STANDARD MOTOR PRODUCTS
		CONDENSED CONSOLIDATING BALANCE SHEETS
		(Dollars in thousands)
		ASSETS
					June 30,		December 31,
					2005		2004
		Cash			$    6,197		$  14,934
		Accounts receivable, gross			258,690		160,706
		Allowance for doubtful accounts			10,009		9,354
		Accounts receivable, net			248,681		151,352
		Inventories			261,438		258,641
		Other current assets			23,736		22,289
		Total current assets			540,052		447,216
		Property, plant and equipment, net			89,032		97,425
		Goodwill and other intangibles			69,011		69,911
		Other assets			40,427		42,017
		Total assets			$738,522		$656,569
		LIABILITIES AND STOCKHOLDERS' EQUITY
		Notes payable			$178,465		$109,416
		Current portion of long term debt			534		534
		Accounts payable trade			68,924		46,487
		Accrued customer returns			27,876		23,127
		Restructuring accrual			2,706		6,999
		Other current liabilities			58,349		65,893
		Total current liabilities			336,854		252,456
		Long-term debt			113,965		114,236
		Accrued asbestos liabilities			25,585		26,060
		Postretirement & other liabilities			47,568		44,111
		Restructuring accrual			11,791		12,394
		Total liabilities			535,763		449,257
		Total stockholders' equity			202,759		207,312
		Total liabilities and stockholders' equity			$738,522		$656,569
					-		-