UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549


FORM 8-K


CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): April 15, 2005

TOWER AUTOMOTIVE, INC.
(Exact name of Registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)
1-12733
(Commission File Number)
41-1746238
(IRS Employer Identification No.)

27175 Haggerty Rd., Novi, Michigan
(Address of principal executive office)
48377
(Zip Code)

Registrant’s telephone number,
including area code:
(248) 675-6000

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

        Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

        Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

        Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

        Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Item 7.01    Regulation FD Disclosure.

On April 15, 2005, Tower Automotive, Inc., a Delaware corporation (the “Company”), together with its domestic subsidiaries (collectively, the “Debtors”), filed their Monthly Operating Report covering the period from February 2, 2005 to February 28, 2005 (the “Monthly Operating Report”), with the United States Bankruptcy Court for the Southern District of New York (the “Bankruptcy Court”). A copy of the Monthly Operating Report is attached to, and incorporated by reference in, this Current Report on Form 8-K as Exhibit 99.1.

The Monthly Operating Report is limited in scope, covers a limited time period, and has been prepared solely for the purpose of complying with the monthly reporting requirements of the Bankruptcy Court. The Company’s foreign subsidiaries have not filed for bankruptcy protection, and financial information regarding such foreign subsidiaries is not included with the Monthly Operating Report. The financial information in the Monthly Operating Report is unaudited and does not purport to show the financial statements of any of the Debtors in accordance with accounting principles generally accepted in the United States (“GAAP”), and therefore excludes items required by GAAP, such as certain reclassifications, eliminations, accruals, and disclosure items. The Company cautions readers not to place undue reliance upon the Monthly Operating Report. There can be no assurance that such information is complete. The Monthly Operating Report may be subject to revision. The Monthly Operating Report is in a format required by the Bankruptcy Code and should not be used for investment purposes. The information in the Monthly Operating Report should not be viewed as indicative of future results.

The Monthly Operating Report is being furnished for informational purposes only and is not deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. Registration statements or other documents filed with the SEC shall not incorporate the Monthly Operating Report or any other information set forth in this Current Report on Form 8-K by reference, except as otherwise expressly stated in such filing.

The Company intends to file its Annual Report on Form 10-K with the SEC for the year ended December 31, 2004, as soon as all information necessary to complete such Form 10-K is available to the Company.

Item 9.01    Financial Statements and Exhibits.

(c) Exhibits

99.1 Monthly Operating Report of Tower Automotive, Inc. and its domestic subsidiaries for the month of February 2005, filed with the United States Bankruptcy Court for the Southern District of New York on April 15, 2005.

2


SIGNATURE

Pursuant to the requirements 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.

Dated: April 15, 2005 TOWER AUTOMOTIVE, INC.
(Registrant)


By /s/ Christopher T. Hatto
      Christopher T. Hatto
      Chief Accounting Officer






3


EXHIBIT INDEX

Exhibit No. Description

99.1 Monthly Operating Report of Tower Automotive, Inc. and its domestic subsidiaries for the month of February 2005, filed with the United States Bankruptcy Court for the Southern District of New York on April 15, 2005.





4


UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF NEW YORK
IN RE. TOWER AUTOMOTIVE, INC., ET. AL.

DEBTOR(S)
TOWER AUTOMOTIVE, INC., ET.AL. 1
CASE NO. 05-10578 (ALG)
(JOINTLY ADMINISTERED)
CHAPTER 11

FIRST MONTHLY OPERATING STATEMENT FOR
THE PERIOD FEBRUARY 2, 2005 TO FEBRUARY 28, 2005

DEBTORS ADDRESS:
27175 HAGGERTY ROAD
NOVI, MICHIGAN 48377

MONTHLY DISBURSEMENTS: $144,415,404

DEBTORS’ ATTORNEY:
JAMES H.M. SPRAYREGEN, P.C. (JS-7757)
MATHEW A. CANTOR (MC-7727)
KIRKLAND & ELLIS LLP
CITIGROUP CENTER
153 EAST 53RD STREET
NEW YORK, NEW YORK 10022-4675
TELEPHONE: (212) 446-4800
FACSIMILE: (212) 446-4900

-AND-

ANUP SATHY (AS-4915)
KIRKLAND & ELLIS LLP
200 EAST RANDOLPH DRIVE
CHICAGO, ILLINOIS 60601
TELEPHONE: (312) 861-2000
FACSIMILE: (312) 861-2200

MONTHLY OPERATING PROFIT (LOSS): $(24,753,000)

REPORT PREPARER:
CHRISTOPHER T. HATTO
CORPORATE CONTROLLER
TOWER AUTOMOTIVE, INC.

The undersigned, having reviewed the attached report and being familiar with the Debtors’ financial affairs, verifies under the penalty of perjury, that the information contained therein is complete, accurate and truthful to the best of my knowledge.

DATE: APRIL 15, 2005 S/ JAMES A MALLAK
                    JAMES A. MALLAK, CHIEF FINANCIAL OFFICER AND TREASURER

1 The Debtors in these jointly administered proceedings are: Tower Automotive, Inc.; Algoods, USA, Inc.; R.J. Tower Corporation; Tower Automotive Bardstown, Inc.; Tower Automotive Bowling Green, LLC; Tower Automotive Chicago, LLC; Tower Automotive Finance, Inc.; Tower Automotive Granite City, LLC; Tower Automotive Granite City Services, LLC; Tower Automotive International, Inc.; Tower Automotive International Holdings, Inc.; Tower Automotive International Yorozu Holdings, Inc.; Tower Automotive Lansing, LLC; Tower Automotive Madison, LLC; Tower Automotive Michigan, LLC; Tower Automotive Milwaukee, LLC; Tower Automotive Plymouth, Inc.; Tower Automotive Products Company, Inc.; Tower Automotive Receivables Company, Inc.; Tower Automotive Services and Technology, LLC; Tower Automotive Technology, Inc.; Tower Automotive Technology Products, Inc.; Tower Automotive Tool, LLC; Tower Services, Inc.; and Trylon Corporation.


TOWER AUTOMOTIVE, INC.
INDEX TO MONTHLY OPERATING REPORT

Description Page(s)
Notes   1- 3
Consolidated Debtors in Possession Statement of Operations for the period February 2, 2005 to February 28, 2005  4  
Consolidated Debtors in Possession Balance Sheet as of February 1, 2005 and February 28, 2005  5  
Consolidated Debtors in Possession Statement of Cash Flows (indirect method) for the period February 2, 2005 to February 28, 2005  6  
Consolidated Debtors in Possession Liabilities Subject to Compromise as of February 28, 2005  7  
Consolidated Debtors in Possession certification regarding payroll, sales, use and property taxes for the period February 2, 2005 to February 28, 2005  8  
Detail of Payroll Taxes Withheld and Paid  8- 13
Statement regarding insurance policies  13  
Debtors in Possession disbursements for the period February 2, 2005 to February 28, 2005  14  



United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)



TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

NOTES TO MONTHLY OPERATING REPORT

General

The unaudited financial statements and supplemental information contained herein, represents the consolidated financial information for the debtors only and does not include Tower Automotive, Inc.‘s non-debtor subsidiaries. The Debtors are:

Tower Automotive, Inc. (the Company)
Algoods, USA, inc.
RJ Tower Corporation
Tower Automotive Bardstown, Inc.
Tower Automotive Bowling Green, LLC
Tower Automotive Chicago, LLC
Tower Automotive Finance, Inc.
Tower Automotive Granite City, LLC
Tower Automotive Granite City Services, LLC
Tower Automotive International, Inc.
Tower Automotive International Holdings, Inc.
Tower Automotive International Yorozu Holdings, Inc.
Tower Automotive Lansing, LLC
Tower Automotive Madison, LLC
Tower Automotive Michigan, LLC
Tower Automotive Milwaukee, LLC
Tower Automotive Plymouth, Inc.
Tower Automotive Products Company, Inc.
Tower Automotive Receivables Company, Inc.
Tower Automotive Services and Technology, LLC
Tower Automotive, s.r.o.
Tower Automotive Technology, Inc.
Tower Automotive Technology Products, Inc.
Tower Automotive Tool, LLC
Tower Services, Inc.
Trylon Corporation d/b/a Tower Automotive

The information furnished in this report includes primarily normal recurring adjustments and reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of such financial information. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to the requirements of Accounting Principles Board Opinion No. 28 – “Interim Financial Reporting” and should be read in conjunction with the audited financial statements and notes thereto included in the Company’s annual Report on Form 10-K for the year ended December 31, 2003.

The results of operations reflected in this report are not necessarily indicative of the results of operations of Tower Automotive, Inc. and all of its subsidiaries on a consolidated basis, as the consolidated financial statements include both debtors and non-debtors. Please refer to Tower Automotive, Inc.‘s Forms 8-K, 10-K and 10-Q as filed with the United States Securities and Exchange Commission for further information.

Chapter 11 Reorganization Proceedings

On February 2, 2005, Tower Automotive, Inc. and its United States subsidiaries (“Debtors”) filed a voluntary petition for relief under Chapter 11 of the United States Bankruptcy Code (“Bankruptcy Code”) in the United States Bankruptcy Court Southern District of New York (“the “Court”). The cases were consolidated for the purpose of joint administration. The Debtors are operating their businesses as debtors-in-possession (“DIP”) pursuant to the Bankruptcy Code. An official committee of unsecured creditors has been appointed.

Pursuant to the provisions of the Bankruptcy Code, all actions to collect upon any of the Debtors’ liabilities as of the petition date or to enforce pre-petition date contractual obligations are automatically stayed. Absent approval from the Bankruptcy Court, Debtors are prohibited from paying pre-petition obligations. In addition, as a consequence of the Chapter 11 filing, pending litigation against Debtors is generally stayed, and no party may take any action to collect pre-petition claims except pursuant to an order of the Court. However, Debtors have requested that the Bankruptcy Court approve certain pre-petition liabilities, such as payments for the retention of certain legal and financial professionals, employee wages and benefits and certain other pre-petition obligations. Since the filing, all orders sufficient to enable Debtors to conduct normal business activities, including approval of the Debtors’ DIP financing have been entered by

United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 1-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

NOTES TO MONTHLY OPERATING REPORT (CONTINUED)

the Court. While the Debtors are subject to Chapter 11, all transactions of the Debtors outside the ordinary course of business will require the prior approval of the Court.

The provisions in Statement of Position 90-7, “Financial Reporting by Entities in Reorganization Under the Bankruptcy Code (“SOP 90-7”) apply to the Debtors’ financial statements while the Debtors operate under the provisions of Chapter 11. SOP 90-7 does not change the application of generally accepted accounting principles in the preparation of financial statements. However, SOP 90-7 does require that the financial statements for periods including and subsequent to the filing of the Chapter 11 petition distinguish transactions and events that are directly associated with the reorganization from the ongoing operations of the business.

Petition Date Financial Information

The financial information filed as of the petition date is subject to change. Tower Automotive may, at a future date, amend its schedules for updated financial information.

Intercompany Transactions

Intercompany transactions between the debtors have been eliminated in this financial information. Intercompany transactions with the Company’s non-debtor subsidiaries have not been eliminated in these financial statements and are reflected as intercompany receivables and payables.

Income Taxes

Tower Automotive accounts for income taxes on a consolidated basis. Accordingly, income tax expense/benefit and income tax assets and liabilities in the accompanying statements of operations and balance sheets, respectively, do not necessarily reflect the entities current income tax position for the periods presented.

DIP Financing

In February 2005, the Bankruptcy Court approved a Revolving Credit, Term Loan and Guaranty Agreement (“DIP Agreement”) with a national banking institution as agent for the lenders (“Lenders”) and each of the Lenders.

The DIP Agreement provides for a $725 million commitment of debtor-in-possession financing comprised of a revolving credit and letter of credit facility in an aggregate principal amount not to exceed $300 million and a term loan in the aggregate principal amount of $425 million. The proceeds of the term loan have been used to refinance the Debtors’ obligation amounting to $425 million under the Credit Agreement. The proceeds of the revolving credit loans shall be used to fund the working capital requirements of the Debtors during the Chapter 11 proceedings. Obligations under the DIP Agreement are secured by a lien on the assets of the Debtors (which lien shall have first priority with respect to a significant portion of the Debtors’ assets) and by a super-priority administrative expense claim in each of the bankruptcy cases.

Advances under the DIP Agreement will bear interest at a fixed rate per annum equal to (x) the greatest (as of the date the advance is made) of the prime rate, the Base CD Rate (as defined in the DIP Agreement) plus 1%, or the Federal Funds Effective Rate (as defined in the DIP Agreement) plus 0.5%, plus (y) 1.75%, in the case of a loan under the revolving facility, or 2.75% in the case of the term loan. Alternatively, the Debtors may request that advances be made at a variable rate equal to (x) the Adjusted LIBO Rate (as defined in the DIP Agreement), for a one-month, three-month, six-month, or nine-month period, at the election of Debtors, plus (y) 2.75%, in the case of a loan under the revolving facility, or 3.75% in the case of the term loan. In addition, the DIP Agreement obligates the Debtors to pay certain fees to the Lenders as described in the DIP Agreement.

United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 2-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

NOTES TO MONTHLY OPERATING REPORT (CONTINUED)

The DIP Agreement contains various representations, warranties and covenants by the Debtors that are customary for transactions of this nature, including (without limitation) reporting requirements and maintenance of financial covenants.

The Debtors’ obligations under the DIP Agreement may be accelerated following certain events of default, including (without limitation) any breach by the Debtors of any of the representations, warranties, or covenants made in the DIP Agreement or the conversion of any of the bankruptcy cases to a case under Chapter 7 of the Bankruptcy Code or the appointment of a trustee pursuant to Chapter 7 of the Bankruptcy Code.

The DIP Agreement matures on February 7, 2007; however, the Debtors are obligated to repay all borrowings made pursuant to the DIP Agreement upon substantial consummation of a plan of reorganization of the Debtors that is confirmed pursuant to an order of the Bankruptcy Court.

United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)






-Page 3-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

CONSOLIDATED DEBTORS IN POSSESSION
STATEMENTS OF OPERATIONS
(Amounts in thousands of U.S. dollars — unaudited)

Feb. 2, 2005 to
Feb. 28, 2005
Revenues   .   $ 183,362  
Cost of sales     175,765  

  Gross profit  .  7,597  
Selling, general and administrative expenses  .  7,936  
Restructuring and asset impairment charges, net  ..  301  

  Operating income (loss)     (640 )
Interest expense    21,420  
Interest income    (1,930 )
Other expense, net    --  
Chapter 11 and related reorganization items     4,448  

  Income (loss) before provision for income taxes, equity in     (24,578 )
   earnings of joint ventures and minority interest   
Provision (benefit) for income taxes    100  

  Income (loss) before equity in earnings of joint ventures     (24,678 )
   and minority interest   
Equity in earnings of joint ventures, net of tax    (75 )

   Net loss    $(24,753 )


        The accompanying notes are an integral part of this financial information.






United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 4-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

CONSOLIDATED DEBTORS IN POSSESSION
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands of U.S. dollars — unaudited)

Feb. 1, 2005 Feb. 28, 2005
Current Assets:      
  Cash and cash equivalents  $     44,537   $       9,622  
  Accounts receivable, net  133,637   297,295  
  Inventories  86,810   86,223  
  Prepaid tooling and other  42,685   41,775  

     Total current assets  307,669   434,915  
Property, plant and equipment, net  664,519   656,873  
Investments in joint ventures  15,995   62  
Investment in subsidiaries  346,782   346,782  
Inter-company receivables  407,331   415,370  
Goodwill  326,309   326,309  
Other assets, net  156,331   131,996  

Total assets  $2,224,936   $2,312,307  

Current Liabilities Not Subject to Compromise: 
  Current maturities of long-term debt and capital 
  lease obligations  $       7,371   $       9,081  
  Accounts payable  348,670   118,405  
  Accrued liabilities  225,170   213,032  

      Total current liabilities  581,211   340,518  
Liabilities subject to compromise  --   1,123,422  
Non-Current Liabilities Not Subject to Compromise: 
  Long-term debt, net of current maturities  1,305,747   532,239  
Inter-company accounts payable  16,363   16,394  
Other non-current liabilities  182,446   180,877  

  Total liabilities  2,085,767   2,193,450  
  Stockholders' Equity  139,169   118,857  

Total liabilities and stockholders' deficit  $2,224,936   $2,312,307  



        The accompanying notes are an integral part of this financial information.



United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 5-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

CONSOLIDATED DEBTORS IN POSSESSION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands of U.S. Dollars — unaudited)

Period from
Feb. 2, 2005 to
Feb. 28, 2005
Operating Activities:    
  Net loss  $(24,753 )
  Adjustments required to reconcile net loss to net 
   cash provided by (used in) operating activities: 
   Chapter 11 and related reorganization expenses  4,448  
   Payments of Chapter 11 and related reorganization  --  
     expenses 
   Restructuring and asset impairment charge, net  --  
   Depreciation  8,525  
   Deferred compensation  123  
   Equity in earnings of joint ventures, net  (75 )
   Change in working capital and other operating items  (78,530 )

     Net cash provided by operating activities  (90,262 )

Investing Activities: 
  Capital expenditures  (390 )
  Proceeds from sale of fixed assets  --  
  Other  --  

      Net cash used in investing activities  (390 )

Financing Activities: 
  Proceeds from pre-petition borrowings  --  
  Repayments of pre-petition borrowings  --  
  Borrowings from DIP credit facility  55,737  
  Repayments of borrowings from DIP credit facility  --  
  Net proceeds from issuance of common stock  --  

      Net cash provided by (used in) financing activities  55,737  

Net Change in Cash and Cash Equivalents  $(34,915 )

Cash and Cash Equivalents, beginning of period  $ 44,537  
Cash and Cash Equivalents, end of period  $   9,622  



        The accompanying notes are an integral part of this financial information.



United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 6-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

CONSOLIDATED DEBTORS IN POSSESSION
LIABILITIES SUBJECT TO COMPROMISE
(Amounts in thousands of U.S. Dollars — unaudited)

Feb. 28, 2005
Liabilities subject to compromise:      
Debt, net of discounts and deferred financing fees: 
    5.75% Convertible senior debentures, net of deferred 
    financing fees of $ 4,288 and discount of $ 3,242  $   117,470  
    6.75% Trust convertible preferred securities, net of 
    deferred financing fees of $6,104  252,646  
    9.25% Senior Euro notes, net of deferred financing fees 
    of $2,310  193,245  
    12% Senior notes, net of debt discount of $6,528 and 
    deferred financing fees of $6,663  244,809  

Total debt, net of discounts and deferred financing  808,170  
fees 
Pre-petition accounts payable  288,998  
Accrued interest on debt subject to compromise  22,070  
Accrued liabilities  3,781  
Property and other taxes  403  

Total liabilities subject to compromise  $1,123,422  



The accompanying notes are an integral part of this financial information.

United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 7-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

TAX PAYMENT CERTIFICATION

Tower Automotive’s US subsidiaries and Debtors have paid post petition tax payments as due. Tax bills which straddle the bankruptcy filing date have been split and accrued separately as pre petition and post petitions amounts. The post petition amounts have been paid. Sales and payroll taxes for both pre petition and post petition have been paid in accordance with first day motions.

Any exceptions to this certification (amounts under dispute, ongoing audits for post petition periods etc.) are listed below.

  o   Certain pre-petition sales and use tax amounts owed, totally less than $10,000, have not been paid as of the date of this Monthly Operating Report. Such amounts will be paid during the month of April 2005 and will be reported as such in the April 2005 Monthly Operating Report
  o   Certain post-petition property taxes, totally $306,691.66, have not been paid when due, February 28, 2005. Such amounts will be paid during the month of April 2005 and will be reported as such in the April 2005 Monthly Operating Report.
  o   We are currently under audit by several states for sales and use tax. Such audits may result in additional amounts due to various state agencies for sales and use tax. However, it is not possible to predict the outcome of such audits at the date of this report.

Payroll Taxes withheld and paid

All payroll taxes have been paid when due. Amounts shown as not paid (differences) are not due as of the date of this information. We periodically withhold and remit payroll taxes in various other state and local jurisdictions which are not listed in this schedule as no amounts were withheld or due during the period.

Federal Income Tax Withholding    
          Taxes  $     3,572,161 .87
Social Security - employee 
          Taxes  $     1,734,997 .56
Social Security - employer 
          Taxes  $     1,735,008 .07
Medicare - employee 
          Taxes  $         407,796 .47
Medicare - employer 
          Taxes  $         407,798 .85
Total Federal Tax withholding  $     7,857,762 .82
Total Federal Tax paid  $     7,857,762 .82
           Difference  $                   -  
FUTA 
          Taxes  $         139,566 .08
          Paid   $                   -  
          Difference  $         139,566 .08
Florida Unemployment Insurance 
           Taxes  $                 18 .34
           Paid  $                   -  
           Difference  $                 18 .34

United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 8-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

Payroll Taxes withheld and paid (continued)

Illinois Unemployment Insurance    
   Taxes  $      291,973 .25
   Paid  $                -  
   Difference  $      291,973 .25
 
Illinois Withholding 
   Taxes  $      100,197 .02
   Paid  $      100,197 .02
   Difference  $                -  
 
Indiana Unemployment Insurance 
   Taxes  $      103,298 .63
    Paid  $                -  
   Difference  $      103,298 .63
 
Indiana Withholding 
   Taxes  $      136,525 .92
   Paid  $      136,525 .92
    Difference  $                -  
 
Kentucky Unemployment Insurance 
   Taxes  $       38,712 .75
    Paid  $                -  
   Difference  $       38,712 .75
 
Kentucky Withholding 
   Taxes  $       30,161 .03
   Paid  $       30,161 .03
   Difference  $                -  
 
Kentucky, Bardstown 
    Taxes  $             130 .52
    Paid  $             130 .52
    Difference  $                -  

United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 9-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

Payroll Taxes withheld and paid (continued)

Kentucky, Bowling Green    
    Taxes  $             919 .48
    Paid  $             919 .48
    Difference  $                -  
 
Kentucky, Nelson County 
    Taxes  $         7,967 .42
    Paid  $         7,967 .42
    Difference  $                -  
 
Kentucky, KREDA 
   Taxes  $       64,148 .49
   Paid  $       64,148 .49
    Difference  $                -  
 
Maryland Unemployment Insurance 
    Taxes  $         7,432 .99
    Paid  $                -  
    Difference  $         7,432 .99
 
Maryland Withholding 
    Taxes  $         6,115 .81
    Paid  $         6,115 .81
    Difference  $                -  
 
Michigan Unemployment Insurance 
   Taxes  $      702,049 .37
    Paid  $                -  
   Difference  $      702,049 .37
 
Michigan Withholding 
   Taxes  $      399,086 .88
   Paid  $      399,086 .88
    Difference  $                -  


United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 10-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

Payroll Taxes withheld and paid (continued)

Michigan, Detroit    
    Taxes  $       9,095 .76
    Paid  $       9,095 .76
    Difference  $              -  
 
Michigan, Grand Rapids 
    Taxes  $       1,559 .55
    Paid  $       1,559 .55
    Difference  $              -  
 
Michigan, Pontiac 
    Taxes  $            54 .25
    Paid  $            54 .25
    Difference  $              -  
 
Michigan, Port Huron 
    Taxes  $            77 .52
    Paid  $              -  
    Difference  $            77 .52
 
Missouri Unemployment Insurance 
    Taxes  $            44 .12
    Paid  $              -  
    Difference  $            44 .12
 
Missouri Withholding 
    Taxes  $            20 .00
    Paid  $            20 .00
    Difference  $              -  
 
Mississippi Unemployment Insurance 
    Taxes  $       8,496 .18
    Paid  $              -  
    Difference  $       8,496 .18
 
Mississippi Withholding 
   Taxes  $     33,253 .00
   Paid  $     33,253 .00
    Difference  $              -  

United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 11-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

Payroll Taxes withheld and paid (continued)

Ohio School Districts    
   Taxes  $       9,811 .96
   Paid  $       9,811 .96
   Difference  $              -  
 
Ohio Unemployment Insurance 
  Taxes  $     79,144 .51
   Paid  $              -  
  Difference  $     79,144 .51
 
Ohio Withholding 
  Taxes  $     88,668 .45
  Paid  $     88,668 .45
   Difference  $              -  
 
Ohio, Bellevue 
   Taxes  $       9,202 .90
   Paid  -  
   Difference  $       9,202 .90
 
Ohio, Bluffton 
   Taxes  $       9,996 .29
   Paid  $              -  
   Difference  $       9,996 .29
 
Ohio, Toledo 
   Taxes  $            78 .33
   Paid  $            78 .33
   Difference  $              -  
 
Ohio, Carey 
   Taxes  $           468 .48
   Paid  $              -  
   Difference  $           468 .48
 
Ohio, Tiffin 
   Taxes  $            94 .90
   Paid  $            94 .90
   Difference  $              -  

United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 12-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

Payroll Taxes withheld and paid (continued)

Ohio, Fostoria    
  Taxes  $              34 .14
  Paid  $              34 .14
  Difference  $                -  
 
Ohio, Upper Sandusky 
  Taxes  $         7,409 .19
  Paid  $                -  
  Difference  $         7,409 .19
 
Ohio, Hicksville 
  Taxes  $             181 .07
  Paid  $                -  
  Difference  $             181 .07
 
Pennsylvania Withholding 
  Taxes  $             277 .72
  Paid  $             277 .72
  Difference  $                -  
 
Tennessee Unemployment Insurance 
  Taxes  $      107,226 .34
  Paid  $                -  
  Difference  $      107,226 .34
 
Wisconsin Unemployment Insurance 
  Taxes  $      200,248 .50
  Paid  $                -  
  Difference  $      200,248 .50
 
Wisconsin Withholding 
  Taxes  $      132,558 .34
  Paid  $      132,558 .34
  Difference  $                -  

STATEMENT REGARDING INSURANCE POLICES

All insurance policies for the Debtors have been fully paid for the period covered by this report, including workers’ compensation and disability insurance. There have been no changes in the amount of insurance in force from the amounts previously provided.

On February 2, 2005, the Debtors renewed the Storage Tank Insurance Policy with Zurich Insurance through February 5, 2006.

United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 13-


TOWER AUTOMOTIVE, INC.
MONTHLY OPERATING REPORT, FEBRUARY 2005

DISBURSEMENTS FOR THE PERIOD FEBRUARY 2, 2005 TO FEBRUARY 28, 2005

Tower Automotive, Inc.   $                  0  
Algoods, USA, Inc.  $                  0  
RJ Tower Corporation  $  12,447,798  
Tower Automotive Bardstown, Inc.  $    9,133,510  
Tower Automotive Bowling Green, LLC  $       307,050  
Tower Automotive Chicago, LLC  $    8,788,672  
Tower Automotive Finance, Inc.  $                  0  
Tower Automotive Granite City, LLC  $    2,585,713  
Tower Automotive Granite City Services, LLC  $    3,109,157  
Tower Automotive International, Inc.  $           1,414  
Tower Automotive International Holdings, Inc.  $                  0  
Tower Automotive International Yorozu Holdings, Inc.  $                  0  
Tower Automotive Lansing, LLC  $  29,000,566  
Tower Automotive Madison, LLC  $                  0  
Tower Automotive Michigan, LLC  $    2,374,892  
Tower Automotive Milwaukee, LLC  $    9,624,329  
Tower Automotive Plymouth, Inc.  $    4,150,684  
Tower Automotive Products Company, Inc.  $  40,282,320  
Tower Automotive Receivables Company, Inc.  $                  0  
Tower Automotive Services and Technology, LLC  $                  0  
Tower Automotive, s.r.o  $                  0  
Tower Automotive Technology, Inc.  $    7,103,606  
Tower Automotive Technology Products, Inc  $           2,586  
Tower Automotive Tool, LLC  $  10,816,912  
Tower Services, Inc.  $       654,544  
Trylon Corporation d/b/a/ Tower Automotive  $    4,031,651  

                      Total Disbursements  $144,415,404  

United States Bankruptcy Court for the Southern District of New York
In re: Tower Automotive, Inc., et.al.
Case No.: 05 B 10578 (ALG)


-Page 14-