,245,568
   Prepaid expenses and other current assets                             1,704,262         2,410,112
                                                                      ------------      ------------

          Total current assets                                          21,826,545        23,233,530

Property, plant and equipment                                           42,759,871        41,562,272
Accumulated depreciation                                               (17,398,659)      (15,509,218)
                                                                      ------------      ------------
Property, plant and equipment - net                                     25,361,212        26,053,054

Deferred tax asset - net                                                11,692,678        11,430,442
Mortgage-backed security investment                                        924,041         1,610,741
Goodwill                                                                 1,097,433                --
Other assets                                                               405,356           457,294
                                                                      ------------      ------------

TOTAL                                                                 $ 61,307,265      $ 62,785,061
                                                                      ============      ============

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Current liabilities:
   Current portion long-term debt                                     $    355,000      $    330,000
   Accounts payable                                                      3,756,735         5,266,017
   Accrued liabilities:
      Compensation and related benefits                                  3,050,120         1,636,257
      Interest                                                              85,939            77,644
      Taxes                                                                636,934           654,255
      Graduated lease payments                                             889,267           659,998
      Professional fees                                                    417,487           380,000
      Other accrued liabilities                                            848,826           688,205
                                                                      ------------      ------------
          Total current liabilities                                     10,040,308         9,692,376

Long-term debt                                                          26,015,150        26,370,150
Interest Rate Swap                                                         366,826                --
Deferred long-term gain                                                  2,008,716         2,462,271
Postretirement benefits liability                                        5,340,164         4,621,917

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:

  Common stock - $0.01 par value, authorized shares - 20,000,000;
      Outstanding shares:  2001 and 2000 - 9,778,680                        97,787            97,787
  Paid-in capital                                                       19,251,392        19,251,392
  Accumulated other comprehensive loss, net of income tax benefit         (242,105)
  Retained earnings (accumulated deficit)                               (1,570,973)          289,168
                                                                      ------------      ------------
          Total stockholders' equity                                    17,536,101        19,638,347
                                                                      ------------      ------------

TOTAL                                                                 $ 61,307,265      $ 62,785,061
                                                                      ============      ============

See notes to consolidated financial statements.

21

CORE MATERIALS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                                                                                                     ACCUMULATED
                                            COMMON STOCK                             RETAINED           OTHER             TOTAL
                                            OUTSTANDING               PAID-IN        EARNINGS       COMPREHENSIVE      STOCKHOLDERS'
                                      SHARES           AMOUNT         CAPITAL        (DEFICIT)           LOSS             EQUITY
                                      ------           ------         -------        ---------           ----             ------
BALANCE AT JANUARY 1, 1999            9,778,680     $     97,787    $ 19,251,392    $   (497,521)                      $ 18,851,658

Net Income                                                                                71,338                             71,338

                                   ------------     ------------    ------------    -----------------------------------------------
BALANCE AT DECEMBER 31, 1999          9,778,680           97,787      19,251,392        (426,183)                        18,922,996
                                   ------------     ------------    ------------    -----------------------------------------------

Net Income                                                                               715,351                            715,351

                                   ------------     ------------    ------------    ------------     ------------      ------------
BALANCE AT DECEMBER 31, 2000          9,778,680           97,787      19,251,392         289,168                         19,638,347
                                   ------------     ------------    ------------    ------------     ------------      ------------

NET LOSS                                                                              (1,860,141)                        (1,860,141)

To record the initial fair
market value of the interest
rate swap, net of deferred
income tax benefit of $53,968                                                                        $   (104,762)         (104,762)

Hedge accounting effect of the
interest rate swap at December
31, 2001, net of deferred tax
benefit of $70,753                                                                                       (137,343)         (137,343)

                                   ------------     ------------    ------------    -----------------------------------------------
BALANCE AT DECEMBER 31, 2001          9,778,680     $     97,787    $ 19,251,392    $ (1,570,973     $   (242,105)     $ 17,536,101
                                   ============     ============    ============    ===============================================

See notes to consolidated financial statements.

22

CORE MATERIALS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                    YEAR ENDED DECEMBER 31,
                                                                           2001              2000              1999
                                                                       ------------      ------------      ------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income/(loss)                                                      $ (1,860,141)     $    715,351      $     71,338

Adjustments to reconcile net income/(loss) to net cash provided by
operating activities:
   Depreciation and amortization                                          2,049,330         2,121,221         1,899,395
   Deferred income taxes                                                     28,058           284,581            68,714
   Loss/(gain) on disposal of assets                                         42,458           (11,376)           14,995
   Amortization of gain on sale/leaseback transactions                     (453,555)         (453,555)         (453,555)
   Change in operating assets and liabilities:
      Accounts receivable                                                 3,312,104         6,493,234        (2,095,979)
      Inventories                                                           135,019         1,798,459        (1,219,296)
      Prepaid expenses and other assets                                     805,850        (2,225,985)           38,545
      Accounts payable                                                   (1,509,283)       (5,801,650)        3,706,719
      Accrued and other liabilities                                          91,589           (74,549)       (1,191,402)
      Postretirement benefits liability                                     718,247           721,981           806,779
                                                                       ------------      ------------      ------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                 3,359,676         3,567,712         1,646,253

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of property, plant and equipment                                (1,301,432)       (1,977,722)       (7,384,864)
Proceeds from sale/leaseback transactions                                                                     3,375,712
Acquisition of Airshield assets                                          (1,953,000)
Proceeds from maturities on mortgage-backed security investment             686,700           298,554           659,682
Proceeds from sale of property, plant and equipment                          19,800
                                                                       ------------      ------------      ------------
NET CASH USED IN INVESTING ACTIVITIES                                    (2,547,932)       (1,679,168)       (3,349,470)

CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings under line-of-credit                                                                               7,250,000
Payments on line-of-credit                                                                                   (7,250,000)
Payment of principal on industrial revenue bond                            (330,000)         (305,000)         (285,000)
                                                                       ------------      ------------      ------------
NET CASH USED IN FINANCING ACTIVITIES                                      (330,000)         (305,000)         (285,000)

                                                                       ------------      ------------      ------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                        481,744         1,583,544        (1,988,217)

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                            2,712,412         1,128,868         3,117,085
                                                                       ------------      ------------      ------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                               $  3,194,156      $  2,712,412      $  1,128,868
                                                                       ============      ============      ============
Cash paid for:
   Interest (net of amounts capitalized)                               $  1,902,044      $  2,690,141      $  1,579,549
                                                                       ============      ============      ============
   Income taxes (refund)                                               $    186,000           (84,666)     $    610,000
                                                                       ============      ============      ============

Supplemental disclosure of non-cash financing activities:
   Sale leaseback receivable                                                                1,584,000
                                                                                         ============

See notes to consolidated financial statements.

23

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BUSINESS FORMATION AND NATURE OF OPERATIONS

Core Materials Corporation ("Core Materials") was formed in 1996 for the purpose of acquiring substantially all the assets and assuming certain of the liabilities of Columbus Plastics Operation ("Columbus Plastics"), an operating unit of Navistar International Transportation Corp. (now known as International Truck and Engine Corporation, "International"). In October 2001 Core Materials acquired certain assets of Airshield Corporation, see note 3. As a result of this acquisition, Core Materials expanded its fiberglass molding capabilities to include the spray up, hand lay up and vacuum assisted resin infused molding processes.

Core Materials operates in one business segment as a compounder of sheet molding composites (SMC) and molder of fiberglass reinforced plastics. Core Materials produces and sells both SMC compound and molded products for varied markets, including medium and heavy-duty trucks, automotive, recreational vehicles and commercial and industrial products.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION - The accompanying consolidated financial statements include the accounts of all subsidiaries after elimination of all material intercompany accounts, transactions and profits.

USE OF ESTIMATES - The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

REVENUE RECOGNITION - Revenue from product sales is recognized at the time products are shipped and title transfers. Allowances for returned products and other credits are estimated and recorded as revenue is recognized.

CASH AND CASH EQUIVALENTS - Core Materials considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash is held primarily in one bank.

MORTGAGE-BACKED SECURITY - The security that matures in November 2025, is considered held to maturity and is carried at cost. Core Materials has the intent and ability to hold this security to maturity.

INVENTORIES - Inventories are stated at the lower of cost (first-in, first-out) or market.

PROPERTY, PLANT AND EQUIPMENT - Property, plant and equipment are recorded at cost. Depreciation is provided on a straight-line method over the estimated useful lives of the assets. The carrying amount of long-lived assets is evaluated annually to determine if adjustment to the depreciation period or to the unamortized balance is warranted. Such evaluation is based principally on the expected utilization of the long-lived assets.

Ranges of estimated useful lives for computing depreciation are as follows:
Land improvements                                                                 20 years
Building and improvements                                                         20-40 years
Machinery and equipment                                                           3-15 years
Tools, dies and patterns                                                          3-5 years

Depreciation expense was $2,010,000, $2,094,000 and $1,868,000 for 2001, 2000, and 1999.

In 2001, 2000 and 1999, approximately $37,000, $50,000 and $72,000 of interest costs were capitalized in property, plant and equipment.

24

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

LONG-LIVED ASSETS - Long-lived assets consist primarily of property and equipment and goodwill. The recoverability of long-lived assets is evaluated at the operating unit level by an analysis of operating results and consideration of other significant events or changes in the business environment. If an operating unit has indications of impairment, such as current operating losses, the Company will evaluate whether impairment exists for property and equipment on the basis of undiscounted expected future cash flows from operations before interest for the remaining amortization period. For goodwill, the Company will evaluate whether impairment exists on the basis of discounted expected future cash flows from operations before interest. If impairment exists, the carrying amount of the long-lived assets is reduced to its estimated fair value, less any costs associated with the final settlement. As of December 31, 2001 and December 31, 2000, there was no impairment of the Company's long-lived assets.

GOODWILL - Goodwill represents the excess purchase price over the fair value of the net assets acquired from Airshield Corporation. Goodwill is amortized on a straight-line basis over twenty years.

SELF-INSURANCE - Core Materials is self-insured with respect to most of its medical and dental claims and workers' compensation claims. Core Materials has recorded an estimated liability for self-insured medical and dental claims incurred and worker's compensation claims incurred but not reported at December 31, 2001 and 2000 of $625,000 and $438,000, respectively.

FAIR VALUE OF FINANCIAL INSTRUMENTS - Core Materials' financial instruments consist of a mortgage backed security investment, long term debt, an interest rate swap, accounts receivable, accrued liabilities and accounts payable. The carrying amount of these financial instruments approximated their fair value. The fair value of the Company's interest rate swap at December 31, 2001, was a liability of $367,000.

CONCENTRATION OF CREDIT RISK - Core Materials has significant transactions with three customers, International, Yamaha Motor Manufacturing Corporation and Lear Corporation, which comprised 87%, 83% and 86% of total sales in 2001, 2000 and 1999 and 81% and 70% of the accounts receivable balances at December 31, 2001 and 2000. Core Materials performs ongoing credit evaluations of its customers' financial condition. Core Materials maintains reserves for potential bad debt losses, and such bad debt losses have been historically within the Core Materials' expectations. Export sales, including sales to Canada, for products provided to International's manufacturing and service locations totaled 12%, 21% and 22% of total sales for 2001, 2000 and 1999, respectively.

EARNINGS/(LOSS) PER COMMON SHARE - Basic earnings/(loss) per common share is computed based on the weighted average number of common shares outstanding during the period. Diluted earnings/(loss) per common share are computed similarly but include the effect of the assumed exercise of dilutive stock options under the treasury stock method.

RECLASSIFICATIONS - Reclassifications have been made to prior years' amounts to conform to the classifications of such amounts for 2001.

RESEARCH AND DEVELOPMENT - Research and Development costs, which are expensed as incurred, totaled approximately $225,000 in 2001 and $250,000 in 2000 and $200,000 in 1999.

NEW ACCOUNTING PRONOUNCEMENTS - On June 29, 2001, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards ("SFAS") No. 141, "Business Combinations". This statement improves the transparency of the accounting and reporting for business combinations by requiring that all business combinations be accounted for under a single method
- the purchase method. This Statement is effective for all business combinations initiated after June 30, 2001. The acquisition of substantially all of the assets of Airshield Corporation (see Note 3) was accounted for under SFAS No. 141.

On June 29, 2001, the FASB issued SFAS No.142, "Goodwill and Other Intangible Assets". This statement applies to intangibles and goodwill acquired after June 30, 2001, as well as goodwill and intangibles previously acquired. Under this statement goodwill as well as other intangibles determined to have an infinite life will no longer be amortized; however these assets will be reviewed for impairment on a periodic basis. This statement is effective for the Company for the first quarter in the fiscal year ended December 2002.

25

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

In August 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." This Statement addresses financial accounting and reporting for the impairment or disposal of long-lived assets and supersedes FASB Statement No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of." Because SFAS No. 121 did not address the accounting for a segment of a business accounted for as a discontinued operation under Opinion 30, two accounting models existed for long-lived assets to be disposed of. The Board decided to establish a single accounting model, based on the framework established in Statement 121, for long-lived assets to be disposed of by sale. This Statement is effective for financial statements issued for fiscal years beginning after December 15, 2001, and interim periods within those fiscal years.

The Company has assessed the impact of SFAS No. 142 and 144 and has determined that the adoption of these two pronouncements will not have a material effect on its results of operations and its financial position.

FOREIGN CURRENCY ADJUSTMENTS - In conjunction with the Company's acquisition of certain assets of Airshield Corporation (see Note 3), the Company's has established operations in Mexico. The functional currency for the Mexican operations is the United States dollar. All foreign currency asset and liability amounts are remeasured into United States dollars at end-of-period exchange rates except for inventories, prepaid expenses and property plant and equipment, which are remeasured at historical rates. Income statement accounts are translated at average rates for the year. Gains and losses resulting from translation of foreign currency financial statements into United States dollars and gains and losses resulting from foreign currency transactions are included in current results of operations. Aggregate foreign currency translation and transaction losses included in operations totaled $9,598 in 2001.

3. ACQUISITION OF AIRSHIELD CORPORATION ASSETS

On October 16, 2001, Core Materials Corporation purchased substantially all of the assets, consisting primarily of inventory, accounts receivable and manufacturing equipment, of Airshield Corporation, a privately held manufacturer of fiberglass reinforced plastic parts for the truck and automotive-aftermarket industries. Airshield is based in Brownsville, Texas, with manufacturing operations in Matamoros, Mexico. Airshield had been operating under Chapter 11 bankruptcy protection since March 2001. Core Materials Corporation has continued operations from Airshield's former manufacturing facility in Matamoros, Mexico.

The purchase price for the acquisition of substantially all of the assets of Airshield Corporation was $1,953,000. In addition, Core Materials or its subsidiaries assumed certain liabilities related to the transfer of employees from Airshield's Mexican subsidiary to Core Materials' new Mexican subsidiary. The acquisition was financed from the cash reserves of Core Materials Corporation.

26

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

The following table presents the allocation of the acquisition cost, including professional fees and other related acquisition costs, to the assets acquired and liabilities assumed:

Inventory                         $  392,896
Accounts Receivable                2,036,921
Property, plant and equipment        166,375
Goodwill                           1,097,433
                                  ----------
Total Assets                       3,693,625
                                  ==========

Payroll liabilities assumed        1,700,194
Other current liabilities             40,431
                                  ----------
Total Liabilities                  1,740,625
                                  ==========

Total acquisition cost            $1,953,000
                                  ==========

The allocation of the purchase price is based on preliminary data and could change when final valuation information is obtained.

The following (unaudited) pro forma consolidated results of operations have been prepared as if the acquisition of substantially all the assets of Airshield Corporation had occurred at the beginning of the year presented.

                           Year Ended              Year Ended
                        December 31, 2001       December 31, 2000
                        -----------------       -----------------
Net sales                  $ 79,722,678            $ 99,982,679
                           ============            ============

Net loss                   $ (3,280,948)           $ (1,330,195)
                           ============            ============

Net loss per share -
basic and diluted          $      (0.34)           $      (0.14)
                           ============            ============

The pro forma information is presented for informational purposes only and is not necessarily indicative of the results of operations that actually would have been achieved had the acquisition been consummated as of that time, nor is it intended to be a projection of future results. The effects of the acquisition have been included in the consolidated statement of operations since the acquisition date.

4. FOREIGN OPERATIONS

In conjunction with the Company's acquisition of substantially all the assets of Airshield Corporation on October 16, 2001(see Note 3), Core Materials established manufacturing operations in Mexico (under the Maquiladora program). The Mexican operation is a captive manufacturing facility of Core Materials. Essentially all sales of the Mexican operation are made to United States customers in United States dollars, which totaled $3,532,000 in 2001. Expenses are incurred in the United States dollar and the Mexican peso. Expenses incurred in pesos include labor, utilities, supplies and materials from the acquisition date through December 31, 2001, and amounted to approximately 51% of sales from the acquisition date to December 31, 2001. Core Materials owns long-lived assets that are geographically located at the Mexican operation, which total $164,000 at December 31, 2001. Core Materials' manufacturing operation in Mexico is subject to various political, economic, and other risks and uncertainties inherent to Mexico. Among other risks, Core Materials' Mexican operation is subject to domestic and international customs and tariffs, changing taxation policies and governmental regulations.

27

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

5. PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consists of the following at December 31:

                                            2001              2000
                                        ------------      ------------
Land and land improvements              $  2,150,606      $  2,150,606
Buildings                                 17,319,654        17,175,453
Machinery and equipment                   19,954,637        18,187,937
Tools, dies and patterns                     566,814           642,852
Additions in progress                      2,768,160         3,405,424
                                        ------------      ------------

Total                                     42,759,871        41,562,272
Less accumulated depreciation            (17,398,659)      (15,509,218)
                                        ------------      ------------

Property, plant and equipment - net     $ 25,361,212      $ 26,053,054
                                        ============      ============

Additions in progress at December 31, 2001 and 2000 primarily relate to the purchase and installation of equipment at Core Materials' operating facilities. At December 31, 2001 and 2000, commitments for capital expenditures in progress were $32,000 and $618,000, respectively.

Core Materials has entered into various sale-leaseback arrangements with a financial institution, whereby it sold certain equipment and leased such back under operating lease arrangements (see Note 6).

6. DEBT AND LEASES

Long-term debt consists of the following at December 31:

                                                                  2001              2000
                                                              ------------      ------------
Secured Note Payable due to International, interest
at 8%, payable semi-annually, principal due
December 2006, secured by a subordinated lien and
security interest in all Core Materials' assets               $ 19,920,150      $ 19,920,150

Industrial Revenue Bond, interest adjustable weekly (2001
average 3.0%; 2000 average 4.4%), payable quarterly,
principal due in variable quarterly installments through
April, 2013, secured by a bank letter of credit with
a balance of $6,644,000 as of December 31, 2001                  6,450,000         6,780,000

                                                              ------------      ------------
Total                                                           26,370,150        26,700,150
Less current portion                                              (355,000)         (330,000)
                                                              ------------      ------------
Long-term debt                                                $ 26,015,150      $ 26,370,150
                                                              ============      ============

28

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

SECURED NOTE PAYABLE

Under the terms of the secured note payable to International, Core Materials may be required to make payments on the principal of the note if either of the following two conditions exists:

a) Within ninety (90) days after the end of each fiscal year of Core Materials during the term of the Secured Note, Core Materials is to pay principal in an amount equal to the amount, if any, by which the total cash and cash equivalents of Core Materials, as of the end of such fiscal year, exceeds $3,000,000, as long as there is no outstanding balance on the revolving line of credit and Core Materials is in compliance with all loan covenants; and

b) In the event Core Materials obtained, from time to time, any refinancing loan (as defined by the terms of the Secured Note), Core Materials is to promptly, upon obtaining such loan, pay principal in an amount equal to the proceeds of such loan.

Total cash and cash equivalents of Core Materials as of December 31, 2001 were $3,194,156. Because the Company was in violation of all three of its debt covenants, no principal payment will be made to International. Based upon the financial position of Core Materials at December 31, 2001, the entire Secured Note is classified as long-term on the balance sheet.

The provisions of the Secured Note prohibit the declaration or payment of cash dividends, the repurchase or retirement of capital stock, as well as the pledge of any of Core Materials' assets or revenue as a security lien to a third party, except as approved by International, as long as the Secured Note is outstanding.

LINE OF CREDIT

At December 31, 2001, Core Materials had available a $7,500,000 variable rate bank revolving line of credit scheduled to mature on May 1, 2002. The line of credit bears interest at LIBOR plus three and one-quarter percent or prime plus one-quarter percent. The line of credit is secured by a first priority lien and security interest in all Core Materials' business assets. There was no outstanding balance under this facility at any time during the years ended December 31, 2001 and 2000.

INDUSTRIAL REVENUE BOND

In May 1998, Core Materials borrowed $7,500,000 through the issuance of an Industrial Revenue Bond ("IRB"). The IRB bears interest at a weekly adjustable rate and matures in April 2013. The maximum interest rate that may be charged at any time over the life of the IRB is 10%. Total remaining principal maturities by year are: 2002 - $355,000; 2003 - $390,000; 2004 - $420,000; 2005 - $450,000; 2006 - $490,000 and thereafter - $4,345,000.

As security for the IRB, Core Materials obtained a letter of credit from a commercial bank, which has a balance of $6,644,000 as of December 31, 2001. The letter of credit can only be used to pay principal and interest on the IRB. Any borrowings made under the letter of credit bear interest at the bank's prime rate and are secured by a lien and security interest in all of Core Materials' business assets. The letter of credit expires in April 2004 but may be extended for an additional one-year period in April of each year.

INTEREST RATE SWAP

When Core Materials Corporation enters into variable rate obligations or purchases variable rate interest bearing assets, it considers the potential effect of interest rate fluctuations on such instruments. In order to minimize the effects of interest rate fluctuations on its operations, the Company may enter into interest rate management arrangements.

29

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

In conjunction with its variable rate Industrial Revenue Bond, Core Materials entered into an interest rate swap agreement, which was designated as a cash flow hedging instrument, with a commercial bank in June 1998. Under this agreement, Core Materials pays a fixed rate of 4.89% to the bank and receives 76% of the 30-day commercial paper rate. The difference paid or received varies as short-term interest rates change and is accrued and recognized as an adjustment to interest expense. The swap term matches the payment schedule on the IRB with final maturity in April 2013. While Core Materials is exposed to credit loss on its interest rate swap in the event of non-performance by the counterparty to the swap, management believes such non-performance is unlikely to occur given the financial resources of the counterparty. The effectiveness of the swap is assessed at each financial reporting date by comparing the commercial paper rate of the swap to the benchmark rate underlying the variable rate of the Industrial Revenue Bond.

The Company adopted Statement of Financial Accounting Standards (SFAS) No. 133, Accounting for Derivative Instruments and Hedging Activities, on January 1, 2001. At January 1, 2001, Core Materials recorded the fair value of its interest rate swap agreement of $159,000 as a long-term liability and $105,000 (net of deferred income tax benefit of $54,000) to accumulated other comprehensive income (loss). During 2001, Core Materials recorded an additional liability of $208,000 to adjust the interest rate swap to fair value at December 31, 2001.

LEASES

In December 1999, Core Materials entered into sale-leaseback arrangements with a financial institution. An SMC press was sold for its net book value of $1,922,000 and leased back under a 10-year operating lease agreement. In addition, equipment consisting of two SMC presses and a dust collection system was sold for their net book values of $1,454,000 and leased back under a 7-year operating lease agreement. No gain or loss resulted from these transactions.

In December 2000, Core Materials entered into a sale-leaseback arrangement with a financial institution. An SMC press was sold for its net book value of $1,584,000 and leased back under a 10-year operating lease agreement. No gain or loss resulted from this transaction. Core Materials did not receive the proceeds until January 2001, and accordingly, the $1,584,000 was recorded in other assets as a non-trade receivable.

As a result of earlier sale-leaseback transactions, Core Materials recognized into income in 2001, 2000 and 1999 approximately $454,000 of deferred gains. At December 31, 2001 and 2000, Core Materials' deferred gains from leasing transactions totaled $2,462,000 and $2,916,000, respectively. The current portion of the deferred gains was $454,000 at December 31, 2001 and 2000 and was included in accrued liabilities.

In October 2001, in conjunction with the acquisition discussed at Note 3, Core Materials' Mexican subsidiary entered into a 10-year lease agreement for a manufacturing facility in Matamoros, Mexico. The Company leases 266,717 square feet of a 313,221 square feet facility, with an option to lease the entire facility. The Company has an option to purchase the facility at any time during the first seven years at a prenegotiated price. The Company may cancel the lease upon giving six months notice to the lessor. Annual rent on the facility is determined based on the number of square feet rented multiplied by the following factors: year one and two equals $0.24 per square foot; year three equals $0.28 per square foot; year four equals $0.30 per square foot; and years five through ten will be based on the previous year's monthly rental rate plus a percentage increase or decrease based on the Consumer Price Index.

Core Materials also leases a warehouse facility in Brownsville, Texas. The lease term of this facility is three years and provides for monthly rental payments of $7,560. This lease is cancelable with sixty days written notice.

Core Materials also leases certain other equipment under operating leases with original lease terms of 2 to 10 years.

Total rental expense was $3,757,000, $3,301,000 and $2,776,000 for 2001, 2000 and 1999.

30

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

The future minimum lease payments under non-cancelable operating leases that have lease terms in excess of one year are as follows:

2002                                        $ 3,114,000
2003                                          3,464,000
2004                                          3,546,000
2005                                          3,546,000
2006                                          3,254,000
Thereafter                                    4,466,000
                                            -----------
Total minimum lease payments                $21,390,000
                                            ===========

BANK COVENANTS

Core Materials is subject to formal debt covenants with regards to its Line of Credit and letter of credit securing the industrial revenue bond and certain equipment leases.

As of December 31, 2001, Core Materials was in violation of all three of its financial debt covenants for the Line of Credit and letter of credit securing the industrial revenue bond and certain equipment leases. The covenants relate to maintaining certain financial ratios. Core Materials has received waivers for the covenants as of December 31, 2001 and a written commitment from the bank to waive these covenants each quarter through the quarter ended September 30, 2002, if Core Materials operates in compliance with financial projections for fiscal year 2002 and does not experience any material adverse change to its financial condition. Core Materials has operated in compliance with the projections for the months of January and February 2002 and expects to meet the projections for the remainder of the year.

7. COMPREHENSIVE INCOME (LOSS)

Comprehensive income (loss) represents net income (loss) plus the results of certain non-shareowners' equity changes not reflected in the Consolidated Statement of Operations. The components of comprehensive income (loss), net of tax, are as follows:

                                                           2001             2000            1999
                                                        -----------      -----------     -----------
Net income/(loss)                                       $(1,860,141)     $   715,351     $    71,338

Cumulative effect of change in accounting principle        (104,762)              --              --
   (SFAS No. 133) on other comprehensive income

Hedge accounting effect of interest rate swap              (137,343)              --              --

                                                        -----------      -----------     -----------
Comprehensive income (loss)                             $(2,102,246)     $   715,351     $    71,338
                                                        ===========      ===========     ===========

31

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

8. EQUITY

ANTI-TAKEOVER MEASURES

Core Materials' Certificate of Incorporation and By-laws contain certain provisions designed to discourage specific types of transactions involving an actual or threatened change of control of Core Materials. These provisions, which are designed to make it more difficult to change majority control of the Board of Directors without its consent, include the following provisions related to removal of Directors, the approval of a merger and certain other transactions as outlined in the Certificate of Incorporation and any amendments to these provisions:

RESTRICTIONS ON TRANSFER

Core Materials' Certificate of Incorporation also contains a provision (the "Prohibited Transfer Provision") designed to help assure the continued availability of Core Materials' substantial net operating loss and capital loss carryforwards (see Note 10) by seeking to prevent an "ownership change" as defined under current Treasury Department income tax regulations. Under the Prohibited Transfer Provision, if a stockholder transfers or agrees to transfer stock, the transfer will be prohibited and void to the extent that it would cause the transferee to hold a "Prohibited Ownership Percentage" (as defined in Core Materials' Certificate of Incorporation, but generally, means direct and indirect ownership of 4.5% or more of the Company's common stock) or if the transfer would result in the transferee's ownership increasing if the transferee had held a Prohibited Ownership Percentage within the three prior years or if the transferee's ownership percentage already exceeds the Prohibited Ownership Percentage under applicable Federal income tax rules. The Prohibited Transfer Provision does not prevent transfers of stock between persons who do not hold a Prohibited Ownership Percentage.

PREFERRED STOCK

Core Materials has authorized 10,000,000 shares of preferred stock (par value: $0.01) of which none is issued.

32

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

9. INCENTIVE STOCK PLANS

STOCK OPTIONS

The Company has a Long Term Equity Incentive Plan (the "Plan"), as originally approved by the shareholders in May 1997, and as amended in May 2000 to increase the number of shares authorized for issuance, that allows for grants to directors and key employees of non-qualified stock options, incentive stock options, director options, stock appreciation rights, restricted stock, performance shares, performance units and other incentive awards up to an aggregate of 3.0 million awards, each representing a right to buy a share of Core Materials' common stock. The Plan expires on the earlier of December 31, 2006, or the date the maximum number of available awards under the plan have been granted.

During 2001, 2000 and 1999, the Company granted stock options under the plan. The options have vesting schedules of five or nine and one-half years from the date of grant, are not exercisable after ten years from the date of grant, and were granted at prices which equaled or exceeded the fair market value of Core Materials' common stock at the date of grant.

The Company accounts for its stock option plans in accordance with APB Opinion No. 25, under which no compensation cost has been recognized. Had compensation cost for all stock option plans been determined consistent with the SFAS No. 123, "Accounting for Stock Based Compensation," the Company's pro forma 2001 net loss and loss per common share would have been $(2,083,355) and $(.21) per basic and diluted share. For 2000, pro forma net income and earnings per common share would have been $640,877 and $.07 per basic and diluted share. For 1999, pro forma net loss and loss per common share would have been $(131,363) and $(.01) per basic and diluted share. The pro forma amounts are not representative of the effects on reported net earnings or earnings per common share for future years and exclude the pro forma effect of the Mexican acquisition (see Note 3).

The weighted average fair value of options granted during 2001, 2000 and 1999 were $1.17, $1.84 and $2.21, respectively. The fair value of the options granted were estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions: risk free interest rate of 5%, no expected dividend yield, expected lives of 8 and 9 years and expected volatility of 87% for 2001, 104% for 2000 and 80% for 1999.

The following summarizes all stock option activity for the years ended December 31:

                                                2001                           2000                          1999
                                     --------------------------     --------------------------     --------------------------
                                                     WEIGHTED                        WEIGHTED                      WEIGHTED
                                                      AVERAGE         NUMBER         AVERAGE         NUMBER         AVERAGE
                                     NUMBER OF        EXERCISE          OF           EXERCISE          OF           EXERCISE
                                      OPTIONS          PRICE         OPTIONS          PRICE         OPTIONS          PRICE
                                     ----------      ----------     ----------      ----------     ----------      ----------
Outstanding -- beginning of year      1,168,000      $     3.10      1,038,100      $     3.19        956,800      $     3.19
Granted                                  32,000            2.75        467,500            2.75        122,500            3.20
Forfeited                               (51,000)           2.89       (337,600)           2.88        (41,200)           3.28
                                     ----------      ----------     ----------      ----------     ----------      ----------

Outstanding - end of year             1,149,000      $     3.10      1,168,000      $     3.10      1,038,100      $     3.19
                                     ==========      ==========     ==========      ==========     ==========      ==========

Exercisable at December 31              506,250      $     3.15        313,350      $     3.19        286,700      $     3.03
                                     ==========      ==========     ==========      ==========     ==========      ==========

Options available for grant           1,843,400                      1,824,400                        454,300
                                     ==========                     ==========                     ==========

33

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

The following table summarizes information about stock options outstanding and exercisable as of December 31, 2001:

                                    OPTIONS OUTSTANDING                       OPTIONS EXERCISABLE
                      ------------------------------------------------    -----------------------------
                                                          WEIGHTED
                                         WEIGHTED          AVERAGE                          WEIGHTED
                                         AVERAGE         CONTRACTUAL                        AVERAGE
RANGE OF                 NUMBER OF       EXERCISE           LIFE           NUMBER OF        EXERCISE
EXERCISE PRICES           OPTIONS         PRICE           IN YEARS          OPTIONS          PRICE
                      ---------------  -------------    --------------    ------------    -------------
$2.75                      794,000        $ 2.75             7.0             344,500         $ 2.75
$3.40 to $3.81             285,000          3.69             6.6             119,700           3.63
$5.13                       70,000          5.13             6.4              42,000           5.13
                         ---------        ------                             -------          ------
                         1,149,000        $ 3.10                             506,250          $ 3.15
                         =========        ======                             =======          ======

10. INCOME TAXES

Components of the provision (credit) for income taxes are as follows:

                                              2001           2000          1999
                                           ---------      ---------      --------
Current:
   Federal                                 $  24,000      $  27,000      $(48,000)
   State and local                             6,000        204,000        37,000
                                           ---------      ---------      --------
                                              30,000        231,000       (11,000)
Deferred:
   Federal                                  (655,000)       351,000        90,000
   State and local                            37,000        (66,000)      (21,000)
   Increase in valuation allowance for
   net operating loss carryforward           646,000             --            --
                                           ---------      ---------      --------
                                              28,000        285,000        69,000
                                           ---------      ---------      --------
Provision for income taxes                 $  58,000      $ 516,000      $ 58,000
                                           =========      =========      ========

A reconciliation of the income tax provision based on the federal statutory income tax rate of 34% to the Company's income tax provision for the year ended December 31 is as follows:

                                                          2001           2000          1999
                                                        ---------      ---------     ---------
Provision at federal statutory rate                     $(613,000)     $ 419,000     $  44,000
State and local tax expense, net of federal benefit        17,000         91,000        10,000
Increase in valuation allowance for net operating
loss carryforward                                         646,000             --            --
Non-deductible expenses                                     8,000          6,000         4,000
                                                        ---------      ---------     ---------
Provision for income taxes                              $  58,000      $ 516,000     $  58,000
                                                        =========      =========     =========

34

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

Deferred tax assets (liabilities) consist of the following at December 31:

                                             2001              2000
                                         ------------      ------------
Current Asset:
    Accrued liabilities                  $    974,000      $    933,000
    Other, net                                106,000           313,000
                                         ------------      ------------
    Total current asset                     1,080,000         1,246,000

Non-current asset:
    Property, plant and equipment           3,709,000         3,963,000
    Net operating loss carryforwards        6,974,000         6,265,000
    Capital loss carryforwards                     --         1,381,000
    Postretirement benefits                 2,257,000         2,080,000
    Interest rate swap                        125,000                --
    Other, net                                 53,000           (99,000)
                                         ------------      ------------
    Total non-current asset                13,118,000        13,590,000
                                         ------------      ------------

Total deferred tax asset                   14,198,000        14,836,000
Less valuation allowance                   (1,425,000)       (2,160,000)
                                         ------------      ------------
Total deferred tax asset - net           $ 12,773,000      $ 12,676,000
                                         ============      ============

At December 31, 2001, Core Materials had approximately $20.5 million of NOL carryforwards available to offset future taxable income. A valuation allowance has been provided for those NOL carryforwards and temporary differences, which are estimated to expire before they are utilized. The valuation allowance at December 31, 2001, assumes that it is more likely than not that approximately $4,200,000 of the cumulative net operating losses will not be realized before their expiration date. This reserve was increased in 2001 by approximately $646,000 as a result of the Company reevaluating the expected utilization of the net operating loss carryforwards in relation to the extended downturn in the truck market and other economic and internal operating factors. Core Materials intends to reinvest the undistributed earnings of Core Composites Corporation.

Core Materials' NOL carryforwards expire as follows:

2007                        $ 3,049,000
2008                         10,823,000
2009                          3,614,000
2010                            638,000
2011                            357,000
2016                          2,030,000
                            -----------
Total                       $20,511,000
                            ===========

35

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

11. POSTRETIREMENT BENEFITS

Core Materials provides postretirement benefits to substantially all of its United States employees. Costs associated with postretirement benefits include pension expense, postretirement health care and life insurance expense and expense related to contributions to two 401(k) defined contribution plans. In addition, Core Materials also participates in a multi-employer defined benefit plan for its United States union represented employees. All of Core Materials' United States union employees are covered under a multi-employer defined benefit pension plan administered under a collective bargaining agreement. This plan is not administered by Core Materials and contributions are determined in accordance with provisions in the negotiated labor contract.

Prior to the acquisition of Columbus Plastics, certain of Core Materials' employees were participants in various International sponsored pension and postretirement plans. The International pension plan for non-represented employees was non-contributory and both benefits and years of service were frozen as of the date of the acquisition. In connection with the acquisition, International retained responsibility for the vested benefits as of December 31, 1996 and Core Materials agreed to reimburse International for early retirement subsidies for certain employees. The accumulated benefit obligation, which equals the projected benefit obligation and net liability, is $203,000 at December 31, 2001 and $188,000 at December 31, 2000.

The postretirement health and life insurance plan provides healthcare and life insurance for certain employees upon their retirement, along with their spouses and certain dependents and requires cost sharing between Core Materials, International and the participants in the form of premiums, co-payments and deductibles. Core Materials and International share the cost of benefits for certain employees, pursuant to the Asset Purchase Agreement between RYMAC and International, using a formula that allocates the cost based upon the respective portion of time that the employee was an active service participant after the acquisition to the period of active service prior to the acquisition.

36

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

The funded status of the Company's postretirement health and life insurance benefits plan as of December 31, 2001 and 2000 and a reconciliation with the amounts recognized in the consolidated balance sheets are provided below:

                                                       POST RETIREMENT BENEFITS
                                            ------------------------------------------------
                                                2001              2000              1999
                                            ------------      ------------      ------------
CHANGE IN BENEFIT OBLIGATION
Benefit obligation at beginning of year     $  4,678,000      $  4,020,000      $  3,274,000
Service cost                                     385,000           367,000           448,000
Interest cost                                    351,000           301,000           233,000
Unrecognized loss/(gain)                         111,000           (10,000)           65,000
Benefits Paid                                    (54,000)               --                --
                                            ------------      ------------      ------------
BENEFIT OBLIGATION AT END OF YEAR           $  5,471,000      $  4,678,000      $  4,020,000
                                            ------------      ------------      ------------

Unfunded status                             $ (5,471,000)     $ (4,678,000)     $ (4,020,000)
Unrecognized net loss                            704,000           614,000           662,000
                                            ------------      ------------      ------------
Net liability                               $ (4,767,000)     $ (4,064,000)     $ (3,358,000)
                                            ============      ============      ============

PLAN ASSETS                                           --                --                --
                                            ============      ============      ============

WEIGHTED-AVERAGE ASSUMPTIONS AS OF DECEMBER 31:

Discount rate                                       7.25%             7.50%             7.50%

The components of expense for all of Core Materials' postretirement benefits plans are as follows:

                                     2001           2000           1999
                                  ----------     ----------     ----------
Pension Expense:
   Interest cost                  $   15,000     $   15,000     $   14,000
   Defined contribution plan
     contributions                   329,000        296,000        288,000
   Multi-employer plan
     contributions                   240,000        331,000        322,000
                                  ----------     ----------     ----------
Total Pension Expense                584,000        642,000        624,000
                                  ----------     ----------     ----------

Health and Life Insurance:
   Service cost                      385,000        367,000        448,000
   Interest cost                     351,000        301,000        233,000
   Amortization of net loss           21,000         38,000         44,000
                                  ----------     ----------     ----------
Net periodic benefit cost            757,000        706,000        725,000
                                  ----------     ----------     ----------

Total postretirement benefits
     expense                      $1,341,000     $1,348,000     $1,349,000
                                  ==========     ==========     ==========

The weighted average rate of increase in the per capita cost of covered health care benefits is projected to be 9.65%. The rate is projected to decrease gradually to 5% by the year 2005 and remain at that level thereafter. The comparable assumptions for the prior year were 9.65% and 5%.

37

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

The effect of changing the health care cost trend rate by one-percentage point for each future year is as follows:

                                                           1- PERCENTAGE     1-PERCENTAGE
                                                           POINT INCREASE    POINT DECREASE
                                                           --------------    --------------
Effect on total of service and interest cost components       $ 166,026         $(129,053)
Effect on postretirement benefit obligation                     718,076          (608,929)

12. RELATED PARTIES

In connection with the acquisition of Columbus Plastics, Core Materials and International entered into a Supply Agreement. Under the terms of the Supply Agreement, International agreed to purchase from Core Materials, and Core Materials agreed to sell to International at negotiated prices, which approximate fair value, all of International's original equipment and service requirements for Fiberglass Reinforced Parts using the Sheet Molding Composite process as they then existed or as they may be improved or modified. As of December 31, 2001, the contract expired and has not been renewed, and business with International continues on a purchase order basis, like business with all of Core Materials' other customers. The purchase orders typically provide volume commitments for four weeks at prices previously negotiated. Customers can update their orders on a daily basis for changes in demand that allow them to run their inventories on a "just-in-time" basis.

Sales to International were $36,381,000 in 2001, $51,379,000 in 2000 and $61,867,000 in 1999, of which $6,147,000 and $6,353,000 had not been received as of December 31, 2001 and 2000 and were included in accounts receivable. Receivables as of December 31, 2001 and 2000 also include an additional $875,000 and $764,000, respectively, for tooling costs owed by International. Accounts payable included $211,000 and $151,000, respectively as of December 31, 2001 and 2000 for product returns, returnable container deposits, material purchases from International and rework charges. Core Materials expensed $1,625,000 in 2001, $1,611,000 in 2000 and $1,516,000 in 1999, for interest expense on the Secured Note. There was no outstanding liability for accrued interest at December 31, 2001 or December 31, 2000.

13. LABOR CONCENTRATION

As of December 31, 2001, Core Materials employed a total of 1,078 employees, which consists of 465 employees in its U.S. operations and 613 employees in its Mexican operations. Of these 1,078 employees, 285 are covered by a collective bargaining agreement with the International Association of Machinists and Aerospace Workers ("IAM"), which extends to August 7, 2004, and 526 are covered by a collective bargaining agreement with Sindicato de Jorneleros y Obreros, which extends to January 16, 2003.

14. COMMITMENTS AND CONTINGENCIES

In late 2001 and early 2002, several lawsuits were filed in Mexico against Airshield de Mexico, which is a Mexican subsidiary of Airshield Corporation. As noted above, Core Materials acquired substantially all the assets of Airshield Corporation in October 2001; however, Core Materials did not purchase the assets or the stock of Airshield de Mexico. The lawsuits were filed by certain of Airshield de Mexico's vendors as a result of unpaid debts of Airshield de Mexico. Through these lawsuits, the vendors have attempted to foreclose on inventory and equipment owned by Core Materials and located at its Mexico facility. The total value of these assets at December 31, 2001, was $802,000. To date, Core Materials has been successful in preventing these foreclosure attempts. Core Materials is taking various actions through the Mexican legal system to defend its assets and to prevent future claims. Core Materials' Mexican legal counsel has advised the Company that it has valid legal position to support the ownership of these assets; however, as with any case involving litigation, the outcome of these claims is uncertain.

In July of 2001, a former employee of Core Materials filed a suit in United States District Court, Southern District of Ohio, Eastern Division, claiming her employment was terminated as a result of race discrimination. Core Materials believes that no such discrimination has occurred and will defend this claim through the appropriate legal systems.

38

CORE MATERIALS CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

15. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The following is a summary of the unaudited quarterly results of operations for the years ended December 31, 2001 and 2000.

                                      1ST QUARTER    2ND QUARTER     3RD QUARTER      4TH QUARTER       TOTAL YEAR
                                      -----------    -----------     -----------      -----------       ----------
2001:
Net sales                              $19,099,285    $17,458,242    $ 14,482,620     $ 17,324,557     $ 68,364,704
Gross margin                             2,417,309      2,409,401         969,263        2,035,065        7,831,038
Income (loss) before interest and
taxes                                      390,067        698,230        (899,778)        (296,529)        (108,010)
Net income (loss)                            3,656        175,757        (785,786)      (1,253,768)      (1,860,141)
Net income (loss) per common share:
   Basic and diluted                   $       .00    $       .02    $       (.08)    $       (.13)    $       (.19)

2000:
Net sales                              $25,912,656    $23,207,529    $ 18,284,921     $ 16,140,253     $ 83,545,359
Gross margin                             4,468,488      3,407,120       2,564,557        1,475,174       11,915,339
Income (loss) before interest and
taxes                                    1,792,914      1,065,516         281,508         (278,089)       2,861,849
Net income (loss)                          822,063        415,171         (82,046)        (439,837)         715,351
Net income (loss) per common share:
   Basic and diluted                   $       .08    $       .04    $       (.01)    $       (.04)    $        .07

No cash dividends were paid during 2001 and 2000.

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

Not applicable

39

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The information required by this Part III, Item 10 is incorporated by reference from Core Materials' definitive proxy statement for its annual meeting of stockholders to be held on or about May 15, 2002, which is expected to be filed with the Securities and Exchange Commission pursuant to Regulation 14A of the Securities Exchange Act of 1934 within 120 days after the end of the fiscal year covered by this report.

ITEM 11. EXECUTIVE COMPENSATION.

The information required by this Part III, Item 11 is incorporated by reference from Core Materials' definitive proxy statement for its annual meeting of stockholders to be held on or about May 15, 2002, which is expected to be filed with the Securities and Exchange Commission pursuant to Regulation 14A of the Securities Exchange Act of 1934 within 120 days after the end of the fiscal year covered by this report.

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

The information required by this Part III, Item 12 is incorporated by reference from Core Materials' definitive proxy statement for its annual meeting of stockholders to be held on or about May 15, 2002, which is expected to be filed with the Securities and Exchange Commission pursuant to Regulation 14A of the Securities Exchange Act of 1934 within 120 days after the end of the fiscal year covered by this report.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

The information required by this Part III, Item 13 is incorporated by reference from Core Materials' definitive proxy statement for its annual meeting of stockholders to be held on or about May 15, 2002, which is expected to be filed with the Securities and Exchange Commission pursuant to Regulation 14A of the Securities Exchange Act of 1934 within 120 days after the end of the fiscal year covered by this report.

PART IV

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

(a) DOCUMENTS FILED AS PART OF THIS REPORT:

(1) FINANCIAL STATEMENTS

The following consolidated financial statements are included in Part II, Item 8 of this Form 10-K:

Independent Auditors' Report

Consolidated Statements of Operations for the Years
Ended December 31, 2001, 2000 and 1999

Consolidated Balance Sheets as of December 31, 2001 and
2000

Consolidated Statements of Stockholders' Equity for the
Years Ended December 31, 2001, 2000 and 1999

Consolidated Statements of Cash Flows for the Years
Ended December 31, 2001, 2000 and 1999

Notes to Consolidated Financial Statements

40

(2) FINANCIAL STATEMENT SCHEDULES

The following consolidated financial statement schedule is filed with this Annual Report on Form 10-K:

Schedule II - Valuation and Qualifying Accounts and Reserves for the years ended December 31, 2001, 2000 and 1999

All other schedules are omitted because of the absence of the conditions under which they are required.

(3) EXHIBITS

See Index to Exhibits filed with this Annual Report on Form 10K.

(b) REPORTS ON FORM 8-K

The Company filed a report on Form 8-K on October 31, 2001, pertaining to the acquisition of substantially all the assets of Airshield Corporation by the Company's wholly owned subsidiary, Core Composites Corporation. An amendment to the Form 8-K was also filed on December 28, 2001,containing the pro forma financial statements pertaining to the acquisition.

41

SIGNATURES

PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED.

CORE MATERIALS CORPORATION

                                        By     /s/ James L. Simonton
                                           -------------------------------------
                                                   James L. Simonton
                                           President and Chief Executive Officer

Date: March 28, 2002

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:

/s/ James L. Simonton                           President, Chief Executive Officer            April 1, 2002
-------------------------------------           and Director
         James L. Simonton

/s/ Kevin L. Barnett                            Vice President, Secretary, Treasurer and      April 1, 2002
-------------------------------------           Chief Financial Officer
          Kevin L. Barnett

                 *                              Director                                      April 1, 2002
-------------------------------------
          James F. Crowley

                 *                              Director                                      April 1, 2002
-------------------------------------
         Ralph O. Hellmold

                 *                              Director                                      April 1, 2002
-------------------------------------
          Thomas M. Hough

                 *                              Director                                      April 1, 2002
-------------------------------------
          Malcolm M. Prine

                 *                              Director                                      April 1, 2002
-------------------------------------
         Thomas R. Cellitti

*By       Kevin L. Barnett                      Attorney-In-Fact                              April 1, 2002
   ----------------------------------
          Kevin L. Barnett

42

CORE MATERIALS CORPORATION AND SUBSIDIARIES

SCHEDULE II

Consolidated valuation and qualifying accounts and reserves for the years ended December 31, 2001, 2000 and 1999.

Reserves deducted from asset to which it applies - allowance for doubtful accounts.

                                                       Additions
                                                ------------------------
                                 Balance at     Charged to     Charged to
                                 Beginning       Costs &         Other        Deductions     Balance At
                                  of Year        Expenses       Accounts         (A)         End of Year
                                 ----------     ----------     ----------     ----------     ----------
Year Ended December 31, 2001     $  424,000     $  454,000                    $  163,000     $  715,000

Year Ended December 31, 2000     $  431,000     $   91,000                    $   98,000     $  424,000

Year Ended December 31, 1999     $  215,000     $  216,000                                   $  431,000

(A) Amount represents uncollectible accounts written off.

Reserves deducted from asset to which it applies - deferred income tax valuation allowance.

                                                       Additions
                                                ------------------------
                                 Balance at     Charged to     Charged to
                                 Beginning       Costs &         Other        Deductions     Balance At
                                  of Year        Expenses       Accounts         (A)         End of Year
                                 ----------     ----------     ----------     ----------     ----------
Year Ended December 31, 2001     $2,160,000     $  646,000                    $1,381,000     $1,425,000

Year Ended December 31, 2000     $2,160,000                                                  $2,160,000

Year Ended December 31, 1999     $3,787,000                                   $1,627,000     $2,160,000

(A) Amounts represent reserves for capital loss carryforward that expired in 2001 and 1999, respectively.

43

INDEX TO EXHIBITS

Exhibit No.                  Description                                Location
-----------                  -----------                                --------
2(a)(1)                      Asset Purchase Agreement                   Incorporated by
                             dated as of September 12, 1996,            reference to Exhibit
                             as amended October 31, 1996,               2-A to Registration
                             between Navistar and RYMAC(1)              Statement on Form S-4
                                                                        (Registration
                                                                        No. 333-15809)

2(a)(2)                      Second Amendment to Asset Purchase         Filed herein
                             Agreement dated December 16, 1996(1)

2(b)(1)                      Agreement and Plan of Merger               Incorporated by
                             dated as of November 1, 1996,              reference to Exhibit
                             between Core Materials and                 2-B to Registration
                             RYMAC                                      Statement on Form
                                                                        S-4 (Registration
                                                                        No. 333-15809)

2(b)(2)                      First Amendment to Agreement and           Incorporated by
                             Plan of Merger dated as of                 reference to Exhibit
                             December 27, 1996 between                  2(b)(2) to Annual Report on
                             Core Materials and RYMAC                   Form 10-K for the year
                                                                        ended December 31, 1997

2(c)(1)                      Asset Purchase Agreement dated as          Incorporated by
                             of October 10, 2001, between               reference to Exhibit 1 to
                             Core Materials Corporation and             Form 8K filed
                             Airshield Corporation                      October 31, 2001

3(a)(1)                      Certificate of Incorporation of            Incorporated by
                             Core Materials Corporation                 reference to Exhibit
                             as filed with the Secretary of State       4(a) to Registration
                             of Delaware on October 8, 1996             Statement on Form
                                                                        S-8, (Registration
                                                                        No. 333-29203)

3(a)(2)                      Certificate of Amendment of                Incorporated by
                             Certificate of Incorporation               reference to Exhibit
                             of Core Materials Corporation              4(b) to Registration
                             as filed with the Secretary of State       Statement on Form
                             of Delaware on November 6, 1996            S-8 (Registration
                                                                        No. 333-29203)

44

Exhibit No.                  Description                                Location
-----------                  -----------                                --------
3(a)(3)                      Certificate of Incorporation of Core       Incorporated by
                             Materials Corporation, reflecting          reference to Exhibit 4(c)
                             amendments through November 6,             to Registration
                             1996 [for purposes of compliance           Statement on Form S-8
                             with Securities and Exchange               (Registration No.
                             Commission filing requirements only]       333-29203)

3(b)                         By-Laws of Core Materials                  Incorporated by
                             Corporation                                reference to Exhibit
                                                                        3-C to Registration
                                                                        Statement on Form
                                                                        S-4 (Registration
                                                                        No. 333-15809)

4(a)(1)                      Certificate of Incorporation of            Incorporated by
                             Core Materials Corporation                 reference to Exhibit
                             as filed with the Secretary of State       4(a) to Registration
                             of Delaware on October 8, 1996             Statement on Form
                                                                        S-8 (Registration
                                                                        No. 333-29203)

4(a)(2)                      Certificate of Amendment of                Incorporated by
                             Certificate of Incorporation               reference to Exhibit
                             of Core Materials Corporation              4(b) to Registration
                             as filed with the Secretary of State       Statement on Form
                             of Delaware on November 6, 1996            S-8 (Registration
                                                                        No. 333-29203)

4(a)(3)                      Certificate of Incorporation of Core       Incorporated by
                             Materials Corporation, reflecting          reference to
                             amendments through November 6,             Exhibit 4(c) to
                             1996 [for purposes of compliance           Registration Statement
                             with Securities and Exchange               on Form S-8
                             Commission filing requirements only]       (Registration
                                                                        No. 333-29203)

4(b)                         By-Laws of Core Materials                  Incorporated by
                             Corporation                                reference to Exhibit
                                                                        3-C to Registration
                                                                        Statement on Form
                                                                        S-4 (Registration
                                                                        No. 333-15809)

10(a)(1)                     Core Materials Corporation                 Filed herein
                             Secured Promissory Note, dated
                             December 31, 1996, to Navistar
                             International Transportation Corp.

45

Exhibit No.                  Description                                Location
-----------                  -----------                                --------
10(a)(2)                     Amendment No. 1 to Secured                 Filed Herein
                             Promissory Note, dated
                             December 31, 1996, to Navistar
                             International Transportation Corp.

10(a)(3)                     Amendment No. 2 to Secured                  Incorporated by
                             Promissory Note, dated April 6, 1998        reference to Exhibit
                             to Navistar International Transportation    10(a)(3) to Annual
                             Corp.                                       Report on Form 10-K
                                                                         for the year-ended
                                                                         December 31, 1998

10(a)(4)                     Amendment No. 3 to Secured                  Incorporated by
                             Promissory Note, dated April 20, 1999       reference to Exhibit
                             to Navistar International Transportation    10(a)(4) to Annual
                             Corp.                                       Report on Form 10-K
                                                                         for the year-ended
                                                                         December 31, 1998

10(b)                        Comprehensive Supply Agreement,             Filed herein
                             dated December 31, 1996, by and between
                             Navistar International Transportation
                             Corp. and Core Materials Corporation

10(d)                        Registration Rights Agreement, dated        Filed herein
                             December 31, 1996, by and between
                             Navistar International Transportation
                             Corp. and various other persons who
                             become parties pursuant to the agreement


10(e)                        Loan Agreement, dated December 3,           Incorporated by reference
                             1997, by and between Core Materials         to Exhibit 10(e) to Annual
                             Corporation and Key Bank National           Report on Form 10-K for
                             Association                                 the year ended December 31,
                                                                         1997

10(e)(1)                     Amendment, dated March 29, 2001, to         Incorporated by reference
                             the Loan Agreement dated December 3, 1997   to Exhibit 10(e)(1) to
                             by and between Core Materials Corporation   Annual Report on Form 10-K
                             and Key Bank National Association           for the year ended December, 31
                                                                         2000

46

Exhibit No.                  Description                                    Location
-----------                  -----------                                    --------
10(f)                        Master Equipment Lease Agreement(2)            Incorporated by
                             by and between KeyCorp Leasing,                reference to Exhibit 10(f)
                             a division of  Key Corporate                   to Annual Report on Form
                             Capital, Inc. and Core Materials               10-K for the year ended
                             Corporation                                    December 31, 1997

10(f)(1)                     Amendment, dated March 29, 2001, to            Incorporated by reference
                             Master Equipment Lease Agreement(2) by         to Exhibit 10(f)(1) to
                             and between KeyCorp Leasing,                   Annual Report on Form
                             a division of  Key Corporate                   10-K for the year ended
                             Capital, Inc. and Core Materials               December 31, 2000
                             Corporation

10(g)                        Loan Agreement, dated April 1,                 Incorporated by
                             1998, by and between South Carolina            reference to Exhibit
                             Jobs - Economic Development Authority          10(a)(1) to Quarterly
                             and Core Materials Corporation                 Report on Form 10-Q
                                                                            for the quarter ended
                                                                            June 30, 1998

10(h)                        Reimbursement Agreement, dated                 Incorporated by
                             April 1, 1998, by and between Core             reference to Exhibit
                             Materials Corporation and Key Bank             10(a)(2) to Quarterly
                             National Association                           Report on Form 10-Q
                                                                            for the quarter ended
                                                                            June 30, 1998

10(h)(1)                     Amendment, dated March 29, 2001, to            Incorporated by reference
                             Reimbursement Agreement, dated                 to Exhibit 10(h)(1) to
                             April 1, 1998, by and between Core             Annual Report on Form
                             Materials Corporation and Key Bank             10-K for the year ended
                             National Association                           December 31, 2000

10(i)                        Core Materials Corporation                     Incorporated by
                             Employee Stock Purchase Plan                   reference to Exhibit
                                                                            4(c) to Registration
                                                                            Statement on Form S-8
                                                                            (Registration No. 333-60909)

10(j)                        Letter Agreement Regarding Terms and           Incorporated by
                             Conditions of Interest Rate Swap               reference to Exhibit 10(j)
                             Agreement between KeyBank National             to Annual Report on Form
                             Association and Core Materials Corporation     10-K for the year-ended
                                                                            December 31,1998

47

Exhibit No.                  Description                                Location
-----------                  -----------                                --------
10(k)                        Long Term Equity Incentive Plan(3)         Incorporated by
                                                                        reference to Exhibit
                                                                        4(e) to Registration
                                                                        Statement on Form
                                                                        S-8 (Registration
                                                                        No. 333-29203)

10(l)                        1995 Stock Option Plan(3)                  Filed herein

10(m)                        2000-2001 Informal Cash                    Incorporated by reference
                             Profit Sharing Plan(3)                     to Exhibit 10(m) on Form
                                                                        10-K for the year ended
                                                                        December 31, 2000

10(n)                        Letter Agreement with Hellmold             Incorporated by
                             Associates, Inc. dated November 1, 1995,   reference to Exhibit
                             as amended April 10, 1996                  10.8 to Annual Report
                             and July 18, 1996(3)                       on Form 10-K for the
                                                                        year-ended December
                                                                        31, 1996

10(o)                        Compensation Agreement with                Incorporated by reference
                             Malcolm M. Prine(3)                        to Exhibit 10(o) to Annual
                                                                        Report on Form 10-K for
                                                                        the year ended December 31,
                                                                        2000

11                           Computation of Net Income per Share        Exhibit 11 is omitted
                                                                        because the required
                                                                        information is included
                                                                        in the Notes to Financial
                                                                        Statements in Part II,
                                                                        Item 8 of this Annual
                                                                        Report on Form 10-K

23                           Consent of Deloitte & Touche LLP           Filed Herein

24                           Powers of Attorney                         Filed Herein

(1) The Asset Purchase Agreement, as filed with the Securities and Exchange Commission at Exhibit 2-A to Registration Statement on Form S-4 (Registration No. 333-15809), omits the exhibits (including, the Buyer Note, Special Warranty Deed, Supply Agreement, Registration Rights Agreement and Transition Services Agreement, identified in the Asset Purchase Agreement) and schedules (including, those identified in Sections 1, 3, 4, 5, 6, 8 and 30) of the Asset Purchase Agreement. Core Materials Corporation will provide any omitted exhibit or schedule to the Securities and Exchange Commission upon request.

48

(2) The Master Equipment Lease, incorporated by reference in the Exhibits to this Annual Report on Form 10-K, omits certain schedules (including, addendum to the schedules) which separately identify equipment subject to the Master Equipment Lease and certain additional terms applicable to the lease of such equipment. New schedules may be added under the terms of the Master Equipment Lease from time to time and existing schedules may change. Core Materials Corporation will provide any omitted schedule to the Securities and Exchange Commission upon request.

(3) Indicates management contracts or compensatory plans that are required to be filed as an exhibit to this Annual Report on Form 10-K.

49

EXHIBIT 2(a)(2)

SECOND AMENDMENT TO ASSET PURCHASE AGREEMENT

This Second Amendment to the Asset Purchase Agreement (the "Second Amendment") dated as of the 16th day of December, 1996, by and between RYMAC Mortgage Investment Corporation, a Maryland corporation ("BUYER") and Navistar International Transportation Corp., a Delaware corporation ("SELLER");

W I T N E S S E T H

WHEREAS, Buyer and Seller entered into a certain Asset Purchase Agreement dated as of September 12, 1996, and entered into a First Amendment thereto dated as of October 31, 1996, (as so amended, the "AGREEMENT"), regarding the sale by Seller to Buyer of certain assets of Seller's Columbus Plastics Operation located at 800 Manor Park Drive, Columbus, Ohio;

WHEREAS, Buyer and Seller desire to amend the Agreement as hereinafter set forth;

NOW, THEREFORE, in consideration of the mutual promises and agreements herein contained and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree to amend the Agreement as follows, said provisions to control whenever inconsistent with the original provisions of the Agreement, and the capitalized terms herein shall have the same meaning as set forth in the Agreement unless stated otherwise herein:

1. Section 6(b)(i) of the Agreement is hereby amended by deleting the reference to "50,000,000" in the first sentence and replacing it with "20,000,000".

2. With respect to Section 3(a)(x) of the Agreement, Buyer hereby agrees to waive the condition to Closing which would require Seller to have the Plastics Business's pro forma balance sheet as of January 31, 1996 audited.

3. The product descriptions and prices described in Schedule A hereto are hereby inserted at the end of Exhibit A to the Supply Agreement attached as Exhibit C to the Agreement.

4. Except as herein expressly set forth, all other provisions of the Agreement shall remain unmodified and in full force and effect.

IN WITNESS WHEREOF, the parties hereto have caused this Second Amendment to be duly executed as of the date first written above.

NAVISTAR INTERNATIONAL
TRANSPORTATION CORP.

By:  /s/ Thomas M. Hough
    --------------------------
Name: Thomas M. Hough

-3-

Title: Vice President and Treasurer

RYMAC MORTGAGE INVESTMENT
CORPORATION

By:  /s/ Richard R. Conte
   ----------------------------------------
   Name: Richard R. Conte
   Title:  Chief Executive Officer

-4-

COLUMBUS PLASTICS OPERATION

CURRENT CONTRACT PRICES

Schedule A

                                                                                                    PACKAGING
                                                                                        --------------------------------
                                                                                           1996*                   1996*
                                                                                           SALES                   SALES
LINE                                                                  1995*      1996*     PRICE                   PRICE
NO.    CUSTOMER     DESCRIPTION                    PART NUMBER     QUANTITY   QUANTITY  PER UNIT  PART NUMBER   PER UNIT

159                 ADDITIONAL ITEMS
182    Navistar     Thom Bus Hood Shuttr,Ltch      1688895C93
                    Logo holes
183    Navistar     Thom Bus Hood W/O              2034089C92
                    Shuttr,Ltch Logo holes

*Confidential Treatment Has Been Granted

5

EXHIBIT 10(a)(1)

CORE MATERIALS CORPORATION

SECURED PROMISSORY NOTE

December 31, 1996 $25,504,000.00

FOR VALUE RECEIVED, Core Materials Corporation, a Delaware corporation (the "Company"), hereby promises to pay to the order of Navistar International Transportation Corp., a Delaware corporation ("NAVISTAR"), the principal amount of Twenty-Five Million Five Hundred Four Thousand and 00/100 Dollars ($25,504,000.00) (or the unpaid principal amount from time to time outstanding hereunder) together with interest thereon calculated from the date hereof in accordance with the provisions of this Note.

This Note was issued pursuant to that certain Asset Purchase Agreement, dated as of September 12, 1996 (as amended and modified from time to time, the "PURCHASE AGREEMENT"), between the RYMAC Mortgage Investment Corporation (predecessor in interest to the Company) and Navistar. The Purchase Agreement contains certain terms governing the rights of the holder of this Note which are incorporated herein by reference. Except as defined in paragraph 10 hereof and unless otherwise indicated herein, capitalized terms used in this Note have the same meanings set forth in the Purchase Agreement. Notwithstanding anything to the contrary herein, it is expressly agreed that the outstanding principal amount of this Note may, from time to time, be increased pursuant to certain purchase price adjustments set forth in Section 1(g) of the Purchase Agreement (the "Purchase Price Adjustments").

1. PAYMENTS OF PRINCIPAL AND INTEREST.

(a) PRINCIPAL PAYMENT. The Company shall pay principal installments under this Note to the Noteholder as follows:

(i) Within ninety (90) days after the end of each fiscal year of the Company during the term hereof, the Company shall pay principal in an amount equal to the amount, if any, by which the total cash and Cash Equivalents of the Company, as shown on the Company's audited balance sheet and statement of financial condition as of the end of such fiscal year, prepared in accordance with GAAP, exceeds Three Million Dollars ($3,000,000.00); and

(ii) In the event the Company obtains, from time to time, any Refinancing Loan, the Company shall promptly upon obtaining such loan pay principal in an amount equal to the proceeds of such loan.

If not sooner paid, the Company shall pay the entire principal amount of this Note then outstanding to the Noteholder in full on December 31, 2006 (the "Maturity Date"), together with any and all accrued and unpaid interest and any other amounts due hereunder.

(b) INTEREST. Except as otherwise expressly provided herein, interest shall accrue at the rate of eight percent (8.0%) per annum, (computed on the basis of a 360-day year and the actual

-6-

number of days elapsed in any year) on the unpaid principal amount of this Note outstanding from time to time from and including the date hereof until the date paid, or (if less) at the highest rate then permitted under applicable law. The Company shall pay to the Noteholder all accrued interest on the last business day of each June and December, beginning after the date hereof. Notwithstanding anything to the contrary contained herein, on the date any such scheduled interest payment becomes due the Company may elect to add such interest payment to the outstanding principal balance of the Note to be repaid with interest in accordance with the provisions of this Note; provided, that (i) the board of directors of the Company by resolution declares that the payment of such scheduled interest payment would be reasonably expected to significantly effect the Company's and any of its Subsidiaries' ability to fund current operations and (ii) the Noteholder shall have received written notice of such election at least thirty (30) days before the date of such scheduled interest payment, which notice shall be accompanied by a certified copy of the resolution of the board of directors of the Company referred to in clause (i) above and an amendment to this Note, in form and substance satisfactory to the Noteholder, duly executed by the Company and dated as of the date such scheduled interest payment becomes due, which amendment shall increase the principal amount of this Note by the amount of such scheduled interest payment. Payments received by the Noteholder from the Company on this Note shall be applied first to the payment of interest which is due and payable and only thereafter to the outstanding principal balance hereof. Unless prohibited under applicable law, any accrued interest which is not paid on the date on which it is due and payable shall bear interest at the same rate at which interest is then accruing on the principal amount of this Note until such interest is paid. Any accrued interest which for any reason has not theretofore been paid shall be paid in full on the date on which the final principal payment on this Note is made.

2. PREPAYMENTS; SETOFF.

(a) OPTIONAL PREPAYMENTS. The Company may, without premium or penalty, at any time and from time to time, prepay all or any portion (in whole number multiples of $50,000) of the outstanding principal amount of this Note, provided that the Company has paid all interest on this Note accrued through the immediately preceding scheduled interest payment date. In connection with any prepayment of principal pursuant to this paragraph 2(a), the Company shall also pay all accrued and unpaid interest on the principal amount of this Note being prepaid.

(b) RIGHT OF SETOFF. In addition to all other rights and remedies available to Navistar hereunder or otherwise, Navistar shall have the right, after the occurrence and during the continuance of any Default or Event of Default, to setoff against and to apply to the accrued and unpaid interest and outstanding principal balance of the Note (in each case, to the extent then due and payable), any obligation owing by Navistar to the Company. Any such setoff shall be applied first to the payment of interest which is due and payable and only thereafter to the outstanding principal balance hereof.

3. COLLATERAL SECURITY. This Note is secured by a first priority lien upon and security interest in all of the Company's assets, whether now owned or hereafter acquired, and is entitled to the

-7-

benefits of the Security Documents. Notwithstanding the foregoing, Noteholder agrees that it will (if requested to do so by the holder of the Senior Obligations), upon terms reasonably acceptable to Noteholder, subordinate its security interest and lien in the Collateral (as defined in the Security Documents) in connection with and to the extent reasonably required to facilitate a Refinancing Loan, and promptly upon the request of the holder of the Senior Obligations, it will execute and deliver such documents, instruments and agreements as are necessary to evidence such subordination.

4. COVENANTS.

(a) AFFIRMATIVE COVENANTS; OTHER INFORMATION. The Company hereby agrees that, so long as any amount is owing to the Noteholder hereunder, the Company shall and (except in the case of delivery of financial information, reports and notices) shall cause each of its Subsidiaries to:

(i) PERFORMANCE OF OBLIGATIONS. (A) Pay, discharge or otherwise satisfy at or before maturity or before they become delinquent, as the case may be, all its obligations of whatever nature, except where the amount or validity thereof is currently being contested in good faith by appropriate proceedings and reserves in conformity with GAAP with respect thereto have been provided on the books of the Company or its Subsidiaries, as the case may be or the failure to pay, discharge or otherwise satisfy such obligations would not be reasonably expected to have a Material Adverse Effect; and (B) comply with all material applicable laws, rules and regulations of all governmental authorities, except to the extent that the failure to comply therewith would not be reasonably expected to cause a Material Adverse Effect.

(ii) CONDUCT OF BUSINESS AND MAINTENANCE OF EXISTENCE. Continue to engage in business of the same general type as conducted by it on the Closing Date (after giving effect to the transactions contemplated by the Purchase Agreement) and preserve, renew and keep in full force and effect its corporate existence and take all reasonable action to maintain all rights, privileges and franchises necessary or desirable in the normal conduct of its business except as otherwise permitted pursuant to subparagraph 4(b)(iv), and except to the extent that the failure to do so would not be reasonably expected to have a Material Adverse Effect.

(iii) MAINTENANCE OF PROPERTY; INSURANCE. Keep all property useful and necessary in its business in good working order and condition; maintain with financially sound and reputable insurance companies insurance on all its property in at least such amounts and against at least such risks (but including in any event public liability) as are usually insured against in the same general area by companies engaged in the same or a similar business; and furnish to the Noteholder, upon written request, full information as to the insurance carried.

(iv) INSPECTION OF PROPERTY; BOOKS AND RECORDS; DISCUSSIONS. Keep proper books of records and account in which full, true and correct entries in conformity with GAAP and applicable law shall be made of all dealings and transactions in relation to its business and activities; and permit representatives of the Noteholder to visit and inspect any of its properties and examine and make abstracts from any of its books and records at any reasonable time and upon reasonable notice and as often as may reasonably be desired and to discuss the business,

-8-

operations, properties and financial and other condition of the Company and its Subsidiaries with officers and employees of the Company and its Subsidiaries and with its independent certified public accountants; provided that the Noteholder shall bear its own expenses if any such inspection, examination or discussion occurs at a time when no Default or Event of Default shall have occurred and be continuing.

(v)INFORMATION. Provide to Navistar:

(A) within five days after the same are sent, copies of all financial statements and reports which the Company sends to its stockholders, and within five days after the same are filed, copies of all financial statements and reports which the Company may make to, or file with, the Securities and Exchange Commission or any successor or analogous governmental authority;

(B) promptly upon receipt thereof, any additional reports, management letters or other detailed information concerning significant aspects of the Company's operations or financial affairs given to the Company by its independent accountants (and not otherwise contained in other materials provided hereunder); and

(C) promptly, such additional financial and other information as the Noteholder may from time to time reasonably request.

(vi) NOTICES. Reasonably promptly after obtaining knowledge of any of the following (or within such other time period designated in clause (E) below) give notice to the Noteholder thereof:

(A) the occurrence of any Default or Event of Default;

(B) any (1) default or event of default under any contractual obligation of the Company or any of its Subsidiaries or (2) litigation, investigation or proceeding which may exist at any time between the Company or any of its Subsidiaries and any governmental authority, which in either case, if not cured or if adversely determined, as the case may be, could reasonably be expected to have a Material Adverse Effect;

(C) any litigation or proceeding affecting the Company or any of its Subsidiaries in which the amount involved is $250,000 or more and not covered by insurance or in which injunctive or similar relief is sought;

(D) the occurrence of or existence of any event or condition that, in the judgment of Company, could be reasonably expected to give rise to a claim for indemnification by the Noteholder under Section 10 of the Purchase Agreement;

(E) as soon as possible and in any event within 30 days after the Company or any Commonly Controlled Entity knows or has reason to know of (1) the occurrence or expected occurrence of any Reportable Event with respect to any Plan, and (2) within 15 days after the Company or any Commonly Controlled Entity knows or has reason to know of the occurrence or expected occurrence of any of the following events: (i) a failure to make any

-9-

required contribution to a Plan, (ii) the filing of a request for a minimum funding waiver under Section 412 of the Code with respect to a Plan, (iii) the creation of any Lien in favor of the PBGC or a Plan, (iv) any withdrawal from, or the termination, Reorganization or Insolvency of, any Multiemployer Plan, (v) the institution of proceedings or the taking of any other action by the PBGC or the Company or any Commonly Controlled Entity or any Multiemployer Plan with respect to the withdrawal from, or the termination, Reorganization or Insolvency of, any Plan, (vi) the disqualification of any Plan that is intended to be qualified under Section 401(a) of the Code, (vii) the filing of a notice of intent to terminate a Plan or the treatment of a Plan amendment as a termination under Section 4041 of ERISA, or (viii) any other event or condition which might reasonably be expected to constitute grounds under Section 4042 of ERISA for the termination of, or the appointment of a trustee to administer, any Plan or the imposition of any liability under Title IV of ERISA;

(F) any Lien (other than security interests created by the Security Agreement or Liens permitted hereunder) on any of the Collateral (as defined in the Security Agreement) which is not permitted under subparagraph 4(b)(ii) and which, in the judgment of the Company, would be reasonably expected to materially and adversely affect the ability of the Noteholder to exercise any of its remedies under the Security Agreement;

(G) the occurrence of any event that, in the judgment of the Company, would reasonably be expected to have a material adverse effect on the aggregate value of the Collateral or on the security interests created by the Security Agreement; and

(H) any material adverse change in the business, operations, property or condition (financial or otherwise) of the Company and its Subsidiaries taken as a whole.

Each notice pursuant to this paragraph shall be accompanied by a statement of a Responsible Officer setting forth details of the occurrence referred to therein and stating what action (if any) the Company proposes to take with respect thereto.

(vii) ADDITIONAL COLLATERAL; SUBSIDIARIES.

(A) With respect to any assets of the type covered by the Security Agreement acquired after the Closing Date by the Company or any of its Subsidiaries, and, upon the occurrence and during the continuance of an Event of Default and at the request of the Noteholder, with respect to any other assets or property of the Company or any of its Subsidiaries, as to which the Noteholder does not have a perfected Lien, (1) execute and deliver to the Noteholder such amendments to the Security Agreement or such other documents as the Noteholder reasonably requests in order to grant to the Noteholder a security interest in such assets, (2) take all actions reasonably requested by the Noteholder to grant to the Noteholder a perfected security interest in such assets, including, without limitation, the filing of Uniform Commercial Code financing statements in such jurisdictions as may be required by the Security Agreement or by law or as may be reasonably requested by the Noteholder and (3) if reasonably requested by the Noteholder deliver to the Noteholder legal opinions relating to the matters described in the preceding clauses (1) and (2), which opinions shall be in form and substance, and from counsel, reasonably satisfactory to the Noteholder.

-10-

(B) With respect to any Subsidiary of the Company created or acquired after the Closing Date by the Company, prior to or concurrently with becoming such Subsidiary (1) have the Company amend the Security Agreement so as to grant to the Noteholder a perfected security interest in the Capital Stock and assets of such Subsidiary, (2) deliver to the Noteholder or its agent the certificates representing such Capital Stock, if any, together with undated stock powers, executed in blank, in form and substance reasonably satisfactory to the Noteholder, in respect of such stock,
(3) cause such Subsidiary to enter into a guarantee in form and substance reasonably satisfactory to the Noteholder guarantying the prompt payment and performance by the Company of all of its obligations hereunder, and (4) if requested by the Noteholder, deliver to the Noteholder legal opinions relating to the matters described in the preceding clauses (1), (2) and (3) which opinions shall be in form and substance, and from counsel, reasonably satisfactory to the Noteholder.

(viii) OBTAIN REFINANCING LOAN. To use reasonable commercial efforts to obtain a Refinancing Loan within six (6) months from the date hereof in amounts and with terms reasonably satisfactory to the Company and the Noteholder.

(b) NEGATIVE COVENANTS. The Company hereby agrees that, so long as any amount is owing to the Noteholder, the Company shall not, and shall not permit any of its Subsidiaries to, directly or indirectly:

(i) LIMITATION ON INDEBTEDNESS. Create, incur, assume or suffer to exist any Indebtedness, except:

(A) the Senior Obligations;

(B) Indebtedness of the Company to any Subsidiary and of any Subsidiary to the Company or any other Subsidiary;

(C) Indebtedness of the Company or any of its Subsidiaries incurred to finance the acquisition of fixed or capital assets (whether pursuant to a loan, a Financing Lease or otherwise) after the date hereof;

(D) Indebtedness assumed by the Company pursuant to the Purchase Agreement, and any refinancings, refundings, renewals or extensions thereof; PROVIDED, that the principal amount of any such Indebtedness shall not be increased to more than the principal amount outstanding on the Closing Date (after giving effect to the transactions contemplated by the Purchase Agreement);

(E) Indebtedness of a corporation which becomes a Subsidiary after the date hereof, PROVIDED that (i) such Indebtedness existed at the time such corporation became a Subsidiary and was not created in anticipation thereof and (ii) immediately after giving effect to the acquisition of such corporation by the Company no Default or Event of Default shall have occurred and be continuing;

(F) Indebtedness of the Company on an unsecured basis in an aggregate principal amount not to exceed $3,000,000 at any one time outstanding under the lines of credit

-11-

offered by commercial banks to the Company or its Subsidiaries to finance the working capital needs of the Company and its Subsidiaries; and

(G) Indebtedness of the Company in respect of this Note, as may be amended from time to time (including without limitation any increase in the principal amount of this Note pursuant hereto or the Purchase Agreement).

(ii) LIMITATION ON LIENS. Create, incur, assume or suffer to exist any Lien upon any of its property, assets or revenues, whether now owned or hereafter acquired, except for:

(A) Liens and encumbrances of the type described in Sections 4(c), (d) and (e) of the Purchase Agreement;

(B) Liens securing Indebtedness of the Company and its Subsidiaries permitted by clause (C) of subparagraph 4(b)(i) hereof incurred to finance the acquisition of fixed or capital assets, PROVIDED that (i) such Liens shall be created substantially simultaneously with the acquisition of such fixed or capital assets, (ii) such Liens do not at any time encumber any property other than the property financed by such Indebtedness, (iii) the amount of Indebtedness secured thereby is not increased to more than the principal amount originally incurred and (iv) the principal amount of Indebtedness secured by any such Lien shall at no time exceed 100% of the fair value (as determined in good faith by the board of directors of the Company) of such property at the time it was acquired;

(C) Liens on the property or assets of a corporation which becomes a Subsidiary after the date hereof securing Indebtedness permitted by clause (E) of subparagraph 4(b)(i) hereof, PROVIDED that (i) such Liens existed at the time such corporation became a Subsidiary and were not created in anticipation thereof, (ii) any such Lien is not spread to cover any property or assets of such corporation after the time such corporation becomes a Subsidiary, and (iii) the amount of Indebtedness secured thereby is not increased to more than the principal amount originally incurred;

(D) Liens created to secure the Senior Obligations;

(E) Liens for taxes not yet due or which are being contested in good faith by appropriate proceedings, provided that adequate reserves with respect thereto are maintained on the books of the Company or its Subsidiaries, as the case may be, in conformity with GAAP;

(F) carriers', warehousemen's, mechanics', materialmen's, repairmen's or other like Liens arising in the ordinary course of business which are not overdue for a period of more than 60 days or which are being contested in good faith by appropriate proceedings;

(G) pledges or deposits in connection with workers' compensation, unemployment insurance and other social security legislation and deposits securing liability to insurance carriers under insurance or self-insurance arrangements;

-12-

(H) deposits to secure the performance of bids, trade contracts (other than borrowed money), leases, statutory obligations, surety and appeal bonds, performance bonds and other obligations of a like nature incurred in the ordinary course of business;

(I) easements, rights-of-way, restrictions and other similar encumbrances incurred in the ordinary course of business which, in the aggregate, are not substantial in amount and which do not in any case materially detract from the value of the property subject thereto or materially interfere with the ordinary conduct of the business of the Company or such Subsidiary; and

(J) Liens created by the Security Documents.

(iii) LIMITATION ON GUARANTEE OBLIGATIONS. Create, incur, assume or suffer to exist any Guarantee Obligation except:

(A) Guarantee Obligations assumed by the Company pursuant to the Purchase Agreement and any refinancings, refundings, renewals or extensions thereof, PROVIDED, that the principal amount of any such Guarantee Obligations shall not be increased to more than the principal amount outstanding on the Closing Date (after giving effect to the transactions contemplated by the Purchase Agreement);

(B) guarantees made in the ordinary course of business, not to exceed $250,000 in the aggregate, by the Company of obligations of any of its Subsidiaries or by any Subsidiary of obligations of the Company, in each case to the extent such guaranty obligations are otherwise permitted under this Agreement;

(C) guarantees made in respect of the Senior Obligations;

(D) guarantees by the Company or any of its Subsidiaries of indebtedness permitted by subparagraph 4(b)(i);

(E) Guarantee Obligations in respect of the undrawn portion of the face amount of letters of credit issued for the account of the Company or any Subsidiary in an aggregate amount not to exceed $250,000 at any one time outstanding for the Company and its Subsidiaries; and

(F) guarantees made in favor of the Noteholder as contemplated by this Note.

(iv) LIMITATION ON FUNDAMENTAL CHANGES. Enter into any merger, consolidation or amalgamation, or liquidate, wind up or dissolve itself (or suffer any liquidation or dissolution), or convey, sell, lease, assign, transfer or otherwise dispose of, all or substantially all of its property, business or assets, or make any material change in its present method of conducting business, except:

(A) any Subsidiary of the Company may be merged or consolidated with or into the Company (PROVIDED that the Company shall be the continuing or surviving

-13-

corporation) or with or into any one or more wholly owned Subsidiaries of the Company (PROVIDED that the wholly owned Subsidiary or Subsidiaries shall be the continuing or surviving corporation);

(B) any wholly owned Subsidiary may sell, lease, transfer or otherwise dispose of any or all of its assets (upon voluntary liquidation or otherwise) to the Company or any other wholly owned Subsidiary of the Company; and

(C) any Person may be merged with or into the Company, (PROVIDED that the continuing or surviving corporation assumes all of the obligations and liabilities of the Company in respect of this Note, the Purchase Agreement, the Ancillary Agreements, and Related Documents) with the prior written consent of the Noteholder.

(v) LIMITATION ON SALE OF ASSETS. Convey, sell, lease, assign, transfer or otherwise dispose of any of its property, business or assets (including, without limitation, receivables and leasehold interests) or any product line, whether now owned or hereafter acquired, or, in the case of any Subsidiary, issue or sell any shares of such Subsidiary's Capital Stock to any Person other than the Company or any wholly owned Subsidiary, except:

(A) the sale or other disposition of any property in the ordinary course of business;

(B) the sale or discount without recourse of accounts receivable arising in the ordinary course of business in connection with the compromise or collection thereof;

(C) as permitted by subparagraph 4(b)(iv);

(D) the sale or other disposition of any property, provided the aggregate book value of all property sold or disposed of by the Company pursuant to this clause (D) does not exceed $1,000,000 in any fiscal year of the Company; and

(E) the sale or other disposition of any assets, the net proceeds of which are used to prepay this Note or are otherwise distributed in accordance with the Intercreditor Agreement.

(vi) LIMITATION ON DIVIDENDS. Declare or pay any dividend (other than dividends payable solely in common stock or preferred stock of the Company and dividends payable by any Subsidiary of the Company to the Company, or any other Subsidiary of the Company) on, or make any payment on account of, or set apart assets for a sinking or other analogous fund for, the purchase, redemption, defeasance, retirement or other acquisition of, any shares of any class of Capital Stock of the Company or any warrants or options to purchase any such Capital Stock, whether now or hereafter outstanding, or make any other distribution in respect thereof, either directly or indirectly, whether in cash or property or in obligations of the Company or any Subsidiary.

(vii) LIMITATION ON INVESTMENTS, LOANS AND ADVANCES. Make any advance, loan, extension of credit or capital contribution to, or purchase any stock, bonds, notes, debentures or

-14-

other securities of or any assets constituting a business unit of, or make any other investment (collectively, "Investments") in, any Person, except:

(A) extensions of trade credit in the ordinary course of business;

(B) investments in Cash Equivalents;

(C) investments by the Company in its Subsidiaries and investments by such Subsidiaries in the Company and in other Subsidiaries;

(D) Investments in existence on the date hereof and disclosed in the Purchase Agreement;

(E) additional Investments or acquisitions made after the date hereof and approved by the board of directors of the Company; and

(F) loans and advances to employees of the Company or its Subsidiaries for travel and entertainment expenses in the ordinary course of business.

(viii) LIMITATION ON OPTIONAL PAYMENTS AND MODIFICATIONS OF DEBT INSTRUMENTS. (A) Make any optional payment or prepayment on or redemption or purchase of any Indebtedness for borrowed money other than any prepayment of this Note or any prepayment of any revolving loans or term loans made under the Credit Agreement; (B) amend, modify or change, or consent or agree to any amendment, modification or change to any of the terms of any such Indebtedness other than any such amendment, modification or change which would extend the maturity or reduce the amount of any payment of principal thereof or which would reduce the rate or extend the date for payment of interest thereon) or (C) amend, modify or change, or consent or agree to any amendment, modification or change to the Credit Agreement to increase the interest rate on the Senior Obligations (including any default rate).

(ix) LIMITATION ON CHANGES IN FISCAL YEAR. Permit the fiscal year of the Company to end on a day other than December 31.

(x) LIMITATION ON NEGATIVE PLEDGE CLAUSES. Enter into with any Person any agreement, other than (A) this Note, (B) the Credit Agreement and (C) purchase money mortgages or Financing Leases permitted by this Note (provided in the case of this clause (C), any prohibition or limitation shall only be effective against the assets financed thereby), which prohibits or limits the ability of the Company or any of its Subsidiaries to create, incur, assume or suffer to exist any Lien upon any of its property, assets or revenues, whether now owned or hereafter acquired.

(xi) LIMITATION ON AMENDMENTS OF CERTIFICATES OF INCORPORATION AND BY-LAWS. Permit any material modification, amendment or supplement to the certificate of incorporation or by-laws of the Company or any of its Subsidiaries.

(xii) LIMITATION ON CERTAIN RESTRICTIONS. Become subject to, or permit any of its Subsidiaries to become subject to, (including, without limitation, by way of amendment to or

-15-

modification of) any agreement (other than the Credit Agreement) which by its terms would (under any circumstances) restrict (A) the right of any Subsidiary to make loans or advances or any dividends to, transfer property to, or repay any Indebtedness owed to, the Company or another Subsidiary or (B) the Company's right to perform the provisions of this Note (including, without limitation, provisions relating to the payment or prepayment of principal and interest on this Note).

5. INTERCREDITOR AGREEMENT.

The Noteholder hereby acknowledges and agrees that the exercise of remedies pursuant to paragraph 6 is, and shall at all times be, subject to the limitations on the Noteholder's remedies set forth in the Intercreditor Agreement.

6. EVENTS OF DEFAULT.

(a) DEFINITION. For purposes of this Note, an Event of Default shall be deemed to have occurred if

(i) The Company shall fail to pay any principal when due in accordance with the terms hereof; or the Company shall fail to pay any interest when due in accordance with the terms hereof, or any other amount payable hereunder, within five days after any such interest or other amount becomes due in accordance with the terms hereof; or

(ii) Any representation or warranty made or deemed made by the Company in the Purchase Agreement or any Related Document or which is contained in any certificate, document or financial or other statement furnished by it at any time under or in connection with this Note, the Purchase Agreement or any Related Document shall prove to have been incorrect in any material respect on or as of the date made or deemed made; or

(iii) The Company shall default in the observance or performance of any agreement contained in subparagraph 4(a) (vii) of this Note or contained in the Purchase Agreement or any Related Document, subject to applicable cure periods, if any; or

(iv) The Company shall default in the observance or performance of any other agreement contained in this Note subject to 30 day cure (other than as provided in subparagraphs (i) through (iii) of this paragraph); or

(v) The Company or any of its Subsidiaries shall (A) default in any payment of principal of any Indebtedness for borrowed money in excess of $50,000 at the final maturity thereof; or (B) default in the observance or performance of any other agreement or condition relating to any such Indebtedness or any Guarantee Obligation in respect of any such Indebtedness or contained in any instrument or agreement evidencing, securing or relating thereto, or any other event shall occur or condition exist, the effect of which default or other event or condition is to cause such Indebtedness to become due prior to its stated maturity or such Guarantee Obligation to become payable (whether by the terms of any document evidencing such Indebtedness or Guarantee Obligation, upon the election of any holder of Indebtedness or beneficiary of any Guarantee Obligation or otherwise); or

-16-

(vi) (A) The Company or any of its Subsidiaries shall commence any case, proceeding or other action (1) under any existing or future law of any jurisdiction, domestic or foreign, relating to bankruptcy, insolvency, reorganization or relief of debtors, seeking to have an order for relief entered with respect to it, or seeking to adjudicate it a bankrupt or insolvent, or seeking reorganization, arrangement, adjustment, winding-up, liquidation, dissolution, composition or other relief with respect to it or its debts, or (2) seeking appointment of a receiver, trustee, custodian, conservator or other similar official for it or for all or any substantial part of its assets, or the Company or any of its Subsidiaries shall make a general assignment for the benefit of its creditors; or (B) there shall be commenced against the Company or any of its Subsidiaries any case, proceeding or other action of a nature referred to in clause (A) above which (1) results in the entry of an order for relief or any such adjudication or appointment or (2) remains undismissed, undischarged or unbonded for a period of 60 days; or (C) there shall be commenced against the Company or any of its Subsidiaries any case, proceeding or other action seeking issuance of a warrant of attachment, execution, distraint or similar process against all or any substantial part of its assets which results in the entry of an order for any such relief which shall not have been vacated, discharged, or stayed or bonded pending appeal within 60 days from the entry thereof; or (D) the Company or any of its Subsidiaries shall take any action in furtherance of, or indicating its consent to, approval of, or acquiescence in, any of the acts set forth in clause (A), (B), or (C) above; or (E) the Company or any of its Subsidiaries shall generally not, or shall be unable to, or shall admit in writing its inability to, pay its debts as they become due; or

(vii) (A) Any Person shall engage in any "prohibited transaction" (as defined in Section 406 of ERISA or Section 4975 of the Code) involving any Plan, (B) any "accumulated funding deficiency" (as defined in
Section 302 of ERISA), whether or not waived, shall exist with respect to any Plan or any Lien in favor of the PBGC or a Plan shall arise on the assets of the Company or any Commonly Controlled Entity, (C) a Reportable Event shall occur with respect to, or proceedings shall commence to have a trustee appointed, or a trustee shall be appointed, to administer or to terminate, any Plan that is a Single-Employer Plan, (D) any Plan that is a Single-Employer Plan shall terminate for purposes of Title IV of ERISA, (E) the Company or any Commonly Controlled Entity shall, or in the reasonable opinion of Noteholder is likely to, incur any liability in connection with a withdrawal from, or the Insolvency or Reorganization of, a Multiemployer Plan or (F) any other event or condition shall occur or exist with respect to a Plan; and in each case in clauses (A) through (F) above, such event or condition, together with all other such events or conditions, if any, could reasonably be expected to have a Material Adverse Effect; or

(viii) One or more judgments or decrees shall be entered against the Company or any of its Subsidiaries involving in the aggregate a liability (not fully covered by insurance) of $1,000,000 or more, and all such judgments or decrees shall not have been vacated, discharged, stayed or bonded pending appeal within 60 days from the entry thereof; or

(ix) (A) Any of the Security Documents shall cease, for any reason, to be in full force and effect, or the Company or any Subsidiary which is a party to any of the Security Documents shall so assert or (B) the Lien created by any of the Security Documents shall cease to be enforceable and of the same effect and priority purported to be created thereby, except to the extent, if any, otherwise provided in the Intercreditor Agreement.

-17-

(b) CONSEQUENCES OF EVENTS OF DEFAULT.

(i) If any Event of Default has occurred, the interest rate on this Note shall increase immediately by an increment of 1 percentage point(s) to the extent permitted by law. Any increase of the interest rate resulting from the operation of this subparagraph shall terminate as of the close of business on the date on which no Events of Default exist.

(ii) If an Event of Default of the type described in subparagraph 6(a) (vi) has occurred with respect to the Company, the aggregate principal amount of this Note (together with all accrued interest thereon and all other amounts due and payable with respect thereto) shall become immediately due and payable without any action on the part of the Noteholder, and the Company shall immediately pay to the Noteholder all amounts due and payable with respect to this Note.

(iii) If any Event of Default has occurred (other than under subparagraph 6(a) (vi)), the Noteholder may declare all or any portion of the outstanding principal amount of this Note (together with all accrued interest thereon and all other amounts due and payable with respect thereto) to be immediately due and payable and may demand immediate payment of all or any portion of the outstanding principal amount of this Note (together with all such other amounts then due and payable).

(iv) The Noteholder shall also have any other rights which such holder may have been afforded under any contract or agreement (including, without limitation, the Security Documents) at any time and any other rights which such holder may have pursuant to applicable law.

7. WAIVER OF CERTAIN RIGHTS. The Company hereby waives diligence, presentment, protest and demand and notice of protest and demand, dishonor and nonpayment of this Note, and expressly agrees that this Note, or any payment hereunder, may be extended from time to time and that the holder hereof may accept security for this Note or release security for this Note, all without in any way affecting the liability of the Company hereunder.

8. ASSIGNMENT. The rights and obligations of the Company and the Noteholder shall be binding upon and benefit the permitted successors, assigns and transferee of the parties; provided that in no event shall the Company assign its rights hereunder without the prior written consent of the Noteholder. The Noteholder shall provide the Company with notice of any assignment or transfer of Noteholder's rights hereunder.

9. AMENDMENT AND WAIVER. Except as otherwise expressly provided herein, the provisions of this Note may be amended and the Company may take any action herein prohibited, or omit to perform any act herein required to be performed by it, only if the Company has obtained the written consent of the Noteholder.

10. DEFINITIONS. For purposes of this Note, the following capitalized terms have the following meaning:

-18-

"CAPITAL STOCK" shall mean any and all shares, interests, participations or other equivalents (however designated) of capital stock of a corporation, any and all equivalent ownership interests in a Person (other than a corporation) and any and all warrants or options to purchase any of the foregoing.

"CASH EQUIVALENTS" shall mean (a) securities with maturities of one year or less from the date of acquisition issued or fully guaranteed or insured by the United States Government or any agency thereof, (b) certificates of deposit and eurodollar time deposits with maturities of one year or less from the date of acquisition and overnight bank deposits of any commercial bank having capital and surplus in excess of $250,000,000, or party to the Credit Agreement (c) repurchase obligations of any commercial bank satisfying the requirements of clause (b) of this definition, having a term of not more than 30 days with respect to securities issued or fully guaranteed or insured by the United States Government, (d) commercial paper of a domestic issuer rated at least A-2 by Standard and Poor's Ratings Group ("S&P") or P-2 by Moody's Investors Service, Inc. ("Moody's"), (e) securities with maturities of one year or less from the date of acquisition issued or fully guaranteed by any state, commonwealth or territory of the United States or by any political subdivision or taxing authority of any such state, commonwealth or territory or by any foreign government, the securities of which state, commonwealth, territory, political subdivision, taxing authority or foreign government (as the case may be) are rated at least A by S&P or A by Moody's, (f) securities with maturities of one year or less from the date of acquisition backed by standby letters of credit issued by any commercial bank satisfying the requirements of clause (b) of this definition or (g) shares of money market mutual or similar funds which invest exclusively in assets satisfying the requirements of clauses (b) through
(f) of this definition;

"COMMONLY CONTROLLED ENTITY" shall mean an entity, whether or not incorporated, which is under common control with the Company within the meaning of Section 4001 of ERISA or is part of a group which includes the Company and which is treated as a single employer under Section 414 of the Code.

"CONSOLIDATED LEASE EXPENSE" shall mean for any period, the aggregate amount of fixed and contingent rentals payable by the Company and its Subsidiaries for such period with respect to leases of real and personal property, determined in accordance with GAAP on a consolidated basis.

"DEFAULT" shall mean any of the events specified in paragraph 6, whether or not any requirement for the giving of notice, the lapse of time, or both, or any other condition, has been satisfied.

"EMPLOYEE BENEFIT PLAN" shall have the meaning set forth in Section 3(3) of ERISA.

"ERISA" shall mean the Employee Retirement Income Security Act of 1974, as amended from time to time.

"EVENT OF DEFAULT" shall mean each of the events described in paragraph 6; PROVIDED, HOWEVER, that any requirement for the giving of notice, the lapse of time, or both, or any other condition, has been satisfied.

-19-

"FINANCING LEASE" shall mean any lease of property, real or personal, the obligations of the lessee in respect of which are required in accordance with GAAP to be capitalized on a balance sheet of the lessee.

"GUARANTEE OBLIGATION" shall mean as to any Person (the "GUARANTEEING PERSON"), any obligation of (a) the guaranteeing person or (b) another Person (including, without limitation, any bank under any letter of credit) to induce the creation of which the guaranteeing person has issued a reimbursement, counterindemnity or similar obligation, in either case guaranteeing or in effect guaranteeing any Indebtedness, leases, dividends or other obligations (the "PRIMARY OBLIGATIONS") of any other third Person (the "PRIMARY OBLIGOR") in any manner, whether directly or indirectly, including, without limitation, any obligation of the guaranteeing person, whether or not contingent, (i) to purchase any such primary obligation or any property constituting direct or indirect security therefor, (ii) to advance or supply funds (1) for the purchase or payment of any such primary obligation or (2) to maintain working capital or equity capital of the primary obligor or otherwise to maintain the net worth or solvency of the primary obligor, (iii) to purchase property, securities or services primarily for the purpose of assuring the owner of any such primary obligation of the ability of the primary obligor to make payment of such primary obligation or (iv) otherwise to assure or hold harmless the owner of any such primary obligation against loss in respect thereof; PROVIDED, HOWEVER, that the term Guarantee Obligation shall not include endorsements of instruments for deposit or collection in the ordinary course of business. The amount of any Guarantee Obligation of any guaranteeing person shall be deemed to be the lower of (a) an amount equal to the stated or determinable amount of the primary obligation in respect of which such Guarantee Obligation is made and (b) the maximum amount for which such guaranteeing person may be liable pursuant to the terms of the instrument embodying such Guarantee Obligation, unless such primary obligation and the maximum amount for which such guaranteeing person may be liable are not stated or determinable, in which case the amount of such Guarantee Obligation shall be such guaranteeing person's maximum reasonably anticipated liability in respect thereof as determined by the Company in good faith.

"INDEBTEDNESS" shall mean of any Person at any date, (a) all indebtedness of such Person for borrowed money or for the deferred purchase price of property or services (other than current trade liabilities incurred in the ordinary course of business and payable in accordance with customary practices), (b) any other indebtedness of such Person which is evidenced by a note, bond, debenture or similar instrument, (c) all obligations of such Person under Financing Leases, (d) all obligations of such Person in respect of acceptances issued or created for the account of such Person, (e) all obligations in respect of deferred compensation and (f) all liabilities secured by any Lien on any property owned by such Person even though such Person has not assumed or otherwise become liable for the payment thereof.

"INSOLVENCY" shall mean with respect to any Multiemployer Plan, the condition that such Plan is insolvent within the meaning of Section 4245 of ERISA.

"INTERCREDITOR AGREEMENT" shall mean the intercreditor agreement entered into between the holders of Senior Obligations and Navistar, as amended or otherwise modified from time to time.

-20-

"LIEN" shall mean any mortgage, pledge, hypothecation, assignment, deposit arrangement, encumbrance, lien (statutory or other), charge or other security interest or any preference, priority or other security agreement or preferential arrangement of any kind or nature whatsoever (including, without limitation, any conditional sale or other title retention agreement and any Financing Lease having substantially the same economic effect as any of the foregoing).

"MATERIAL ADVERSE EFFECT" shall mean a material adverse effect on (a) the business, operations, property or condition (financial or otherwise) of the Company and its Subsidiaries taken as a whole or (b) the validity or enforceability of this Note or any of the other Related Documents (other than the Intercreditor Agreement) or the rights or remedies of Noteholder hereunder or thereunder.

"MULTIEMPLOYER PLAN" shall mean a Plan which is a multiemployer plan as defined in Section 400l(a)(3) of ERISA.

"NOTEHOLDER" shall mean Navistar and its permitted successors, transferees and assigns.

"PBGC" shall mean the Pension Benefit Guaranty Corporation established pursuant to Subtitle A of Title IV of ERISA.

"PERSON" shall mean an individual, partnership, corporation, business trust, joint stock company, trust, unincorporated association, joint venture, Governmental Authority or other entity of whatever nature.

"PLAN" shall mean any Employee Benefit Plan in respect of which the Company or a Commonly Controlled Entity is (or, if such plan were terminated at such time, would under Section 4069 of ERISA be deemed to be) an "employer" as defined in Section 3(5) of ERISA.

"REFINANCING LOAN" shall mean any loan, extension of credit or other financial accommodation (other than a revolving line of credit for working capital purposes or loans for project finance use) made as of or after the Closing to the Company by a Person other than the Noteholder, to refinance and pay indefeasibly in full or in part the outstanding principal amount now or at any time or times hereafter owing by the Company to Noteholder under this Note, and which is secured by Company's equipment or other assets in which Noteholder holds security interests on the date hereof, provided that (i) the proceeds of such loan are disbursed directly to Noteholder pursuant to written authorization given by Company to the Person making the loan; and (ii) to the extent such Person intends to take a security interest in any of Company's equipment or other assets, such person has entered into an intercreditor agreement with the Noteholder in form and substance acceptable to Noteholder.

"RELATED DOCUMENTS" shall mean this Note, the Security Documents and the Intercreditor Agreement.

"REORGANIZATION" shall mean with respect to any Multiemployer Plan, the condition that such plan is in reorganization within the meaning of Section 4241 of ERISA.

-21-

"REPORTABLE EVENT" shall mean any of the events set forth in Section 4043(b) of ERISA, other than those events as to which the thirty day notice period is waived by regulation.

"RESPONSIBLE OFFICER" shall mean the chief executive officer and the president of the Company or, with respect to financial matters, the chief financial officer of the Company.

"SENIOR OBLIGATIONS" shall mean all obligations and liabilities of the Company in respect of the loan agreement entered into by the Company in connection with the Refinancing Loan (the "CREDIT AGREEMENT") and all loan and security documents executed and delivered in connection therewith, and any refinancing, refunding, renewals or extensions thereof (PROVIDED, that the principal amount of such Indebtedness shall not be increased to more than the principal amount outstanding as of the date of such loan agreement), including, without limitation, any interest accruing subsequent to the commencement of any bankruptcy, insolvency or similar proceedings with respect to the Company, whether or not such interest constitutes an allowed claim in such proceeding.

"SECURITY AGREEMENT" shall mean (i) the Open-End Mortgage Deed and Security Agreement dated as of December 31, 1996 given by the Company in favor of the Navistar and filed for record with the Franklin County, Ohio, Recorder, and (ii) the Security Agreement dated as of December 31, 1996 given by the Company in favor of Navistar.

"SECURITY DOCUMENTS" shall mean the Security Agreement, and the subsidiary guarantees contemplated hereby.

"SINGLE-EMPLOYER PLAN" shall have the meaning set forth in Section 4001(a)(15) of ERISA.

"SUBSIDIARY" shall mean as to any Person, a corporation, partnership or other entity of which shares of stock or other ownership interests having ordinary voting power (other than stock or such other ownership interests having such power only by reason of the happening of a contingency) to elect a majority of the board of directors or other managers of such corporation, partnership or other entity are at the time owned, or the management of which is otherwise controlled, directly or indirectly through one or more intermediaries, or both, by such Person. Unless otherwise qualified, all references to a "Subsidiary" or to "Subsidiaries" in this Note shall refer to a Subsidiary or Subsidiaries of the Company.

11. CANCELLATION. After all principal, accrued interest and all other amounts hereunder at any time owed on this Note, including all Purchase Price Adjustments, have been paid in full, this Note shall be surrendered to the Company for cancellation, and the Noteholder shall take such action as the Company may reasonably request to evidence such discharge and the release of the Liens created by the Security Documents. Notwithstanding anything herein to the contrary, it is expressly agreed that the outstanding principal balance under this Note may be reduced to a zero balance without such repayment operating to cancel this Note or extinguish or release the Liens, security title and security interest created by the Security Documents. This Note and the Security Documents shall remain in full force and effect as to any subsequent Purchase Price Adjustments made after the zero balance without loss or priority until all Indebtedness of the Company to the

-22-

Noteholder arising under or in connection with this Note, the Purchase Agreement, or any other instrument or document now or at any time evidencing, securing or guaranteeing the same is paid in full and satisfied. The Company waives the operation of any applicable statute, law or regulation having a contrary effect.

12. PAYMENT OF EXPENSES AND TAXES. The Company hereby agrees (a) to pay or reimburse the Noteholder for all its costs and expenses incurred in connection with the enforcement or preservation of any rights under this Note and the other Related Documents after the occurrence of any Event of Default, including, without limitation, the reasonable fees and disbursements of counsel to the Noteholder, (b) to pay, indemnify, and hold the Noteholder harmless from, any and all recording and filing fees and any and all liabilities with respect to, or resulting from any delay in paying, stamp, excise and other similar taxes, if any, which may be payable or determined to be payable in connection with the execution and delivery of, or consummation or administration of any of the transactions contemplated by, or any amendment, supplement or modification of, or any waiver or consent under or in respect of, this Note and the other Related Documents and (c) to pay, indemnify, and hold the Noteholder harmless from and against any and all other liabilities, obligations, losses, damages, penalties, actions, judgments, suits, costs, expenses or disbursements of any kind or nature whatsoever with respect to the execution, delivery, enforcement, performance and administration of this Note and the other Related Documents, including, without limitation, any of the foregoing relating to the violation of, noncompliance with or liability under, any Environmental Law applicable to the operations of the Company, any of its Subsidiaries or any of their properties (all the foregoing in this clause (c), collectively, the "indemnified liabilities"), PROVIDED that the Company shall have no obligation hereunder to the Noteholder with respect to indemnified liabilities arising from (i) the gross negligence or willful misconduct of the Noteholder, (ii) legal proceedings commenced against the Noteholder by any security holder or creditor thereof arising out of and based upon rights afforded any such security holder or creditor solely in its capacity as such or (iii) any matter relating to the Intercreditor Agreement. The agreements in this paragraph shall survive repayment of this Note and all other amounts payable hereunder.

13. PAYMENTS. All payments to be made to the Noteholder shall be made in the lawful money of the United States of America in immediately available funds and, except as otherwise expressly provided herein or as may be required by law, without any setoff, counterclaim, withholding or deduction whatsoever.

14. PLACE OF PAYMENT. Payments of principal and interest shall be delivered to Navistar by wire transfer of immediately available funds to the following account:

Bank of America, Illinois
231 South LaSalle Street Chicago, Illinois 60697 ABA Routing Number: 071000039 For the account of Navistar International Transportation Corp.

-23-

or to such other Noteholder at such other address or to the attention of such other person or to such other account as specified by prior written notice to the Company.

15. SEVERABILITY. Whenever possible, each provision of this Note shall be interpreted in such manner as to be effective and valid under applicable law, but if any provision of this Note is held to be prohibited by or invalid under applicable law, such provision shall be ineffective only to the extent of such prohibition or invalidity, without invalidating the remainder of this Note.

16. DESCRIPTIVE HEADINGS; INTERPRETATION. The descriptive headings of this Note are inserted for convenience only and do not constitute a substantive part of this Note. The use of the word "including" in this Note shall be by way of example rather than by limitation.

17. GOVERNING LAW. ALL ISSUES AND QUESTIONS CONCERNING THE CONSTRUCTION, VALIDITY, ENFORCEMENT AND INTERPRETATION OF THIS NOTE SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF ILLINOIS, WITHOUT GIVING EFFECT TO ANY CHOICE OF LAW OR CONFLICT OF LAW RULES OR PROVISIONS (WHETHER OF THE STATE OF ILLINOIS OR ANY OTHER JURISDICTION) THAT WOULD CAUSE THE APPLICATION OF THE LAWS OF ANY JURISDICTION OTHER THAN THE STATE OF ILLINOIS.

18. WAIVERS. TO THE EXTENT PERMITTED BY LAW, THE COMPANY HEREBY WAIVES PERSONAL SERVICE OF ANY AND ALL PROCESS UPON IT AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS BE MADE BY CERTIFIED REGISTERED MAIL DIRECTED TO IT AT ITS ADDRESS SET FORTH IN PARAGRAPH 19 HEREOF. IN ADDITION, THE COMPANY HEREBY WAIVES TRIAL BY JURY, ANY OBJECTIONS BASED ON FORUM NON CONVENIENS AND ANY OBJECTIONS TO VENUE OF ANY ACTION ARISING OUT OF, CONNECTED WITH, RELATED TO OR INCIDENTAL TO THE TRANSACTIONS CONTEMPLATED BY OR THE RELATIONSHIPS ESTABLISHED IN CONNECTION WITH THIS NOTE.

19. NOTICES. All notices, requests, demands, waivers and other communication required or permitted to be given under this Note shall be in writing and shall be deemed to have been duly given if (i) delivered personally, (ii) mailed by first-class, registered or certified mail, return receipt requested, postage prepaid, or (iii) sent by next-day or overnight mail or delivery or (iv) sent by telecopy (with verbal confirmation of receipt) or telegram.

IF TO NAVISTAR:

455 North City Front Plaza Drive Chicago, IL 60611
Attn: Treasurer
Fax Number: (312) 836-2573

WITH A COPY, WHICH WILL
NOT CONSTITUTE NOTICE TO
NAVISTAR, TO:
455 North City Front Plaza Drive
Chicago, IL 60611

-24-

Attn: General Counsel
Fax Number: (312) 836-3982

and:

Kirkland & Ellis
200 East Randolph Drive
Chicago, IL 60601
Attn: Michael Kerr
Fax Number: (312) 861-2200
Confirm Number: (312) 861-2356

IF TO THE COMPANY:

Core Materials Corporation
800 Manor Park Drive
Columbus, Ohio 43228
Attn: President
Fax Number: (614) 870-5051

WITH A COPY, WHICH WILL
NOT CONSTITUTE NOTICE TO
THE COMPANY, TO:

Brown & Wood LLP
One World Trade Center
New York, New York, 10048
Attn: Edward J. Fine, Esquire
Fax Number: (212) 839-5599

or, in each case, to such other Noteholder at such other address as may be specified in writing to the other Parties.

All such notices, requests, demands, waivers and other communications shall be deemed to have been received (i) if by personal delivery on the date after such delivery, (ii) if by certified or registered mail, on the seventh business day after the mailing thereof, (iii) if by next-day or overnight mail or delivery, on the day delivered, or (iv) if by telecopy or telegram, on the next day following the day on which such telecopy or telegram was sent, provided that a copy is also sent by certified or registered mail.

20. BUSINESS DAYS. If any payment is due, or any time period for giving notice or taking action expires, on a day which is a Saturday, Sunday or legal holiday in the State of Illinois, the payment shall be due and payable on, and the time period shall automatically be extended to, the next business day immediately following such Saturday, Sunday or legal holiday, and interest shall continue to accrue at the required rate hereunder until any such payment is made.

-25-

21. USURY LAWS. It is the intention of the Company and the Noteholder to conform strictly to all applicable usury laws now or hereafter in force, and any interest payable under this Note shall be subject to reduction to the amount not in excess of the maximum legal amount allowed under the applicable usury laws as now or hereafter construed by the courts having jurisdiction over such matters. If the maturity of this Note is accelerated by reason of an election by the holder hereof resulting from an Event of Default, voluntary prepayment by the Company or otherwise, then earned interest may never include more than the maximum amount permitted by law, computed from the date hereof until payment, and any interest in excess of the maximum amount permitted by law shall be canceled automatically and, if theretofore paid, shall at the option of the holder hereof either be rebated to the Company or credited on the principal amount of this Note, or if this Note has been paid, then the excess shall be rebated to the Company. The aggregate of all interest (whether designated as interest, service charges, points or otherwise) contracted for, chargeable, or receivable under this Note shall under no circumstances exceed the maximum legal rate upon the unpaid principal balance of this Note remaining unpaid from time to time. If such interest does exceed the maximum legal rate, it shall be deemed a mistake and such excess shall be canceled automatically and, if theretofore paid, rebated to the Company or credited on the principal amount of this Note, or if this Note has been repaid, then such excess shall be rebated to the Company.

IN WITNESS WHEREOF, the Company has executed and delivered this Note as of December 31, 1996.

CORE MATERIALS CORPORATION

By: /s/ Richard R. Conte
    ----------------------------

Its: President
     ----------------------------

-26-

EXHIBIT 10(a)(2)

AMENDMENT NO. 1 TO
SECURED PROMISSORY NOTE

THIS AMENDMENT NO. 1 TO SECURED PROMISSORY NOTE (this "AMENDMENT" entered into as of this 31st day of December, 1996, by and between Navistar International Transportation Corp., a Delaware corporation ("NAVISTAR"), and Core Materials Corporation, a Delaware corporation (the "COMPANY").

WITNESSETH:

WHEREAS, Navistar and RYMAC Mortgage Investment Corporation ("RYMAC") entered into a certain Asset Purchase Agreement dated as of September 12, 1996, as amended (the "PURCHASE AGREEMENT"), pursuant to which the Company (as successor to RYMAC) purchased those certain assets of Navistar's Columbus Plastics Operation as described in the Purchase Agreement (the "ASSETS"), subject to the terms and conditions therein;

WHEREAS, as part of the consideration for the sale of the Assets, the Company previously executed and delivered to Navistar that certain Secured Promissory Note dated as of December 31, 1996, in the original principal amount of Twenty Five Million Five Hundred Four Thousand and 00/100 Dollars ($25,504,000.00), subject to adjustment as provided therein (the "NOTE");

WHEREAS, Navistar and the Company have agreed upon a final determination of the "Closing Date Balance Sheet" (as defined in the Purchase Agreement);

WHEREAS, the "Net Tangible Assets" (as defined in the Purchase Agreement) reflected in the Closing Date Balance Sheet exceed the Net Tangible Assets as of January 31, 1996 by Four Million Ten Thousand and 00/100 Dollars ($4,010,000.00) (the "EXCESS AMOUNT"); and

WHEREAS, in order to effectuate the purchase price adjustment described in Section 1(g)(i) of the Purchase Agreement, Navistar has elected to increase the principal amount of the Note by the Excess Amount, and Navistar and the Company wish to amend the terms of the Note pursuant to the terms and conditions set forth herein below.

NOW, THEREFORE, in consideration of the facts recited, the covenants contained in this Amendment, and for other good and valuable consideration, the receipt and sufficiency of which consideration are hereby acknowledged, Navistar and the Company hereby agree as follows:

1. The Note is hereby amended to be in the amount of "$29,514,000.00."

2. The first paragraph of the Note is hereby amended in its entirety to read as follows:

FOR VALUE RECEIVED, Core Materials Corporation, a Delaware corporation (the "COMPANY"), hereby promises to pay to the order of Navistar International Transportation Corp., a Delaware corporation ("NAVISTAR"), the principal amount of Twenty Nine Million Five Hundred Fourteen Thousand and 00/100 Dollars ($29,514,000.00) (or the unpaid principal

-27-

amount from time to time outstanding hereunder) together with interest thereon calculated from the date hereof in accordance with the provisions of this Note.

3. The Company hereby ratifies and confirms the Note, as amended hereby, in all respects, and, as amended hereby, the terms thereof shall remain in full force and effect. This Amendment may be attached to and shall form a part of the Note for all purposes.

IN WITNESS WHEREOF, this instrument is executed as of the day and year first above written.

CORE MATERIALS CORPORATION

By: /s/ Kenneth M. Schmell
   -----------------------------------
   Kenneth M. Schmell
   Acting Chief Executive Officer

NAVISTAR INTERNATIONAL
TRANSPORTATION CORP.

By: /s/Thomas M. Hough
   -----------------------------------
   Thomas M. Hough
   Vice President and Treasurer

-28-

EXHIBIT 10(b)

COMPREHENSIVE SUPPLY AGREEMENT

NAVISTAR INTERNATIONAL TRANSPORTATION CORP.
AND
CORE MATERIALS CORPORATION


1. LENGTH OF AGREEMENT

This Agreement between NAVISTAR INTERNATIONAL TRANSPORTATION CORP. ("Buyer") and CORE MATERIALS CORPORATION ("Seller") will be for an initial term of five (5) years commencing January 1, 1997 and terminating December 31, 2001 unless otherwise terminated as provided herein. This Agreement is intended to be a rolling five (5) year Agreement where an extension to the fifth year is negotiated annually.

2. PRODUCTS

A. During the term of this Agreement, provided Seller meets conditions in Article 8, Buyer shall purchase from Seller, and Seller shall sell to Buyer, one hundred percent (100%) of Buyer's original equipment and service requirements for Fiberglass Reinforced Parts using the Sheet Molding Compound (SMC) process as they presently exist and are detailed in the written specifications, drawings, design and style of Buyer, attached hereto as Exhibit A (at their specified prices), or as they may be hereafter improved or modified if such improvements and modifications are approved by Buyer in writing.

B. The Buyer agrees to pay the prices as listed in Exhibit A to this Agreement as those prices may be amended by other terms in this Agreement.

C. During the term of this Agreement, Seller shall not manufacture or sell the Products covered by this Agreement and developed exclusively for Buyer to any other party other than Buyer, unless authorized in writing by Buyer.

3. PAYMENT TERMS

Payment terms shall be [ * ] from date of invoice.


[ * ] = CONFIDENTIAL TREATMENT HAS BEEN GRANTED

-27-

4. FREIGHT

A. Seller agrees to use only freight carriers specified in writing by Buyer.

B. Terms of delivery for all Products sold herein shall be f.o.b. Seller's plant.

5. QUALITY

A. Seller agrees to maintain an acceptable quality system as defined by Buyer's corporate requirements published under the title "Navistar Quality Requirements", document number GF-333 (NQR). NQR is comprised of two parts: QS-9000, the automotive and truck manufacturers' quality system requirements, and NSR, Navistar-specific requirements. The Seller agrees to be QS-9000 registered by January l, 1998.

B. Part Certification: Seller further agrees to participate in Buyer's product certification program as stated in Buyer's Product Certification Manual, GF-604L.

C. Seller shall provide Product to Buyer which can be applied with paint without defects or requiring further processing or repair by Buyer. The defects may include dirt, porosity, primer finish defects, molding mars, packaging, and other defects similar to the foregoing. In the event Buyer must repair or further process Product for painting, Seller will reimburse Buyer at a labor rate of [ * ] per hour.

6. PACKAGING

A. 1. Seller shall deliver all Products in packaging that complies with Buyer's packaging specifications (D13, Rev. 7/94) and other special packaging requirements consistent therewith, and with previous Agreements between Buyer and Seller. Buyer is responsible for conveying Product packaging specifications to Seller.

2. Interpretation of packaging specifications and determination of market competitive packaging costs will be coordinated between Buyer and Seller.

B. RETURNABLE CONTAINERS: If returnable containers are required by Buyer, container and transportation costs therefor will be negotiated in good faith between Buyer and Seller.


[ * ] = CONFIDENTIAL TREATMENT HAS BEEN GRANTED

-28-

7. SERVICE PARTS AVAILABILITY

A. Service parts for the Products covered within this Agreement will be furnished and combined with production orders. If Buyer ceases production of any product incorporating a Product covered within this Agreement, Seller shall continue to maintain tools and supply Buyer with the Products necessary to satisfy Buyer's past model service and replacement requirements for Buyer's product for a period of at least ten (10) years, and at prices to be reasonably agreed to between the parties hereto.

B. In addition, upon termination or expiration of this Agreement, Buyer shall have the opportunity for a one-time buy of Products by Buyer to fulfill such service and replacement requirements. Buyer and Seller shall negotiate in good faith with respect thereto.

8. TOOLING

A. All tooling jigs, fixtures and associated manufacturing equipment necessary for the successful production and test of the Products for which Buyer pays Seller in full will remain the exclusive property of Buyer and Seller assumes all liability for any loss, damage or shortage except as caused by Buyer and/or for Seller's failure to return such property, including equipment, to Buyer upon request. Seller shall promptly notify Buyer of any such loss, damage or shortage. Such tooling items must be identified and labeled as "Owned by Navistar". Furthermore, all tooling owned by Buyer shall be used exclusively for the manufacture of Products for Buyer. Seller will perform normal on-going maintenance, at Seller's expense, in said tooling, jigs, fixtures and associated equipment for the duration of this Agreement. Buyer further agrees that the costs of replacement of said tooling, jigs and fixtures and associated equipment caused by normal use and age of these items will be the responsibility of the Buyer. In addition, Buyer agrees that all major tool refurbishment inclusive of, but not limited to, re-shear, resurface, re-chrome and rebuild that is a result of volume and/or part configuration related tool wear will be funded and paid for by the Buyer.

B. Tooling developed by Seller for the production of the Products will conform to Buyer's product development guidelines. It is expected that Seller will exercise due care and judgment in the design, specification and building, or supervision of building, of all tooling in such a way to maximize production efficiency and minimize cost. Seller shall submit all tools to Buyer for inspection and review by Buyer as defined by AIAG Publication, Production Part Approval Process, prior to Buyer making payment for the same. Buyer may, at its option, see detailed tooling documents, invoices and/or tooling order prior to issuing its approval for payment of tooling. Tooling costs may be shared with Seller or amortized as mutually agreed upon by both parties in writing.

If Seller pays for tooling and amortizes

-29-

cost to Buyer, upon completion of amortization Buyer shall have the option to purchase all such tooling from Seller for the price of one dollar ($1.00).

9. NAFTA

Seller will provide annually to Navistar, by the requested due date, an accurate and complete North American Free Trade Agreement (NAFTA) Certificate of Origin. The NAFTA Certificate of Origin must be completed in accordance with regulations published by the U.S. Department of the Treasury in the Federal Register on December 30, 1993, pages 69460 through 69565, and any amendments thereto and in accordance with instructions issued annually to the Supplier by Navistar.]

10. NEW BUSINESS

A. EXISTING BUSINESS: Buyer shall place additional production business of Buyer with Seller if, in Buyer's opinion, Seller is competitive in price, performance, delivery, reliability, technology or quality with other manufacturers of any such products.

B. NEW PRODUCT DEVELOPMENT: Both Buyer and Seller shall work together to develop designs and processes at target costs that establish the lowest possible cost of any new products. Seller agrees to provide all price/cost submissions with full cost disclosure throughout the iterative design process. Nothing in this Article shall be construed as an obligation on the part of Buyer to develop or purchase any products other than those Products covered by this Agreement.

11. ENGINEERING/TECHNICAL SUPPORT

Seller will provide at no additional cost to Buyer such design and design qualification assistance, manufacturing assistance, technical and field support as may be reasonably required by Buyer.

12. WARRANTY

Seller agrees to warrant its Product for Buyer's heavy duty, medium duty and school bus chassis which prove to be defective in material and/or workmanship of Seller's Product up to twelve (12) months from new vehicle delivery date to user, or 100,000 miles to the extent set forth in Article 13.

-30-

13. REIMBURSEMENT FOR WARRANTY CLAIMS

Reimbursement for warranty claims costs pursuant to this Article shall include one-hundred percent (100%) of the sum of: (1) material costs at Seller's OEM selling price (Seller to Buyer); (2) Buyer's dealer cost (Buyer to dealer) times [ * ] percent ([ * ]%); and (3) dealer's normal labor charge at the approved rate and time standards approved by Buyer.

14. RIGHTS AND DUTIES

The rights and duties under this Agreement may be assigned by either party, either in whole or in part, only with the prior written consent of the other party, which will not be unreasonably withheld.

15. ELECTRONIC DATA INTERCHANGE (EDI) - SCHEDULES AND FORECASTS

A. Seller agrees to arrange to be in a position to communicate and receive all current and future EDI transactions deemed necessary by Buyer within twelve months of a consummated transaction.

B. The parties contemplate that Buyer will communicate production/service schedules and releases to Seller, and Seller shall confirm the same to Buyer as soon as practicable via electronic data interchange (EDI). EDI is the electronic exchange of routine business transactions (purchase orders, material releases, shipping authorizations, shipment notifications, etc.). On not less than a monthly basis, Buyer shall issue to Seller a set of communications via EDI. The EDI communications, among other things, shall define Buyer's requirements for production/service material as hereinafter provided.

C. Buyer's Scheduling and Release program will provide weekly regeneration of production requirements netted against current available inventory. The requirements horizon will be six (6) months, and will contain both customer orders and production forecasts. Furthermore, the six (6) month schedule horizon will contain current production requirements consisting of twenty (20) daily buckets, eight (8) weekly buckets, one
(1) balance-of-the-month bucket, and three (3) monthly buckets of production requirements. Buyer's liability for materials shall be limited to the requirements shown in the most current six (6) week schedule/release, which shall represent a firm commitment for Products, except as the parties otherwise agree in writing from time to time with regard to specific components which the parties acknowledge require additional lead time, and for which parts Buyer shall provide Seller with additional lead time in excess of such


[ * ] = CONFIDENTIAL TREATMENT HAS BEEN GRANTED

-31-

six (6) week firm schedule/release. The parties contemplate that the regenerated schedules will be transmitted weekly via the EDI 830 transaction set. In addition, the parties further contemplate that the requirements displayed in each new weekly schedule should match very closely to the daily requirements which will be transmitted via the EDI 862 Shipment Authorization. These schedules will be transmitted weekly unless an interim schedule change is required and agreed to in writing by the parties. Seller shall make arrangements to check its EDI mailbox on a daily basis.

D. Additional EDI transactions that will be transmitted weekly, or as required, shall include the EDI 856 Shipment Notification and EDI 997 Functional Acknowledgment.

16. VOLUMES

Seller and Buyer agree that volumes are based on past usage and projected market forecasts. No minimum quantities of annual production of Products or minimum purchase quantities are implied herein, and no penalties shall be imposed on Buyer for volumes of Products actually ordered by Buyer below those quantities forecasted.

17. INDEMNIFICATION

Seller indemnifies and holds harmless Buyer and its officers, directors and affiliates from any and all damages, costs and expenses incurred as a result of a claim by any third party regarding any harm, damage or loss incurred (or alleged to have incurred) as a direct result of any defect in the materials or workmanship of Seller's Products. Buyer indemnifies and holds harmless Seller and its officers, directors and affiliates from any and all damages, costs and expenses incurred as a result of a claim by any third party regarding any harm, damage, loss or expense incurred (or alleged to have incurred) as a result of Buyer's installation of Seller's Products other than as a direct result of any defect in the materials or workmanship of Seller's Products. If a claim is asserted against Buyer and Seller, Buyer and Seller shall reasonably cooperate in notifying the indemnifying party and shall permit the indemnifying party to conduct the defense of such claims at its option.

18. COMPETITIVE CLAUSE

In the spirit set forth in the recitals of this Agreement, the parties recognize that continuing to be competitive in price, performance, delivery, reliability, quality and technology is essential for this long-term association to exist. If Buyer reasonably demonstrates to Seller that the particular Product part number is not a competitive value in price, performance, delivery, reliability, technology and quality with other equivalent products of equivalent values, production, usage or availability in the world, then Seller

-32-

agrees to provide an action plan and timetable within sixty (60) days of such demonstration to cure the deficiency. If the plan fails to cure the deficiency within the agreed upon timetable, then Buyer may at its option withdraw the non-competitive Product(s) from this Agreement and serve notice to terminate the obligations of the parties under this Agreement with respect thereto, effective upon the date specified by Buyer in such notice. Buyer agrees that prior to exercising its option, it will consider, in good faith, any proposal by Seller to correct the deficiency.

19. REIMBURSEMENT FOR NON-PERFORMANCE BY SELLER

A. Seller acknowledges that Buyer requires on-time delivery in order to operate its plants. The parties further acknowledge that the precise amount of damages which Buyer would sustain in the event Seller were to fail to make timely or conforming deliveries of Products would be difficult to determine. Therefore, the parties agree that Seller shall be responsible for consequential or incidental damages for the correction of products assembled out of sequence, as a result of delivery delays by Seller that are not due to circumstances beyond its control, such as weather, transportation system failures or other acts of God, or for the correction of products with quality problems by making a payment of $66 per manhour required to correct such problems. Any costs Buyer incurs in connection with Buyer's assembly line down time caused by failure of Seller to deliver on schedule, for reasons not beyond its control but only to the extent that Buyer is not covered by business interruption insurance, will be charged at a rate of $700 per minute. Seller will advise Buyer immediately in writing of any apparent imminent problem and the parties will mutually use their best efforts to avoid any actual assembly line down time. Seller shall not be responsible for the above damages if such out-of-order (late) delivery or non-delivery results from a cause beyond Seller's reasonable control without fault or negligence, provided that Seller has immediately informed Buyer in writing of the problem. It is expressly understood that a failure by Seller to perform resulting from a strike, lockout or labor difficulty of Seller shall not be excused, and Seller shall be responsible for the above damages, except if Seller complies with Article 19-B below.

B. Seller shall promptly notify Buyer in writing of any anticipated labor dispute or labor shortage or any other labor performance interruption, and Seller shall arrange for advance deliveries or warehousing, at Buyer's option and at locations acceptable to Buyer, of a one month supply of Products, which Products shall be limited to those contained in the most current six week Scheduling Release (as described in Paragraph 15-C herein) or other quantity mutually agreed upon.

-33-

20. PRICING

A. Effective with shipments on January 1, 1998, all Product on contract will reflect a minimum [ * ] [ * ] percent ([ * ]%) decrease on the non-raw material cost components. Furthermore, an additional minimum
[ * ] percent ([ * ]%) price reduction on the non-raw material cost components will become effective on January 1 of each succeeding year for the duration of this Agreement.

B. Seller is required to provide to Buyer audited financial statements, including income statements, balance sheets and cash flow, on an annual basis.

21. MATERIAL, LABOR AND OVERHEAD

Labor and overhead costs will be firm, and only raw material adjustments will be made for the duration of this Agreement. Price adjustments for raw materials will be based on actual transaction prices and must be verified by actual sub-supplier invoices.

Documentation must be furnished by Seller in writing to Buyer to establish the starting base for future requested price adjustments. Seller will absorb [ * ] of any raw material price adjustment (increase or decrease). Buyer reserves the right to negotiate and/or purchase raw material from other sources for Seller that Buyer proves to be at a lower total cost. Material price adjustments will be subject to annual reviews. If a price adjustment is granted by Buyer, then a new price base for raw material will be established.

22. PRODUCT IMPROVEMENTS/COST REDUCTION

Seller and Buyer are committed to an active Product cost reduction program. Any Buyer-initiated cost savings resulting from Product improvements and/or design changes shall be credited [ * ] percent ([ * ]%) to Buyer. Mutually developed cost savings resulting from Product/process improvements and/or design changes shall be shared [ * ] with Buyer. Cost savings developed solely by Seller shall not affect contract prices.

23. CONFIDENTIAL INFORMATION

A. During the term of this Agreement, each party may disclose to the other certain confidential information relating to the Product(s), the application of the Product(s) by Buyer, and business information and marketing plans of either party. Any such information that is marked or otherwise clearly identified at the time of disclosure as confidential" or "proprietary" shall be considered as Confidential Information for purposes of this Agreement, provided that, if the information is


[ * ] = CONFIDENTIAL TREATMENT HAS BEEN GRANTED

-34-

disclosed orally, a writing identified as "confidential" or "proprietary" and summarizing the Confidential Information will be provided within thirty (30) days after disclosure. During the term of this Agreement and for a period of five (5) years after the expiration or termination of this Agreement, the receiving party will use its best efforts to prevent its disclosure of such Confidential Information for any purpose other than to effectuate the provisions of this Agreement. "Best efforts" with respect to any Confidential Information means at least that degree of care normally used by the receiving party to prevent disclosure to others of its own confidential information of similar importance, but in no case less than a reasonable degree of care. Notwithstanding the foregoing, Seller and Buyer agree that Confidential Information shall not include any information which: (a) is or becomes publicly known through no wrongful act on the receiving party's part; or (b) is, at the time of disclosure under this Agreement, already known to the receiving party without restriction on disclosure; or (c) is, or subsequently becomes, rightfully and without breach of this Agreement, in the receiving party's possession without any obligation restricting disclosure; or (d) is independently developed by the receiving party without reference to or use of the Confidential Information; or (e) is disclosed pursuant to an order or requirement of any governmental or judicial authority, after prior notice to the disclosing party respecting such order, and affording the disclosing party reasonable cooperation respecting any objections by the disclosing party to the request for disclosure, including a reasonable opportunity for the disclosing party to obtain a protective order in respect of the Confidential Information at the expense of the disclosing party.

B. Upon request of the disclosing party at any time, the recipient agrees to return to the disclosing party or destroy all materials in its possession or control which contain Confidential Information of the disclosing party, including, without limitations, documents, drawings, CAD drawings, computer media, models, prototypes, sketches, designs, and lists furnished by the disclosing party or accessed by the recipient, including copies thereof made by the recipient, and to delete from its computers any software, data files, or CAD files containing Confidential Information furnished by the disclosing party. If materials are destroyed, an officer of the recipient shall identify such materials to the disclosing party and certify that their destruction has been completed. Notwithstanding the foregoing, each party shall be entitled to maintain one archival copy of the Confidential Information within its Law Department or at the office of its General Counsel, such archival copy to be used solely in connection with resolving claims or disputes between the parties relating to this Agreement.

C. This Article 23, Confidential Information, shall survive the termination or expiration of this Agreement.

-35-

24. PATENT, COPYRIGHT AND TRADE SECRET INDEMNITY

Seller agrees to defend, at its expense, any claim or suit against Buyer or Buyer's customers, based on an assertion or claim that a Product(s) furnished by Seller to Buyer hereunder or the use or sale by Buyer or its customers in the manner contemplated by this Agreement infringes any patent, or copyright or is a wrongful use of third-party trade secret or proprietary information, and further agrees to indemnify and hold Buyer harmless from any cost and expenses, including attorneys' fees, settlements associated with said claim or suit, or any damages, including attorneys' fees or costs, finally awarded in any such suit, provided that Seller is notified promptly in writing of the suit or claim and, at Seller's request and expense, is given control of the defense to such claim or suit and all reasonable assistance for the defense of same. If the use or sale of a Product(s) furnished hereunder is enjoined as a result of such suit, Seller, at its option and at no expense to Buyer, shall obtain for Buyer and its customers the right to use and sell the Product(s) or shall substitute an equivalent Product(s) acceptable to Buyer and extend this indemnity thereto. This indemnity does not extend to any claim or suit based on any infringement of any patent by the combination of Product(s) furnished by Seller with other components added thereto by Buyer, except when the Product(s) is a material part of the invention of an asserted patent and the components furnished by Buyer to complete the claimed combination, such as an engine, sensor, or vehicle frame, are not novel. This indemnity does not extend to any infringement or alleged infringement arising solely out of Seller's compliance with Buyer-required specifications, designs, or instructions that (i) are created solely by Buyer and (ii) are thereafter furnished to Seller in writing.

25. TERMINATION

Any termination or expiration of all or part of this Agreement shall not relieve either party of obligations incurred pursuant to and during the terms of this Agreement, including but not limited to the warranty provisions set forth in Article 12 hereof, the indemnification provisions set forth in Article 17 hereof, and the "Confidential Information" provisions set forth in Article 23 hereof.

A. TERMINATION FOR DEFAULT: At any time during the term of this Agreement should either party default in performing any of its material obligations hereunder, the other party may give written notice of default giving the full details thereof. If the defaulting party fails within thirty (30) days of the receipt of written notice of default to cure the default, then the non- defaulting party shall have the right to terminate this Agreement with regard to the particular Product materially affected by the default, or if the default materially affects all Products, the non-defaulting party shall have the right to terminate this Agreement in its entirety. The non-defaulting party shall give the other party thirty (30) days written notice from the determination of the failure to cure the default, whereupon the termination shall be effective.

-36-

B. TERMINATION FOR INSOLVENCY: If either party is adjudicated as bankrupt or files a voluntary petition in bankruptcy, then, in accordance with applicable law, the other party shall have the right to terminate this Agreement by giving such financially distressed party thirty (30) days written notice from the determination of the bankruptcy to cure the bankruptcy, whereupon this Agreement shall automatically terminate.

C. TERMINATION FOR INADEQUATE QUALITY: Buyer may terminate this Agreement with regard to Products if adequate quality is not maintained in accordance with the terms of Article 5 hereof.

D. TERMINATION FOR FAILURE TO REMAIN COMPETITIVE: Buyer may terminate this Agreement with regard to non-competitive Product in accordance with the terms of Article 18 hereof.

E. If Force Majeure delays delivery of Products past 15 days, Buyer may terminate this Agreement in whole or in part without penalty upon written notice to Seller.

26. OTHER CONDITIONS

This Agreement will also include the terms and conditions as outlined on Buyer's contract boilerplate.

27. GOVERNING LAW

This Agreement shall be governed by and construed in accordance with the laws of the State of Ohio.

NAVISTAR INTERNATIONAL
TRANSPORTATION CORP.                  CORE MATERIALS CORPORATION

By: /s/ Thomas M. Hough               By: /s/ Richard R. Conte
    ---------------------                 ----------------------
Name:  Thomas M. Hough                Name: Richard R. Conte
Title: Vice President and             Title: President
Treasurer

December 31, 1996                     December 31, 1996
-------------------------             -------------------------
Date                                  Date

-37-

COLUMBUS PLASTICS OPERATION

CURRENT CONTRACT PRICES

                                                                                                                 PACKAGING
                                                                                                    ----------------------------
                                                                                                    1996*                  1996*
                                                                                                    SALES                  SALES
LINE                                                                           1995*      1996*     PRICE                  PRICE
NO.    CUSTOMER    DESCRIPTION                                PART NUMBER   QUANTITY   QUANTITY  PER UNIT  PART NUMBER  PER UNIT
1      Navistar    AIR DEFL EXT KIT COMPLETE                  1257228R93
2      Navistar    AIR DEFL EXT KIT COMPLETE                  1258056R91
3      Navistar    BATTERY BOX COVER                          1516024C1
4      Navistar    A/D CAB SIDE LT W/TUNNEL COMP              1616854C1
5      Navistar    A/D CAB SIDE RT W/TUNNEL COMP              1616855C1
6      Navistar    9670 AIR DEFL BULK PACK COMP               1617278C1                                    1100047R1
7      Navistar    9670 AIR DEFL BULK PACK COMP               1617279C2                                    1100047R1
8      Navistar    9370 AIR DEFL BULK PACK COMP               1617280C1                                    1100047R1
9      Navistar    LT FENDER EXT EUR/AFR COMPLETE             1619600C3
10     Navistar    RT FENDER EXT EUR/AFR COMPLETE             1619601C3
11     Navistar    9370 AIR DEFLECTOR COMPLETE                1647462C1
12     Navistar    LT SPLASH PNL S-SERIES W/HOLES             1647986C2
13     Navistar    RT SPLASH PNL S-SERIES W/HOLES             1647990C2
14     Navistar    80 x 100 HOOD COMPLETE                     1648017C1                                    1100000R1
15     Navistar    AIR DEFLECTOR CENTER EXT COMP              1649744C1
16     Navistar    AIR DEFLECTOR LEFT EXT COMP                1651622C1
17     Navistar    AIR DEFLECTOR RIGHT EXT COMP               1651623C1
18     Navistar    MEDIUM AIR DEFLECTOR COMP                  1652440C92
19     Navistar    PANEL FILLER LEFT COMPLETE                 1652441C2
20     Navistar    PANEL FILLER RIGHT COMPLETE                1652442C2
21     Navistar    LT SIDE PANEL COMPLETE                     1652443C2
22     Navistar    RT SIDE PANEL COMPLETE                     1652444C2
23     Navistar    LT SIDE PANEL COMPLETE                     1652445C1
24     Navistar    RT SIDE PANEL COMPLETE                     1652446C1
25     Navistar    9670 SUNSHADE COMPLETE                     1652484C1
26     Navistar    9670 AIR DEFLECTOR COMPLETE                1653218C1
27     Navistar    9670 AIR DEFLECTOR COMPLETE                1655015C1
28     Navistar    8300 FRONT ENGINE COVER MOLD               1656783C4
29     Navistar    REAR ENGINE COVER MOLD                     1656787C2
30     Navistar    ENGINE COVER ASSEMBLY REAR                 1656788C92
31     Navistar    FRONT ENGINE COVER MOLD                    1656789C1
32     Navistar    ENGINE COVER ASSEMBLY FRONT                1656790C91
33     Navistar    REAR ENGINE COVER MOLD                     1656791C1
34     Navistar    ENGINE COVER ASSEMBLY REAR                 1656792C91
35     Navistar    46-4900 HOOD SKIN MOLDED                   1657741C1
36     Navistar    46-4900 Lt Fender Ext Complete             1657747C3
37     Navistar    46-4900 Rt Fender Ext Complete             1657748C3
38     Navistar    71-8100 LT FENDER EXT COMPLETE             1657761C4
39     Navistar    71-8100 RT FENDER EXT COMPLETE             1657762C4
40     Navistar    46-4900 LT SPLASH PANEL COMP               1657763C2
41     Navistar    46-4900 RT SPLASH PANEL MOLD               1657764C2
42     Navistar    71-8100 LT SPLASH PANEL MOLD               1657765C2
43     Navistar    71-8100 RT SPLASH PANEL MOLD               1657766C2
44     Navistar    AIR DEFL COVER PLATE COMPLETE              1658122C1
45     GW Fibergla 80 x 112 CENTER REAR REINF                 1658666C1
46     GW Fibergla 80 x 112 CTR. RR. ASS'Y FOR GW             1658666C91
47     GW Fibergla 80 x 112 LEFT REAR REINF                   1658667C2
48     GW Fibergla 80 x 112 RIGHT REAR REINF                  1658668C2
49     GW Fibergla 80 x 112 CENTER REINF                      1658671C2
50     Navistar    80 x 112 HOOD ASSEMBLY COMP                1658675C6
51     Navistar    80 x 90 HOOD COMPLETE                      1658745C1                                    1100003R1
52     Navistar    80 x 100 BTFLY HOOD COMPLETE               1659041C92                                   1100000R1
53     Navistar    90 x 90 HOOD COMPLETE                      1659885C1                                    1100003R1
54     Navistar    46-4900 HOOD COMPLETE                      1660021C1                                    1100064R1
55     Navistar    SCHOOL BUS ENGINE COVER COMP               1660049C2
56     Navistar    71-8100 HOOD COMPLETE                      1661723C1                                    1100058R1
57     Navistar    46-4900 F/Grille Hood Complete             1664204C2                                    1100064R1
58     Navistar    LOWER GRILLE PANEL COMPLETE                1664205C1
59     Navistar    46-4900 HATCH HOOD COMPLETE                1665119C1                                    1100064R1
60     Navistar    ENGINE COVER ASSEMBLY REAR                 1666026C91
61     Navistar    ENGINE COVER COMPLETE                      1666027C1
62     Navistar    9400 AIR DEFLECTOR COMPLETE                1666660C1
63     Navistar    9400 SUNSHADE COMPLETE                     1668583C3
64     Navistar    9700 LT FRONT CAB SKIRT COMP               1668823C2
65     Navistar    9700 RT FRONT CAB SKIRT COMP               1668825C2
66     Navistar    9700 LT SHORT CAB SKIRT COMP               1668827C3
67     Navistar    9700 RT SHORT CAB SKIRT COMP               1668829C3
68     Navistar    9700 LT LONG CAB SKIRT COMP                1668831C3

-38-

                                                                                                                 PACKAGING
                                                                                                    ----------------------------
                                                                                                    1996*                  1996*
                                                                                                    SALES                  SALES
LINE                                                                           1995*      1996*     PRICE                  PRICE
NO.    CUSTOMER    DESCRIPTION                                PART NUMBER   QUANTITY   QUANTITY  PER UNIT  PART NUMBER  PER UNIT
69     Navistar    9700 RT LONG CAB SKIRT COMP                1668833C3
70     Navistar    COVER BATTERY BOX (S.E.)                   1669645C2
71     Navistar    LT SPLASH PANEL COMPLETE                   1671720C2
72     Navistar    SERVICE GRILLE                             1677510C2
73     Navistar    71-8100 LOWER GRILLE SERVICE               1677511C1
74     Navistar    9370 RH SPLASH PANEL COMPLETE              1688857C1
75     Navistar    THOMAS BUS HOOD COMPLETE                   1688895C92
76     Navistar    UPPER GRILLE PANEL COMPLETE                1689922C1
77     Navistar    80 x 112 HOOD ASM COMP SERVICE             1696070C1                                    1100002R1
78     Navistar    80 x 112 BTFLY HD ASM SERVICE              1696073C91                                   1100002R1
79     Navistar    80 x 112 HOOD ASM COMP SERVICE             1696083C1                                    1100002R1
80     Navistar    80 x 112 OBF BIG HATCH SERVICE             1696085C91                                   1100002R1
81     Navistar    80 x 112 BTFLY HOOD ASSEMBLY               2002001C91                                   1100002R1
82     Navistar    80 x 112 OBF BIG HATCH COMP                2002001C93
83     Navistar    ENGINE COVER, FRONT                        2009847C1
84     Navistar    ENGINE COVER ASSEMBLY                      2009848C91
85     Navistar    COVER, ENGINE - REAR                       2009850C1
86     Navistar    ENGINE COVER ASSEMBLY REAR                 2009851C91
87     Navistar    8200 HOOD 4/RAD ASM COMPLETE               2010717C91
88     Navistar    8100 HOOD W/91L10 PACKAGE                  2012728C91
89     Navistar    WINDSHIELD COWL COMPLETE                   2015306C1
90     Navistar    4500 LH ROUTED FENDER EXT COMP             2015474C1
91     Navistar    4700 LPX LH FENDER ROUTED                  2015474C2
92     Navistar    4500 RH ROUTED FENDER EXT COMP             2015475C1
93     Navistar    4700 LPX RH FENDER ROUTED                  2015475C2
94     Navistar    4500 LH SPLASH PANEL COMP                  2015476C1
95     Navistar    4500 RH SPLASH PANEL COMP                  2015477C1
96     Navistar    8300 SA HOOD ASS'Y COMPLETE                2017424C91
97     Navistar    8200 YF 4/RAD HOOD W/ACC DOOR              2018532C91
98     Navistar    SE BATTERY BOX COVER                       2021637C1
99     Navistar    46-4900 HOOD ASSEMBLY COMP                 2023778C1
100    Navistar    46-4900 F/ GRILLE HOOD ASM COMP            2023784C1
101    Navistar    46-4900 HATCH HOOD ASM COMP                2023786C1
102    Navistar    SE MED DUTY A/D ASSEMBLY COMP              2024955C92                                   1100028R1
103    Navistar    SE LH FILLER PANEL COMPLETE                2024982C1
104    Navistar    SE RH FILLER PANEL COMPLETE                2024983C1
105    Navistar    80 x 112 CAB AIR HOOD ASM COMP             2025663C91
106    Navistar    9370 RT SPLASH PANEL COMPLETE              2025741C2
107    Navistar    FRONT ENGINE COVER ASSEMBLY                2026893C91
108    Navistar    ENGINE COVER ASSEMBLY FRONT                2026894C91
109    Navistar    ENGINE COVER ASSEMBLY REAR                 2026895C91
110    Navistar    ENGINE COVER ASSEMBLY LEVEL 3              2026896C91
111    Navistar    ENGINE  COVER ASSEMBLY LEVEL 1             2026897C1
112    Navistar    ENGINE COVER ASSEMBLY LEVEL 3              2026912C91
113    Navistar    ENGINE COVER ASSEMBLY LEVEL 3              2026913C91
114    Navistar    ENGINE COVER ASSEMBLY LEVEL 3              2026914C91
115    Navistar    ENGINE COVER ASSEMBLY LEVEL 3              2026915C91
116    Navistar    4500 HOOD ASSEMBLY W/LOGO COMP             2030592C91
117    Navistar    LH CAB SKIRT PANEL COMPLETE                2031142C1
118    Navistar    46-4900 HD W/SHUTTER TRIM COMP             2031849C1
119    Navistar    8100 HOOD ASSEMBLY COMPLETE                2033813C91
120    Navistar    8100 HOOD ASM W/CAB AIR COMP               2033814C91
121    Navistar    THOMAS BUS ASM W/O LATCH/LOGO              2034089C91
122    Navistar    LPX LH SPLASH PANEL                        2034763C1
123    Navistar    BATTERY BOX SERVICE COMPLETE               400614C2
124    Navistar    FAN SHROUD COMPLETE                        415824C1
125    Navistar    BATTERY BOX SERVICE MOLD                   415877C2
126    Navistar    BATTERY BOX SERVICE COMPLETE               424704C2
127    Navistar    4070 HEADLIGHT PNL RT COMPLETE             448689C1
128    Navistar    BATTERY BOX PAYSTAR COMPLETE               461568C3
129    GW Fibergla 80 x 112 REINF LT FT VERT ZBAR             483658C2
130    GW Fibergla 80 x 112 REINF RT FT VERT ZBAR             483659C1
131    Navistar    90x90 ENG COV CHEST BOT REAR               492612C2
132    Navistar    90x90 ENG COV CHEST COMP                   492621C2
133    Navistar    FENDER EXTENSION COMPLETE                  499488C2
134    Navistar    FENDER EXTENSION COMPLETE                  499489C2
135    Navistar    BATTERY BOX 9670 CAB OVER COMP             503225C1
136    Navistar    WINDSHIELD COWL COMPLETE                   556644C2
137    Navistar    9370 LT SPLASH PANEL COMPLETE              557488C2
138    Navistar    9370 LT SPLASH PANEL COMPLETE              557489C4
139    Navistar    9370 RT SPLASH PANEL COMPLETE              557490C2

-39-

                                                                                                                 PACKAGING
                                                                                                    ----------------------------
                                                                                                    1996*                  1996*
                                                                                                    SALES                  SALES
LINE                                                                           1995*      1996*     PRICE                  PRICE
NO.    CUSTOMER    DESCRIPTION                                PART NUMBER   QUANTITY   QUANTITY  PER UNIT  PART NUMBER  PER UNIT
140    Navistar    WINDOW TRIM RING BROWN COMP                557499C2
141    Navistar    WINDOW TRIM RING MOLD                      557499CA
142    Navistar    WINDOW TRIM RING BEIGE COMP                557500C2
143    Navistar    WINDOW TRIM RING BLUE COMP                 557501C2
144    Navistar    A PILLAR LEFT BROWN COMPLETE               557505C1
145    Navistar    A PILLAR RIGHT BROWN COMPLETE              557511C1
146    Navistar    A PILLAR RIGHT BEIGE COMPLETE              557512C1
147                92/9400 HOOD PRODUCT
148    Navistar    9200 HOOD ASS'Y COMPLETE                   3501142C91
149    Navistar    9200 SPLASH PANEL LEFT HAND                3502332C1
150    Navistar    9200 SPLASH PANEL RIGHT HAND               3502336C1
151    Navistar    9400 HOOD ASS'Y COMPLETE                   3501143C91
152    Navistar    92/9400 LH FENDER                          3502350C1
153    Navistar    92/9400 RH FENDER                          3502351C1
154    Navistar    9400 SPLASH PANEL LEFT HAND                3502324C1
155    Navistar    9400 SPLASH PANEL RIGHT HAND               3502328C1

156                HET FLAT FLOOR
157    Navistar    CONSOLE BOX ASSEMBLY                       2041836C91
158    Navistar    CONSOLE BOX ASSEMBLY                       2041838C91

* Confidential Treatment Has Been Granted

-40-

COLUMBUS PLASTICS OPERATION

CURRENT CONTRACT PRICES
Schedule A

COLUMBUS PLASTICS OPERATION

CURRENT CONTRACT PRICES PACKAGING

                                                                                                                 PACKAGING
                                                                                                    ----------------------------
                                                                                                    1996*                  1996*
                                                                                                    SALES                  SALES
LINE                                                                           1995*      1996*     PRICE                  PRICE
NO.    CUSTOMER    DESCRIPTION                                PART NUMBER   QUANTITY   QUANTITY  PER UNIT  PART NUMBER  PER UNIT
159                ADDITIONAL ITEMS
160    Navistar    9800 RH Front Cab Skirt                    2032937C1
161    Navistar    9800 RH Short Skirt Assy                   3501623C91
162    Navistar    9800 RH Long Cab Skirt w/Access            3501624C81
163    Navistar    SE Air Deflector Kit                       2042399C91
164    Navistar    8200/2600 Hood Assy Cab Air                350607C91
165    Navistar    8200/2600 Hood Assy Cab                    350714C81
166    Navistar    9400 Splash Panel LH                       3502326C1
167    Navistar    9400 Splash Panel LH Assy                  3502327C1
168    Navistar    9400 Splash Panel RH                       3502330C1
169    Navistar    9400 Splash Panel RH Assy                  3502331C1
170    Navistar    9200 Splash Panel LH                       3502334C1
171    Navistar    9200 Splash Panel LH Assy                  3502335C1
172    Navistar    9200 Splash Panel RH                       3502338C1
173    Navistar    9200 Splash Panel RH Assy                  3502339C1
174    Navistar    46/4900 Headlight Can LH Service           1695909C1
175    Navistar    46/4900 Headlight Can RH Service           1695910C1
176    Navsitar    SE Air Deflector RH Assy                   2042388C1
177    Navistar    A Pillar LH                                557508C1
178    Navistar    A Pillar RH                                557514C1
179    Navistar    8300 Service Crate                         1100907R91
180    Navistar    Sunshade Pack                              1100081R1
181    Navistar    92/9400 Hood Crate Assembly

Line number 94 is deleted and replaced with following:
94     Navistar    4500 LH Splash Panel Comp                  2015476C1

*Confidential Treatment Has Been Granted


EXHIBIT 10(d)

REGISTRATION RIGHTS AGREEMENT

THIS AGREEMENT is made as of December 31, 1996, by and among Core Materials Corporation, a Delaware corporation (the "COMPANY"), Navistar International Transportation Corp., a Delaware corporation ("Navistar") and each of the other Persons who becomes a party to this Agreement after the date hereof pursuant to paragraphs 10(e) or 10(f) below. Certain capitalized terms used herein are defined in paragraph 9 below.

WHEREAS, RYMAC Mortgage Investment Corporation ("RYMAC") and Navistar are parties to an Asset Purchase Agreement dated as of September 12, 1996, as amended (the "PURCHASE AGREEMENT") pursuant to which Navistar has agreed to sell certain assets to the Company (as successor to RYMAC) subject to the terms and conditions therein.

WHEREAS, as part of the consideration for the sale of certain of its assets, the Company is issuing to Navistar certain shares of the Company's Common Stock, par value $.01 per share (the "COMMON STOCK"); and

WHEREAS, the execution and delivery of this Agreement is a condition to Navistar's obligation to sell certain assets to the Company pursuant to the Purchase Agreement.

NOW, THEREFORE, in consideration of the mutual covenants contained herein and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties to this Agreement intending to be legally bound, hereby agree as follows:

The parties hereto agree as follows:

1. DEMAND REGISTRATIONS.

(a) REQUESTS FOR REGISTRATION. The holders of at least 20% of the Investor Registrable Securities may at any time request registration under the Securities Act of all or any portion of their Registrable Securities on Form S-1 or any similar long-form registration ("LONG-FORM REGISTRATIONS"), and the holders of at least 20% of the Investor Registrable Securities may request registration under the Securities Act of 1933, as amended (the "SECURITIES ACT") of all or any portion of their Registrable Securities on Form S-2 or S-3 (including pursuant to Rule 415 under the Securities Act) or any similar short-form registration ("SHORT-FORM REGISTRATIONS") if available. All registrations requested pursuant to this paragraph 1(a) are referred to herein as "DEMAND REGISTRATIONS". Each request for a Demand Registration shall specify the approximate number of Investor Registrable Securities requested to be registered and the anticipated per share price range for such offering. Within 10 days after receipt of any such request, the Company shall give written notice of such requested registration to all other holders of Registrable Securities and shall include in such registration all Registrable Securities with respect to which the Company has received written requests for inclusion therein within 15 days after the receipt of the Company's notice.

-56-

(b) LONG-FORM REGISTRATIONS. The holders of Investor Registrable Securities shall be entitled to request 2 Long-Form Registrations. The Company shall pay all Registration Expenses for such Long-Form Registrations. Except as otherwise provided in this paragraph 1(b), (i) a registration shall not count as one of the permitted Long-Form Registrations until it has become effective and the holders of Investor Registrable Securities are able to register and sell at least 90% of the Investor Registrable Securities requested to be included in such registration; and (ii) the Company shall pay all Registration Expenses in connection with any registration initiated as a Long-Form Registration whether or not it has become effective and whether or not such registration has counted as one of the permitted Long-Form Registrations. The holders of Investor Registrable Securities may, before a Long-Form Registration becomes effective, withdraw their Registrable Securities from inclusion therein, should the terms of sale not be satisfactory to such holders. Should all such holders so withdraw, such Long-Form Registration shall be deemed to have been declared effective, unless such holders of Investor Registrable Securities pay within 30 days after any such withdrawal, their pro-rata share of all of the out-of-pocket expenses of the Company incurred in connection with such registration.

If so requested by the holders of at least a majority of the Investor Registrable Securities included in a Demand Registration, the public offering or distribution of Registrable Securities under this Agreement shall be pursuant to a firm commitment underwriting, the managing underwriter of which shall be a nationally recognized investment banking firm selected and engaged by the Company and approved by the holders of at least a majority of the Investor Registrable Securities included in such Demand Registration (which approval shall not be unreasonably withheld). The Company shall enter into the same underwriting agreement as entered into by the holders of Investor Registrable Securities, which shall contain representations, warranties, indemnities and agreements not substantially different from those customarily made by an issuer in underwriting agreements with respect to secondary distributions. The Company, as a condition to fulfilling its obligations under this Agreement, may require that such underwriting agreement contain customary provisions indemnifying the Company against any losses that arise out of or are based upon an untrue statement, an alleged untrue statement, an omission or an alleged omission in any registration statement or prospectus made in reliance upon and in conformity with written information furnished to the Company by the underwriters specifically for use in the preparation of such registration statement or prospectus.

(c) SHORT-FORM REGISTRATIONS. In addition to the Long-Form Registrations provided pursuant to paragraph 1(b), the holders of Investor Registrable Securities shall be entitled to request an unlimited number of Short-Form Registrations in which the Company shall pay all Registration Expenses. Demand Registrations shall be Short-Form Registrations whenever the Company is permitted to use any applicable short form. The Company shall use its best efforts to make Short-Form Registrations on Form S-3 available for the sale of Registrable Securities. If the Company, pursuant to the request of the holders of at least 20% of the Investor Registrable Securities, is qualified to and has filed with the Securities and Exchange Commission a registration statement under the Securities Act on Form S-3 pursuant to Rule 415 under the Securities Act (the "REQUIRED REGISTRATION"), the Company shall use its best efforts to cause the Required Registration to be declared effective under the Securities Act as soon as practical after

-57-

filing, and once effective, the Company shall cause such Required Registration to remain effective for a period ending on the earlier of (i) the date on which all Registrable Securities have been sold pursuant to the Required Registration or (ii) the date as of which the holders of Investor Registrable Securities (assuming such holders are affiliates of the Company) are able to sell all of the Investor Registrable Securities then held by them within a ninety-day period in compliance with Rule 144 under the Securities Act (the "EFFECTIVE PERIOD"). The Company represents, warrants and covenants that it currently is, and shall remain at all times during the Effective Period, eligible to use Form S-2 under the Securities Act. Each party hereto hereby acknowledges that the Company is currently not eligible to effect a Required Registration for a primary offering, but is eligible to effect a Required Registration for a secondary offering.

(d) PRIORITY ON DEMAND REGISTRATIONS. The Company shall not include in any Demand Registration any securities which are not Registrable Securities without the prior written consent of the holders of at least 50% of the Investor Registrable Securities included in such registration. If a Demand Registration is an underwritten offering and the managing underwriter advises the Company in writing that in its opinion the number of Registrable Securities and, if permitted hereunder, other securities requested to be included in such offering exceeds the number of Registrable Securities and other securities, if any, which can be sold without adversely affecting the marketability of the offering, the Company shall include in such registration prior to the inclusion of any securities which are not Registrable Securities the number of Registrable Securities requested to be included which in the opinion of such underwriters can be sold without adversely affecting the marketability of the offering, first pro rata among the respective holders of the Investor Registrable Securities and then to the extent that any Other Registrable Securities can still be included, pro rata among the respective holders thereof on the basis of the amount of Registrable Securities owned by each such holder, and then to the extent that any securities which are not Registrable Securities can still be included, pro rata among the respective holders thereof on the basis of the amount of such securities owned by each such holder. Any Persons other than holders of Registrable Securities who participate in Demand Registrations which are not at the Company's expense must pay their share of the Registration Expenses as provided in paragraph 5 hereof.

(e) RESTRICTIONS ON DEMAND REGISTRATIONS. The Company shall not be obligated to effect any Demand Registration within 180 days after the effective date of a previous Demand Registration or a previous registration in which the holders of Registrable Securities were given piggyback rights pursuant to Section 2 and in which there was no reduction in the number of Registrable Securities requested to be included. The Company shall be entitled to postpone, for a reasonable period of time not in excess of 90 days after its receipt of an initial request for a Demand Registration pursuant to this Agreement, the filing of any registration statement if at the time it received a request therefor, the Company determines, in its reasonable business judgment, that such registration and offering could interfere with or otherwise adversely affect any financing, acquisition, corporate reorganization or other material transaction or development involving the Company or any of its subsidiaries or affiliates; provided that the Company shall only be entitled to one postponement in any 365-day period. The Company shall give the holders of Investor Registrable Securities making such request written notice of such determination. In the event of such postponement, the Company shall file such Registration

-58-

Statement as soon as practicable after it shall determine, in its reasonable business judgment, that such registration and offering will not interfere with the matters described in the first sentence of this Section 2(e) or, if later, at the end of such 90-day period. If the Company shall postpone the filing of any registration statement, the holders of Investor Registrable Securities shall have the right to withdraw their request for such registration by giving notice to the Company within 15 days of the notice of postponement; provided, however, that in the event that the holders of Investor Registrable Securities withdraw their request in the foregoing manner, such request shall not be counted for purposes of determining the number of registrations to which the holders of Investor Registrable Securities are entitled pursuant to paragraph (a) above.

Notwithstanding the provisions of this paragraph 1, the Company shall not be required to effect more than two Long-Form Registrations or more than five Demand Registrations that have been filed pursuant to paragraph 1(a) above, were declared effective by the Commission and remained effective for the period set forth in paragraph 4(b) hereof.

(f) OTHER REGISTRATION RIGHTS. Except as provided in this Agreement, the Company shall not grant to any Persons the right to request the Company to register any equity securities of the Company, or any securities convertible or exchangeable into or exercisable for such securities, without the prior written consent of the holders of at least 50% of the Investor Registrable Securities; provided that the Company may grant rights to employees of the Company and its Subsidiaries to participate in Piggyback Registrations so long as such rights are subordinate to the rights of the holders of Registrable Securities with respect to such Piggyback Registrations as provided in paragraphs 2(c) and 2(d) below.

2. PIGGYBACK REGISTRATIONS.

(a) RIGHT TO PIGGYBACK. Whenever the Company proposes to register any of its securities under the Securities Act (other than pursuant to a Demand Registration) and the registration form to be used may be used for the registration of Registrable Securities (a "PIGGYBACK REGISTRATION"), the Company shall give prompt written notice to all holders of Registrable Securities of its intention to effect such a registration and shall include in such registration all Registrable Securities with respect to which the Company has received written requests for inclusion therein within 15 days after the receipt of the Company's notice.

(b) PIGGYBACK EXPENSES. The Registration Expenses of the holders of Registrable Securities shall be paid by the Company in all Piggyback Registrations.

(c) PRIORITY ON PIGGYBACK REGISTRATIONS. If a Piggyback Registration is an underwritten primary registration on behalf of the Company, and the managing underwriters advise the Company in writing that in their opinion the number of securities requested to be included in such registration exceeds the number which can be sold without adversely affecting the marketability of the offering, the Company shall include in such registration
(i) first, the securities the Company proposes to sell, (ii) second, the Investor Registrable Securities requested to be included in such registration, pro rata among the holders of such Investor Registrable Securities on the basis of the number of shares owned by each such holder, (iii) third, the Other

-59-

Registrable Securities requested to be included in such registration, pro rata among the holders of such Registrable Securities on the basis of the number of shares owned by each such holder, and (iv) fourth, other securities requested to be included in such registration pro rata among the holders of such securities on the basis of the number of shares owned by each such holder.

(d) PRIORITY ON SECONDARY REGISTRATIONS. If a Piggyback Registration is an underwritten secondary registration on behalf of holders of the Company's securities, and the managing underwriters advise the Company in writing that in their opinion the number of securities requested to be included in such registration exceeds the number which can be sold without adversely affecting the marketability of the offering, the Company shall include in such registration (i) first, the securities requested to be included therein by the holders requesting such registration, (ii) second, the Investor Registrable Securities requested to be included in such registration, pro rata among the holders of such Investor Registrable Securities on the basis of the number of shares owned by each such holder, (iii) third, the Other Registrable Securities requested to be included in such registration, pro rata among the holders of such Registrable Securities on the basis of the number of shares owned by each such holder, and (iv) fourth, other securities requested to be included in such registration pro rata among the holders of such securities on the basis of the number of shares owned by each such holder.

(e) SELECTION OF UNDERWRITERS. If any Piggyback Registration is an underwritten offering, the selection of investment banker(s) and manager(s) for the offering must be approved by the holders of a majority of the Investor Registrable Securities included in such Piggyback Registration. Such approval shall not be unreasonably withheld or delayed.

(f) OTHER REGISTRATIONS. If the Company has previously filed a registration statement with respect to Registrable Securities pursuant to paragraph l or pursuant to this paragraph 2, and if such previous registration has not been withdrawn or abandoned, the Company shall not file or cause to be effected any other registration of any of its equity securities or securities convertible or exchangeable into or exercisable for its equity securities under the Securities Act (except on Form S-8 or any successor form), whether on its own behalf or at the request of any holder or holders of such securities, until a period of at least 180 days has elapsed from the effective date of such previous registration.

3. HOLDBACK AGREEMENTS.

(a) Each holder of Registrable Securities shall not effect any public sale or distribution (including sales pursuant to Rule 144) of equity securities of the Company, or any securities convertible into or exchangeable or exercisable for such securities, during the 10 days prior to and the 180-day period beginning on the effective date of any underwritten Demand Registration or any underwritten Piggyback Investor Registration in which Registrable Securities are included (except as part of such underwritten registration), unless the underwriters managing the registered public offering otherwise agree.

(b) The Company (i) shall not effect any public sale or distribution of its equity securities,

-60-

or any securities convertible into or exchangeable or exercisable for such securities, during the ten days prior to and during the 180-day period beginning on the effective date of any (x) underwritten Demand Registration, (y) underwritten Piggyback Registration (except as part of such underwritten registration or pursuant to registrations on Form S-8 or any successor form) or
(z) post-effective amendment of a Required Registration pursuant to which an underwritten offering is to be effected, unless (in any such case) the underwriter managing the registered public offering otherwise agrees.

4. REGISTRATION PROCEDURES. Whenever the holders of Registrable Securities have requested that any Registrable Securities be registered pursuant to this Agreement, the Company shall use its best efforts to effect the registration and the sale of such Registrable Securities in accordance with the intended method of disposition thereof, and pursuant thereto the Company shall as expeditiously as possible:

(a) prepare and file with the Securities and Exchange Commission a registration statement with respect to such Registrable Securities and use its best efforts to cause such registration statement to become effective (provided that before filing a registration statement or prospectus or any amendments or supplements thereto, the Company shall furnish to the counsel selected by the holders of a majority of the Investor Registrable Securities covered by such registration statement copies of all such documents proposed to be filed, which documents shall be subject to the reasonable review and comment of such counsel);

(b) notify each holder of Registrable Securities of the effectiveness of each registration statement filed hereunder and prepare and file with the Securities and Exchange Commission such amendments and supplements to such registration statement and the prospectus used in connection therewith as may be necessary to keep such registration statement effective for a period of not less than 180 days or such longer period specified in paragraph 1(c) and comply with the provisions of the Securities Act with respect to the disposition of all securities covered by such registration statement during such period in accordance with the intended methods of disposition by the sellers thereof set forth in such registration statement;

(c) furnish to each seller of Registrable Securities such number of copies of such registration statement, each amendment and supplement thereto, the prospectus included in such registration statement (including each preliminary prospectus) and such other documents as such seller may reasonably request in order to facilitate the disposition of the Registrable Securities owned by such seller;

(d) use its best efforts to register or qualify such Registrable Securities under such other securities or blue sky laws of such jurisdictions as any seller reasonably requests and do any and all other acts and things which may be reasonably necessary or advisable to enable such seller to consummate the disposition in such jurisdictions of the Registrable Securities owned by such seller (provided that the Company shall not be required to (i) qualify generally to do business in any jurisdiction where it would not otherwise be required to qualify but for this subparagraph, (ii) subject itself to taxation in any such jurisdiction or (iii) consent to general service of process in any such jurisdiction);

-61-

(e) notify each seller of such Registrable Securities, at any time when a prospectus relating thereto is required to be delivered under the Securities Act, of the happening of any event as a result of which the prospectus included in such registration statement contains an untrue statement of a material fact or omits any fact necessary to make the statements therein not misleading, and, at the request of any such seller, the Company shall prepare a supplement or amendment to such prospectus so that, as thereafter delivered to the purchasers of such Registrable Securities, such prospectus shall not contain an untrue statement of a material fact or omit to state any fact necessary to make the statements therein not misleading;

(f) cause all such Registrable Securities to be listed on each securities exchange on which similar securities issued by the Company are then listed;

(g) provide a transfer agent and registrar for all such Registrable Securities and a CUSIP number for all such Registrable Securities not later than the effective date of such registration statement;

(h) enter into such customary agreements (including underwriting agreements in customary form) and take all such other actions as the holders of a majority of the Registrable Securities being sold or the underwriters, if any, reasonably request in order to expedite or facilitate the disposition of such Registrable Securities (including effecting a stock split or a combination of shares);

(i) make available for inspection by any seller of Registrable Securities, any underwriter participating in any disposition pursuant to such registration statement and any attorney, accountant or other agent retained by any such seller or underwriter, all financial and other records, pertinent corporate documents and properties of the Company, and cause the Company's officers, directors, employees and independent accountants to supply all information reasonably requested by any such seller, underwriter, attorney, accountant or agent in connection with such registration statement, subject to the execution by any such person of a confidentiality agreement in form and substance reasonably satisfactory to the Company;

(j) otherwise use its best efforts to comply with all applicable rules and regulations of the Securities and Exchange Commission, and make available to its security holders, as soon as reasonably practicable, an earnings statement covering the period of at least twelve months beginning with the first day of the Company's first full calendar quarter after the effective date of the registration statement, which earnings statement shall satisfy the provisions of Section 11(a) of the Securities Act and Rule 158 thereunder;

(k) permit any holder of Registrable Securities which holder, in its sole and exclusive judgment, might be deemed to be an underwriter or a controlling person of the Company, to participate in the preparation of such registration or comparable statement and to require the insertion therein of material, furnished to the Company in writing, which in the reasonable judgment of such holder and its counsel should be included;

-62-

(l) in the event of the issuance of any stop order suspending the effectiveness of a registration statement, or of any order suspending or preventing the use of any related prospectus or suspending the qualification of any common stock included in such registration statement for sale in any jurisdiction, use its best efforts promptly to obtain the withdrawal of such order;

(m) use its best efforts to cause such Registrable Securities covered by such registration statement to be registered with or approved by such other governmental agencies or authorities as may be necessary to enable the sellers thereof to consummate the disposition of such Registrable Securities;

(n) obtain a cold comfort letter from the Company's independent public accountants in customary form and covering such matters of the type customarily covered by cold comfort letters as the holders of a majority of the Investor Registrable Securities being sold reasonably request (provided that such Investor Registrable Securities constitute at least 10% of the securities covered by such registration statement); and

(o) use reasonable efforts to cause certificates for the Registrable Securities covered by such registration statement to be delivered by the holders thereof to the underwriters in such denominations and registered in such names as the underwriters may request.

5. REGISTRATION EXPENSES.

(a) Subject to paragraph (b) below, all expenses incident to the Company's performance of or compliance with this Agreement, including without limitation all registration and filing fees, fees and expenses of compliance with securities or blue sky laws, printing expenses, messenger and delivery expenses, fees and disbursements of custodians, fees and disbursements of counsel for the Company and fees and disbursements of all independent certified public accountants, underwriters (excluding discounts and commissions) and other Persons retained by the Company or the holders of Investor Registrable Securities (all such expenses being herein called "REGISTRATION EXPENSES"), shall be borne as provided in this Agreement, except that the Company shall, in any event, pay its internal expenses (including, without limitation, all salaries and expenses of its officers and employees performing legal or accounting duties), the expense of any annual audit or quarterly review, the expense of any liability insurance and the expenses and fees for listing the securities to be registered on each securities exchange on which similar securities issued by the Company are then listed or on the NASD automated quotation system.

(b) In connection with each Demand Registration and each Piggyback Registration, the Company shall reimburse the holders of Registrable Securities included in such registration for the reasonable fees and disbursements of one counsel chosen by the holders of a majority of the Investor Registrable Securities included in such registration and for the reasonable fees and disbursements of each additional counsel retained by any holder of Registrable Securities for the purpose of rendering a legal opinion on behalf of such holder in connection with any underwritten Demand Registration or Piggyback Registration.

-63-

(c) To the extent Registration Expenses are not required to be paid by the Company, each holder of securities included in any registration hereunder shall pay those Registration Expenses allocable to the registration of such holder's securities so included, and any Registration Expenses not so allocable shall be borne by all sellers of securities included in such registration in proportion to the aggregate selling price of the securities to be so registered.

6. INDEMNIFICATION.

(a) The Company agrees to indemnify, to the extent permitted by law, each holder of Registrable Securities, its officers, directors and partners, legal counsel, accountants and each Person who controls such holder (within the meaning of the Securities Act) against all losses, claims, damages, liabilities and expenses (including investigation costs and costs of defending same) caused by (i) any untrue or alleged untrue statement of material fact contained in any registration statement, prospectus or preliminary prospectus or any amendment thereof or supplement thereto or any omission or alleged omission of a material fact required to be stated therein or necessary to make the statements therein not misleading, except insofar as the same are caused by or contained in any information furnished in writing to the Company by such holder expressly for use therein or by such holder's failure to deliver a copy of the registration statement or prospectus or any amendments or supplements thereto after the Company has furnished such holder with a sufficient number of copies of the same or any violation of federal or state securities laws, rules or regulations relating to actions or inactions required by such holder, its officers, directors or partners or any Person who controls such holder (within the meaning of the Securities Act) in connection with any such registration or qualification or (ii) any violation by the Company of the Securities Act or any regulation thereunder applicable to the Company and relating to action or inaction required of the Company in connection with any such registration, qualification or compliance. In connection with an underwritten offering, the Company shall indemnify such underwriters, their officers and directors and each Person who controls such underwriters (within the meaning of the Securities Act) to the same extent as provided above with respect to the indemnification of the holders of Registrable Securities.

(b) In connection with any registration statement in which a holder of Registrable Securities is participating, each such holder shall furnish to the Company in writing such information and affidavits as the Company reasonably requests for use in connection with any such registration statement or prospectus and, to the extent permitted by law, shall indemnify the Company, officers, directors and partners, and each Person who controls the Company (within the meaning of the Securities Act) against any losses, claims, damages, liabilities and expenses (including investigations and cost of defending same) resulting from any untrue or alleged untrue statement of material fact contained in the registration statement, prospectus or preliminary prospectus or any amendment thereof or supplement thereto or any omission or alleged omission of a material fact required to be stated therein or necessary to make the statements therein not misleading, but only to the extent that such untrue statement or omission is contained in any information or affidavit so furnished in writing by such holder and stated to be specifically for use therein; provided that the obligation to indemnify shall be individual, not joint and several, for

-64-

each holder and shall be limited to the net amount of proceeds received by such holder from the sale of Registrable Securities pursuant to such registration statement.

(c) Any Person entitled to indemnification hereunder shall (i) give prompt written notice to the indemnifying party of any claim with respect to which it seeks indemnification (provided that the failure to give prompt notice shall not impair any Person's right to indemnification hereunder to the extent such failure has not prejudiced the indemnifying party) and (ii) unless in such indemnified party's reasonable judgment a conflict of interest between such indemnified and indemnifying parties may exist with respect to such claim, permit such indemnifying party to assume the defense of such claim with counsel reasonably satisfactory to the indemnified party. If such defense is assumed, the indemnifying party shall not be subject to any liability for any settlement made by the indemnified party without its consent (but such consent shall not be unreasonably withheld). An indemnifying party who is not entitled to, or elects not to, assume the defense of a claim shall not be obligated to pay the fees and expenses of more than one counsel for all parties indemnified by such indemnifying party with respect to such claim, unless in the reasonable judgment of any indemnified party a conflict of interest may exist between such indemnified party and any other of such indemnified parties with respect to such claim.

(d) The indemnification provided for under this Agreement shall remain in full force and effect regardless of any investigation made by or on behalf of the indemnified party or any officer, director, legal counsel, accountant, partner or controlling Person of such indemnified party and shall survive the transfer of securities. The Company also agrees to make such provisions, as are reasonably requested by any indemnified party, for contribution to such party in the event the Company's indemnification is unavailable for any reason.

(e) If the indemnification provided for in this paragraph 6 is held by a court of competent jurisdiction to be unavailable to an indemnified party with respect to any loss, liability, claim, damage, or expense referred to therein, then the indemnifying party, in lieu of indemnifying such indemnified party hereunder, shall contribute to the amount paid or payable by such indemnified party as a result of such loss, liability, claim, damage, or expense in such proportion as is appropriate to reflect the relative fault of the indemnifying party on the one hand and of the indemnified party on the other in connection with the statements or omissions that resulted in such loss, liability, claim, damage, or expense as well as any other relevant equitable considerations. The relative fault of the indemnifying party and of the indemnified party shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission to state a material fact relates to information supplied by the indemnifying party or by the indemnified party and the parties' relative intent, knowledge, access to information, and opportunity to correct or prevent such statement or omission.

(f) Notwithstanding the foregoing, to the extent that the provisions on indemnification and contribution contained in the underwriting agreement entered into in connection with the underwritten public offering are in conflict with the foregoing provisions, the provisions in the underwriting agreement shall control.

-65-

7. PARTICIPATION IN UNDERWRITTEN REGISTRATIONS. No Person may participate in any registration hereunder which is underwritten unless such Person (i) agrees to sell such Person's securities on the basis provided in any underwriting arrangements approved by the Person or Persons entitled hereunder to approve such arrangements and (ii) completes and executes all questionnaires, powers of attorney, indemnities, underwriting agreements and other documents required under the terms of such underwriting arrangements; provided that no holder of Investor Registrable Securities included in any underwritten registration shall be required to make any representations or warranties to the Company or the underwriters (other than representations and warranties regarding such holder and such holder's intended method of distribution) or to undertake any indemnification obligations to the Company or the underwriters with respect thereto, except as otherwise provided in paragraph 6 hereof. The Company's obligations under this Agreement with respect to each seller of Registrable Securities shall be conditioned upon such seller's compliance with the following:

(a) Such seller shall cooperate with the Company in connection with the preparation of the registration statement, and for so long as the Company is obligated to keep the registration statement effective, shall provide to the Company, in writing, for use in the registration statement, all information reasonably requested by the Company regarding such seller and such other information relating to such seller as may be necessary to enable the Company to prepare the registration statement and prospectus covering the Registrable Securities, to maintain the currency and effectiveness thereof, and to otherwise comply with all applicable requirements of law in connection therewith;

(b) during such time as such seller may be engaged in a distribution of Registrable Securities, such seller will comply with all applicable laws including but not limited to Rules 10b-6 and 10b-7 promulgated under the Securities Exchange Act of 1934, as amended (the "EXCHANGE ACT") and pursuant thereto will, among other thing: (A) not engage in any stabilization activity in connection with the securities of the Company in contravention of such rules; (B) distribute the Registrable Securities owned by such seller solely in the manner described in the registration statement; (C) cause to be furnished to each underwriter, agent or broker-dealer to and through whom the Registrable Securities owned by such seller may be offered, or to the offeree if an offer is made directly by such seller, such copies of the prospectus (as amended and supplemented to such date) and documents incorporated by reference therein as may be required by such underwriter, agent, broker-dealer or offeree; and (D) not bid for or purchase any securities of the Company or attempt to induce any person to purchase any securities of the Company other than as permitted under the Exchange Act; and

(c) on notice from the Company of the happening of any of the events specified in paragraph 4(e) above, if it requires the suspension by such seller of the distribution of any of the Registrable Securities, then such seller shall cease offering or distributing the Registrable Securities until such time as the Company notifies such seller that offering and distribution of the Registrable Securities may recommence (which in any event shall be no later than immediately after the filing of the supplemented or amended prospectus contemplated by Section 4(e)).

-66-

8. RULE 144 REPORTING. With a view to making available the benefits of certain rules and regulations of the Securities and Exchange Commission that may permit the sale of Registrable Securities to the public without registration, the Company agrees to use its best efforts to:

(a) make and keep public information regarding the Company available as those terms are understood and defined in Rule 144 under the Securities Act;

(b) file with the Securities and Exchange Commission in a timely manner all reports and other documents required of the Company under the Securities Act and the Securities Exchange Act of 1934, as amended (the "EXCHANGE ACT") at any time after it has become subject to such reporting requirements; and

(c) so long as a holder owns any Registrable Securities, furnish to the holder forthwith upon written request a written statement by the Company as to its compliance with the reporting requirements of Rule 144, and of the Securities Act and the Exchange Act, a copy of the most recent annual or quarterly report of the Company, and such other reports and documents so filed as a holder may reasonably request in availing itself of any rule or regulation of the Securities and Exchange Commission allowing a holder to sell any such securities without registration.

9. DEFINITIONS.

"INVESTOR REGISTRABLE SECURITIES" means any shares of Common Stock held by Navistar and its affiliates and any other shares of Common Stock held by a person who is a party to this Agreement and are designated as such by Navistar.

"OTHER REGISTRABLE SECURITIES" means any shares of Common Stock held by a person who is a party to this Agreement that do not constitute Investor Registrable Securities.

"REGISTRABLE SECURITIES" means Investor Registrable Securities and Other Registrable Securities. As to any particular Registrable Securities, such securities shall cease to be Investor or Other Registrable Securities when they have been distributed to the public pursuant to an offering registered under the Securities Act or sold to the public through a broker, dealer or market maker in compliance with Rule 144 under the Securities Act (or any similar rule then in force). For purposes of this Agreement, a Person shall be deemed to be a holder of Registrable Securities whenever such Person has the right to acquire such Registrable Securities (upon conversion or exercise in connection with a transfer of securities or otherwise, but disregarding any restrictions or limitations upon the exercise of such right), whether or not such acquisition has actually been effected, and such Person shall be entitled to exercise the rights of a holder of Registrable Securities hereunder.

"SUBSIDIARY" means, with respect to any Person, any corporation, partnership, association or other business entity of which (i) if a corporation, a majority of the total voting power of shares of stock entitled (without regard to the occurrence of any contingency) to vote in

-67-

the election of directors, managers or trustees thereof is at the time owned or controlled, directly or indirectly, by that Person or one or more of the other Subsidiaries of that Person or a combination thereof, or (ii) if a partnership, association or other business entity, a majority of the partnership or other similar ownership interest thereof is at the time owned or controlled, directly or indirectly, by any Person or one or more Subsidiaries of that Person or a combination thereof. For purposes hereof, a Person or Persons shall be deemed to have a majority ownership interest in a partnership, association or other business entity if such Person or Persons shall be allocated a majority of partnership, association or other business entity gains or losses or shall be or control any managing director or general partner of such partnership, association or other business entity. For purposes hereof, reference to a "Subsidiary" of the Company shall be given effect only at such times as the Company has one or more Subsidiaries.

10. MISCELLANEOUS.

(a) NO INCONSISTENT AGREEMENTS. The Company shall not hereafter enter into any agreement with respect to its securities which is inconsistent with or violates the rights granted to the holders of Registrable Securities in this Agreement.

(b) ADJUSTMENTS AFFECTING REGISTRABLE SECURITIES. The Company shall not take any action, or permit any change to occur, with respect to its securities which would adversely affect the ability of the holders of Registrable Securities to include such Registrable Securities in a registration undertaken pursuant to this Agreement or which would adversely affect the marketability of such Registrable Securities in any such registration (including, without limitation, effecting a stock split or a combination of shares).

(c) REMEDIES. Any Person having rights under any provision of this Agreement shall be entitled to enforce such rights specifically to recover damages caused by reason of any breach of any provision of this Agreement and to exercise all other rights granted by law. The parties hereto agree and acknowledge that money damages may not be an adequate remedy for any breach of the provisions of this Agreement and that any party may in its sole discretion apply to any court of law or equity of competent jurisdiction (without posting any bond or other security) for specific performance and for other injunctive relief in order to enforce or prevent violation of the provisions of this Agreement.

(d) AMENDMENTS AND WAIVERS. Except as otherwise provided herein, no modification, amendment or waiver of any provision of this Agreement shall be effective against the Company or the holders of Registrable Securities unless such modification, amendment or waiver is approved in writing by the Company and the holders of at least a majority of the Registrable Securities then in existence, which majority shall include a majority of the Investor Registrable Securities then in existence; provided that no such amendment or action which materially adversely affects any one holder of Registrable Securities, as such, vis-a-vis the other holders of Registrable Securities, as such, shall be effective against such holder without the prior written consent of such holder. The failure of any party to enforce any of the provisions of this Agreement shall in no way be construed as a waiver of such provisions and shall not affect the

-68-

right of such party thereafter to enforce each and every provision of this Agreement in accordance with its terms.

(e) ADDITIONAL PARTIES. The Board of Directors of the Company shall be entitled, but not obligated, to allow any purchaser of Common Stock (or securities or rights convertible or exercisable into Common Stock) to execute a counterpart to this Agreement and become a party hereto (each, an "ADDITIONAL PARTY"), in which case the Common Stock issued or issuable to any such Additional Party shall be deemed "Registrable Securities" for purposes of this Agreement. Except as set forth in this paragraph 10(e) and in paragraph 1(g), the Company will not grant to any other Persons any registration rights.

(f) SUCCESSORS AND ASSIGNS. All covenants and agreements in this Agreement by or on behalf of any of the parties hereto shall bind and inure to the benefit of the respective successors and assigns of the parties hereto whether so expressed or not. In addition, whether or not any express assignment has been made, the provisions of this Agreement which are for the benefit of the purchasers or holders of Registrable Securities are also for the benefit of, and enforceable by, any subsequent holder of Registrable Securities. Notwithstanding the foregoing, (a) in order to obtain the benefit of this Agreement, any subsequent holder of Registrable Securities must execute a counterpart to this Agreement, thereby agreeing to be bound the terms hereof and (b) the right to designate "Investor Registrable Securities" is not assignable unless the person holding such right explicitly assigns such right to the assignee or transferee of all or a portion of its Registrable Securities.

(g) SEVERABILITY. Whenever possible, each provision of this Agreement shall be interpreted in such manner as to be effective and valid under applicable law, but if any provision of this Agreement is held to be prohibited by or invalid under applicable law, such provision shall be ineffective only to the extent of such prohibition or invalidity, without invalidating the remainder of this Agreement.

(h) COUNTERPARTS. This Agreement may be executed simultaneously in two or more counterparts, any one of which need not contain the signatures of more than one party, but all such counterparts taken together shall constitute one and the same Agreement.

(i) DESCRIPTIVE HEADINGS. The descriptive headings of this Agreement are inserted for convenience only and do not constitute a part of this Agreement.

(j) GOVERNING LAW. The corporate law of the State of Delaware shall govern all issues and questions concerning the relative rights of the Company and its stockholders. All other issues and questions concerning the construction, validity, interpretation and enforcement of this Agreement and the exhibits and schedules hereto shall be governed by, and construed in accordance with, the laws of the State of Ohio, without giving effect to any choice of law or conflict of law rules or provisions (whether of the State of Ohio or any other jurisdiction) that would cause the application of the laws of any jurisdiction other than the State of Ohio. In furtherance of the foregoing, the internal law of the State of Ohio shall control the interpretation and construction of this Agreement (and all schedules and exhibits hereto), even though under

-69-

that jurisdiction's choice of law or conflict of law analysis, the substantive law of some other jurisdiction would ordinarily apply.

(k) NOTICES. All notices, demands or other communications to be given or delivered under or by reason of the provisions of this Agreement shall be in writing and shall be deemed to have been given when delivered personally to the recipient, sent to the recipient by reputable overnight courier service (charges prepaid) or mailed to the recipient by certified or registered mail, return receipt requested and postage prepaid. Such notices, demands and other communications shall be sent to holder of Registrable Securities at the address indicated on the books and records of the Company and to the Company at its principal executive office (to the attention of the Company's president) or to such other address or to the attention of such other person as the recipient party has specified by prior written notice to the sending party.

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

CORE MATERIALS CORPORATION

By:  /s/ Richard R. Conte
     ----------------------------------

Its:  President
     ----------------------------------

NAVISTAR INTERNATIONAL TRANSPORTATION CORP.

By:  /s/ Thomas M. Hough
     ----------------------------------

Its: Vice President and Treasurer
     ----------------------------------

-70-

EXHIBIT 10(l)

RYMAC MORTGAGE INVESTMENT CORPORATION
STOCK OPTION PLAN

1. PURPOSE.

1.1 General. The purpose of the RYMAC Mortgage Investment Corporation Stock Option Plan (the "Plan") is to secure for RYMAC Mortgage Investment Corporation, a Maryland corporation (the "Company") and its stockholders the benefits of the additional incentive inherent in the ownership of the Company's common stock, par value $0.01 per share (the "Common Stock"), by selected employees of the Company who are important to the success and growth of the business of the Company and to help the Company secure and retain the services of such persons.

1.2 Form of Awards. Awards under the Plan are in the form of stock options (the "Options"), all as more fully described herein. Options granted under the Plan are intended to be "nonqualified stock options" subject to the provisions of Section 83 of the Internal Revenue Code of 1986, as amended (the "Code"), and are not intended to qualify as "incentive stock options" within the meaning of Section 422 of the Code.

2. COMPENSATION COMMITTEE.

2.1 Administration. The Plan shall be administered by a committee (the "Compensation Committee") of the Board of Directors of the Company (the "Board of Directors"), consisting of three or more directors, each of whom shall be a "disinterested person" (within the meaning of Rule 16b-3 promulgated under the Securities Exchange Act of 1934 (the "Exchange Act")); however, the mere fact that a Compensation Committee member shall fail to qualify under this requirement shall not invalidate any award made by the Compensation Committee which award is otherwise validly made under the Plan. The Compensation Committee shall have the power to authorize the issuance of the Company's Common Stock pursuant to the exercise of Options granted under the Plan. The members of the Compensation Committee shall be appointed, and may be removed at any time either with or without cause, by resolution adopted by the Board of Directors. Any vacancy on the Compensation Committee, whether due to action of the Board of Directors or due to any other cause, may be filled, and shall be filled if required to maintain a Compensation Committee of at least three members, by resolution adopted by the Board of Directors.

2.2 Procedures. The Compensation Committee shall select one of its members as Chairman and shall adopt such rules and regulations as it shall deem appropriate concerning the administration of the Plan. A majority of the whole Compensation Committee shall constitute a quorum, and the acts of a majority of the members of the Compensation Committee present at a meeting at which a quorum is present, or acts approved in writing by all of the members of the Compensation Committee, shall be the acts of the Compensation Committee.

-90-

2.3 Interpretation. The Compensation Committee shall have full power and authority to interpret the provisions of the Plan and agreements evidencing awards granted under the Plan, and to determine any and all questions arising under the Plan. The Compensation Committee's decisions shall be final and binding on all participants in the Plan.

2.4 Non-Uniform Determinations. The Compensation Committee's determinations under the Plan need not be uniform and may be made by it selectively among persons who receive, or are eligible to receive, awards under the Plan (whether or not such persons are similarly situated). Without limiting the generality of the foregoing, the Compensation Committee shall be entitled, among other things, to make non-uniform and selective determinations, and to enter into non-uniform and selective award agreements as to (i) the persons to receive awards under the Plan, and (ii) the treatment of leaves of absence pursuant to Paragraph 7.3.

3. SHARES SUBJECT TO AWARDS.

3.1 Number of Shares. Subject to the provisions of Paragraph 11 (relating to adjustments upon changes in capitalization), the sum of (i) the number of shares of Common Stock subject at any one time to outstanding Options granted under the Plan and (ii) the number of shares of Common Stock theretofore issued or delivered pursuant to the exercise of Options granted under the Plan, shall not exceed 260,000. If and to the extent that Options granted under the Plan terminate, expire or are cancelled for any reason without such Options having been exercised, new awards may be granted under the Plan with respect to the shares of Common Stock covered by such terminated, expired or cancelled awards; provided that the granting and terms of such new awards shall in all respects comply with the provisions of the Plan.

3.2 Character of Shares. Shares of Common Stock deliverable upon the exercise of options granted under the Plan will be either newly issued or previously outstanding Common Stock held in the Company's treasury or Common Stock purchased on the open market or from shareholders by the Company for such purpose.

4. GRANT OF AWARDS.

The Compensation Committee shall determine, within the limitations of the Plan, the persons to whom awards are to be granted (each, an "Optionee"), the number of shares covered by such award and the Option exercise price, provided that the aggregate number of shares subject to Options granted under the Plan to any such Optionee in any calendar year shall not exceed 150,000, subject to the provisions of Paragraph 11. Each award granted under the Plan shall be evidenced by a written agreement between the Company and the Optionee substantially in the form attached as Exhibit A.

5. ELIGIBLE PARTICIPANTS.

Awards may be granted under the Plan to such officers, directors and executive, managerial or professional employees, and to any consultant of the Company ("key personnel") as the Committee shall from time to time in its sole discretion select; provided, however, that

-91-

directors who are not employees of the Company shall not be eligible to receive awards under the Plan.

For all purposes under the Plan (i) the time at which an award is granted, in the case of the grant of an award to an Optionee, shall be deemed to be the effective date of such grant, and (ii) a "prospective employee" shall be a person who holds an outstanding offer of employment on specific terms from the Company.

6. OPTION EXERCISE PRICE.

Subject to Paragraph 11 and the other provisions of this Paragraph 6, the Option exercise price of each share of Common Stock purchasable under any Option granted under the Plan shall be as set forth in the applicable award agreement. With respect to each grant of an Option made to an Optionee who on the date of such grant is a director of the Company, the Option exercise price of each share of Common Stock purchasable under such Option shall not be less than the fair market value of a share of Common Stock on the effective date of such grant.

7. EXERCISABILITY AND DURATION OF AWARDS.

7.1 Determination of Compensation Committee; Acceleration. Each award granted under the Plan shall be exercisable at such time or times, or upon the occurrence of such event or events, and in such amounts, as the Compensation Committee shall specify in the award agreement; provided, however, that subsequent to the grant of an award, the Compensation Committee, at any time before the expiration of such award, may accelerate the time or times at which such award may be exercised in whole or in part.

7.2 Acceleration of Awards in Certain Circumstances.

(a) ACCELERATION FOR CHANGE OF CONTROL: Notwithstanding any contrary provision of the Plan, upon the occurrence of a Change of Control prior to the date on which an Option expires:

(i) Each Option which has not theretofore vested and become exercisable shall immediately vest and become exercisable; PROVIDED, HOWEVER, that no Option may be exercised until six months after the date of grant of such Option.

(ii) In the case of any Option which has vested and become exercisable solely as a result of a Change of Control due to approval by the shareholders of the Company of a Business Combination, any exercise by an Optionee shall be conditioned upon, and deemed to occur immediately prior to, consummation of the Business Combination; PROVIDED, HOWEVER, that, notwithstanding the provisions of this Section 7.2(a)(ii), an Optionee may at any time exercise any Option rights in accordance with the other provisions of this Plan.

-92-

(b) DEFINITION OF CHANGE OF CONTROL. A "Change of Control" shall mean:

(i) The acquisition by any individual, entity or group (within the meaning of Section 13(d)(3) or 14(d)(2) of the Exchange Act) of beneficial ownership (within the meaning of Rule 13d-3 promulgated under the Exchange Act) of 20 percent or more of either the then-outstanding Common Stock or the combined voting power of the then-outstanding voting securities of the Company entitled to vote generally in the election of directors; or

(ii) Individuals who, as of the date hereof, constitute the Board of Directors (the "Incumbent Board") cease for any reason to constitute at least a majority of the Board of Directors; PROVIDED, HOWEVER, that if any individual becomes a director subsequent to the date hereof whose election, or nomination for election by the Company's shareholders, was approved by a vote of at least a majority of the directors then comprising the Incumbent Board, then such individual shall be considered as though such individual were a member of the Incumbent Board; or

(iii) Approval by the shareholders of the Company of a reorganization, merger or consolidation, a complete dissolution or liquidation of the Company, or the sale or other disposition of all or substantially all of the assets of the Company.

7.3 Automatic Termination. The unexercised portion of any award granted under the Plan shall automatically and without notice terminate and become null and void at the time of the earliest to occur of the following:

(a) the expiration of ten years from the date on which such award was granted;

(b) the expiration of three months from the date of termination of the Optionee's employment (other than a termination described in subparagraph (c) or (d) below); provided, that if the Optionee shall die during such three-month period, the time of termination of the unexercised portion of any such award shall not be determined under this subparagraph (b);

(c) the expiration of six months following the issuance of letters testamentary or letters of administration to the executor or administrator of a deceased Optionee, if the Optionee's death occurs either during his employment or during the three-month period following the date of termination of such employment (other than a termination described in subparagraph (d) below), but in no event later than one year after the Optionee's death;

(d) the termination of the Optionee's employment if such termination constitutes or is attributable to a breach by the Optionee of an employment or consulting agreement with the Company, or if the Optionee is discharged or his or her services are terminated for cause; or

-93-

(e) the expiration of such period of time or the occurrence of such event as the Compensation Committee in its discretion may provide upon the granting of such Option.

Any employment agreement approved or ratified by the Compensation Committee may modify the foregoing provisions of this Paragraph 7.3 (other than subparagraph (a) above). Subject to the terms of any such employment agreement, the Compensation Committee or the Board of Directors shall have the right to determine what constitutes cause for discharge or termination of services, whether the Optionee has been discharged or his or her services terminated for cause and the date of such discharge or termination of services and such determination of the Compensation Committee or the Board shall be final and conclusive. An Optionee shall be deemed to have terminated employment when he no longer is employed by the Company. The Compensation Committee may in its discretion determine (i) whether any leave of absence constitutes a termination of employment within the meaning of the Plan, and (ii) the impact, if any, of any such leave of absence on awards under the Plan theretofore made to an Optionee who takes such leave of absence. Except for purposes of Paragraph 5, references herein to an individual's employment as an employee of the Company shall include all periods during which such individual serves as a director of the Company, but is not otherwise a common law employee.

8. EXERCISE OF AWARDS; CERTAIN LEGAL AND OTHER RESTRICTIONS.

8.1 Exercise. Options granted under the Plan shall be exercised by the Optionee (or by his or her executors or administrators, as provided in Paragraph
9) as to all shares covered thereby, by the giving of written notice of exercise to the Company as to the number of Options to be exercised (and the number of shares of Common Stock to be thereby purchased), accompanied by payment of the full purchase price for any shares being purchased. Payment of such purchase price shall be made by check payable to the Company. Notice of exercise, accompanied by payment of the purchase price, shall be delivered to the Company at its principal business office or such other office as the Compensation Committee may from time to time direct, and shall be in such form, and containing such further provisions consistent with the provisions of the Plan, as the Compensation Committee may from time to time prescribe. The date of exercise shall be the date of the Company's receipt of such notice. The Company shall transfer the shares so purchased to the Optionee (or such other person exercising the Option pursuant to Paragraph 9) as soon as practicable, and within a reasonable time thereafter such transfer shall be evidenced on the books of the Company. No Optionee or other person exercising an Option shall have any of the rights of a stockholder of the Company with respect to shares subject to an Option granted under the Plan until due exercise and full payment has been made as provided above. No adjustment shall be made for cash dividends or other rights for which the record dates is prior to the date of such due exercise and full payment. In no event may any Option granted hereunder be exercised for a fraction of a share.

8.2 Withholding Tax. Whenever under the Plan shares of Common Stock are to be delivered upon exercise of an Option, the Company shall be entitled to require as a condition of delivery that the Optionee remit or, in appropriate cases, agree to remit when due an amount

-94-

sufficient to satisfy all current or estimated future federal, state and local withholding tax requirements relating thereto.

8.3 Restrictions on Delivery and Sale of Shares. Each Option granted under the Plan is subject to the condition that if at any time the Compensation Committee, in its discretion, shall determine that the listing, registration or qualification of the shares covered by such Option upon any securities exchange or under any state or federal law is necessary, or desirable as a condition of or in connection with, the granting of such Option or the purchase or delivery of shares thereunder, the delivery, of any or all shares pursuant to exercise of the Option may be withheld unless and until such listing, registration or qualification shall have been effected. If a registration statement is not in effect under the Securities Act of 1933 with respect to the shares of Common Stock purchasable under Options then-outstanding, the Compensation Committee may require, as a condition of exercise of any Option, that the Optionee represent in writing that the shares received upon exercise of the Option are being acquired for investment and not with a view to distribution and disposition except pursuant to an effective registration statement, unless the Company shall have received an opinion of counsel that such disposition is exempt from such requirement under the Securities Act of 1933. The Company may endorse on certificates representing shares issued upon the exercise of an Option such legends referring to the foregoing representations or restrictions or any other applicable restrictions on resale as the Company, in its discretion, shall deem appropriate.

9. NON-TRANSFERABILITY OF AWARDS.

No award granted under the Plan or any right evidenced thereby shall be transferable by the Optionee other than by will or by the laws of descent and distribution, and an award may be exercised, during the lifetime of an Optionee, only by such Optionee. In the event of an Optionee's death during his or her employment by the Company, or during the three-month period following the date of termination of such employment, his or her award shall thereafter be exercisable by his or her executors or administrators in accordance with the provisions of Paragraph 7.3.

-95-

10. RIGHT TO TERMINATE EMPLOYMENT.

Nothing in the Plan or in any award granted under the Plan shall confer upon any Optionee the right to continue as an employee or a consultant of the Company or affect the right of the Company to terminate the Optionee's employment at any time, subject, however, to the provisions of any agreement of employment or consultancy between the Optionee and the Company.

11. ADJUSTMENT UPON CHANGES IN CAPITALIZATION, ETC.

In the event of any stock split, dividend, distribution, combination, reclassification or recapitalization that changes the character or amount of the Company's outstanding Common Stock while any portion of any Option theretofore granted under the Plan is outstanding but unexercised, the Compensation Committee shall make such adjustments in the character and number of shares subject to such Option and in the Option exercise price as shall be equitable and appropriate in order to make the Option, as nearly as may be practicable, equivalent to such Option immediately prior to such change.

If any merger, consolidation or similar transaction affects the Common Stock subject to any unexercised award theretofore granted under the Plan, the Compensation Committee or any surviving or acquiring corporation shall take such action as is equitable and appropriate to substitute a new Option for such award or to assume such award in order to make such new or assumed award as nearly as may be practicable equivalent to the old award.

If any such change or transaction shall occur, the number and kind of shares for which awards may thereafter be granted under the Plan shall be adjusted to give effect thereto.

12. AMENDMENT, EXPIRATION AND TERMINATION OF THE PLAN.

12.1 General. Awards may be granted under the Plan at any time and from time to time prior to the tenth anniversary of the effective date of the Plan as set forth in Paragraph 13 of the Plan (the "Expiration Date"), on which date the Plan will expire except as to awards then-outstanding under the Plan. Such outstanding awards shall remain in effect until they have been exercised, terminated or have expired. The Plan may be terminated, modified or amended by the Board of Directors at any time prior to the Expiration Date, except that no such amendment shall impair any rights or obligations under any award theretofore made under the Plan without the consent of the person to whom such award was made.

12.2 Modification. No modification, extension, renewal or other change in any award granted under the Plan shall be made after the grant of such award, unless the same is consistent with the provisions of the Plan. With the consent of the Optionee and subject to the terms and conditions of the Plan (including Paragraph 12.1), the Compensation Committee may amend outstanding award agreements with any Optionee, including, without limitation, any amendment which would (i) accelerate the time or times at which the award may be exercised and/or (ii) extend the scheduled expiration date of the award. Without limiting the generality of the

-96-

foregoing, the Compensation Committee may, but solely with the Optionee's consent, agree to cancel any award under the Plan and issue a new award in substitution therefore provided that the award so substituted shall satisfy all of the requirements of the Plan as of the date such new award is made.

13. GOVERNING LAW. The Plan shall be governed by and construed in accordance with the laws of the State of Maryland and the Code.

14. EFFECTIVE DATE OF PLAN. The Plan shall become effective on September 29, 1994, the date of its adoption by the Board of Directors.

-97-

EXHIBIT 23

CONSENT OF DELOITTE & TOUCHE LLP

We consent to the incorporation by reference in Registration Statements No. 333-29203 and No. 333-60909 of Core Materials on Form S-8 of our report dated March 15, 2002, appearing in the Annual Report on Form 10-K of Core Materials Corporation for the year ended December 31, 2001.

Deloitte & Touche LLP
Columbus, Ohio
March 28, 2002


EXHIBIT 24

POWERS OF ATTORNEY

POWER OF ATTORNEY

KNOWN ALL MEN BY THESE PRESENTS, that the undersigned officer and/or director of Core Materials Corporation, a Delaware corporation which is about to file with the Securities and Exchange Commission, under the provisions of the Securities Exchange Act of 1934, as amended, an Annual Report on Form 10-K for the fiscal year ended December 31, 2001, hereby constitutes and appoints James L. Simonton and Kevin L. Barnett, and each of them, his true and lawful attorneys-in-fact and agents with full power of substitution and resubstitution, for him and in his name, place and stead in any and all capacities, to sign such Annual Report on Form 10-K, and to file the same with all exhibits and financial statements and schedules thereto, and other documents in connection therewith, including any amendment thereto, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents or any of them or their or his substitute or substitutes may lawfully do or cause to be done by virtue hereof.

IN WITNESS WHEREOF, the undersigned has hereunder set his hand this 27th day of March 2002.

/s/ Ralph O. Hellmold
-------------------------
Ralph O. Hellmold
Director


POWER OF ATTORNEY

KNOWN ALL MEN BY THESE PRESENTS, that the undersigned officer and/or director of Core Materials Corporation, a Delaware corporation which is about to file with the Securities and Exchange Commission, under the provisions of the Securities Exchange Act of 1934, as amended, an Annual Report on Form 10-K for the fiscal year ended December 31, 2001, hereby constitutes and appoints James L. Simonton and Kevin L. Barnett, and each of them, his true and lawful attorneys-in-fact and agents with full power of substitution and resubstitution, for him and in his name, place and stead in any and all capacities, to sign such Annual Report on Form 10-K, and to file the same with all exhibits and financial statements and schedules thereto, and other documents in connection therewith, including any amendment thereto, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents or any of them or their or his substitute or substitutes may lawfully do or cause to be done by virtue hereof.

IN WITNESS WHEREOF, the undersigned has hereunder set his hand this 27th day of March 2002.

/s/ James F. Crowley
-------------------------
James F. Crowley
Director


POWER OF ATTORNEY

KNOWN ALL MEN BY THESE PRESENTS, that the undersigned officer and/or director of Core Materials Corporation, a Delaware corporation which is about to file with the Securities and Exchange Commission, under the provisions of the Securities Exchange Act of 1934, as amended, an Annual Report on Form 10-K for the fiscal year ended December 31, 2001, hereby constitutes and appoints James L. Simonton and Kevin L. Barnett, and each of them, his true and lawful attorneys-in-fact and agents with full power of substitution and resubstitution, for him and in his name, place and stead in any and all capacities, to sign such Annual Report on Form 10-K, and to file the same with all exhibits and financial statements and schedules thereto, and other documents in connection therewith, including any amendment thereto, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents or any of them or their or his substitute or substitutes may lawfully do or cause to be done by virtue hereof.

IN WITNESS WHEREOF, the undersigned has hereunder set his hand this 27th day of March 2002.

/s/ Thomas M Hough
--------------------------
Thomas M. Hough
Director


POWER OF ATTORNEY

KNOWN ALL MEN BY THESE PRESENTS, that the undersigned officer and/or director of Core Materials Corporation, a Delaware corporation which is about to file with the Securities and Exchange Commission, under the provisions of the Securities Exchange Act of 1934, as amended, an Annual Report on Form 10-K for the fiscal year ended December 31, 2001, hereby constitutes and appoints James L. Simonton and Kevin L. Barnett, and each of them, his true and lawful attorneys-in-fact and agents with full power of substitution and resubstitution, for him and in his name, place and stead in any and all capacities, to sign such Annual Report on Form 10-K, and to file the same with all exhibits and financial statements and schedules thereto, and other documents in connection therewith, including any amendment thereto, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents or any of them or their or his substitute or substitutes may lawfully do or cause to be done by virtue hereof.

IN WITNESS WHEREOF, the undersigned has hereunder set his hand this 27th day of March 2002.

/s/ Malcolm M. Prine
---------------------------
Malcolm M. Prine
Director


POWER OF ATTORNEY

KNOWN ALL MEN BY THESE PRESENTS, that the undersigned officer and/or director of Core Materials Corporation, a Delaware corporation which is about to file with the Securities and Exchange Commission, under the provisions of the Securities Exchange Act of 1934, as amended, an Annual Report on Form 10-K for the fiscal year ended December 31, 2001, hereby constitutes and appoints James L. Simonton and Kevin L. Barnett, and each of them, his true and lawful attorneys-in-fact and agents with full power of substitution and resubstitution, for him and in his name, place and stead in any and all capacities, to sign such Annual Report on Form 10-K, and to file the same with all exhibits and financial statements and schedules thereto, and other documents in connection therewith, including any amendment thereto, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact and agents or any of them or their or his substitute or substitutes may lawfully do or cause to be done by virtue hereof.

IN WITNESS WHEREOF, the undersigned has hereunder set his hand this 27th day of March 2002.

/s/ Thomas R. Cellitti
-----------------------------
Thomas R. Cellitti
Director