STANDARD MOTOR PRODUCTS
		CONDENSED CONSOLIDATING BALANCE SHEETS
		(Dollars in thousands)
		ASSETS
					March 31,		December 31,
					2005		2004
		Cash			$    8,795		$  14,934
		Accounts receivable, gross			208,575		160,706
		Allowance for doubtful accounts			9,732		9,354
		Accounts receivable, net			198,843		151,352
		Inventories			264,571		258,641
		Other current assets			24,642		22,289
		Total current assets			496,851		447,216
		Property, plant and equipment, net			95,256		97,425
		Goodwill and other intangibles			69,475		69,911
		Other assets			41,743		42,017
		Total assets			$703,325		$656,569
		LIABILITIES AND STOCKHOLDERS' EQUITY
		Notes payable			$146,439		$109,416
		Current portion of long term debt			534		534
		Accounts payable trade			69,809		46,487
		Accrued customer returns			22,607		23,127
		Restructuring accrual			5,767		6,999
		Other current liabilities			53,514		65,893
		Total current liabilities			298,670		252,456
		Long-term debt			114,101		114,236
		Accrued asbestos liabilities			25,985		26,060
		Postretirement & other liabilities			45,888		44,111
		Restructuring accrual			11,301		12,394
		Total liabilities			495,945		449,257
		Total stockholders' equity			207,380		207,312
		Total liabilities and stockholders' equity			$703,325		$656,569
					-		-