HARMAT ORGANIZATION INC
424B1, 1996-09-09
GENERAL BLDG CONTRACTORS - RESIDENTIAL BLDGS
Previous: GRAND PREMIER FINANCIAL INC, S-8 POS, 1996-09-09
Next: IMC HOME EQUITY LOAN TRUST 1996-2, 8-K, 1996-09-09





PROSPECTUS
                          THE HARMAT ORGANIZATION, INC.
                                 750,000 Shares

         The Harmat Organization,  Inc., a Delaware corporation (the "Company"),
is offering for sale 750,000  shares of Common Stock,  par value $.001 per share
(the  "Common  Stock").  The offering  price of the Common Stock was  determined
arbitrarily  by the Company and  Biltmore  Securities,  Inc.  ("Biltmore"),  the
underwriter  of this  offering  (the  "Underwriter"),  and  are not  necessarily
related to the Company's assets,  book value, net worth or any other established
criteria  of  value.  See  "Risk  Factors",  "Underwriting",  and  see  "Use  of
Proceeds." Upon completion of the Company's public offering, management will own
an  aggregate  of 50%,  (47.8%  if the  Over-Allotment  Option,  as  hereinafter
defined,  is  exercised  in full) of the then  outstanding  Common  Stock of the
Company.

         The  Registration  Statement of which this Prospectus forms a part also
relates to the offer and sale of an option to  purchase  up to 75,000  shares of
Common Stock covered by the options and the  underlying  securities to be issued
to the Underwriter.  The Underwriter`s  Purchase Option is not redeemable by the
Company.

The Registration Statement of which this Prospectus forms a part also relates to
the offer and sale of 1,250,000  shares of Common Stock;  and  2,000,000  shares
issuable upon exercise of outstanding  Series A and Series B Warrants which were
previously  issued by the Company to the  holders  thereof and are to be offered
and  sold by such  stockholders  (the  "Selling  Stockholders").  The  Series  A
Warrants  are  exercisable  at $6.00  per share and the  Series B  Warrants  are
exercisable  at $9.00 per  share.  Such  securities  are  subject to an 18 month
lock-up  by the  Underwriter.  The  shares  are  being  offered  by the  Selling
Stockholders  are being  registered  for resale  purposes  only  pursuant  to an
Alternate  Prospectus.  Sales  of  the  securities  to  be  offered  by  Selling
Stockholders  (or even the potential of such sales) would likely have an adverse
effect on the market prices of the securities being offered by the Company.  The
Company  will not receive the  proceeds  of any sale of such  securities  by the
Selling  Stockholders.  The Selling  Stockholders will receive the proceeds from
the sale,  if any,  of the  securities  to be offered  by Selling  Stockholders.
Except as otherwise set forth herein,  the costs incurred in connection with the
registration  of such  securities  are to be borne by the Company.  See "Selling
Stockholders."

AN INVESTMENT IN THE SECURITIES DESCRIBED HEREIN INVOLVES A HIGH DEGREE OF
RISK AND IMMEDIATE SUBSTANTIAL DILUTION. SEE "RISK FACTORS" AND "DILUTION."

SUCH  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE  SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED
THE MERITS OF THIS OFFERING.  ANY REPRESENTATION TO THE CONTRARY IS
UNLAWFUL.



                                                                 1

<PAGE>




              Price to Public   Underwriting Discounts    Proceeds to Company(2)
                               and Commissions (1)

Common Stock
offered       $ 5.75                 $ .575                  $ 5.175
by Company.....
Total(3)..... $4,312,500            $431,250                    $3,881,250




                            BILTMORE SECURITIES, INC

                The Date of this Prospectus is September 9, 1996


- ---------------

(1)      Does not include additional underwriting compensation to be
         paid by the Company to the Underwriter in the form of: (a)
         an option to purchase up to 75,000 shares of Common Stock
         (the "Underwriter's  Purchase Option") at an exercise price
         equal to 120% of the public offering price ($6.90 per
         share); and (b) a non-accountable expense allowance of
         $129,375 Non-Accountable Expense Allowance" equal to 3% of
         the aggregate initial public offering price of the Common
         Stock (or $148,781.25 assuming exercise in full of the Over-
         Allotment Option, as defined below), $25,000 of which has
         been advanced to the Underwriter.

(2)      Exclusive of exercise of the Over-Allotment Option (as
         defined below) and before deducting expenses payable by the
         Company estimated at $429,375 (including the Underwriter's
         Non-Accountable Expense Allowance of $129,375 payable by the
         Company). After deducting such expenses and applicable
         underwriting discounts, the net proceeds to the Company,
         exclusive of the exercise of the Over-Allotment Option (as
         defined below), will be approximately $3,451,875.

(3)      The Company has granted an option to the Underwriter to
         purchase up to an aggregate of 112,500 additional shares of
         Common Stock exercisable for a period of 30 days following
         the Effective Date to cover over-allotments, if any, at the
         initial public offering price ($5.75 per share) less an
         underwriting discount equal to 10% of the public offering
         price (the "Over-Allotment Option"). If the Over-Allotment
         Option is exercised in full, the total of each of the Price
         to Public, Underwriting Discounts and Commissions, and
         Proceeds to the Company of each of the Price to Public,
         Underwriting Discounts and Commissions, and Proceeds to the
         Company will be $4,959,375, $495,938 and $4,463,437,
         respectively (exclusive of other expenses payable by the
         Company and the Non-Accountable Expense Allowance). Assuming
         exercise of the Over-Allotment Option and after deducting
         expenses and applicable underwriting discounts, the net
         proceeds to the Company will be approximately $4,014,656,

                                                         2

<PAGE>



         See "Underwriting."

         Prior to the Company's public offering as described  herein,  there has
been no public  market for the Common Stock and no assurance may be given that a
public market will develop  following the completion of the offering or that, if
any such market does develop,  it will be sustained.  The Company's Common Stock
will be quoted on the NASDAQ Electronic Bulletin Board under the symbol: "HMAT".
See "Risk  Factors  - No  Assurances  of  Public  Market"  and  "Market  for the
Company's Securities and Other Related Stockholder Matters."

         The securities  being offered for sale by the Company are being offered
on a "firm commitment"  basis,  subject to prior sale, when, as and if delivered
to and  accepted by the  Underwriter  pursuant to the terms of the  underwriting
agreement  relating to the  offering.  See  "Underwriting."  It is expected that
delivery  of  certificates  representing  the  securities  being  offered by the
Company will be made against payment  therefor at the offices of the Underwriter
on or about  September 13, 1996. The Company does not currently file reports and
other  information  with the Commission.  However,  following  completion of its
offering,  the  Company  intends  to issue  annual  reports  containing  audited
financial  statements  and such interim  reports to its  Securityholders  as the
Company may  determine  to furnish or as the same may be  required  by law.  See
"Available Information."

         IN CONNECTION  WITH THIS OFFERING,  THE  UNDERWRITER  MAY OVER-ALLOT OR
EFFECT  TRANSACTIONS  WHICH  STABILIZE  OR  MAINTAIN  THE  MARKET  PRICE  OF THE
COMPANY'S  SECURITIES AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE
OPEN MARKET. SUCH TRANSACTIONS MAY BE EFFECTED IN THE OVER-THE-COUNTER MARKET OR
OTHERWISE. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

         ALTHOUGH IT HAS NO LEGAL  OBLIGATION TO DO SO, THE UNDERWRITER MAY FROM
TIME TO TIME ACT AS A  MARKETMAKER  AND  OTHERWISE  EFFECT  TRANSACTIONS  IN THE
COMPANY'S  SECURITIES.  THE UNDERWRITER WILL NOT ACT AS A MARKETMAKER UNTIL SUCH
TIME AS ITS PARTICIPATION IN THIS OFFERING IS COMPLETE.  THE UNDERWRITER,  IF IT
PARTICIPATES  IN THE MARKET,  MAY BE A  DOMINATING  INFLUENCE IN ANY MARKET THAT
MIGHT  DEVELOP  FOR  ANY  OF  THE  COMPANY'S  SECURITIES.  SUCH  ACTIVITIES,  IF
COMMENCED,  MAY BE  DISCONTINUED  AT ANY TIME OR FROM  TIME TO TIME.  THEREFORE,
THERE IS NO  ASSURANCE  THAT THE  UNDERWRITER  WILL OR WILL NOT BE A  DOMINATING
INFLUENCE.  THE PRICES AND LIQUIDITY OF THE SECURITIES  OFFERED HEREUNDER MAY BE
AFFECTED  BY THE  DEGREE,  IF ANY,  OF THE  UNDERWRITER'S  PARTICIPATION  IN THE
MARKET. SEE "RISK FACTORS" AND "UNDERWRITING."



                                               AVAILABLE INFORMATION

         Upon completion of its offering, the Company will be subject

                                                         3

<PAGE>



to the  informational  requirements  of the  Securities  Exchange Act of 1934, a
amended (the  "Exchange  Act") and in  accordance  therewith  will file reports,
proxy statements and other information with the Commission.  Such reports, proxy
statements and other information may be inspected and copies at the Commission's
public  reference  room  located  in  Room  1024  at  450  Fifth  Street,  N.W.,
Washington,  D.C.  20549 and at the  Commission's  Regional  Offices  located at
Northwestern  Atrium  Center,  500 West  Madison  Street,  Suite 1400,  Chicago,
Illinois  60661 and at 7 World  Trade  Center,  13th Floor,  New York,  New York
10048.  Copies of such  materials may also be obtained at prescribed  rates from
the Public Reference Section of the Commission located in Room 1024 at 450 Fifth
Street, N.W., Washington, D.C. 20549.

         The  Company  has  filed  a  Registration  Statement  relating  to  the
securities offered hereby with the Commission pursuant to the provision s of the
Securities  Act of 1933,  as  amended  (the  "Securities  Act").  Although  this
Prospectus forms a part of the Registration  Statement,  it does not contain all
of the information set forth in the Registration Statement,  the exhibits or the
schedules thereto.  For further  information with respect to the Company and the
securities offered hereby,  reference is made to the registration Statement, the
exhibits  and the  schedules  thereto.  Summaries of and  references  to various
documents  in this  Prospectus  do not purport to be  complete  and in each case
reference  is made to the  copy of such  document  which  has  been  filed as an
exhibit to the Registration Statement.


                                                PROSPECTUS SUMMARY


         The following  summary is qualified in its entirety by reference to and
should be read in conjunction  with the more detailed  information and financial
data  (including  any  financial  statements  and the notes  thereto)  appearing
elsewhere in this  Prospectus.  Unless  otherwise  indicated,  all share and per
share amounts set forth  hereinafter  have been adjusted to reflect the issuance
to Matthew Schilowitz, the Company's President, CEO and Chairman of the Board of
Directors,  in March 1, 1996 of 1,750,000  shares of Common Stock of the Company
in exchange for shares of common stock of Harmat  Homes,  Inc.,  Harmat  Capital
Corp.,  Northside Woods, Inc., Harmat Holding Corp., Harmat  Organization,  Inc.
and Quick  Storage  of  Quogue,  Inc.  (collectively  the  "Subsidiaries").  The
consideration  for  such  exchange  was  arbitrarily  determined  and was not an
arms-length  transaction.  Pursuant to an agreement  with the  Underwriter,  Mr.
Schilowitz made a capital  contribution of 500,000 shares to the Company in lieu
of an escrow of 750,000 shares so that Mr.  Schilowitz owns 1,250,000  shares of
Common Stock.  The Company has  outstanding  prior to the Offering  contemplated
hereby  1,750,000  shares of  Common  Stock.  See "The  Company;"  and  "Certain
Transactions."

                                                         4

<PAGE>



Each prospective investor is urged to read this Prospectus in its entirety.



                                                    The Company


         The  Harmat  Organization,  Inc.  (hereinafter  with  its  Subsidiaries
collectively  "Harmat" or the  "Company"),  incorporated on December 14, 1995, a
Delaware corporation, is a construction,  architectural and landscape design and
real estate  development  firm based in Long  Island,  New York.  Harmat  builds
custom homes on either the client's land or on properties owned or controlled by
entities  affiliated  with  Harmat.  The  Company  also  builds  commercial  and
residential  rental  properties.   The  Company  also  offers  interior  design,
renovation and  restoration  services to its clients.  In addition,  Harmat owns
undeveloped land, storage facilities containing 115 units, rental properties and
is involved in real estate  development  projects.  Over the past ten years, the
Company  has focused  its  efforts in the  Suffolk  County area of eastern  Long
Island,  New York, where it has built  approximately 150 single-family  homes as
well as such  commercial/public  projects  as the 6,000  square  feet  center of
Jewish  Life in  Westhampton  Beach,  the  Hamptons  Synagogue.  The  Company is
currently constructing a 14 unit luxury condominium in Westhampton Beach on a 10
acre bayfront  property on Dune Road  consisting of club house, 6 tennis courts,
pool, patio, beach access and 30 boat slips. The Company maintains its principal
office  at 2 Old  Country  Road,  Quogue,  NY 11959;  its phone  number is (516)
653-3303.



                                                         5

<PAGE>



                                       The Offering

Securities Offered by the Company...    750,000 shares of Common
Stock
Securities Outstanding Prior to the
 Company's Offering
         Common Stock...................   1,750,000 Shares
         Series A Warrants..............   1,500,000
         Series B Warrants...............    500,000

Securities Outstanding After the
 Company's Offering:
         Common Stock (1).................2,500,000 Shares
         Series A Warrant................ 1,500,000 Warrants
         Series B Warrants................  500,000 Warrants
Proposed Symbol:
         Common Stock.....................  HMAT

- ---------------

(1)      Does not include: (a) 2,000,000 shares of Common Stock
         issuable upon exercise of the Series A and Series B Warrants
         issued in a private placement; (b) 112,500 shares of Common
         Stock issuable upon exercise of the Over-Allotment Option;
         (c) 75,000 shares of Common Stock issuable upon exercise of
         the Underwriter's Purchase Option; (d) 400,000 shares of
         Common Stock reserved for issuance pursuant to the Company's
         Stock Option Plan (as hereinafter defined); and (e) 500,000
         shares of Common Stock reserved for issuance pursuant to an
         option issued to an officer of the Company. In the event all
         outstanding options (excluding 112,500 options covering the
         over-allotment option and 400,000 shares covered by the
         Company's qualified option plan but including 75,000 shares
         covered by the Underwriters Purchase Option and 500,000
         shares covered by the Employment Option granted to Mr.
         Schilowitz, the President of the Company) were exercised
         there would be 3,075,000 shares of Common Stock outstanding.
         See "Description of Securities," "Certain Transactions,"
         "Management-Other Options or Plans" and "Underwriting."




                                  Risk Factors

         An investment in any of the securities being offered hereby
is highly speculative and involves substantial risks including,
but not limited to, the Company`s working capital and
shareholder`s deficits, economic dependency, inherent risks of
the real estate business, the risks of the construction industry,
potential conflicts of interest, the Company's ongoing capital
requirements, dependence upon and application of the proceeds of
the Company's public offering, the potential need for additional
financing, the Company's reliance on senior management, the
Underwriter's influence on the market, industry competition, lack
of cash dividends and dilution. See "Risk Factors," "Business,"

                                                         6

<PAGE>



"Dilution," "Market for the Company's Securities and Other
Related Stockholder Matters" and "Underwriting."


                                                  Use of Proceeds

         The Company  will receive the net proceeds of its offer and sale of the
Units and will receive the proceeds from the  exercise,  if any, of the Series A
Warrants included in the Units. The Company intends to use the net proceeds from
its offering of the Units for the following:  (i) approximately $600,000 for the
acquisition  and  development  of  property;  (ii)  repayment  of  approximately
$1,068,048 in outstanding indebtedness; and (iii) the remainder of approximately
$1,783,827,  for general  working  capital  purposes.  See "Risk  Factors-Use of
Proceeds Subject to Management Discretion," and "Use of Proceeds."


                                           Summary Financial Information

         The following summary of selected financial information  concerning the
Company,  other the "As Adjusted"  information  reflecting the Company's receipt
and use of the net proceeds of its public offering (see "Use of Proceeds"),  has
been derived from the financial statements (including the related notes thereto)
of  the  Company   included   elsewhere  in  this   Prospectus  (the  "Financial
Statements").  This information should be read in conjunction with the Financial
Statements and the section hereof entitled "Management's Discussion and Analysis
of Financial  condition and Results of  Operations."  The financial  information
presented  below  for each of the  fiscal  years  ended  December  31,  1995 and
December  31,  1994  has been
derived from audited financial statements.



                                                         7

<PAGE>


                                           December 31,
                                            1995

Balance Sheet Data
  Working Capital (Deficit)..............  (1,206,453)
  Total Assets...........................   2,694,555
  Total Liabilities......................   2,876,485
  Total Long-Term Obligations............   1,156,273
  Stockholders' Equity (Deficit).........   (181,930)

                                           June 30, 1996
                                           Actual               As Adjusted(1)
                                           (Unaudited)       
Balance Sheet Data
  Working Capital (Deficit)..............  (1,466,859)             1,837,368
  Total Assets...........................  3,534,875               5,918,702
  Total Liabilities......................  3,640,266               2,572,218
  Total Long-Term Obligations............    922,378                 774,730
  Stockholders' Equity...................    (105,391)             3,346,484



                                           Six Months Ended June 30,
                                             1996             1995
                                          (Unaudited)       (Unaudited)
Income Statement Data
  Revenues................................  688,919                 2,058,642
  Income (Loss) from Operations........... (156,779)                  257,732
  Net Income (Loss)....................... (186,392)                  238,672
  Pro Forma Net Earnings (Loss)........... (186,392)
  Pro Forma Net (Loss) per Share of
   Common Stock...........................     (.11)
Weighted Average Number of Common Shares            
   Outstanding Used in Computation.........1,750,000





                                            December 31,    December 31,
                                             1995                 1994
Income Statement Data
  Revenues (2)............................   2,323,524         4,518,872
  Income from Operations..................     131,710             1,260
  Net Income (Loss).......................     235,903           258,171
  Pro Forma Net Earnings..................     141,000
  Pro Forma Net Earnings per Share of
   Common Stock...........................         .08
  Weighted Average Number of Common Shares
   Outstanding Used in Computation.........  1,750,000


(1)      Includes the effect of the proposed public offering with anticipated
          net proceeds of $3,451,875.

(2)     The decrease of sales revenues from 1994 to 1995 reflects the
        Company's decision to expand into the construction management phase
        of the commercial real estate market.  In 1995, the Company entered

                                                         8

<PAGE>



                           into a construction  management contract to supervise
                           the construction of a 14 unit condominium  project in
                           Westhampton,  N.Y.  As a result,  all  sales  revenue
                           generated by the sale of these condominium units were
                           not  reflected on the books of the Company,  only the
                           construction  management  fee  for  the  construction
                           period was reflected as revenue.

                     In  addition,  the Company has moved  towards  constructing
                  homes for the upscale market which has resulted in fewer homes
                  delivered last year.  Although,  fewer homes were delivered in
                  1995 than in 1994, the gross profit margin  increased in 1995.
                  This   increase  in  gross  profit   indicates  the  Company's
                  direction in  producing  an upscale  product at that same time
                  monitoring costs.





                                                         9

<PAGE>



RISK FACTORS

         THE SECURITIES  OFFERED HEREBY ARE  SPECULATIVE IN NATURE AND INVOLVE A
HIGH DEGREE OF RISK. SUCH SECURITIES SHOULD BE PURCHASED ONLY BY PERSONS WHO CAN
AFFORD TO LOSE THEIR ENTIRE  INVESTMENT.  THEREFORE,  EACH PROSPECTIVE  INVESTOR
SHOULD,  PRIOR TO PURCHASE,  CONSIDER VERY CAREFULLY THE FOLLOWING RISK FACTORS,
AS WELL AS ALL OF THE OTHER  INFORMATION  SET FORTH ELSEWHERE IN THIS PROSPECTUS
AND THE INFORMATION CONTAINED IN THE FINANCIAL STATEMENTS, THE NOTES THERETO AND
THE DOCUMENTS REFERENCED HEREIN.


Modified Independent Auditor`s Report - Financial Losses

         The financial  statements have been prepared  assuming that the Company
will continue as a going concern and the  accountant's  report  contains a going
concern  modification.  There can be no assurance  that the  Company's  business
strategy  will prove  successful,  or that the Company will operate  profitably.
Since the Company has incurred  operating  losses from inception and has capital
and working capital deficiencies,  there is doubt as to the Company's ability to
continue  as  a  going  concern.  See  "Business",  "Financial  Statements"  and
"Management's Discussion and Analysis".


Economic Dependency

         Most  of the  Company`s  business  is of a  non-recurring  nature.  The
Company must  continually  market its homes in order to attract new  purchasers.
Unless the Company is successful in attracting  new  purchasers  for its houses,
such lack of new  purchasers  will have a negative  impact to the Company in the
near term.


Inherent Risks of the Real Estate Business

The real estate business is highly  speculative.  Land values and/or home prices
may  fluctuate  significantly,   and  the  rate  of  home  sales  can  be  slow.
Furthermore,  the Company's  building has been  centered in the Hamptons  resort
area in eastern Long Island,  New York, where the bulk of the market consists of
vacation homes.  This market is highly  dependant upon the disposable  income of
potential  buyers as well as the interest rate climate and the  availability  of
suitable  financing for both the Company and its clients.  No assurances  can be
given that the housing or  commercial  real estate  market will expand such that
the Company will be profitable or that the Company's inventory of homes and lots
will sell at such a rate that the Company will be able to carry such  inventory.
See "Business."




                                                        10

<PAGE>



Inherent Risks of the Construction Industry

         The construction  industry poses certain inherent risks to the Company,
such as a shortage of skilled labor or labor problems such as strikes, walkouts,
etc. In addition,  certain other  problems may arise  resulting in  construction
delays such as weather delays,  cost of supplies and late deliveries and/or cost
overruns that the Company may have to absorb. Furthermore, the Company may incur
unexpected  costs with respect to warranty  service on completed  projects  even
though  it  carries  warranty  insurance  to  cover  such  contingencies.   Such
construction  risks can affect the Company`s cash flow and profits.  To date the
Company  has not  been  materially  affected  by such  construction  risks.  See
"Business."


Expansion of Business  - Unspecified Acquisitions

          The Company  proposes to seek  opportunities to expand its business in
commercial real estate and to acquire income  producing  properties such as mini
storage facilities,  apartments and commercial strip retail centers. The Company
has not entered into any  negotiations in respect  thereto.  Such  opportunities
management  believes are attractive since they require low maintenance,  limited
supervision and a preferred  return.  No assurance can be given that the Company
will be able to expand  its  business  or  realize  profitable  operations.  See
"Business Strategy".



Dependence Upon Key Individual

         The Company's  success is dependent  upon the  activities of Matthew C.
Schilowitz,  its principal  shareholder and officer. The loss of Mr. Schilowitz'
services  through  death,  disability  or  resignation  will have a material and
adverse  effect on the  business  of the  Company.  The  Company has a five year
employment  agreement with Mr. Schilowitz.  The Company intends to obtain keyman
insurance  on the  life of Mr.  Schilowitz  in the  amount  of  $1,000,000.  See
"Management".

Seasonality

The Company  generally  experiences  an increase in revenues in the fall when it
commences the majority of its construction  projects, and a decrease in revenues
during the summer,  when it does most of its marketing  and in the winter,  when
adverse weather may make construction  difficult.  The Company sometimes obtains
bridge loans to cover  construction  costs and  utilizes its rental  income from
apartments and the storage  facility to cover its overhead  during slow periods.
The Company`s construction projects usually

                                                        11

<PAGE>



begin in the fall with most sales completed in the spring and
early summer.  See "Business - Seasonality".



Broad Discretion in Application of Proceeds

         The  management  of the  Company  has broad  discretion  to adjust  the
application and allocation of the net proceeds of this offering of approximately
$2,383,827  or 69% of the  net  proceeds,  including  up to  $10,500,000  may be
received upon exercise of the outstanding Class A and Class B Warrants, in order
to  address  changed  circumstances  and  opportunities.  As  a  result  of  the
foregoing,  the success of the Company will be substantially  dependent upon the
discretion  and  judgment of the  management  of the Company with respect to the
application  and  allocation  of the net  proceeds  hereof.  Pending use of such
proceeds,  the net proceeds of this  offering will be invested by the Company in
temporary,  short-term  interest-bearing  obligations.  See  "Use of  Proceeds,"
"Business" and "Management."


Possible Need for Additional Financing

         The Company  intends to fund its operations and other capital needs for
the next twelve (12) months  substantially  form  operations and the proceeds of
this offering,  but there can be no assurance that such funds will be sufficient
for these purposes.  The Company may require substantial amounts of the proceeds
of this offering for its future  expansion,  operating and capital needs,  there
can be no assurance that such  financing  will be available,  or that it will be
available on acceptable terms. See "Use of Proceeds."


Conflicts of Interest

         Mr.   Schilowitz   currently  has  interests  in  several  real  estate
development  projects  either  individually  or through  entities  either  owned
outright or controlled by him. To the extent feasible,  Mr. Schilowitz will seek
to have the Company retained as a construction  and/or development firm for such
projects, and to have the Company receive a management fee for services provided
to such entities. All such arrangements will be reviewed solely by the Company's
outside directors,  who will determine the value of any services provided by the
Company  and attempt to ensure  that all terms  received by the Company  will be
equivalent to those granted by unrelated  third  parties.  Additional  conflicts
could  occur by reason of the fact that a director of the Company is a member of
the law firm  representing the Company.  See "Certain  Transactions"  and "Legal
Matters".


                                                        12

<PAGE>



Working Capital - Use of Proceeds - Management's Discretion

         A portion  (approximately  $1,783,827  or  51.7%)  of the net  proceeds
derived  from the sale of the Common Stock  offered  hereby will be added to the
Company's general working capital.  Management will have complete  discretion as
to the  application  of such funds.  No assurance can be given as to the amounts
that will be raised under this  offering and if such amounts will be  sufficient
to meet the Company's needs. See "Use of Proceeds."




Competition

         The Company faces competition from a number of local builders,  many of
which can offer either the same or lower  building  costs than the Company.  The
Company seeks to compete not solely on the basis of price,  however, but also on
the basis of quality, reliability, selection of quality building sites, customer
service and its ability to offer a "turn key"  operation.  No assurances  can be
given that this  strategy will enable the Company to compete  successfully.  See
"Business - Competition."

Government Regulation - Cost of Compliance

         The  Company  is subject to  federal  and state  regulations  regarding
environmental,  and the construction industry generally and is therefore subject
to expenditures to maintain its compliance with these regulations.  To date, the
Company has had no  problems in  complying  with such laws nor  experienced  any
unusual cost with respect to compliance  therewith.  The Company is also subject
to changes in these regulations that may have a materially adverse effect on its
business. See "Business Government Regulation".


Limitation on Directors' Liabilities Under Delaware Law

         The Company's  Certificate of Incorporation limits the liability of the
Company's  directors for breach of their  fiduciary duty of care to the Company.
The effect is to eliminate  liability of directors for monetary  damages arising
out of negligent or grossly  negligent  conduct.  Stockholder  actions against a
director of the  Company for  monetary  damages  can only be  maintained  upon a
showing of a breach of the individual director's duty of loyalty to the Company,
a failure to act in good faith,  intentional misconduct,  a knowing violation of
the law, an improper personal benefit, or an illegal dividend or stock purchase,
and not for such  director's  negligence or gross  negligence in satisfying  his
duty of care. See "Description of Securities".




                                                        13

<PAGE>



Limitation on Future Issuance of Securities

         The  Underwriting  Agreement  prohibits  the Company  from  issuing any
capital  stock or other  securities  for a period  of 18  months  following  the
Effective Date without the Underwriter's prior consent. This provision may limit
the Company's  ability to raise additional  equity capital.  The purpose of such
provision is to protect against unnecessary dilution to the public shareholders.

Arbitrary Determination of Offering Price of Securities

         The  public  offering  price of the  Common  Stock  was  determined  by
negotiation  between the Company and the  Underwriter  and does not  necessarily
bear any  relationship  to the Company's  assets,  book value,  net worth or any
other established criteria of value. Among the factors considered in determining
such prices were the Company's historical  performance and growth,  management's
assessment  of the  Company's  business  potential  and earning  prospects,  the
prospects  for growth in the  industry  in which the  Company  operates,  market
prices and prevailing market conditions generally. Neither the offering price of
the Common Stock should be regarded as  indicative of the actual value of any of
the securities being offered by the Company. See "Underwriting".


Immediate and Substantial Dilution

         Purchasers of the  securities  being offered by the Company will suffer
immediate  substantial  dilution  in the net  tangible  book  value of shares of
Common Stock purchased in the amount of $4.54 per share, or approximately 
79%, assuming that with the
anticipated $5.75 price per share. Additional dilution may result
in the event of the exercise of options granted pursuant to the
Company's Stock Option Plan (as hereinafter defined). See
"Dilution," "Stock Option Plan," and "Other Options and Plans,"
"Description of Securities" and "Certain Transactions."


Absence of Dividends on Common Stock

         The Company has not paid any  dividends  on its Common  Stock since its
incorporation and anticipates that, for the foreseeable future,  working capital
and  earnings,  if any,  will be  retained  for  use in the  Company's  business
operations  and in the  expansion  of its  business.  The Company has no present
intention to pay cash dividends on its Common Stock.  See "Dividend  Policy" and
"Description of Securities".


Future Issuances of Stock by the Company; Potential Anti-Takeover
Effect

         The Company has authorized capital stock of 25,000,000 shares of Common
Stock, $.001 par value per share, and 5,000,000

                                                        14

<PAGE>



shares of preferred stock, $.001 par value per share (the "Preferred Stock"). As
of the date  hereof,  there are  1,750,000  shares of Common  Stock  issued  and
outstanding. Although there are no present plans, agreement or undertakings with
respect to the Company's issuance of any shares of stock or related  convertible
securities,  other  than  as  disclosed  herein,  the  issuance  of any of  such
securities  by the  Company  could have  anti-takeover  effects  insofar as such
securities could be used as a method of  discouraging,  delaying or preventing a
change in control of the  Company.  Such  issuance  could also dilute the public
ownership  of the  Company.  Inasmuch as the Company  may, in the future,  issue
authorized  shares of Common Stock or Preferred Stock without prior  stockholder
approval,  there may be  substantial  dilution to the interests of the Company's
stockholders.  In addition,  a stockholder's pro rata ownership  interest in the
Company  may be reduced to the extent of the  issuance  and/or  exercise  of any
options or warrants  relating to the Common Stock or Preferred Stock  (including
exercise of the Over-Allotment Option). See "Use of Proceeds," "Capitalization,"
"Description of Securities" and "Underwriting".


Future Sales of Stock by Stockholders

         All of the Company's  1,750,000  outstanding shares of Common Stock are
"restricted  securities" as that term is defined under the Securities Act and in
the future may only be sold in compliance  with Rule 144  promulgated  under the
Securities  Act or pursuant to an  effective  registration  statement.  Rule 144
provides,  in essence,  that a person (including a group of persons whose shares
are aggregated) who has satisfied a two-year  holding period for such restricted
securities may sell within any three-month period, under certain  circumstances,
an amount of  restricted  securities  which does not exceed the greater of 1% of
that class of the Company's outstanding securities or the average weekly trading
volume of that class of securities  during the four calendar weeks prior to such
sale. In addition, pursuant to Rule 144, persons who are not affiliated with the
Company and who have held their  restricted  securities for at least three years
are not subject to the quantity limitations or the manner of sale restriction of
the rules.  As of the date hereof,  no shares of Common Stock are  available for
resale pursuant to Rule 144.  However,  1,250,000 shares of the 1,750,000 shares
of the Company  issued and  outstanding  Common Stock have been  included in the
Registration  Statement of which this  Prospectus  forms a part.  Pursuant to an
agreement  with the  Underwriter,  the officers,  directors and holders of 5% or
more of the  Company's  equity  securities  are  restricted  from selling  their
respective  securities for a period of 18 months from the Effective Date, absent
waiver of such restriction by the Underwriter. The Underwriter required that all
shareholders  of  the  Company  lock-up  their   securities  in  order  for  the
Underwriter to engage in the

                                                        15

<PAGE>



Offering.  In previous  offerings the Underwriter has released the lock-up prior
to the end of the lock-up period.  In making its decision to release the lock-up
, the  Underwriter  evaluates the totality of the facts and  circumstances  that
exist at the time the decision is made,  including,  without  limitation  market
demand for the securities and trading  volume.  See "Certain  Transactions"  and
"Underwriting."

         In the  event  that  shares  of Common  Stock  which are not  currently
salable become salable by means of registration, eligibility for sale under Rule
144 or  otherwise  and the holders of such shares of Common  Stock elect to sell
such shares of Common Stock in the public market, there is likely to be negative
effect on the market price of the Company's securities and on the ability of the
Company to obtain additional equity financing.  In addition,  to the extent that
such shares of Common  Stock enter the market,  the value of the Common Stock in
the over-the-counter market may be reduced. No predictions can be made as to the
effect,  if any, that sales of the Common Stock will have on the market price of
such securities which may prevail from time to time. Nevertheless, the foregoing
could adversely affect such prevailing  market prices.  See "Shares Eligible For
Future Sale," "Principal  Stockholders," "Certain Transactions" and "Description
of Securities."


Authorization of Preferred Stock

         The Company's Articles of Incorporation authorize the issuance of up to
5,000,000  shares of Preferred  Stock with such rights and preferences as may be
determined from time to time by the Board of Directors.  Accordingly,  the Board
of Directors may, without shareholder approval,  issue shares of Preferred Stock
with  dividend,  liquidation,  conversion,  voting or other  rights  which could
adversely  affect  the  voting  power or other  rights of the  holders of Common
Stock. In addition,  the issuance of such Preferred Stock may have the effect of
rendering  more  difficult,  or  discouraging,  an acquisition of the Company or
changes in control of the  Company.  Although  the  Company  does not  currently
intend to issue any shares of Preferred  Stock,  there can be no assurance  that
the Company will not do so in the future.  See "Risk Factors - Future  Issuances
of Stock by the Company;  Potential  Anti-Takeover  Effect", and "Description of
Securities".


Financial Risk to Investors in Public Offering

         Upon completion of the Company's public offering, the Company's current
stockholders  will have paid $525,500 for 1,750,000  shares of Common Stock,  or
70% of the Company's then outstanding  shares of Common Stock, and purchasers of
the Common Stock in the Company's public offering will have paid $4,312,500

                                                        16

<PAGE>



for 750,000 shares of Common Stock, or 30% of the Company's then
outstanding shares of Common Stock, assuming no exercise of the
Over-Allotment Option or the Underwriter's Purchase Option.
Therefore, investors purchasing the Common Stock in the Company's
public offering will bear a substantially greater financial risk
than the Company's current stockholders. See "Dilution."


No Assurance of Public Market

         Prior to the Company's public offering, there has been no public market
for any of the Company's securities,  and there can be no assurance given that a
regular trading market for the Common Stock will develop after the completion of
the Company's public offering.  If a trading market does in fact develop,  there
can be no assurance  given that it will be  sustained.  In  connection  with the
Company's  public  offering,  the  Company's  Common Stock will be quoted on the
NASDAQ Electronic  Bulletin Board under the symbol:  HMAT. If, for any reason, a
public trading market does not develop,  purchasers of such  securities may have
difficulty  selling their securities  should they desire to do so. The Company's
listing  application  for listing  its  securities  with NASDAQ was  rejected by
NASDAQ and no  assurance  can be given  that a listing  can be  attained  in the
future. See "Underwriting".



Underwriter's Influence on the Market

         Although it has no legal  obligation to do so, the Underwriter may from
time to time act as a  marketmaker  and  otherwise  effect  transactions  in the
Company's securities. To the extent the Underwriter acts as a marketmaker in the
Common  Stock it may be a dominating  influence  in that  market.  The price and
liquidity  of such  securities  may be affected  by the  degree,  if any, of the
Underwriter's  participation  in the market inasmuch as a significant  amount of
such  securities  may be sold to customers of the  Underwriter.  Such  customers
subsequently  may  engage  in  transactions  for the  sale or  purchase  of such
securities  through  or with the  Underwriter.  In the event  that  marketmaking
activities are commenced, the Underwriter may discontinue such activities at any
time or from time to time. See "Underwriting."


Litigation Involving the Underwriter - SEC Judgement

         The Company has been  advised by the  Underwriter  that on or about May
22, 1995, the Underwriter and Elliot Lowenstern and Richard Bronson,  principals
of  the   Underwriter,   and  the  Securities  and  Exchange   Commission   (the
"Commission")  agreed to an offer of settlement  (the "Offer of  Settlement") in
connection

                                                        17

<PAGE>



with a complaint filed by the Commission in the United States District Court for
the Southern District of Florida alleging  violations of the federal  securities
laws,  Section 17(a) of the Securities  Act of 1933,  Section 10(b) and 15(c) of
the  Securities  Exchange  Act of  1934,  and  Rules  10b-5,  10b-6  and  15c1-2
promulgated  thereunder.  The complaint also alleged that in connection with the
sale of securities in three (3) IPOs in 1992 and 1993, the  Underwriter  engaged
in fraudulent sales practices. The proposed Offer of Settlement was consented to
by the  Underwriter and Messrs.  Loewenstern  and Bronson  without  admitting or
denying the  allegations of the complaint.  The Offer of Settlement was approved
by Judge  Gonzales on June 6, 1995.  Pursuant to the final  judgment (the "Final
Judgment"), the Underwriter:

         *        was required to disgorge $1,000,000 to the Commission,
                  which amount was paid in four (4) equal installments on
                  or before June 22, 1995; and

         *        agreed to the appointment of an independent consultant
                  ("Consultant").

         Such Consultant is obligated, on or before September 15, 1996:

         *        to review the Underwriter's policies, practices and
                  procedures in six (6) areas relating to compliance and
                  sales practices;

         *        to formulate policies, practices and procedures for the
                  Underwriter that the Consultant deems necessary with
                  respect to the Underwriter`s compliance and sales
                  practices;

         *        to prepare a report devoted to and which details the
                  aforementioned policies, practices and procedures (the
                  "Report");

         *        to deliver the Report to the President of the
                  Underwriter and to the staff of the Southeast Regional
                  office of the Commission;

         *        to prepare, if necessary, a supervisory procedures and
                  compliance manual for the Underwriter, or to amend the
                  Underwriter's existing manual; and

         *        to formulate  policies,  practices and procedures  designed to
                  provide mandatory  on-going training to all existing and newly
                  hired employees of the Underwriter. The Final Judgment further
                  provides  that,  within thirty (30) days of the  Underwriter's
                  receipt  of the  Report,  unless  such time is  extended,  the
                  Underwriter shall

                                                        18

<PAGE>



                  adopt, implement and maintain any and all policies,
                  practices and procedures set forth in the Report.

         The  Final   Judgment  also  provides  that  an   independent   auditor
("Auditor")  shall  conduct  four  (4)  special  reviews  of  the  Underwriter's
policies,  practices and procedures, the first such review to take place six (6)
months after the Report has been delivered to the  Underwriter and thereafter at
six-month  intervals.  The Auditor is also authorized to conduct a review,  on a
random basis and without notice to the Underwriter,  to certify that any persons
associated  with the  Underwriter,  who have  been  suspended  or  barred by any
Commission order are complying with the terms of such orders.

         On July 10,  1995,  the  action  as  against  Messrs.  Loewenstern  and
Bronston was dismissed  with  prejudice.  Mr. Bronson has agreed to a suspension
from associating in any supervisory capacity with any broker, dealer,  municipal
securities  dealer,  investment  advisor or  investment  company for a period of
twelve  (12)  months,  dating  from  the  beginning  of  such  suspension.   Mr.
Loewenstern  has agreed to a  suspension  from  associating  in any  supervisory
capacity  with any  broker,  dealer,  municipal  securities  dealer,  investment
advisor or investment company for a period of twelve (12) months commencing upon
the expiration of Mr. Bronson's suspension.

         In the event that the requirements of the foregoing  judgment adversely
affect  the  Underwriter's  ability to act as a market  maker for the  Company`s
stock, and additional brokers do not make a market in the Company`s  securities,
the  market for and  liquidity  of the  Company`s  securities  may be  adversely
affected.  In the event that other  broker  dealers fail to make a market in the
Company`s  securities,  the  possibility  exists  that  the  market  for and the
liquidity  of the  Company`s  securities  may be  adversely  affected to such an
extent that  public  security  holders  may not have  anyone to  purchase  their
securities  when offered for sale at any price.  In such event,  the market for,
liquidity and prices of the Company`s  securities may not exist.  For additional
information   regarding  the  Underwriter,   investors  may  call  the  National
Association of Securities Dealers, Inc. at (800) 289- 9999. See "Underwriting".

Recent State Action Involving the Underwriter - Possible Loss of
Liquidity

         The State of Indiana has commenced an action seeking among other things
to revoke the  Underwriter`s  license to do business in such state. A hearing in
this  matter  has been  scheduled  for  October  7,  1996.  Such  proceeding  if
ultimately  successful may adversely  affect the market for and liquidity of the
Company`s  securities if additional  broker  dealers do not make a market in the
Company`s securities. Moreover, should Indiana investors

                                                        19

<PAGE>



purchase any of the securities sold in this Offering from the Underwriter  prior
to the  possible  revocation  of the  Underwriter`s  license  in  Indiana,  such
investors  will not be able to resell such  securities in such state through the
Underwriter  but will be  required  to retain a new broker  dealer firm for such
purpose.  The Company cannot ensure that other broker dealers will make a market
in the Company`s securities. In the event that other broker dealers fail to make
a market in the Company`s securities, the possibility exists that the market for
and the liquidity of the Company`s  securities  may be adversely  affected to an
extent that  public  security  holders  may not have  anyone to  purchase  their
securities when offered for a sale at any price. In such event,  the market for,
liquidity and prices of the  Company`s  securities  may not exist.  It should be
noted that  although  the  Underwriter  may not be the sole market  maker in the
Company`s  securities,  it will most likely be the dominant  market maker in the
Company`s securities. See "Underwriting".


Underwriter's Unit Purchase Option

         In  connection  with the  Company's  offering of the 750,000  shares of
Common  Stock,   the  Company  will  sell  to  the   Underwriter,   for  nominal
consideration,  an option to purchase  up to an  aggregate  of 75,000  shares of
Common Stock. The Underwriter's  Purchase Option (as previously defined) will be
exercisable  commencing 12 months after the Effective  Date of the  Registration
Statement of which this Prospectus  forms a part and ending four years from such
date at an exercise price of $6.90 per share of Common Stock, subject to certain
adjustments.  The  holder of the  Underwriter's  Purchase  Option  will have the
opportunity  to profit from a rise in the market price of the Common  Stock,  if
any,  without assuming the risk of ownership,  with a resulting  dilution in the
interest of other stockholders.  The Company may find it more difficult to raise
additional equity capital if it should be needed for the business of the Company
while the Underwriter's Purchase Option is outstanding. At any time at which the
holder  thereof  might be expected to exercise  such option,  the Company  would
probably be able to obtain additional capital on terms more favorable than those
provided by the Underwriter's  Purchase Option.  The holder of the Underwriter's
Purchase Option will have the right to require registration under the Securities
Act of the  securities  issuable  upon  exercise of the  Underwriter's  Purchase
Option and will have certain  "piggy-back"  registration rights. The cost to the
Company  of  effecting   any  such   registration   may  be   substantial.   See
"Underwriting" and "Dilution."

Certain Provisions of Certificate of Incorporation and Bylaws

         As  previously  noted,   pursuant  to  the  Company's   Certificate  of
Incorporation, the Board of Directors has the authority to issue up to 5,000,000
shares of Preferred Stock without further

                                                        20

<PAGE>



action by the stockholders in one or more series having such preferences, rights
and other  provisions  as the Board of Directors  may designate in providing for
the issuance of such series. The Certificate of Incorporation and Bylaws contain
provisions which may discourage certain  transactions which involve an actual or
threatened  change in control of the  Company.  These  provisions  provide for a
classified Board of directors. See "Description of Securities" and "Management."
As  permitted by the  Delaware  General  Corporation  Law,  the  Certificate  of
Incorporation  provides  that a director of the Company  will not be  personally
liable to the Company or its stockholders for monetary damages for breach of the
fiduciary  duty  of care  as a  director,  except  under  certain  circumstances
including  breach  of the  director's  duty of  loyalty  to the  Company  or its
stockholders  or any  transaction  from which the  director  derived an improper
personal benefit. See "Description of Securities".

Voting Control by Current Officers and Directors

         As of the date hereof,  Matthew  Schilowitz,  a director and officer of
the Company owns 1,250,000 shares of Common Stock.  See "Certain  Transactions".
Consequently,  immediately  upon completion of the Company's  public offering of
the 750,000  shares of Common  Stock,  the officers and directors of the Company
will own or control the voting of 50% of the  Company's  issued and  outstanding
Common Stock, assuming no exercise of the Over-Allotment  Option, no exercise of
the Underwriter's  Purchase Option,  and no exercise of the outstanding Series A
Warrants nor the  exercise of the  outstanding  Series B Warrants.  There are no
cumulative  voting  rights and  directors  must be elected by a plurality of the
outstanding voting securities entitled to vote. Although Mr. Schilowitz does not
own a  majority  of the  Company`s  issued and  outstanding  Common  Stock,  Mr.
Schilowitz will be in a position to exert substantial influence over the actions
of the Company. Mr. Schilowitz is also a Selling Stockholder under the alternate
prospectus  selling  750,000  shares.  After such sale, Mr.  Schilowitz will own
500,000 shares of the Company`s Common Stock. See "Principal  Stockholders"  and
"Certain Transactions."

Current Prospectus Requirement

         During  the  18  month  lock-up   period   applicable  to  the  Selling
Stockholders, the Company must maintain and make available a current prospectus.
This Prospectus  will no longer be current after October,  1997 (or earlier upon
the occurrence of a material event or change which would render the  information
herein inaccurate or otherwise misleading).  There can be no assurance give that
the Company will not be prevented  by  financial  or other  considerations  from
maintaining a current prospectus. See "Underwriting".



                                                        21

<PAGE>



                                                  USE OF PROCEEDS

         The net proceeds to the Company from the sale of the Common Stock being
offered  by the  Company,  after  deducting  expenses  and  other  costs  of the
offering,  are estimated to be  approximately  $3,451,875  (or $4,004,655 if the
Over-Allotment  Option is exercised in full). The Company intends to use the net
proceeds of its offering substantially as follows:



                                               Approximate
Proposed Use of Proceeds                         Amount
Percentage

Acquisition and Development of Property (1)..    $  600,000       17.4%
Repayment of Debt(2).........................     1,068,048       30.9%
General Working Capital (3)..................     1,783,827       51.7%
                                                 ----------       -----
          Total..............................    $3,451,875       100%

- -------------

(1)      To be utilized for a) the Jaegger Woods project in
         Westhampton, New York ($500,000) with the balance of the
         funds needed for this project to be obtained from
         conventional mortgage financing of approximately $3,425,000,
         a commitment from Key Bank of New York having been obtained;
         and (b) expansion of the mini storage facility in Quogue,
         New York ($100,000).

(2)      Of the total debt of $1,068,048 being repaid (a) $125,000
         bears interest at 8% and matures on March 26, 1997 and is
         payable to a related party; (b) $20,000 bears interest at 6%
         and matures December 31, 1996 and is payable to Sidney
         Prizer, the grandfather of Matthew Schilowitz, the President
         of the Company; (c) $70,000 bears interest at 8% and matures
         on December 31, 1996 and is payable to the mother of Matthew
         Schilowitz, the President of the Company; (d) $240,000 bears
         interest of prime plus 1 1/2% and matures September 30, 1996
         and is payable to a bank; (e) $150,000 bears interest at 4%
         and matures December 31, 1996 or earlier upon completion of
         the offering contemplated hereby and is payable to the
         unaffiliated prior owners of Quick Storage of Quogue, Inc.;
         (f) $100,000, bears interest at 12% and matures August 31,
         1996 and is payable to an unaffiliated party; (g) $215,400
         bears interest at prime plus 3%, is due October 11, 1996 and
         is payable to a bank; and (h) $147,648 bears interest at
         10.625% and matures February 1, 2006 and is payable to a
         bank.

(3)      General working capital contemplates, among other things,
         the use for general corporate purposes, including funding

                                                        22

<PAGE>



         the day-to-day operations of the Company and the Company's
         future development.

         The amounts set forth above are  estimates  developed by  management of
the Company based upon the Company's  current plans and prevailing  economic and
industry  conditions.  Although  the  Company  does  not  currently  contemplate
material  changes in the proposed use of proceeds set forth above, to the extent
that  management of the Company finds that adjustment  thereto is required,  the
amounts  shown may be adjusted  among the uses  indicated  above.  The Company's
proposed  use of  proceeds  is  subject  to changes  in  general,  economic  and
competitive  conditions,  timing and  management  discretion,  each of which may
change the amount of proceeds expended for the purposes  intended.  The proposed
application of proceeds is also subject to changes in market  conditions and the
Company's  financial  condition  in  general.  Changes  in  general,   economic,
competitive and market  conditions and the Company's  financial  condition would
include,  without  limitation,   the  occurrence  of  an  economic  slowdown  or
recession, changes in the competitive environment in which the Company operates.
While  management  of the Company is not  currently  aware of the  existence  or
pending threat of any of the foregoing  events,  there can be no assurance given
that one or more of such events will not occur.  See "Risk  Factors"  generally,
including specifically, "Risk Factors-Working Capital-Use of Proceeds" and "Risk
Factors-Competition."  Any  additional  proceeds  received  upon exercise of the
Over-Allotment  Option,  the  Underwriter's  Purchase  Option  or the  Series  A
Warrants or the Series B Warrants  will be added to working  capital and used as
management, in its sole discretion, deems appropriate.

         While there can be no assurance  given,  the Company  believes that the
net proceeds from its public  offering and  internally  generated  funds will be
adequate to satisfy the Company's  working capital needs for the next 12 months.
The Company does not  currently  anticipate  that it will need the proceeds from
the potential exercise of outstanding Series A and Series B Warrants to fund its
working  capital  needs or to maintain its  operations  over the next 12 months.
However,  the Company may require additional financing in the future in order to
expand its business.  The Company is not able at this time to predict the amount
or potential source of such additional  funds and has no current  commitments to
obtain such funds,  other than as set forth  herein.  There can be no  assurance
that additional  financing on acceptable  terms will be available to the Company
when needed, if at all. See "Business" and "Management's Discussion and Analysis
of  Financial  Condition  and  Results of  Operations."  Pending  use of the net
proceeds  from the Company's  public  offering,  the Company may make  temporary
investments in short-term, high grade, interest-bearing instruments.



                                                        23

<PAGE>



- ----------------------------------------------------------------

                                                  CAPITALIZATION
- -----------------------------------------------------------------

The following table sets forth the Company's  capitalization  on an actual basis
and as adjusted as if all of the Common Stock offered herein were sold.

                                                      June 30, 1996
 
                                         Actual          As Adjusted(1)(2)
 
Short-Term Debt                          $2,717,888       $1,797,488

Long-Term Debt                           $  922,378       $  774,730

Common Stock,
 $0.001 par value
 shares authorized;
 outstanding(2)                          $   1,750        $    2,500

Additional Paid-In
 Capital                                $  301,063          $3,752,188

Retained Earnings
(Deficit)                               $ (408,204)         $ (408,204)
                                        -----------           -----------

Total
Capitalization                          $3,534,875            $5,918,702
                                       ==========                 ==========



(1)      Gives  effect to the  anticipated  net  proceeds of  $3,451,875  public
         offering and the repayment of debt of $1,068,048 with the proceeds.

(2)      Does not include: (a) 2,000,000 shares of Common Stock
         issuable upon exercise of the Series A and Series B Warrants
         issued in a private placement; (b) 112,500 shares of Common
         Stock issuable upon exercise of the Over-Allotment Option;
         (c) 75,000 shares of Common Stock issuable upon exercise of
         the Underwriter's Purchase Option; (d) 400,000 shares of
         Common Stock reserved for issuance pursuant to the Company's
         Stock Option Plan (as hereinafter defined); or (e) 500,000
         shares of Common Stock reserved for issuance pursuant to an
         option issued to an officer of the Company. In the event all
         outstanding options (excluding 112,500 options covering the
         over-allotment option and 400,000 shares covered by the
         Company's qualified option plan but including 75,000 shares
         covered by the Underwriters Unit Purchase Option and 500,000
         shares covered by the Employment Option granted to Mr.

                                                        24

<PAGE>



         Schilowitz, the President of the Company) were exercised
         there would be 3,075,000 shares of Common Stock outstanding.
         See "Description of Securities," "Certain Transactions,"
         "Management-Other Options or Plans" and "Underwriting."


Private Placement

         In March 1996, the Company completed a private placement of $500,000 by
the sale of 500,000  Units,  each Unit  consisting of one share of the Company's
Common  Stock;  three Series A Warrants  and one Series B Warrant.  The Series A
Warrants  are  exercisable  at $6.00 per share and are  callable at a redemption
price of $.05 per  Warrant in the event that the price of the  Company's  Common
Stock equals or exceeds $8.00 per share for 20  consecutive  trading days ending
within  five days  prior to notice of  redemption.  The  Series B  Warrants  are
exercisable at $9.00 per share over a four year period commencing on the date of
this  Prospectus.  The Series B Warrants are  callable at a redemption  price of
$.05 per  Warrant  in the event  that the price of the  Company`s  Common  Stock
equals or exceeds $10.00 per share for 20 consecutive trading days ending within
five days prior to the Company`s  notice of redemption.  Of the $500,000 raised,
$177,000 were utilized  towards  expenses of the offering  contemplated  hereby,
including  blue  sky  filing  and  legal  fees,  deposit  towards  Underwriter`s
non-accountable expense allowance,  NASD and NASDAQ filing fees, SEC filing fees
and legal and  accounting  expenses  and the  balance of  $323,000  was used for
working capital purposes.


                                                     DILUTION

         As of June 30, 1996,  the Company had an aggregate of 1,750,000  shares
of Common Stock  outstanding and a net tangible book value deficit of $(426,973)
or  $(.24)  per share of Common  Stock.  "Net  Tangible  Book  Value Per  Share"
represents  the total amount of the Company's  tangible  assets,  less the total
amount of its liabilities, divided by the total number of shares of Common Stock
outstanding.

         After  giving  effect to the sale of 750,000  shares of Common Stock by
the Company at the  offering  price of $5.75 per Share,  the issuance of 750,000
shares of Common Stock, and the deduction of offering  expenses in the amount of
$300,000 and underwriting discounts and commissions estimated at $560,625 (which
amounts include payment of the Underwriter's  Non-Accountable  Expense Allowance
but without  taking into account  exercise of the  Over-Allotment  Option or the
Series A and Series B Warrants issued in a private placement) the pro forma note
tangible  book value of the  Company  would be $1.21 per share of Common  Stock.
This amount represents an immediate dilution (the difference between the

                                                        25

<PAGE>



attributed  price per  share of  Common  Stock to  purchasers  in the  Company's
offering and the pro forma net tangible  book value per share of Common Stock as
of June 30,  1996,  after  giving  effect to the  issuance of 750,000  shares of
Common Stock included in the Units) of  approximately  $4.54 per share of Common
Stock to new investors and an immediate increase (the difference between the pro
forma net tangible  book value per share of Common Stock as of June 30, 1996 and
the pro forma net  tangible  book value per share of Common Stock as of June 30,
1996,  after giving effect to the issuance of 750,000 shares of Common Stock) of
$1.45 per share of Common Stock to the Company's stockholders.  Such increase to
the Company's current stockholders is solely attributable to the cash price paid
by purchasers of the shares of Common Stock offered for sale by the Company.

The following table illustrates the per share dilution as of June 30, 1996:

   Public offering price per share(1).............       $5.75
   Net tangible book value per share before giving
    effect to the Company's offering   ............        (.24)
   Increase per share attributable to the sale of
   750,000 shares of Common Stock
   offered by the Company   ........................       1.45

   Pro forma net tangible book value per share as of
    June 30, 1996 reflecting the Company's
    Offering(2)....................................        1.21
   Dilution per share to purchasers in the Company's
    offering................................. .......      $4.54



- ------------------------

(1)      Attributes $5.75 of the public offering price per share to
         the  Common Stock. Represents the public offering price
         before deduction of estimated expenses of the Company's
         offering, underwriting discounts and commissions.  If the
         Underwriter's option is exercised in full, the pro forma as
         adjusted net tangible book value per share of common stock
         after this Offering would be approximately $1.37,
         representing an immediate increase of $1.61 per share to
         current stockholders and an immediate dilution of $4.14 per
         share to new investors.

(2)      Assumes no exercise of: (a) the Underwriter's Purchase
         Option; (b) the Over-Allotment Option; or (c) the Series A
         and the Series B Warrants issued in a private placement. In
         the event all outstanding options (excluding 112,500 options
         covering the over-allotment option and 400,000 shares
         covered by the Company's qualified option plan but including

                                                        26

<PAGE>



         75,000 shares covered by the Underwriters Purchase Option
         and 500,000 shares covered by the Employment Option granted
         to Mr. Schilowitz, the President of the Company) were
         exercised there would be 3,075,000 shares of Common Stock
         outstanding. See "Capitalization," "Underwriting," "Certain
         Transactions" and "Description of Securities."

                  The  following  table  sets  forth,  as of June  30,  1996,  a
comparison  of the  number  of  shares  of  Common  Stock  acquired  by  current
stockholders from the Company,  the total  consideration paid for such shares of
Common  Stock and the average  price per share paid by current  stockholders  of
Common Stock and to be paid by the  prospective  purchasers of Units offered for
sale by the Company (based upon the  anticipated  public offering price of $5.75
per  share  of  Common  Stock,  before  deducting   underwriting  discounts  and
commissions and estimated offering expenses):

                 Common Stock Acquired     Total Consideration    Average Price
                 Number       Percent       Amount     Percent      Per Share

Current 
Stockholders... 1,750,000         70%    $  525,500   10.8%         .30
New Investors(1)  750,000         30%    $4,312,500   89.2%         $5.75(3)
                 ---------      ------    ----------  ---------
Total(2)....    2,500,000        100%    $4,838,000   100%

(1)      Does not include 112,500 Units which may be issued on
         exercise of a 30-day option granted to the Underwriters to
         cover over-allotments. See "Underwriting".

(2)      Assumes no exercise of: (a) the Underwriter's Purchase
         Option; (b) the Over-Allotment Option; or (c) the Series A
         and Series B Warrants issued in a private placement. See
         "Capitalization," "Underwriting," "Certain Transactions" and
         "Description of Securities."

(3)      Aggregate  offering  price for common  stock only before  deduction  of
         offering expenses, underwriting discounts and commissions.



                                                  DIVIDEND POLICY

         The Company has not, to date, paid and does not anticipate
paying any dividends on its Common Stock in the foreseeable
future. The Company currently intends to retain all working
capital and earnings, if any, for use in the Company's business
operations and in the expansion of its business. See "Description
of Securities-Common Stock."






                                                        27

<PAGE>



            MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                                             AND RESULTS OF OPERATIONS


For the six months ended June 30, 1996 and 1995

Introduction

The  Company  has,  since  its  inception  in  1985,  built  in  excess  of  150
single-family  homes in the Hamptons  resorts area of Long Island.  New York. It
has also been able to acquire residential and commercial rental properties which
generated  additional  cash flow for the Company.  In addition,  the Company has
acquired a 12 lot subdivision,  Polo grounds, which is currently in development.
The Company is marketing  Polo Grounds and  currently has three  contracts.  The
Company is also in contract  with a 57 unit  subdivision  in  Westhampton  Beach
[Jaegger]  which it  intents  to close on  during  the  summer  of 1996,  market
immediately thereafter and deliver homes from such development by year end 1996.
The Company provides  construction  management  services to other developers and
charges a fee for providing construction supervision on a project.

Currently,  the luxury  housing  market,  which has been the  Company's  primary
target  niche,  has  thousands  of acres in and around the Hampton area that are
available for development. Based upon prior experience, the Company expects that
its entry  into the market for this  usable  acreage  which is spread in various
size pockets throughout the Hampton area, will not be a problematic. The Company
will not only continue to invest in properties that are scattered throughout the
Hampton  area but in markets  that are more  concentrated  and are  experiencing
residential, industrial and/or commercial growth i.e. Western Suffolk County and
Nassau County, New York. The Company feels that it has limited  competition from
a few large and small real estate developers.

Since there is significant customer  concentration to high net worth individuals
who are for the most part  impervious to economic  conditions,  the Company does
not expect to experience any significant sales  volatility.  The Company is also
focusing on delivering  more  moderately-priced  homes with similar gross profit
margins as its  higher-priced  homes.  The Company  expects to  purchase  larger
tracts of land at  substantially  lower costs per acre than it has  historically
paid so that it can deliver more homes to at least have a similar  impact on its
operating results than the Company's higher-end products.  At the same time, the
Company  will be  expanding  its appeal to  customers  seeking  not only  second
vacation homes, but affordable primary homes as well.


                                                        28

<PAGE>



The  Company  expects to expand  into  commercial  and  residential  management,
construction  supervision  and  consulting  services all of which it will access
primarily  through  reputation  and  referrals.  Management  feels that  special
projects requiring such services are readily available. In addition, the Company
intends to purchase  additional rental units to add to its portfolio in order to
maintain cash flow during slow periods.

The Company prices its products on a cost plus basis.

For the six months ended June 30, 1996 and 1995

Results of Operations

Revenues  for the six months  ended  June  30,1996  were  $688,919  compared  to
revenues of  $2,058,642  for the six months  ended June 30,  1995, a decrease of
approximately $1,370,000 or 67%.

Revenues

The  Company  delivered  one home,  which  generated  approximately  $485,000 of
revenue, during the six months ended June 30, 1996. The balance of homes were in
inventory and under  construction.  For the six months ended June 30, 1995,  the
Company delivered six homes which generated  $1,972,196 of revenue.  For the six
months ended June 30, 1996,  the Company  received  proceeds of $52,000 from the
sale of land  previously  held for  development.  The Company  generated no such
sales in the six months ended June 30, 1995.  The Company  received  revenues of
$6,473 and $6,550 for construction extras for the six months ended June 30, 1996
and 1995,  respectively.  The Company has moved into the commercial construction
market and is concentrating its residential inventory toward the upscale market.
In addition,  the Company has grown into a  construction  management  firm,  and
accordingly it has received a management fee to supervise the  construction of a
project.  The  Company's  first  commercial  construction  venture  included the
completion  of  the  Hamptons  Synagogue  in  Westhampton  Beach.  This  initial
commercial   construction  venture  has  given  the  Company  publicity  towards
successfully  entering  this  market  with  plans to  secure  future  commercial
ventures. In addition, the Company has grown into a construction management firm
where the Company  receives a management fee to supervise the  construction of a
project.  The  construction  management  fee of $50,000  was the only  source of
revenue generated from the project [See "Construction Management"].

                                                        29

<PAGE>





Construction Management Revenue

Construction  management  services  for the  six  months  ended  June  30,  1996
generated  $50,000  compared to $-0- generated for the six months ended June 30,
1995.  This  increase  reflects  a contract  secured  by the  Company to perform
construction  management  supervision for a 14 unit  condominium  development in
Westhampton.   Construction   management  supervision  is  consistent  with  the
Company's plans to emerge as a full service real estate development company. The
Company is currently pursuing  additional  construction  management projects for
future development.

Gross Profit Margin

The Company's  overall gross profit margin was 25% for the six months ended June
30,  1996 as  compared  to 20% for the six  months  ended  June  30,  1995.  The
Company's  gross margin on homes  delivered  decreased from 17% to 11% due to an
increase  in the cost of  completing  the one home  delivered  in the six months
ended June 30, 1996.  The cost of land held for  development  exceeded the sales
proceeds  which caused a decrease in the gross profit.  However,  an increase in
rental income of  approximately  19%, due primarily to an increase in the rental
income of Quick  Storage,  Inc. in the six months ended June 30, 196 as compared
to the six months ended June 30, 1995,  and  increase in  management  fee income
[see "Construction  Management Revenues"] from $-0- in the six months ended June
30, 1995 to $50,000 in the six months  ended June 30, 1995 caused the  Company's
overall gross profit margin to increase.  Gross profit decreased to $172,652 rom
$418,611  primarily due to the decrease in the number of homes  delivered in the
six months  ended June 30,  1996 as  compared  to the six months  ended June 30,
1995.

Selling, General and Administrative Expenses

The Company's selling, general and administrative expenses increased to $314,681
for the six months ended June 30, 1996,  compared to $160,879 for the six months
ended June 30, 1995. The increase of  approximately  $154,000 is principally due
to the  addition of key  employees  to the Company and  increased  salaries  for
certain other employees.

Charge for Executive Compensation Capitalized

The fair value of services provided by an executive was $26,250.  Of such amount
$11,500 was paid and included as an expense for the period.  The  difference  of
$14,750 was capitalized.



                                                        30

<PAGE>



Income from Operations

The Company's  (loss)gain from operations for the six months ended June 30, 1996
and 1995 was $(156,759) and $257,732, respectively. The decrease in results from
operations of approximately $414,000 is primarily due to an increase in Selling,
General and  Adminstrative  Expense of approximately  $154,000 and a decrease in
the gross  profit of  approximately  $246,000  [see "Gross  Profit and  Selling,
General and Administrative Expense'].


Other Income Expense

Included in other income  [expense] during the six months ended June 30, 1996 is
$41,364 which represents gains on sale of marketable  securities.  Also included
in other  income  [expense]  during  the  first six  months  of 1996 is  $13,036
representing unrealized gains on marketable securities, compared to gains on the
sale of marketable  securities  of $103,658 of  unrealized  losses on marketable
securities  $(51,359)during  the six months  ended June 30,  1995.  The  Company
realizes the real estate industry is highly speculative. Land values and/or home
prices may fluctuate significantly,  and the rate of home sales can be slow. The
Company's  building  activities  have  centered in the  Hamptons  resort area in
Eastern Long Island, New York, where the bulk of the market consists of vacation
homes.  The  Company  has  already  begun to expand into other areas of the real
estate industry [rental properties, primary residences,  construction management
and commercial  construction  projects].  The Company has acquired key personnel
with the requisite skills,  contacts and experience to successfully  expand into
these areas within the real estate field.  The Company will seek out  additional
opportunities to construct, manage and/or invest in family communities, shopping
centers, industrial parks, congregate care facilities and other income producing
properties.  The Company's belief that investing in income producing  properties
will ensure a stable  growth for the future  should  adverse  market  conditions
arise.

Pro Forma Net [Loss]

Pro forma net [loss] gives  effect to income tax  considerations  assuming  that
each of the  subsidiary  entities had been a "C" Corp. for the period January 1,
1996 to February  29,  1996.  Since each of the  subsidiary  entities was an "S"
Corp.  and that period no provision  for income taxes was  necessary.  Although,
each of the subsidiary  entities  became "C" Corps on March 1, 1996 no charge in
lieu of income  taxes was deemed  necessary  for the  period  January 1, 1996 to
February 29,1996 as the amount was deemed immaterial.



                                                        31

<PAGE>



Liquidity and Capital Resources

At June  30,  1996  and  1995,  the  Company  had cash of  $1,747  and  $40,944,
respectively.

The Company  generated  $659,156 from  operating  activities  for the six months
ended June 30, 1996 as compared to $169,671 generated from operating  activities
for  the  six  months  ended  June  30,  1995.   The  overall  net  increase  of
approximately $490,000 is substantially  attributable to an increase of $452,349
of customer deposits, and increase in the change of $426,214 in accounts payable
and accrued  expense  balances,  $376,026  generated  by the sale of  marketable
securities  offset by a $425,064  reduction  of net  income,  an increase in the
purchase of marketable  securities of $222,548 and a decrease in  collections of
contract  receivables of $138,782 and costs and profits in excess of billings on
uncompleted contracts of $359,778 due to less homes delivered.

The Company intends to improve its profitability  and,  therefore,  increase the
cash  generated  from  operations,  by  continuing  its  strategy  from  1995 to
emphasize the construction of higher priced quality homes.  Management  assesses
on a continuing  basis the current  lending real estate market and  investigates
additional  lending  opportunities  which will improve cash flow or decrease the
cost of  existing  borrowings.  If such  available  borrowings  are deemed to be
advantageous to the Company,  management will assemble all necessary information
and  provide  such  data  to  prospective  lenders  and  begin  the  process  of
negotiating such refinancing.

For the six  months  ended  June 30,  1996 and 1995,  $1,093,512  and  $151,454,
respectively,  were utilized for investing activities.  The overall net increase
in the  utilization  of cash of  $942,058  is  substantially  attributable  to a
$787,361 increase in the utilization of cash for land and construction  costs, a
$204,727  increase in payments  offset by no  acquisition  for $150,000 of Quick
Storage in 1995.

For the six months  ended June 30, 1996,  the Company  generated  $420,664  from
financing  activities as compared to $20,811 used for financing  activities  for
the six  months  ended June 30,  1995.  The  overall  net  increase  in the cash
generated by financing activities of $441,475 was substantially  attributable to
$500,000  generated by a private placement offset by $65,419 of distributions to
a shareholder.

At June 30, 1996, the Company had notes and loans payable of $864,800, mortgages
payable of  $1,253,493,  accounts  payable and accrued  expenses of $972,124 and
customer  deposit of $549,849.  The Company  intends to repay notes  payable and
mortgages payable totaling $1,068,048 out of the proceeds of the proposed public

                                                        32

<PAGE>



offering. This amount includes $928,180 which is included in current liabilities
at June 30, 1996.  Although the proposed offering is on a firm commitment basis,
the Company  believes  that through  alternatives  such as cash  generated  from
operations,  the  refinancing of short-term  debt by extending the due dates, or
loans from the Company's principal stockholder, the Company will be able to meet
its short-term liquidity needs.  Although, the Company intends to utilize one or
more of  these  alternatives  if the  proposed  public  offering  is not  timely
completed,  there  is no  assurance  that  the  Company  will be  successful  in
utilizing any or all of these alternatives.

The  Company  believes  that its  long-term  liquidity  needs will be  satisfied
through cash generated from  operations,  the  refinancing of long-term debt and
through equity financing resulting from the proposed public offering.


Going Concern

The  Company's  accountants  issued a  modified  going  concern  opinion  to the
December 31, 1995 financial  statements  based upon a working capital deficit at
December 31, 1995 of approximately $1,200,000.

The Company's  financial  statements for the year ended December 31, 1995,  have
been prepared on a going concern basis which  contemplates  the  realization  of
assets and the settlement of liabilities and commitments in the normal course of
business.  The  continuation of the Company as a going concern is dependent upon
its  ability  to  generate   sufficient   cash  from  operations  and  financing
activities. The Company's working capital deficit raises substantial doubt about
the entity's ability to continue as a going concern.  Management's  viable plans
include the following:

1.       To generate  additional  equity financing  through a private  placement
         with proceeds of  approximately  $500,000 [See Note 10 to the Financial
         Statements].

2.       To close a proposed public  offering for common stock with  anticipated
         net  proceeds  of   approximately   $3,451,875   and  satisfy   certain
         outstanding  obligations  with the net proceeds of this  offering  [See
         Note 11A to the Financial Statements].

3.       To continue to investigate  additional lending  opportunities with more
         favorable  terms  and  more  specifically  to take  advantage  of lower
         interest rates and refinance  properties that currently having floating
         rate mortgages.

4.       To expand into other areas of the real estate market such as

                                                        33

<PAGE>



         the commercial  market. The Company has acquired key personnel with the
         requisite skills,  contracts and experience to successfully expand into
         commercial and  residential  management,  construction  supervision and
         consulting  services.  The Company  intends to access these  markets by
         advertisements,   reputation   and  referrals.   The  Company's   first
         commercial  construction venture included the completion of the Hampton
         Synagogue of Westhampton Beach.

5.       To seek opportunities to acquire income producing properties
         which would include apartment buildings, shopping centers,
         industrial parks, office buildings and other income
         producing properties.  Management believes that investing in
         income producing properties will enable the Company to
         generate sufficient residual income in the future to fund
         the Company's operating expenses should adverse market
         conditions arise.

Management believes that these plans can be effectively  implemented in the next
twelve months.  There can be no assurances that management will be successful in
these  endeavors.  The  Company's  ability  to  continue  as a going  concern is
dependent  on the  implementation  and  success of these  plans.  The  financial
statements do not include any  adjustments in the event the Company is unable to
continue as a going concern.


The years ended December 31, 1995 and 1994

Total revenues for the year ended December 31, 1995 were $2,323,524  compared to
revenues of  $4,518,872  for the year ended  December  31,  1994,  a decrease of
approximately $2,200,000 or 50%.

Construction  Sales.  Deliveries  of 6 homes  resulted  in housing  revenues  of
$2,065,126 for the year ended December 31, 1995. For the year ended December 31,
1994,  the Company  delivered  14 homes which  generated  $4,449,827  of housing
revenues.  Housing revenues in 1995 decreased $2,384,701.  The Company's plan is
to move into the commercial  construction market and concentrate its residential
inventory  toward the upscale  market.  Although,  fewer homes were delivered in
1995 than in 1994 the gross profit margin  increased [see gross profit  margin].
The Company's first commercial  construction  venture includes the completion of
The Hamptons  Synagogue in Westhampton Beach in 1994 which generated $650,000 in
additional  revenues  for  the  year  ended  December  31,  1994.  This  initial
commercial   construction  venture  has  given  the  Company  publicity  towards
successfully  entering  this  market  with  plans to  secure  future  commercial
ventures.  In  addition,  the Company has grown into a  construction  management
firm,  where the Company receives a management fee to supervise the construction
of a project. The decrease in the home delivered for 1995 (6),

                                                        34

<PAGE>



compared to 1994 (14) reflects the Company's construction management contract to
complete  a 14 unit  condominium  project  in  Westhampton,  whereby  the  sales
revenues have been deferred. The construction  management fee of $75,000 was the
only source of revenue generated from the project [see "Construction  Management
Revenues"].

Rental Income.  Acquisition of additional  rental based  properties  resulted in
rental  income of $183,398 for the year ended  December  31, 1995.  For the year
ended December 31, 1994, the Company generated rental income of $69,045.  Rental
income in 1995  increased by $114,353  which  reflects the  acquisition of Quick
Storage  At Quogue,  a self  storage  facility  with 111  units.  This  facility
generated  rental income for $113,905 for the year ended  December 31, 1995. The
Company plans to expand the existing  facility by purchasing and constructing on
the acquisition of rental based properties.

Construction  Management Revenue.  Construction Management Services for the year
ended  December 31, 1995  generated  $75,000  compared to $-0- generated for the
year ended December 31, 1994. This increase  reflects a contract  secured by the
Company to perform construction management supervision for a 14 unit condominium
development in Westhampton.  Construction  management  supervision is consistent
with the  Company's  plans to emerge as a full service  real estate  development
company.  The Company is currently pursuing additional  construction  management
projects for future development.

Gross Profit Margin.  The Company's  gross profit margin on homes  delivered was
approximately  seventeen  percent [17%] during the year ended December 31, 1995,
compared to four  percent [4%] in the year ended  December  31, 1994.  The gross
profit  margin on homes  increased  due to the  quality and pricing of the homes
built in 1995.  In 1995,  the Company  positioned  itself in the upscale  market
segment.  As a result,  the number of homes  decreased in 1995 from 1994 but the
gross profit margin increased substantially.

Selling, General and Administrative Expenses. The Company's selling, general and
administrative  expenses  increased to $367,498  [16% of Revenues]  for the year
ended  December  31, 1995,  compared to $239,791  [5% of revenues]  for the year
ended  December 31, 1994.  The increase  percentage  is  principally  due to the
reduction of revenue for the year ended 1995,  the addition of Key  Employees an
the  acquisition  of Quick  Storage at Quogue [a self  storage  facility]  which
produced $54,770 of selling,  general and  administrative  expenses for the year
ended December 31, 1995.

Charge for Executive Compensation Capitalized.  The $105,000
represents the fair value of services provided for executive
compensation that would have been paid had the Company chose to

                                                        35

<PAGE>



do so.

Income from Operations. The Company's income from operations for the years ended
December 31, 1995 and 1994 was $131,710 and $1,260, respectively.  This increase
of $130,450 is primarily  attributable  to the improved  gross profit in 1995 of
approximately $363,000.

Gross  Interest  Costs.  Gross  interest  costs were $157,678 for the year ended
December 31, 1995  compared to $51,470 for the year ended  December 31, 994. The
increase  in gross  interest  cost for the year  ended  1995  resulted  from the
acquisition of Quick Storage at Quogue [a self storage  facility],  Polo Grounds
[12 units  subdivision] and other real estate ventures  whereby  additional debt
was incurred upon acquisition.

Other [Income] Expense. Included in other [income] expense in 1995 is $(245,022)
which represents gain on sale of marketable  securities,  compared to $(281,767)
for the year ended December 31, 1994. the Company  realizes that the real estate
industry is highly  speculative.  Land values  and/or home prices may  fluctuate
significantly,  and the rate of home sales can be slow.  The Company's  building
has centered in the Hamptons resort area in Easter Long Island,  New York, where
the bulk of the market consists of vacation homes. The Company has already begun
to expand  into other  areas of the real  estate  industry  [rental  properties,
primary  residences,   construction   management  and  commercial   construction
projects].  The Company has acquired key personnel  with the  requisite  skills,
contracts and experience to successfully expand into these areas within the real
estate field.  The Company will seek out additional  opportunities to construct,
manage and/or invest in family communities,  shopping centers, industrial parks,
congregate care facilities and other income producing properties.  The Company's
belief that investing in income producing properties will insure a stable growth
for the future should adverse market conditions arise.

Pro Forma Net  Income.  Pro forma net income  gives to income tax  consideration
assuming that each of the subsidiary  entities had been a "C" Corp. For the year
ended December 31, 1995. Since each of the subsidiary  entities was an "S" Corp.
No  provision  for income  taxes was  necessary.  In  accordance  therewith,  an
estimated  pro forma  income  charge of  $94,903  gave  effect to an income  tax
provision had each of the subsidiaries  been a "C" Corp rather than an "S" Corp.
Upon the  conversion of each of these  subsidiaries  to a "C" Corp., a provision
for income taxes will be reflected in net income.

                                                        36

<PAGE>



- -----------------------------------------------------------------

                                                     BUSINESS
- -----------------------------------------------------------------

The Harmat Organization,  Inc. ("Harmat" or "Company"),  a Delaware corporation,
has, through its wholly owned  subsidiary  Harmat Homes,  Incorporated  ("Harmat
Homes"),  been  engaged  in real  estate  development  and  construction  in the
Hamptons resort area of Long Island,  New York  ("Hamptons") for the past eleven
years.  The  Company  develops  large  multi-parcel   projects,   builds  custom
single-family   homes  and  rental  properties  as  well  as   commercial/public
structures  such as the Hamptons  Synagogue in  Westhampton  Beach.  Harmat also
provides remodeling,  design and landscape  architectural  services. The Company
will build on either  land owned or  provided  by the client or on land owned or
controlled by entities  affiliated  with the Company.  To date,  the Company has
built  approximately 150  single-family  homes as well as rental  properties,  a
short-term storage facility and commercial properties.

To date,  the Company's  strategy for growth has been to integrate the foregoing
services  into  a  "turn  key"  business  which  can  offer  its  customers  the
convenience  of obtaining all of the necessary  elements and services  regarding
the purchase  and  maintenance  of a home,  including  the land,  architectural,
interior and landscape design services, construction of a home, swimming pool or
tennis court, and maintenance of the property.  The Company believes that it has
carved a niche for itself as one of the premier full-service  builder/developers
in the western portion of the Hamptons.

Since Harmat  Homes'  inception in 1985,  the  Company's  founder and  principal
shareholder,  Matthew C. Schilowitz, has sought to not only provide construction
services  through  the  Company  but also to invest in real  estate  development
ventures by purchasing large parcels of real property for development.  To date,
the majority of such investments have been made by Mr. Schilowitz  individually,
as a general partner,  joint venturer or principal stockholder of a corporation.
Mr.  Schilowitz has been able to invest in the majority of such properties using
private  non-recourse  financing with only a modest down payment on the purchase
price.  This type of financing is attractive  because the investor is often able
to recoup its cash  investment  after  selling only a small number of lots while
being able to market the balance with  minimal  exposure.  The Company  believes
that such sources and terms of financing will be available for future  projects,
although no assurances can be given that this will be the case.

These projects have involved the construction of single-family
homes as well as the development and construction of luxury

                                                        37

<PAGE>



properties  where each home has its own  swimming  pool and tennis  court.  Such
developments  have included  "Hidden Cove" in Southampton (12 lots, all of which
have been sold);  "Woodridge" in  Bridgehampton  (52 lots, 32 of which have been
sold);  "The  Woodlands"  (52  lots,  37 of  which  have  been  sold)  and  "The
Crossings," (14 lots, 12 of which have been sold) each in East Quogue;  "Emerald
Woods" in East Quogue (14 lots,  12 of which have been sold) and "The  Fairways"
in Westhampton  Beach (6 lots, 4 of which have been sold). All of these projects
are  located  in prime  areas  where the bulk of the lots  abut  either a nature
preserve,  golf course or farm land.  The Company  also  anticipates  performing
construction services for the "Bridal Path" development in Westhampton. The real
property for all of the foregoing projects is owned by entities  affiliated with
the Company.

The Company has built homes ranging in price from $200,000 to $2,000,000.  While
the bulk of the homes built in the  Hamptons  are  vacation  homes,  the Company
believes  that  approximately  25% of its  clients  live  in  their  homes  on a
year-round basis.

Strategy

Harmat is now seeking to expand, by providing first class  construction,  design
and homeowner and management  services to not only  residential  buyers but to a
broad array of commercial clients as well.

For  example,  the Company is  considering  developing  or  investing  in luxury
single-family  developments,  senior citizen  condominium  units and undeveloped
real property  (including  oceanfront  acreage) in such areas as western Suffolk
County,  the  Hamptons,  Florida  and the  Washington,  D.C./Maryland  area that
management  believes  provide  attractive  opportunities.  The  Company  further
believes  that it could  obtain  financing  similar to that used in its previous
projects,  (i.e. a modest down payment and no recourse  against the Company) and
that such projects would enhance its growth.  Furthermore,  Management of Harmat
is of the opinion  that all of such  potential  projects  involve  lots in prime
locations  where  homes  (or  commercial  buildings)  could  be sold  or  leased
profitably  within a reasonable  amount of time,  although no assurances  can be
given that such  transactions  will be  consummated  or that any sales or leases
thereunder  will occur  within  any  particular  time  frame.  Depending  on the
project,  the Company may either  simply build model homes or may be required to
put  in  the  required  infrastructure  such  as  roads,  etc.  It is  presently
contemplated  that the Company would receive a management  fee and  construction
fees for services  provided for such  projects,  although no  assurances  can be
given that such fees will be paid or that such ventures will be profitable.  The
Company may also make  construction  loans to either its  affiliates or to third
parties during the course of such projects.

                                                        38

<PAGE>




The  Company  also  intends to expand  into the  commercial  real  estate  field
including income producing  properties and will therefore  aggressively seek out
opportunities to construct, manage and/or invest in shopping malls, motels, golf
courses,  industrial parks and other  income-producing  properties.  The Company
believes that its officers and directors have the requisite skills, contacts and
experience to successfully enter this field, but no assurances can be given that
such  goals  will be  achieved  or  that  any of  Harmat's  future  real  estate
investments will be profitable.


Competition

The Company believes that it is one of the larger,  more sophisticated  builders
in the western Suffolk County area.  Unlike smaller local builders,  the Company
maintains a permanent  sales office and has a  registered  architect on staff to
supervise  construction  and work with  clients who request such  services.  The
construction  business is highly competitive,  however, and the Company is aware
of many  builders  who are able to meet or improve  upon a price the Company can
offer its clients for a given construction project. The Company seeks to compete
not  solely on the basis of price,  but on the  ability  to  provide  integrated
quality  real  estate,  design  and  construction  services  under one roof.  No
assurances  can be given that this  strategy  will enable the Company to compete
successfully.


Employees

The Company has five  full-time  employees,  3 in management  and 2 in clerical.
Since 1990, Harmat has not employed a full-time construction staff but has hired
skilled non-union local labor on a per-project  basis. The Company believes that
its relationships with its employees and its  sub-contractors are good, and that
the supply of skilled labor in the area is adequate for its needs.

Properties

The Company's  wholly-owned  subsidiaries  hold title to certain real  property.
Such  properties  include (i) The Polo Grounds,  a development  with 12 one acre
lots in  Southampton,  New York,  each building lot contains room for house with
all amenities, pool and tennis court; three of the lots have been built upon and
sold; (ii) 2 single-family  residential  rental properties in the Hamptons;  one
six bedroom home in Westhampton  Beach, New York with eight horse stalls and the
other an 8  bedroom  house in  Southampton,  New York  both  rented on an annual
basis;  (iii) three acres of unimproved real property in  Westhampton,  NY; (iv)
the 4,000 square foot premises in Quogue, NY housing the Company's

                                                        39

<PAGE>



executive  offices and  corporate  sales office,  which the Company  believes is
adequate for its foreseeable  needs; and (v) a 115,000 square foot  mini-storage
facility  in  Quogue,  NY.,  which the  Company  expects  to expand on  adjacent
property.

The Company issued 1,750,000 shares of its common stock to Mr.
Schilowitz upon transfer of the stock of the corporations holding
title to the foregoing properties.  See "Certain Transactions."

The Company currently has the following projects under contract:

         (A)      Jagger  Woods at  Westhampton  Beach,  N.Y. - A 41 acre parcel
                  with approvals to construct 57 single family residences on 1/2
                  to 3/4 acre parcels  complete  with the  following  amenities:
                  (community pool, tennis court and clubhouse). Homes will range
                  between 1,271 and 2,160 square feet.

         (B)      Two 1 1/2  acre  building  lots  with  all  road  improvements
                  completed  located in East  Quogue,  N.Y.,  - The lots will be
                  marketed  whereby the Company shall  construct a single family
                  house complete with pool and tennis court.

         (C)      Vacant parcel  located  adjacent to the Company's mini storage
                  facility in Quogue,  N.Y. The Company  intends to develop this
                  property to expand its current facility by constructing  5,000
                  additional square feet of specialized storage.

Seasonality

The Company  generally  experiences  an increase in revenues in the fall when it
commences the majority of its construction  projects, and a decrease in revenues
during the summer,  when it does most of its marketing  and in the winter,  when
adverse weather may make construction difficult.  The Company`s projects usually
begin in the fall with most sales completed in the spring and early summer.  The
Company sometimes obtains bridge loans to cover  construction costs and utilizes
its rental income from apartments and the storage facility to cover its overhead
during slow periods.

Licensing

The Company  does not require any State or County  license or permits to perform
services  as a  general  contractor,  but  does  require  (and  possess)  a home
improvement license from the Town of Southampton.




                                                        40

<PAGE>



Government Regulation

In the construction  business,  the Company is required to meet and satisfy both
State and  local  building  and  zoning  regulations  as well as State and local
environmental  regulations.  Prior to the commencement of construction  building
plans must be approved which show full compliance with all applicable  rules and
regulations.  In addition, building permits are needed. To date, the Company has
had no problems in meeting and satisfying such requirements and in obtaining all
permits that it needs for its projects.

Litigation

In January,  1994,  Harmat commenced an action in the Supreme Court of the State
of New York, County of Suffolk,  against a former client seeking lost profits in
an  undetermined  amount for wrongful  termination of a  construction  contract.
Harmat  also  filed  a  mechanic's   lien  on  the   property.   The   defendant
counterclaimed and is seeking rescission of the construction  contract, a refund
of their  $28,500  contract  deposit,  and  $100,000 in damages for the wrongful
filing of a mechanic's  lien.  Defendants  are also seeking to recover  $150,000
against Mr.  Schilowitz  personally on an alleged personal  guaranty of Harmat's
performance.  Harmat's  motion for summary  judgment  is  pending.  In a related
litigation,  the  subcontractor on this project brought an action against Harmat
and its former client seeking  damages of $30,000 for monies owed regarding this
project.  The Company  does not  believe  this  litigation  will have a material
adverse  effect on its  business.  The  litigation  was settled on June 20, 1996
without cost or liability to the Company.

         In May 1996,  the Company  commenced  an action in the  Supreme  Court,
State of New York,  County of Suffolk,  against Carl Gasparik  seeking  specific
performance  to close on a purchase of two parcels of land in East  Quogue,  New
York.  The Company  believes  that it has met all  conditions of the contract to
close and the Seller has  refused to close and the Seller is seeking  additional
consideration beyond that which is set forth in the contract.  The defendant has
filed an answer denying the allegations of the Complaint.


                                                        41

<PAGE>



- -----------------------------------------------------------------

                                                    MANAGEMENT
- -----------------------------------------------------------------

Directors and Officers

The Executive Officers and Directors of the Company and a brief summary of their
business  experience and certain other  information with respect to them are set
forth below:

Name                              Age                                Title

Matthew C. Schilowitz              32                President, CEO & Chairman

Scott Prizer                       33                Secretary & Director

Michael C. Gentile                 32                Vice-
                                                     President/Construction

Seymour G. Siegel                  53                Treasurer & Director

David W. Sass                      60                Director

David S. Eiten                     36                Director

Matthew C. Schilowitz  Mr. Schilowitz founded Harmat in 1985, and
has been its president and chairman since inception.  Mr.
Schilowitz has a B.A. in Business Administration from Tulane
University.

Scott Prizer  Mr. Prizer became an officer and director of the
Company in July 1995.  From 1990 to 1992, he worked as an
investment banker specializing in mergers and acquisitions at
European Investors, Inc. ("EII").  Since 1992, he has worked as a
investment advisor/asset manager in the real estate group of EII.
He is a Vice President of EII an investment advisor with real
estate and securities portfolios, in excess of $800,000,000. Mr.
Prizer has a B.A. from George Washington University and an M.B.A.
from New York University.  Mr. Prizer is Mr. Schilowitz' first
cousin.

Michael C. Gentile  Mr. Gentile joined the Company in February
1995 and serves as vice-president/staff architect and
construction site manager for all of the Company's projects.  Mr.
Gentile has eight years of architectural and design experience in
commercial and high-end residential construction.  From July 1990
to June 1991, he worked as a designer for James Gaddis, R.A.
From June 1991 to September 1993 he was project manager for
Fanning Phillips and Molnar, Engineers, and from September 1993
to January 1995, served as project manager for Brockwood
Communities, Inc.  Mr. Gentile earned a B.A. in architecture from

                                                        42

<PAGE>



New York Institute of Technology.


Seymour G. Siegel  Mr. Siegel became a director of the Company in
July 1995.  Mr. Siegel is a CPA and from 1969-1990 was senior
partner and founder of Siegel Rich & Co. P.C. ("Siegel Rich"), an
accounting firm specializing in privately owned businesses and
high net worth individuals.  In 1990, Siegel Rich merged with
M.R. Weiser & Co.  Mr. Siegel stayed on as a senior partner until
1994, when he co-founded Siegel Rich Incorporated, a firm
providing advisory services to businesses regarding mergers and
acquisitions, long-range planning and problem resolution.  Mr.
Siegel is a director of the Oak Hall Capital Fund and Prime Motor
Inns, L.P.

David W. Sass Mr. Sass has been a director of the Company  since July 1995.  For
the past 35 years, Mr. Sass has been a practicing  attorney in New York City and
is  currently  a senior  partner  in the law firm of  McLaughlin  & Stern,  LLP,
counsel to the  Company.  Mr. Sass is a director  and officer of J.E.C.  Lasers,
Inc.,  a public  company  engaged in various  aspects of the laser  business;  a
director  and  officer  of  Carter,  Milchman  & Frank,  Inc.,  a company in the
wholesale  distribution of tools and related building  equipment;  an officer of
Ionic Fuel  Technology,  Inc., a company engaged in the sale and distribution of
emission  control  systems,  and a member  and  Vice  Chairman  of the  Board of
Trustees of Ithaca College.

David S. Eiten  Mr. Eiten became a director of the Company in
January 1996.  From 1990 to the present he is the owner and
operator of a residential and commercial construction company.
From 1986 to 1990 he was Vice President of Field Operations for
the Company.

Executive Compensation

Summary  Compensation  Table.  The following table sets forth the aggregate cash
compensation  paid for  services  rendered  to the  Company  during  each of the
Company's last three fiscal years by all individuals who served as the Company's
Chief  Executive  Officer  during the last  fiscal year and the  Company's  most
highly compensated  executive officers who served as such during the last fiscal
year.

                                                        Long-Term Compensation
                          Annual Compensation                          Awards 

                                                                               
                                                      Other Annual   Restricted
Name and                                                Compensation   Stock   
Principal Position          Year    Salary($)   Bonus      ($)        Awards($)
                            ----    ---------   -----   ------------ ----------
Matthew Schilowitz(1)(2)    1995                          197,000
Chief Executive Officer,    1994                          217,000
Chief Financial Officer     1993                          154,000


                                                                     Payouts

                                                                        All    
                                                                      Other
Name and                                       Options    LTIP          Compen-
Principal Position          Year              SARs      Payouts(#)    sation($)
                            ----    ---------   -----   ------------  ----------
Matthew Schilowitz(1)(2)    1995                         
Chief Executive Officer,    1994                         
Chief Financial Officer     1993                         

                                                                    43

<PAGE>



- -------

(1)      See "Employment Agreement" below for a description of the Company's
         employment agreement with Mr. Schilowitz.

(2)      During the three years ended December 31, 1995, Mr. Schilowitz received
         distributions  as the Companies were Sub Chapter S corporations  and/or
         partnerships and no salary was paid.

(3)      For the six months  ended June 30,  1996,  the Company  distributed  to
         Matthew  Schilowitz  marketable  securities with a fair market value of
         $186,400 as additional compensation.


         Employment Agreement.  On April 1, 1996 the Company entered into a five
year  employment  agreement  which was  amended  August  3,  1996  with  Matthew
Schilowitz, a stockholder,  director and officer of the Company (the "Schilowitz
Agreement").  Under the Agreement, Mr. Schilowitz's compensation is $105,000 for
the first  year,  $155,000  for the second  year,  $205,000  for the third year,
$255,000 for the fourth year and $305,000 for the fifth year.  In addition,  Mr.
Schilowitz will receive a bonus of 5% of the pre-tax  earnings of the Company in
each fiscal year. See "Other Options or Plans."

         The foregoing  employment agreement terminates upon death or disability
of the employee and permits the Company to terminate  the  Schilowitz  Agreement
upon the  occurrence of certain  events or the commission of certain acts or for
any other reason  provided  that the Company  pays to such  employee a severance
payment equal to the aggregate base salary  otherwise owed to such employee over
the  remaining  term of the  employment  agreement  (other than for instances in
which such  employee is  terminated  for "cause" as defined in such  agreement).
Pursuant to the  provisions  of his  employment  agreement in the event that Mr.
Schilowitz  is not  nominated or  re-elected  to serve as member of the Board of
Directors,  either may  terminate his  employment  with the Company and will, in
such  event,  be entitled to continue to receive his base salary as set forth in
such  employment  with the Company for the  remainder of the term  thereof.  The
employment  agreement also contains certain  confidentiality and non-competition
provisions  which are  operative  during the term of the agreement and for given
periods of time after termination thereof.


Stock Option Plan

         In February  1996,  the Board of  Directors  adopted and the  Company's
stockholders approved The Harmat Organization,  Inc. 1996 Stock Option Plan (the
"Stock Option  Plan"),  which provides for the grant of options which qualify as
incentive stock options ("Incentive Options") under the Internal Revenue Code of
1986,  as amended,  to be issued to officers and  employees,  as well as options
which do not so qualify ("Non-Qualified Options") to be

                                                        44

<PAGE>



issued to the Company's  officers,  directors,  employees and  consultants.  The
Stock  Option Plan  provides  for the grant of options  with  respect to, in the
aggregate,  up to 400,000  shares of Common  Stock  (which  number is subject to
adjustment in the event of the Company's  declaration of stock dividends,  stock
splits,  reclassification  and the  occurrence  of other  similar  events).  The
Company has reserved 400,000 shares of Common Stock for issuance under the Stock
Option Plan.

         Pursuant to its terms,  the Stock Option Plan is to be  administered by
the Board of Directors or a committee established by the Board of Directors (the
"Stock Option Committee").  The Board of Directors or such committee  determines
the persons to whom options are granted,  the number of shares of stock  subject
to an option,  the period during which options may be exercised and the exercise
price thereof. The Stock Option Plan places restrictions on the grant of options
to  persons  who are,  at the time of the  grant,  members  of the Stock  Option
Committee and, if no such committee is  established,  on the grant of options to
directors.

         Non-employee  directors  of the  Company may  participate  in the Stock
Option Plan but may only be granted Non-Qualified Options on a non-discretionary
basis. To date, no options have been granted under the Stock Option Plan.


Other Options or Plans

         The  Plan  for  Incentive   Compensation  of  Matthew  Schilowitz  (the
"Schilowitz  Incentive Plan") was adopted by the Board of Directors and approved
by the  Company's  stockholders  on March 1, 1996 and  amended  August 3,  1996.
Pursuant to such plan, Mr.  Schilowitz has been granted an option (the "Option")
to purchase up to an aggregate of 500,000  shares of Common Stock at an exercise
price of $5.75 per share.  The Option  has a duration  of ten years.  The Option
provides  for the grant of: (i) the right to purchase  250,000  shares of Common
Stock such  right to vest and  become  exercisable  upon the  Company  realizing
annual earnings before taxes equaling or exceeding $750,000;  and (ii) the right
to  purchase  250,000  shares  of Common  Stock  such  right to vest and  become
exercisable upon the Company  realizing annual earnings before taxes equaling or
exceeding  $1,500,000.  Shares  subject to options  granted under the Schilowitz
Incentive  Plan  are  subject  to  adjustment  in the  event  of  the  Company's
declaration  of  stock  dividends,   stock  splits,   reclassification  and  the
occurrence of other similar events.  The Company has reserved  500,000 shares of
Common Stock for issuance under the Schilowitz  Incentive Plan.  Pursuant to the
terms of the  Schilowitz  Incentive  Plan, the Board of Directors or a committee
established by the Board of Directors administers such plan.


                                                        45

<PAGE>



                                               CERTAIN TRANSACTIONS

Mr.  Schilowitz has interests,  either as a general  partner,  joint venturer or
shareholder,  in a number of entities  which either have entered,  or may in the
future  enter,  into a variety of  transactions  with the Company.  In addition,
entities  owned or  controlled by Mr.  Schilowitz  own interests in various real
estate ventures which may retain the Company as a builder for such developments.

The following table sets forth the name of each of the Company's
affiliates, Mr. Schilowitz' interest therein, and its
transactions (either current or contemplated), if any, with the
Company:
Company Name             Mr. Schilowitz' Interest              Transactions
Woodlands Construction 
 Corp. LLP                50% shareholder                  Woodlands provides
                                                        contracting services on
                                                       small jobs - Woodlands
                                                      owns no property. It is
                                                    possible that the Company
                                                    may provide services to
                                                    Woodlands in the future.


Crossings Associates, L.P.       1/9th interest
Services                                            The Crossings had a 14
                                                    lot subdivision. There
                                                    are only 2 available
                                                    lots. The Company may
                                                   provide construction
                                                  services to the crossings
                                                  in the future.

Emerald Woods Dev. Corp.     50% shareholder
 Services                                                       
                                                     Emerald  had a 14 lot 
                                                  subdivision. There are only 3
                                                  available lots. The Company
                                                  may provide construction
                                                  services to Emerald in the 
                                                  future.


Fairways at Westhampton, Inc.   50% shareholder
Services                                            Fairways had 6 building
                                                    lots. All Lots have been
                                                    sold. Fairways owns no
                                                    other property.

Bridal Path Development Corp.   50% shareholder
 Services                                          Bridle Path had a 14 lot
                                                   subdivision. There are 13
                                                   available lots. The
                                                  company may provide
                                                 construction services to
                                                  Bridle Path in the
                                                 future.

                                                        46

<PAGE>




Company Name                       Mr. Schilowitz' Interest       Transactions

Woodland Development
Association, a partnership       1/9th interest             Woodland owns 3
                                                            building lots
                                                            located in East
                                                            Quogue, N.Y. The
                                                             Company may
                                                            provide
                                                            construction to
                                                            Woodland in the
                                                            future.




Woodland Pines Associates,
a partnership              Joint Venture           Woodland Pines owns 10
                                                 building lots located in
                                                 East Quogue, N.Y. The
                                               Company may provide
                                               construction to Woodland
                                               Pines in the future.

The Company  issued  1,750,000  shares of its Common Stock to Mr.  Schilowitz in
connection with the transfer to the Company of all of the issued and outstanding
stock of Harmat Homes,  Inc. a construction  and sales  company;  Harmat Capital
Corp.  which owns the corporate  headquarters,  and vacant l and in Southampton,
New York and  Southold,  New York;  Northside  Woods,  Inc.,  which owns  rental
property  in  Westhampton,  New  York;  Harmat  Holding  Corp.,  which  owns the
subdivision known as the Polo Grounds;  Harmat  Organization Inc., which owns an
interest in Woodland Development Associates, a partnership;  and a fifty percent
interest in Quick  Storage of Quogue,  Inc.  which owns the storage  facility in
Quogue,  New York.  The Company has a contract to  purchase  the  remaining  50%
interest from unrelated parties for a purchase price of $150,000.

At  the  request  of  the  Underwriter,   Mr.  Schilowitz  has  made  a  capital
contribution  to the Company of 500,000 shares reducing his holding to 1,250,000
in lieu of an earnout escrow of 750,000 shares.

All transactions  between the Company and its affiliates will be reviewed solely
by the Company's outside directors, who will determine the value of any services
provided by the  Company for any  affiliated  entity.  All sums  received by the
Company will be equivalent to those granted by unrelated third parties.

The  Company is  indebted to Mr.  Schilowitz  in the amount of $127,000  bearing
interest  at 7%  due  December  31,  1996  representing  advances  made  by  Mr.
Schilowitz  on behalf of the  Company,  which will not be repaid by the  Company
from the proceeds of the Offering.



                                                        47

<PAGE>



The  Company  borrowed  from  affiliated  persons an  aggregate  of  $240,000 as
follows: $20,000 from Sidney Prizer, the grandfather of Matthew Schilowitz,  the
President of the Company,  which loan bears interest at 6% per annum, matures on
December 31, 1996 and will be repaid from the proceeds of this offering; $70,000
from the mother of Matthew Schilowitz, which loan bears interest at 8% per annum
and  matures on December  31, 1996 and will be repaid from the  proceeds of this
offering;  $150,000  payable to three former  owners of Quick Storage of Quogue,
Inc. in connection with the purchase by the Company of such persons 50% interest
in such company.

All of the Company's  mortgages on the  properties  that it owns are  personally
guaranteed by Matthew Schilowitz,  the President of the Company. The Company has
agreed to indemnify Mr.  Schilowitz  against any liability  with respect to such
guarantees.


                                                        48

<PAGE>



- -----------------------------------------------------------------

                                              PRINCIPAL STOCKHOLDERS
- -----------------------------------------------------------------

The following table provides, on a pro forma basis, information as of August 15,
1996  concerning  officers  and  directors as a group as well as each person who
beneficially  owned  more than five (5%)  percent of the  Company's  outstanding
common shares.

Name and Address of    Common Shares          Percentage           Percentage
- -------------------    -------------                      
Beneficial Owner       Beneficially Owned     Before Offering   After Offering

Matthew C. Schilowitz  1,250,000(1)           71.4%                      50%(2)
c/o Harmat Homes Inc.
P.O. Box 539
Quogue, NY 11959

Scott Prizer         -0-                        *                          *
145 W.67th St.
New York, NY 10023

Seymour G. Siegel    -0-                        *                          *
c/o Siegel Rich Resources, Inc.
1180 Avenue of the Americas
New York, NY 10036

David W. Sass       -0-                         *                          *
c/o McLaughlin & Stern, LLP
260 Madison Ave.
New York, NY 10016

David S. Eiten     -0-                          *                          *
7 Thorngrove Lane
Dix Hills, New York 11746

Dr. Irving Kraut (3)    250,000                14.3%                      10%
740 River Road
Trenton, New Jersey 08628

Martin Rothstein (3)     200,000                 11.4%                      8%
c/o Model Marketing
39 West 19th Street
New York, New York 10011

All officers and directors   1,250,000         71.4%                       50%
 as a group (5 persons)
- ------------------
*        No shares owned.


(1)      Includes 750,000 shares of Common Stock which are included
         in the Registration Statement, of which this Prospectus is a
         part to be sold by Mr. Schilowitz as part of the alternate
         prospectus. See "Certain Transactions" and "Selling
         Stockholders".

(2)      Does not give effect to the sale of 750,000 which Mr.

                                                        49

<PAGE>



         Schilowitz proposes to sell through the alternate  prospectus after the
         18 month lock-up to which such shares are subject.

(3)      Assumes  all  shares  are sold  after  the  public  offering.  Does not
         included  1,000,000  shares  issuable  upon  exercise  of the  Series A
         Warrants and Series B Warrants  owned by Dr.  Kraut nor 800,000  shares
         issuable  upon  exercise of the Series A Warrants and Series B Warrants
         owned by Mr. Rothstein.


                                               SELLING STOCKHOLDERS


         In addition to the Common Stock, the Registration  Statement,  of which
this Prospectus  forms a part,  also covers the  registration of an aggregate of
(i) 1,250,000  shares of Common Stock and (ii) 2,000,000  shares of Common Stock
issuable upon the exercise of 1,500,000  Series A Warrants and 500,000  Series B
Warrants.  The  Company  will not receive  any  proceeds  from the sale of these
shares.  The costs of qualifying  these  1,250,000  shares of Common Stock under
federal and state  securities  laws,  together with legal and  accounting  fees,
printing and other costs in connection  with this offering,  will be paid by the
Company.

         The 1,250,000  shares of Common Stock  registered  in the  Registration
Statement,  of which this Prospectus forms a part, pursuant to an agreement with
the  Underwriter,  may not be sold  for  eighteen  months  from the date of this
Prospectus,  subject,  however, to earlier release at the sole discretion of the
Underwriter.  Such shares are being registered for resale purposes only and will
be offered pursuant to an alternate prospectus. See "Underwriting."

         In addition to the 1,250,000  shares of Common Stock,  the Registration
Statement,  of which this Prospectus  forms a part, also covers the registration
of 2,000,000 shares issuable upon exercise of the Series A Warrants and Series B
Warrants issued in a private placement.  Such warrants and the underlying shares
are  registered  for resale  purposes  only and will be offered  pursuant  to an
alternate  prospectus.  See  "Description  of  Securities"  for  the  terms  and
conditions of the Common Stock,  the Series A and the Series B Warrants.  All of
the  securities  issued in the private  placement  are being  registered  in the
Registration Statement, of which this Prospectus forms a part. Accordingly, that
part of the  securities  issued in the private  placement  being  registered for
resale by such  persons are the shares of Common Stock and the Series A Warrants
as well as the Common Stock  issuable upon exercise of the Series A and Series B
Warrants.  Pursuant to an agreement with the  Underwriter,  1,250,000  shares of
Common  Stock held by the Selling  Stockholders  and the shares of Common  Stock
issuable on exercise of the Series A and Series B Warrants may not be sold until
eighteen months from the date of this Prospectus,  subject,  however, to earlier
release at the sole discretion of the Underwriter. The certificates representing
the

                                                        50

<PAGE>



1,250,000  shares of Common  Stock of the Selling  Stockholders,  as well as the
shares of  Common  Stock  issuable  on  exercise  of the  Series A and  Series B
Warrants  will  have  legends  affixed  setting  forth  such  restrictions.  The
Underwriter may release these securities from this eighteen month restriction at
any time after all  securities  subject  to this  offering  have been sold.  See
"Underwriting." The resale of securities by the Selling Stockholders are subject
to prospectus  delivery and other  requirements  of the Securities Act. Sales of
these securities, or even the potential for such sales at any time, would likely
have an adverse  effect on the market  prices of the Common  Stock.  The Company
will not receive any  proceeds  from the sale of the  securities  of the Selling
Stockholders.  See "Description of Securities ." If all of the Series A Warrants
and Series B Warrants  issued in the private  placement are exercised,  of which
there is no  assurance,  the Company will receive the gross  proceeds  therefrom
aggregating up to an addition $10,500,000.

         Set forth below is a list of the Selling Stockholders and the number of
shares  of  Common  Stock  owned  which are  being  registered  pursuant  to the
Registration Statement, of which this Prospectus

                                                        51

<PAGE>



forms a part:



             Number of        Number of Shares
            Shares Owned      Registered but
           Before            Subject to 18      Number of Shares     Percentage
          Offering              Month           Owned After         Owned After
                            Restriction            Offering    Offering (3)(7)
Name (1)

Matthew 
 Schilowitz(2)) 1,250,000      750,000              500,000             20%
Dr. Irving 
 Kraut (4)        250,000      250,000                -0-              -
Martin 
Rothstein (5)     200,000      200,000                -0-              -
Alan & Rita 
Robinson (6)      50,000        50,000                -0-              -
                  TOTAL


- -------------------------

(1)      The persons  named in the table have sole voting and  investment  power
         with respect to all shares of Common Stock shown as beneficially  owned
         by them, except as otherwise indicated.

(2)      The Company's President and Chief Executive Officer.

(3)      Does not give effect to: (a) 2,000,000 shares issuable upon exercise of
         the Series A and Series B Warrants issued in the private placement; (b)
         75,000   shares  of  Common  Stock   issuable   upon  exercise  of  the
         Underwriter's Purchase Option; (c) the Over-Allotment  Options; and (d)
         any Employment  Options.  See  "Description  of  Securities",  "Certain
         Transactions", "Underwriting" and "Management - Employment Agreement".

(4)      Does not include  1,000,000 shares issuable upon exercise of the Series
         A and Series B Warrants.

(5)      Does not include  800,000 shares issuable upon exercise of the Series A
         and Series B Warrants.

(6)      Does not include  200,000 shares issuable upon exercise of the Series A
         and Series B Warrants.

(7)      Assumes (i) each  investor  sells all shares of Common  Stock  acquired
         upon  exercise  of the  Series  A and  Series  B  Warrants  and (ii) no
         additional securities of the Company are acquired.

         After making the investment in the private placement, the investors did
not own, nor did any of them have any right to acquire,  any other securities of
the Company.  None of the investors were affiliated with the Company at the time
of making their investment, at the time of this offering, or at any other time.

Plan of Distribution

         Subject to the  eighteen  month  restriction  on the offer and sale for
1,250,000 shares,  the Common Stock issuable on the exercise of the Series A and
Series B Warrants, the securities

                                                        52

<PAGE>



offered  hereby  may  be  sold  from  time  to  time  directly  by  the  Selling
Stockholders.  Alternatively,  the Selling  Stockholders may, from time to time,
offer  such  securities  through   underwriters,   dealers  and/or  agents.  The
distribution of securities by the Selling Stockholders may be effected in one or
more transactions,  privately-negotiated transactions or through sales to one or
more  broker-dealers  for resale of such  securities  as  principals,  at market
prices  prevailing  at the time of sale,  at prices  related to such  prevailing
market  prices or at  negotiated  prices.  Usual and  customary or  specifically
negotiated brokerage fees or commissions may be paid by the Selling Stockholders
in connection  with such sales.  The Selling  Stockholders,  and  intermediaries
through whom such securities are sold, may be deemed  "underwriters"  within the
meaning of the Securities Act with respect to the  securities  offered,  and any
profits   realized  or   commissions   received   may  be  deemed   underwriting
compensation.

         At the time a particular offer of securities is made by or on behalf of
the  Selling   Stockholders  to  the  extent  required,  a  prospectus  will  be
distributed  which will set forth the number of securities being offered and the
terms of the offering, including the name or names of any underwriter, dealer or
agent, the purchase price paid by the underwriter for securities  purchased from
the Selling  Stockholders and any discounts,  commissions or concessions allowed
or reallowed or paid to dealers and the proposed selling price to the public.

         Under the Securities  Exchange Act of 1934, as amended ("Exchange Act")
and  the  regulations  promulgated   thereunder,   any  person  engaged  in  the
distribution of the securities of the Company offered by this Prospectus may not
simultaneously   engage  in  market-making   activities  with  respect  to  such
securities of the Company during the  applicable  "cooling off" period (which is
nine days) prior to the  commencement  of such  distribution.  In addition,  and
without  limiting the  foregoing,  the Selling  Stockholders  will be subject to
applicable  provisions  of the  Exchange  Act,  and the  rules  and  regulations
promulgated thereunder,  including without limitation,  Rules 10b-6 and 10b-7 in
connection with transactions in such securities,  which provisions may limit the
timing of purchases and sales of such securities by the Selling Stockholders.

         Sales of securities by the Selling  Stockholders  or even the potential
of such sales,  would likely have an adverse  effect on the market prices of the
securities  offered hereby . Following the closing of this offering,  the freely
tradeable  securities of the Company ("public float"),  including this offering,
will be 750,000 shares of Common Stock not including  1,250,000 shares of Common
Stock owned by the Selling  Stockholders and an aggregate of 2,000,000 shares of
Common Stock  issuable upon exercise of the Series A and Series B Warrants owned
by the private placement

                                                        53

<PAGE>



investors,  which such  securities  are not  transferable  for  eighteen  months
commencing  on the date of this  Prospectus  or at such  earlier  date as may be
permitted  by the  Underwriter,  which may release such  securities  at any time
after all  securities  subject to this  offering  have been sold and assuming no
exercise of the  Underwriter's  Purchase Option or any Employment  Options.  See
"Descriptions of Securities" and "Underwriting".


                                             DESCRIPTION OF SECURITIES


Common Stock

         The  Company is  currently  authorized  to issue  25,000,000  shares of
Common  Stock,  having a par  value of $.001 per  share of which  1,750,000  are
outstanding  prior to the  offering  contemplated  hereby.  Each share of Common
Stock  entitles the holder  thereof to one vote on each matter  submitted to the
stockholders of the Company for a vote thereon. The holders of Common Stock: (i)
have equal ratable  rights to dividends  from funds legally  available  therefor
when, as and if declared by the Board of  Directors;  (ii) are entitled to share
ratably  in all of the  assets of the  Company  available  for  distribution  to
holders  of Common  Stock  upon  liquidation,  dissolution  or winding up of the
affairs of the Company; (iii) do not have preemptive, subscription or conversion
rights, or redemption or sinking fund provisions applicable thereto; and (iv) as
noted above,  are entitled to one  non-cumulative  vote per share on all matters
submitted to stockholders for a vote at any meeting of stockholders. The Company
has not paid any dividends on its Common Stock to date. The Company  anticipates
that, for the foreseeable  future,  it will retain earnings,  if any, to finance
the continuing operations of its business.  The payment of dividends will depend
upon,  among other  things,  capital  requirements  and  operating and financial
conditions of the Company.

Preferred Stock

         The Certificate of Incorporation of the Company authorizes the issuance
of up to 5,000,000 shares of Preferred Stock, $.001 par value per share. None of
such Preferred  Stock has been  designated or issued.  The Board of Directors is
authorized  to issue shares of Preferred  stock from time to time in one or more
series  and,  subject  to  the  limitations  contained  in  the  Certificate  of
Incorporation and any limitations  prescribed by law, to establish and designate
any such  series  and to fix the number of shares  and the  relative  conversion
rights,   voting  rights  and  terms  of  redemption   (including  sinking  fund
provisions)  and  liquidation  preferences.  If shares of  Preferred  Stock with
voting rights are issued, such issuance could affect

                                                        54

<PAGE>



the voting rights of the holders of the Common Stock by increasing the number of
outstanding  shares having voting rights, and by the creation of class or series
voting  rights.  If the Board of Directors  authorizes the issuance of shares of
Preferred  Stock with  conversion  rights,  the number of shares of Common Stock
outstanding  could  potentially  be  increased by up to the  authorized  amount.
Issuance of shares of Preferred Stock could, under certain  circumstances,  have
the effect of delaying or  preventing a change in control of the Company and may
adversely  affect the rights of holders of Common  Stock.  Also,  the  Preferred
Stock  could  have  preferences  over the  Common  Stock  (and  other  series of
preferred stock) with respect to dividends and liquidation rights.

Series A Redeemable Common Stock Purchase Warrants

         Each Series A Common Stock Purchase Warrant entitles the holder thereof
to purchase  one share of Common  Stock at an exercise  price of $6.00 per share
for a period of four years  commencing  one year after the Effective Date of the
Registration Statement of which this Prospectus forms a part. The exercise price
and/or the exercise date of each Series A Warrant is subject to adjustment under
certain  circumstances  including,  without limitation,  the following:  (i) the
Company's issuance of Common Stock for less than its fair market value; (ii) the
Company's  issuance  of a dividend in Common  Stock;  (iii) the  subdivision  of
outstanding shares of Common Stock; (iv) the  recapitalization or reorganization
of the  Company;  (v) the merger or  consolidation  of the Company  with or into
another company;  and (vi) the sale of all or substantially all of the assets of
the  Company.  Each Series A Warrant is  redeemable  upon 30 days prior  written
notice by the Company at a redemption  price of $.05 per Series A Warrant at any
time after September 8, 1997,  provided that the closing bid price of the Common
Stock,  as  reported  by NASDAQ (or such other  principal  exchange on which the
Common Stock is then  quoted),  the NASD OTC  Electronic  Bulletin  Board or the
National Quotation Bureau, Inc., as the case may be, equals or exceeds $8.00 per
share for 20 consecutive  trading days ending within five days prior to the date
of the  Company's  notice of  redemption.  Pursuant to the terms of the Series A
Warrants,  the Company has the right, upon 30 days written notice to all holders
of the Series A Warrants  and subject to  compliance  with Rule 13e- 4 under the
Exchange Act  (including  the filing of Schedule 13E- 4), to reduce the exercise
price and/or extend the term of the Series A Warrants.


Series B Warrants

         Each Series B Warrant entitles the holder thereof to purchase one share
of Common  Stock at an  exercise  price of $9.00 per share  with  respect  for a
period of four years commencing 90

                                                        55

<PAGE>



days  after  issuance   (February,   1996)  after  the  Effective  Date  of  the
Registration Statement of which this Prospectus forms a part. The exercise price
and/or the exercise date of each Series B Warrant is subject to adjustment under
certain  circumstances  including,  without limitation,  the following:  (i) the
Company's issuance of Common Stock for less than its fair market value; (ii) the
Company's  issuance  of a dividend in Common  Stock;  (iii) the  subdivision  of
outstanding shares of Common Stock; (iv) the  recapitalization or reorganization
of the  Company;  (v) the merger or  consolidation  of the Company  with or into
another company;  and (vi) the sale of all or substantially all of the assets of
the  Company.  Each Series B Warrant is  redeemable  upon 30 days prior  written
notice by the Company at a redemption  price of $.05 per Series B Warrant at any
time after  September,  1996,  provided that the closing bid price of the Common
Stock,  as  reported  by NASDAQ (or such other  principal  exchange on which the
Common Stock is then  quoted),  the NASD OTC  Electronic  Bulletin  Board or the
National  Quotation  Bureau,  Inc., as the case may be, equals or exceeds $10.00
per share for 20  consecutive  trading days ending within five days prior to the
date of the Company's notice of redemption.  Pursuant to the terms of the Series
B  Warrants,  the  Company  has the right,  upon 30 days  written  notice to all
holders of the  Series B Warrants  and  subject to  compliance  with Rule 13e- 4
under the Exchange Act  (including the filing of Schedule 13E- 4), to reduce the
exercise price and/or extend the term of the Series B Warrants.

Transfer and Warrant Agent

         American  Stock  Transfer & Trust  Company,  New York,  New York is the
Registrar  and  Transfer  Agent  for the  Units  and the  Common  Stock  and the
Registrar and Warrant Agent for the Series A Warrants.


Limitation on Directors Liabilities

The Company's Certificate of Incorporation limits the liability of the Company's
directors for breach of their fiduciary duty of care to the Company.  The effect
is to  eliminate  liability of directors  for  monetary  damages  arising out of
negligent or grossly negligent conduct.  Stockholder  actions against a director
of the Company for monetary  damages can only be maintained  upon a showing of a
breach of the individual director's duty of loyalty to the Company, a failure to
act in good faith,  intentional  misconduct,  a knowing violation of the law, an
improper personal benefit, or an illegal dividend or stock purchase, and not for
such director's negligence or gross negligence in satisfying his duty of care.




                                                        56

<PAGE>



                                                   UNDERWRITING

General

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement  by and between the Company  and the  Underwriter  (the  "Underwriting
Agreement"),  the  Underwriter  has agreed to  purchase  on a "firm  commitment"
basis,  an  aggregate  of  750,000  shares  of  Common  Stock  from the  Company
(exclusive of the 112,500  shares of Common Stock subject to the  Over-Allotment
Option).

         The shares of Common  Stock being  offered to the public by the Company
are being  offered  at a price of $5.75 per share as set forth on the cover page
of this  Prospectus.  The shares of Common Stock are offered by the  Underwriter
subject to: (i) the Underwriter's receipt and acceptance; (ii) the Underwriter's
right to reject any order in whole or in part;  (iii)  approval of certain legal
matters  by  counsel  to the  Underwriter;  and (iv)  certain  other  conditions
specified in the Underwriting Agreement.

         The  Company  has  agreed to sell the  shares  of  Common  Stock to the
Underwriter  at a discount  of 10% of the public  offering  price  thereof.  The
Company  has also  agreed to pay the  Underwriter  the  Non-Accountable  Expense
Allowance (as previously defined) equal to 3% of the aggregate offering price of
the  Units  and  Shares  ($25,000  of which was  advanced  to the  Underwriter).
Pursuant to the provisions of the Underwriting  Agreement, in the event that the
Company's public offering is terminated for any reason, the Underwriter shall be
reimbursed for all accountable  expense  incurred by it. Any amounts  previously
paid shall be credited against any amounts due.

         The  Underwriter  has advised the Company that sales to certain dealers
may be made at the public offering price less a concession not in excess of $.20
per share. Upon completion of the Company's public offering, the public offering
price and other selling terms may be changed by the Underwriter. The Underwriter
does not intend to confirm  sales of more than 1% of the shares of Common  Stock
offered hereby to any accounts over which it exercises discretionary authority.

         Prior to the  Company's  public  offering,  there  has  been no  public
trading market for the Common Stock.  The offering price of the shares of Common
Stock was determined by negotiation between the Company and the Underwriter. The
major factors  considered by the Company and the  Underwriter in determining the
public  offering price of the shares of Common Stock,  in addition to prevailing
market  conditions,  were  the  Company's  historical  performance  and  growth,
management's   assessment  of  the  Company's  business  potential  and  earning
prospects,  the  prospects  for  growth in the  industry  in which  the  Company
operates, and the

                                                        57

<PAGE>



foregoing factors in relation to market  valuations of other similar  companies.
The public offering price may not bear any relationship to the Company's assets,
book value, net worth or other criteria of value applicable to the Company.

The Underwriter has required that all  shareholders of the Company lock-up their
securities in order for the  Underwriter to engage in the Offering as well as in
order to maintain a more orderly trading market.  Such shares will have a legend
placed on the certificates to express the lock-up.

         The  Underwriting  Agreement  prohibits  the Company  from  issuing any
capital  stock or other  securities  for a period  of 18  months  following  the
Effective Date without the Underwriter`s prior consent. This provision may limit
the Company`s  ability to raise additional  equity capital.  The purpose of such
provision is to protect against unnecessary dilution to the public shareholders.

The Over-Allotment Option

         The Company has granted to the  Underwriter the  Over-Allotment  Option
which is exercisable for a period of 30 days following the Effective Date of the
Registration  Statement of which this Prospectus  forms a part to purchase up to
112,500 shares of Common Stock (equal to an aggregate of up to 15% of the number
of shares of Common  Stock  being  offered by the Company to the public) for the
purpose of covering  over-allotments.  The Over-Allotment  Option is exercisable
upon the same terms and  conditions as are  applicable to the sale of the shares
of Common Stock.

The Underwriter's Purchase Option

         As part of the  consideration  to the  Underwriter  for its services in
connection with the public offering  described herein, the Company has agreed to
issue to the Underwriter, for nominal consideration,  the Underwriter's Purchase
Option to purchase up to 75,000  shares of Common  Stock (an  aggregate of up to
10% of the number of shares of Common Stock being  offered by the Company to the
public). The Underwriter's Purchase Option will be exercisable commencing 1 year
after the effective  Date and ending four years  thereafter at an exercise price
of $6.90 per share (120% of the public offering price of the Common Stock).  The
Underwriter's Purchase Option will be restricted from exercise,  sale, transfer,
assignment or  hypothecation,  except to officers of the Underwriter and members
of the selling group and/or their officers or partners, for a period of one year
from the Effective Date and will,  thereafter,  be  exercisable  for a period of
four  years.  The  exercise  price  of the  Underwriter's  Purchase  Option  was
arbitrarily  determined  by the  Company and the  Underwriter  and should not be
deemed to reflect any estimate of the intrinsic

                                                        58

<PAGE>



value of either the  Underwriter's  Purchase  Option,  or the Common Stock.  The
Underwriter's  Purchase  Option  will also  contain  certain  anti-dilution  and
adjustment provisions.

         During  the  period  in which  the  Underwriter's  Purchase  Option  is
exercisable, the holders thereof are given the opportunity to profit from a rise
in the market  price of the Common  Stock  which may result in a dilution of the
interest of the  stockholders.  The Company may find it more  difficult to raise
additional equity capital if it should be needed for the business of the Company
while the  Underwriter's  Purchase Option is  outstanding.  At any time when the
holders  thereof might be expected to exercise  such Options and the  underlying
securities,  the  Company  would  probably be able to obtain  additional  equity
capital  on terms  more  favorable  than  those  provided  by the  Underwriter's
Purchase Option. Any profit realized on the sale of securities issuable upon the
exercise  of  the  Underwriter's   Purchase  Option  may  be  deemed  additional
underwriter compensation.

Registration Rights

         In connection with the  underwriting of the Company's  public offering,
the Company has granted to the  Underwriter  certain  "piggy  back" and "demand"
registration rights.  Pursuant to the terms of the Underwriting  Agreement,  the
Company has granted to the  Underwriter,  for a period of seven years commencing
one year from the Effective  Date,  the right to include for  registration,  the
Underwriter's Purchase Option (including the underlying securities) in the event
that the  Company  files a  registration  statement  under  the  securities  act
relating to the Public sale of any of its securities.  Consequently,  the "piggy
back"  registration  rights are only operative if the Company  otherwise files a
registration  statement.  In addition,  the Company has agreed,  for a period of
five years from the Effective Date, to register under the Securities Act: (i) on
one occasion and at its expense,  the  Underwriter's  Purchase Option (including
the underlying securities) upon the request of the holders of 50% or more of the
Underwriter's Purchase Option (including the underlying securities); and (ii) on
one occasion and at the holder's expense, the Underwriter's Unit Purchase Option
(including the underlying securities) upon the request of any holder thereof.

Finder's Fees

         The  Company  has  also  agreed,  pursuant  to  the  provisions  of the
Underwriting  Agreement,  to pay the  Underwriter a finder's fee (the  "Finder's
Fee") in the event  that the  Company  consummates  a  transaction  with a party
introduced  to the  Company  by the  Underwriter  during  the  five-year  period
following  completion of the public offering  described herein. The Finder's Fee
is based

                                                        59

<PAGE>



upon the  consideration  received  by the  Company  in  connection  with  such a
transaction  and may range from between 1% to 5% of such  transaction  price. No
finder has been  associated  with the  Company's  public  offering as  described
herein; nor does the Company have any obligation to pay a finder's fee to anyone
in connection with any pending transaction involving the Company.


Other Terms of the Underwriting

         The Company  has agreed not to issue,  sell,  offer to sell,  grant any
option relating to the sale of or otherwise  dispose of (directly or indirectly)
any of the Company's equity securities (including  securities  convertible into,
exercisable   for  or   exchangeable   into  equity   securities)   without  the
Underwriter's  prior written consent,  except for issuances pursuant to: (i) the
exercise  of the  Underwriter's  Purchase  Option;  (ii)  the  Company's  public
offering of securities as described  herein;  (iii) a declaration  of dividends,
recapitalization,  reorganization  or similar  transaction;  or (iv) a currently
existing stock  incentive or option plan, for 18 months from the Effective Date.
In addition,  each officer,  director and stockholder who owns 5% or more of the
Company's equity securities has agreed not to sell,  transfer,  convey,  pledge,
hypothecate  or otherwise  dispose of any of the  respective  securities  of the
Company owned by them for a period of 18 months from the Effective  Date without
the Underwriter's prior approval.


Indemnification

         The Company has agreed to indemnify the  Underwriter and others against
certain liabilities,  including liabilities under the Securities Act. Insofar as
indemnification for liabilities arising under the Securities Act may be provided
to officers,  directors or persons controlling the Company, the Company has been
informed that, in the opinion of the Commission, such indemnification is against
public  policy and is therefore  unenforceable.  The  Underwriter  has agreed to
indemnify the Company, its directors, and each person who controls it within the
meaning of Section 15 of the  Securities Act with respect to any statement in or
omission from the  Registration  Statement,  the  Prospectus or any amendment or
supplement  thereto if such  statement  or omission  was made in  reliance  upon
information furnished in writing to the Company by the Underwriter  specifically
for or in connection with the  preparation of the  Registration  Statement,  the
Prospectus, or any such amendment or supplement thereto.

         The  foregoing  summaries  of  certain  terms  and  conditions  of  the
Underwriting  Agreement and the Underwriter's  Purchase Option do not purport to
be complete statements of the terms and/or

                                                        60

<PAGE>



contents of such agreements.  Copies of the foregoing documents
have been filed with the Commission as exhibits to the
Registration Statement of which this Prospectus forms a part and
are also on file at the offices of the Underwriter and the
Company.  Reference is hereby made to each such exhibit for a
detailed description of the provisions thereof which have been
summarized above.  See "Available Information."

Action Involving the Underwriter

         The Company has been  advised by the  Underwriter  that on or about May
22, 1995, the Underwriter and Elliot Lowenstern and Richard Bronson,  principals
of  the   Underwriter,   and  the  Securities  and  Exchange   Commission   (the
"Commission")  agreed to an offer of settlement  (the "Offer of  Settlement") in
connection  with a  complaint  filed  by the  Commission  in the  United  States
District Court for the Southern  District of Florida alleging  violations of the
federal  securities laws,  Section 17(a) of the Securities Act of 1933,  Section
10(b) and 15(C) of the Securities  Exchange Act of 1934, and Rules 10b-5,  10b-6
and 15c1-2 promulgated thereunder. The complaint also alleged that in connection
with the sale of securities in three (3) IPOs in 1992 and 1993, the  Underwriter
engaged in fraudulent  sales  practices.  The proposed  Offer of Settlement  was
consented to by the  Underwriter  and Messrs.  Loewenstern  and Bronson  without
admitting or denying the  allegations of the complaint.  The Offer of Settlement
was approved by Judge  Gonzales on June 6, 1995.  Pursuant to the final judgment
(the "Final Judgment"), the Underwriter:

         *        was required to disgorge $1,000,000 to the Commission,
                  which amount was paid in four (4) equal installments on
                  or before June 22, 1995; and

         *        agreed to the appointment of an independent consultant
                  ("Consultant").

         Such Consultant is obligated, on or before September 15, 1996:

         *        to review the Underwriter's policies, practices and
                  procedures in six (6) areas relating to compliance and
                  sales practices;

         *        to formulate policies, practices and procedures for the
                  Underwriter that the Consultant deems necessary with
                  respect to the Underwriter`s compliance and sales
                  practices;

         *        to prepare a report devoted to and which details the
                  aforementioned policies, practices and procedures (the
                  "Report");

                                                        61

<PAGE>



         *        to deliver the Report to the President of the
                  Underwriter and to the staff of the Southeast Regional
                  office of the Commission;

         *        to prepare, if necessary, a supervisory procedures and
                  compliance manual for the Underwriter, or to amend the
                  Underwriter's existing manual; and

         *        to formulate policies, practices and procedures
                  designed to provide mandatory on-going training to all
                  existing and newly hired employees of the Underwriter.
                  The Final Judgment further provides that, within thirty
                  (30) days of the Underwriter's receipt of the Report,
                  unless such time is extended, the Underwriter shall
                  adopt, implement and maintain any and all policies,
                  practices and procedures set forth in the Report.

         The  Final   Judgment  also  provides  that  an   independent   auditor
("Auditor")  shall  conduct  four  (4)  special  reviews  of  the  Underwriter's
policies,  practices and procedures, the first such review to take place six (6)
months after the Report has been delivered to the  Underwriter and thereafter at
six-month  intervals.  The Auditor is also authorized to conduct a review,  on a
random basis and without notice to the Underwriter,  to certify that any persons
associated  with the  Underwriter,  who have  been  suspended  or  barred by any
Commission order are complying with the terms of such orders.

         On July 10,  1995,  the  action  as  against  Messrs.  Loewenstern  and
Bronston was dismissed  with  prejudice.  Mr. Bronson has agreed to a suspension
from associating in any supervisory capacity with any broker, dealer,  municipal
securities  dealer,  investment  advisor or  investment  company for a period of
twelve  (12)  months,  dating  from  the  beginning  of  such  suspension.   Mr.
Loewenstern  has agreed to a  suspension  from  associating  in any  supervisory
capacity  with any  broker,  dealer,  municipal  securities  dealer,  investment
advisor or investment company for a period of twelve (12) months commencing upon
the expiration of Mr. Bronson's suspension.

         In the event that the requirements of the foregoing  judgment adversely
affect  the  Underwriter's  ability to act as a market  maker for the  Company`s
stock, and additional brokers do not make a market in the Company`s  securities,
the  market for and  liquidity  of the  Company`s  securities  may be  adversely
affected.  In the event that other  broker  dealers fail to make a market in the
Company`s  securities,  the  possibility  exists  that  the  market  for and the
liquidity  of the  Company`s  securities  may be  adversely  affected to such an
extent that  public  security  holders  may not have  anyone to  purchase  their
securities  when offered for sale at any price.  In such event,  the market for,
liquidity and prices of the Company`s securities may not exist. For additional

                                                        62

<PAGE>



information regarding the Underwriter, investors may call the
National Association of Securities Dealers, Inc. at (800) 289-
9999.

         The State of Indiana has commenced an action seeking among other things
to revoke the  Underwriter`s  license to do business in such state. A hearing in
this  matter  has been  scheduled  for  October  7,  1996.  Such  proceeding  if
ultimately  successful may adversely  affect the market for and liquidity of the
Company`s  securities if additional  broker  dealers do not make a market in the
Company`s  securities.  Moreover,  should Indiana investors  purchase any of the
securities  sold in this  Offering  from the  Underwriter  prior to the possible
revocation of the Underwriter`s  license in Indiana,  such investors will not be
able to resell such securities in such state through the Underwriter but will be
required to retain a new broker dealer firm for such purpose. The Company cannot
ensure that other broker dealers will make a market in the Company`s securities.
In the event that other broker  dealers  fail to make a market in the  Company`s
securities,  the possibility exists that the market for and the liquidity of the
Company`s securities may be adversely affected to an extent that public security
holders may not have anyone to purchase their securities when offered for a sale
at any  price.  In such  event,  the  market  for,  liquidity  and prices of the
Company`s  securities  may not  exist.  It should  be noted  that  although  the
Underwriter  may not be the sole market maker in the  Company`s  securities,  it
will most likely be the dominant market maker in the Company`s securities.

                                     CONCURRENT SALES BY SELLING STOCKHOLDERS

         The  Registration  Statement of which this Prospectus forms a part also
relates to the offer and sale of up to  1,250,000  shares of Common  Stock,  and
2,000,000  shares of Common Stock issuable upon exercise of outstanding  Class A
and  Class B  Warrants  previously  issued  to the  Selling  Stockholders.  Such
securities  are to be  offered  and  sold by the  Selling  Stockholders  and are
subject to an 18 month lock-up. Such securities are expected to become tradeable
on or about the date of this Prospectus.  Sales of the shares of Common Stock to
be offered by Selling  Stockholders,  or even the potential of such sales, would
likely  have an adverse  effect on the  market  prices of the  securities  being
offered for sale by the Company. The freely tradeable shares of the Common Stock
(the public  float),  upon the Effective Date of the  Registration  Statement of
which this Prospectus  forms a part and upon  consummation  of the  transactions
contemplated  herein, will be 1,300,000 shares of Common Stock, of which 200,000
shares are to be sold by a Selling Stockholder.


                                                   LEGAL MATTERS

         Certain legal matters in connection with the issuance of the securities
being offered by the Company will be passed upon for the Company by McLaughlin &
Stern,  LLP,  New York,  New  York,  David W.  Sass,  a member of such firm is a
Director of the Company.  Legal matters for the Underwriter  will be passed upon
by

                                                        63

<PAGE>



Bernstein and Wasserman, LLP, New York, New York.

                                                      EXPERTS

         The Financial  Statements of the Company included in this Prospectus to
the extent and for the periods  indicated in their report have been  reported on
by Moore Stephens, P.C., independent certified public accountants,  as stated in
their  report  appearing  herein  in  reliance  upon  such  report  given on the
authority of that firm as experts and auditing.


                                                        64

<PAGE>



                          INDEPENDENT AUDITOR'S REPORT

To the Stockholder of
The Harmat Organization, Inc. and Subsidiaries
Quogue, New York

     We have audited the accompanying  consolidated  balance sheet of The Harmat
Organization,  Inc. and  Subsidiaries  as of December 31, 1995,  and the related
consolidated statements of operations,  stockholder's equity [deficit], and cash
flows for each of the two years in the period ended  December  31,  1995.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects, the consolidated financial position of
The Harmat Organization,  Inc. and Subsidiaries as of December 31, 1995, and the
consolidated  results of their  operations  and their cash flows for each of the
two years in the period ended  December 31, 1995, in conformity  with  generally
accepted accounting principles.

     The  accompanying  consolidated  financial  statements  have been  prepared
assuming that The Harmat Organization,  Inc. and Subsidiaries will continue as a
going concern. As discussed in Note 7 to the consolidated  financial statements,
the Company has  insufficient  cash resources and negative  working capital that
raise substantial doubt about its ability to continue as a going concern.

Management's  plans in regard to these matters are also described in Note 7. The
consolidated  financial  statements  do not include any  adjustments  that might
result from the outcome of this uncertainty.

                                       MOORE STEPHENS, P.C.
                                       Certified Public
Accountants.
Cranford, New Jersey
March 27, 1996

                                       F-1



                                                        65

<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
- -----------------------------------------------------------------
- -------------

CONSOLIDATED BALANCE SHEETS
- -----------------------------------------------------------------
- -------------


                              June 30,       December 31,
                                 1996            1995
                              -------       ----------
                              [Unaudited]
Assets:
Current Assets:
 Cash                        $    1,747       $   15,439
 Marketable Securities          101,615          367,492
  Accounts Receivable           107,331           14,764
  Land and Construction Costs  1,016,236          114,889
  Prepaid Expenses                24,100            1,175
                              ----------       ----------
  Total Current Assets         1,251,029          513,759
                              ----------       ----------

Property and Equipment - Net   1,148,218        1,125,067
                               ----------       ----------

Other Assets:
  Land and Construction Costs    709,319          776,327
  Goodwill - Net                  68,355           72,377
  Land Held for Development         --             72,298
  Investment in Partnership       29,727           29,727
  Land Deposits                   75,000           75,000
  Deferred Offering Costs        253,227           30,000
                                ----------       ----------
  Total Other Assets           1,135,628        1,055,729
                               ----------       ----------
  Total Assets                $3,534,875       $2,694,555
                             ==========       ==========
Substantially all of the assets are pledged.
The Accompanying Notes are an Integral Part of these Consolidated
Financial Statements.

                                       F-2


                                                        66

<PAGE>




THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
- -----------------------------------------------------------------
CONSOLIDATED BALANCE SHEETS
- -----------------------------------------------------------------


                             June 30,     December 31,
                              1996           1995
                            -----------    -----------
                            [Unaudited]
Liabilities and Stockholder's Equity [Deficit]:
Current Liabilities:
 Current Portion of
Mortgage Payable            $   331,115    $   229,577
  Notes Payable -
Shareholders                    277,000        277,000
  Notes Payable -
 Related Parties                215,000         90,000
  Loans Payable -
 Bank                           240,000        240,000
  Other Loan Payable            132,800        139,360
  Accounts Payable and
Accrued Expenses                972,124        646,775
  Customer Deposits             549,849         97,500

                              -----------    -----------

  Total Current Liabilities   2,717,888      1,720,212

                             -----------    -----------

Commitment and
 Contingencies [8]                --             --

                              -----------    -----------
Other Liabilities:
  Mortgages Payable -
 Net of Current Maturities       922,378      1,031,273
  Notes Payable -
Related Party                       --          125,000

                              -----------    -----------

  Total Other Liabilities        922,378      1,156,273

                              -----------    -----------
Stockholder's Equity [Deficit]:
Preferred Stock - $.001
Par Value, 5,000,000
Shares Authorized
No Shares Issued and Outstanding   ---            --







                                                        67

<PAGE>



Common Stock - $.001 Par Value,  25,000,000  Shares  Authorized,  1,750,000  and
1,250,000 Shares Issued and Outstanding at June 30, 1996 and
 December 31, 1995, Respectively          1,750          1,250

Additional Paid-in Capital -
 Common Stock                            301,063        129,250

  Retained Earnings [Deficit]           (408,204)      (312,430)

                                      -----------    -----------

Total Stockholder's Equity [Deficit]    (105,391)      (181,930)

                                      -----------    -----------

  Total Liabilities and Stockholder's
    Equity [Deficit]
                                      $ 3,534,875    $ 2,694,555

                                      ===========    ===========


The Accompanying Notes are an Integral Part of these Consolidated
Financial Statements.

                                      F-3


                                                        68

<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
- -----------------------------------------------------------------

CONSOLIDATED STATEMENTS OF OPERATIONS
- -----------------------------------------------------------------

                      Six months ended               Years ended
                        June 30,                  December  31,

                  1996           1995           1995         1994

              [Unaudited]    [Unaudited]

Revenues:
Construction
Sales     $   491,573    $ 1,978,746    $ 2,065,126    $4,449,827
Sale of Land Held for
 Development   52,000           --             --             --
Rental Income 95,346         79,896        183,398         69,045
Management Fee
 Income        50,000           --           75,000           --
         -----------    -----------    -----------    -----------
Total
Revenues     688,919      2,058,642      2,323,524      4,518,872

Cost of Sales
and Direct
Operating
Expenses     516,267      1,640,031      1,719,316      4,277,821

Gross Profit  172,652       418,611        604,208        241,051

Selling, General and
Administrative
Expenses      314,681        160,879        367,498      239,791

Charge for Executive
Compensation
Capitalized    14,750           --          105,000           --

[Loss] Income from
Operations    (156,779)       257,732        131,710       1,260

Other Income [Expense]:
Gain on Sale of Marketable
Securities    41,364        103,658        245,022        281,767
Unrealized Gain on Marketable
 Securities   13,036        (51,359)         5,575         13,803
 Interest and
 Dividend Income  566          1,506         11,274       12,811
  Interest Expense (84,579)  (72,865)      (157,678)     (51,470)

  Total Other [Expense]
Income      (29,613)       (19,060)       104,193        256,911

Net [Loss] Income:
Historical    (186,392)   $   238,672        235,903    $ 258,171


                                                        69

<PAGE>



Charge in Lieu of
Income Taxes [1]      --                       (94,903)


Pro Forma Net [Loss]
Income [2]     $  (186,392)                 $   141,000

Pro Forma [Loss] Earnings Per Share:

Net [Loss]
Income     $     (.11)                      $       .08
            ===========                      ===========

Number
of Shares    1,750,000                        1,750,000
            ===========                      ===========


The Accompanying Notes are an Integral Part of these Consolidated
Financial Statements.


                                       F-4


                                                        70

<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
- -----------------------------------------------------------------

CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY [DEFICIT]
- -----------------------------------------------------------------
               Common Stock                                              Total
                                       Additional     Retained    Stockholder's
               Number of      Amount     Paid-in       Earnings       Equity
               Shares       [At Par]     Capital       [Deficit]     [Deficit]
               ------       --------       -------      ---------     ---------

Balance -
December 31, 1993
             1,750,000    $    1,750    $   23,750    $ (123,630)   $  (98,130)

 Contribution of
Common Stock
by Stockholder
 [11E]       (500,000)         (500)          500          --            --

 Net Income      --            --            --         258,171       258,171

 Stockholder
 Distributions   --            --            --         (78,887)      (78,887)
              ----------    ----------    ----------    ----------    ----------
Balance -
December 31,
 1994        1,250,000         1,250        24,250        55,654        81,154

Net Income     --            --            --             235,903       235,903

Executive
Compensation
Capitalized       --            --         105,000          --         105,000

Stockholder
 Distributions    --            --            --        (603,987)     (603,987)
            ----------    ----------    ----------    ----------    ----------
Balance -
December
31, 1995   1,250,000         1,250       129,250      (312,430)     (181,930)

March 1,
1996 - Transfer
of S Corporation
Deficit to
Additional
Paid-in
Capital         --            --        (342,437)      342,437          --
Proceeds from Private
Placement     500,000           500       499,500          --         500,000

Executive Compensation
Capitalized       --            --          14,750          --          14,750
Net [Loss]        --            --            --        (186,392)     (186,392)
Stockholder
 Distributions    --            --            --        (251,819)     (251,819)
             ----------    ----------    ----------    ----------    ----------
Balance - June 30, 1996
[Unaudited]   1,750,000    $    1,750    $  301,063    $ (408,204)   $ (105,391)
             ==========    ==========    ==========    ==========    ==========

The Accompanying Notes are an Integral Part of these Consolidated
Financial
Statements.

                                       F-5

                                                        71



<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
- -----------------------------------------------------------------

CONSOLIDATED STATEMENTS OF CASH FLOWS
- -----------------------------------------------------------------

                 Six months ended                Years ended
                     June 30,                   December  31,
             1996           1995           1995           1994
            [Unaudited]    [Unaudited]

Operating Activities:
Net [Loss]
 Income  $(186,392)   $   238,672         $235,903    $258,171
Adjustments to
Reconcile Net [Loss]
Income to Net Cash
Provided by Operating
Activities:
Depreciation and
Amortization  16,816     14,938         29,414         17,091
   Gain on Sale of
 Marketable
Securities   (41,364)      (103,658)      (245,022)   (281,767)
Change in Unrealized
 [Gain] Loss on
 Investments (13,036)        51,359          8,228     (13,803)
 Allowance for
 Uncollectible
 Mortgage
Receivable     --             --               --        35,325
Loss on
Partnership
Investment    --              500          1,000            416
Executive
Compensation
Capitalized  14,750           --          105,000           --

Changes in
Assets and
Liabilities:
Contract
Receivables  (92,567)      (231,349)       153,706      (153,706)
Accrued
Interest
 Receivable    --             --          (16,665)          --
Purchase of Marketable
Securities   (242,148)       (19,600)    (2,905,276)  (2,461,439)
Sales of Marketable
 Securities   376,026           --        3,402,329    2,618,317
Costs and
 Profits in
 Excess of
 Billings
 on Uncompleted
 Contacts       --          359,887        345,123      (154,614)



                                                        73

<PAGE>



Billing in Excess
of Costs and Profits
on Uncompleted
Contracts          --          (32,478)       (32,478)     7,466
Prepaid Expenses  (22,925)        (7,735)         1,080    7,322
Land Held for
 Development       72,298            --             --       --
Accounts Payable
 and Accrued
 Expenses         325,349       (100,865)       135,234   202,370
Customer Deposits  452,349           --           97,500     --
                  --------       --------         -------  ------
Total
Adjustments       845,548        (69,001)     1,079,173 (177,022)
                -----------    -----------     -------   --------

Net Cash - Operating Activities -
Forward          659,156        169,671      1,315,076    81,149
               -----------    -----------    ---------   --------

Investing Activities:
  Acquisition of
 Quick Storage       --         (150,000)      (150,000)    --
  Less: Cash of Quick Storage at
   Acquisition      --            4,737          4,737      --
  Acquisition of Property and
Equipment      (35,946)       (13,762)       (19,825)     (774)
Deposit on Land    --             --        (75,000)       --
  Land and Construction
  Costs        (834,339)       (46,978)      (406,070)   (21,416)
  Payment of Deferred Offering
Costs          (223,227)       (18,500)       (30,000)       --
Advances from/to Affiliates and
 Related Parties    --           73,049         92,152     71,761
               -----------    -----------        ------    ------

Net Cash - Investing Activities -
 Forward     $(1,093,512)     $(151,454)   $(584,006)   $ 49,571


The Accompanying Notes are an Integral Part of these Consolidated
Financial Statements.


                                       F-6


                                                        74

<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

                    Six months ended                Years ended
                         June 30,                   December  31,
                   1996           1995           1995        1994
                 [Unaudited]    [Unaudited]

Net Cash - Operating
Activities -
Forwarded      $ 659,156    $   169,671     $1,315,076    $81,149
                 -------      -------        -------     --------

Net Cash -
Investing Activities -
Forwarded     (1,093,512)      (151,454)      (584,006)   49,571
              -----------    -----------    ----------- --------

Financing Activities:
  [Repayments]
Proceeds from New
 Loans         --             --          309,500        100,000
Proceeds of
 Mortgage Payable (7,357)   (6,152)          --             --
  Repayments of Mortgages
Payable           --             --          (14,764)    (9,352)
  [Repayments] Proceeds of Notes
   Payable -
Stockholder     (6,560)          --          150,000    (205,034)
  [Repayments] Proceeds of Notes
   Payable -
   Other         --          (14,659)        (8,120)     (28,120)
  Proceeds [Repayment] of
Due to Stockholder --            --         (608,463)          --
  Distribution to
 Stockholders   (65,419)         --         (587,322)    (78,889)
  Proceeds of Private
 Placement      500,000          --             --             --
             -----------    -----------      ------     --------
  Net Cash - Financing
Activities    420,664        (20,811)      (759,169)   (221,395)
            -----------    -----------    ------     -----------

Net [Decrease]
 in Cash     (13,692)        (2,594)       (28,099)    (90,675)

Cash - Beginning
of Periods    15,439         43,538         43,538        134,213
          -----------    -----------    ----------      ---------
Cash -
End of
Periods     $ 1,747      $40,944        $15,439       $43,538
           ===========   =========    ===========    ===========





                                                        75

<PAGE>



Supplemental Disclosures of Cash Flow Information:
 Cash paid during
 the periods for:
 Interest  $ 73,353   $ 57,665    $    50,066    $    38,585
 Income Taxes $--     $      --      $      --         $      --


Supplemental Disclosures on Non-Cash Investing and Financing
Activities:

     For the quarter ended March 31, 1996,  the Company  distributed  marketable
securities with a fair value of $186,400 to its controlling stockholder.


     On August 3, 1996, the major stockholder of the Company contributed 500,000
shares of the Company's common stock to the Company.



The Accompanying Notes are an Integral Part of these Consolidated
Financial Statements.

                                     F-7


                                                        76

<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -----------------------------------------------------------------
[1]  Principles of Consolidation and Business

The Harmat Companies are owned by an individual stockholder.

In November 1995, the Harmat  Organization,  Inc. [Delaware] [the "Company"] was
formed  for the  purpose  of  offering  securities  to the  general  public  and
1,750,000  shares of common stock were issued to the  individual  stockholder of
the Harmat Companies. On March 1, 1996, the individual stockholder of the Harmat
Companies   transferred  his  stock  in  the  Harmat  Companies  to  the  Harmat
Organization   [Delaware]   for  a  100%   ownership   interest  in  the  Harmat
Organization, Inc. [Delaware].

These  December 31, 1995 and 1994  financial  statements  reflect the  financial
position and results of operations of the Parent Company and its subsidiaries on
a  consolidated  basis,  which  reflects the  Company's  current  organizational
structure.   The  Company's   policy  is  to  consolidate   all   majority-owned
subsidiaries. All intercompany amounts have been eliminated in consolidation.

         Entity                         Nature of Business
         ------                         ------------------
Parent Company:

The Harmat Organization, Inc. - Delaware
Harmat Companies: [Subsidiaries]
Harmat Homes, Inc. ["Harmat"]         Construction of custom
                                     homes and
                                     residential and commercial
                                      rental properties.

Harmat Holding Corp. ["Harmat Holding"]   Subdivision and
                                          development of
                                          undeveloped land.

Northside Woods, Inc. ["Northside"]       Rental of residential
                                          property.

Harmat Capital Corp. ["Harmat Capital"]   Rental of residential
                                          property.

Harmat Organization - New York            Limited Partner in real
                                          estate partnership.

Quick Storage, Inc.                       Short-term rental of
                                          storage facilities.



The sole  stockholder who owns all of the above entities is a general partner in
the  partnership  in which  the  Harmat  Organization  - New York has a  limited
partnership interest.



                                                        77

<PAGE>



The Plan for  Incentive  Compensation  of Matthew  Schilowitz  [the  "Schilowitz
Incentive  Plan"] was  adopted by the Board of  Directors  and  approved  by the
Company's  stockholder on March 1, 1996 and amended August 3, 1996.  Pursuant to
such  plan,  Mr.  Schilowitz  has been  granted an option to  purchase  up to an
aggregate of 500,000  shares of common  stock at an exercise  price of $5.75 per
share. In the event the Company's  earnings before taxes first equals or exceeds
an amount  listed below for any fiscal year ending after the date the  Company's
initial  public  offering,  the shares shall be released to such  stockholder as
follows:

           Earnings Before        Shares to be
                Taxes                Issued
           ---------------        ------------
             $   750,000            250,000
             $ 1,500,000            250,000

If  the  above  earnings  levels  are  achieved,   the  Company  will  recognize
compensation  expense equal to the difference  between the fair market value and
the exercise price at the time the performance conditions are achieved. Issuance
of the shares would result in substantial compensation expense to the Company in
future years.



                                       F-8


                                                        78

<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #2

[2]  Summary of Significant Accounting Policies

Concentration of Credit Risk - Accounts  receivable  arise  principally from the
construction and sale of custom homes and residential and commercial  properties
in  Eastern  Suffolk  County,  New  York.  The  management  of the  Subsidiaries
continually  reviews and  evaluates  such  accounts  receivable  and provides an
allowance  for doubtful  accounts for accounts it deems  uncollectible  and as a
consequence,  believes its accounts  receivable credit risk exposure beyond such
allowance is limited. Such estimates of the financial strength of such customers
may be subject to change in the near term.

Deferred  Offering Costs - As of December 31, 1995, the Company incurred $30,000
of legal and accounting  fees in connection with the proposed public offering of
the Company's  common stock.  These costs will be charged to additional  paid-in
capital upon completion of the proposed public offering.

Economic  Dependency - There were six  construction  contracts which were deemed
major customers and accounted for approximately 99% of total  construction sales
for the year ended  December 31, 1995.  Five contracts  represented  16% each of
total  sales and one  contract  represented  19% of total  sales.  There were no
amounts due under such  contracts at December 31, 1995.  In 1994,  no individual
customer  exceeded 10% of total sales.  Most of the  Company's  business is of a
nonrecurring  nature.  The Company must continually market its homes in order to
attract new  purchasers.  Unless the Company is  successful  in  attracting  new
purchasers for its homes, a lack of new purchasers  will have a severe  negative
impact to the Company in the near term.

Marketable  Securities - The Company adopted  Statement of Financial  Accounting
Standards  ["SFAS"] No. 115,  "Accounting  for Certain  Investments  in Debt and
Equity  Securities,"  at January 1, 1994.  SFAS No. 115 addresses the accounting
and  reporting  for   investments  in  equity   securities   that  have  readily
determinable  fair  values and for all  investments  in debt  securities.  Those
investments  are  to  be  classified   into  the  following  three   categories:
held-to-maturity  debt securities;  trading securities;  and available-for- sale
securities.  In accordance with SFAS No. 115, prior years' financial  statements
are not to be  restated to reflect  the change in  adopting  the new  accounting
method.  There was no cumulative  effect as a result of adopting SFAS No. 115 at
January 1, 1994.

Management determines the appropriate  classification of its investments in debt
and equity securities at the time of purchase and reevaluates such determination
at each balance sheet date. At December 31, 1995, all of the Company investments
were classified as trading securities.  Trading securities are securities bought
and held  principally  for the purpose of selling  them in the near term and are
reported at fair value,  with unrealized gains and losses included in operations
for the current year. The Company primarily uses the specific

                                                        79

<PAGE>



identification method for gains and losses on the sales of marketable securities
[See Note 3].

Property and Equipment and  Depreciation  - Property and equipment are stated at
cost.  Depreciation  is computed over the estimated  useful lives of the assets,
using the  straight-line  method and for building and building  improvements and
accelerated methods for furniture and equipment, as follows:

Building and Building Improvements         40 Years
Furniture and Equipment                5 to 7 Years

Pro Forma  Earnings  Per Share - Pro forma  earnings  per share are based on the
1,250,000  shares issued [See Notes 1 and 11E] and the 500,000  shares issued in
the  private  placement  [See  Note 10] for all  periods  presented.  Shares  or
equivalents  issued within a one year period prior to the initial  filing of the
initial public offering of the registration statement are treated as outstanding
for all reported periods.

Use of Estimates - The  preparation of financial  statements in conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.


                                       F-9


                                                        80

<PAGE>




THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #3

[2]  Summary of Significant Accounting Policies [Continued]

Land Development Costs - Costs that clearly relate to land development  projects
are  capitalized.  Costs are  allocated  to project  components  by the specific
identification  method  whenever  possible.  Otherwise,  acquisition  costs  are
allocated based on their relative fair value before development, and development
costs are allocated  based on their  relative  sales value.  Interest  costs are
capitalized while development is in progress.

Revenue  Recognition - Harmat recognizes  revenues from fixed-price and modified
fixed-price  construction  contracts  on  the  percentage-of-completion  method,
measured by the percentage of cost incurred to date to estimated  total cost for
each contract. That method is used because management considers total cost to be
the best  available  measure of progress on the  contracts.  Because of inherent
uncertainties in estimating  costs, it is at least reasonably  possible that the
estimates used will change within the near term.

Contract  costs include all direct  material and labor costs and those  indirect
costs related to contract performance,  such as indirect labor, supplies, tools,
repairs,  and  depreciation.  Selling,  general,  and  administrative  costs are
charged to expense as incurred.  Provisions for estimated  losses on uncompleted
contracts are made in the period in which such losses are determined. Changes in
job  performance,  job  conditions,  and estimated  profitability  may result in
revisions to costs and income,  which are  recognized in the period in which the
revisions are determined.  Changes in estimated job profitability resulting from
job performance,  job conditions,  contract penalty provisions,  claims,  change
orders,  and  settlements,  are  accounted  for as changes in  estimates  in the
current period.

At December 31, 1995, all construction contracts were complete.

o Harmat  Holding - Harmat  Holding  recognizes  revenue  from the  acquisition,
development and sale of land and  construction  and sale of houses on such land.
Pursuant to the terms of such  contracts and  Statement of Financial  Accounting
Standards  ["SFAS"] No. 66,  "Accounting  for Sales of Real Estate," the Company
uses the deposit method of accounting. The method provides that all construction
costs be recorded as incurred and monies received from the purchases recorded as
deposits until the purchase  contracts  close when all revenue costs and profits
are recognized.

     Harmat Holding classifies all land and construction costs
that are expected
     to be completed within one year as a current asset. At
December 31, 1995,
     such land and construction costs totaled $114,889. Customer
deposits
     received on such contracts totaled $97,500 at December 31,

                                                        81

<PAGE>



1995.

o    Northside Woods and Harmat Capital - Rental income is
recognized as it is
     earned pursuant to the terms of each lease on a straight
line basis. All
     leases have an initial or remaining term of one year or
less.

Income Taxes - Each of the Subsidiaries  has elected S corporation  status under
the Internal Revenue Code and similar statutes,  and, therefore,  does not incur
federal or state income taxes except for a New York State  equalization tax on S
corporation  earnings which is based on the differential  between  corporate and
personal  income  tax  rates.  The  amount  of this  tax has been  deemed  to be
immaterial  and is not included in the  financial  statements.  Taxes are passed
through to the  individual  shareholder.  Pro forma net income and  earnings per
share are presented as if the companies were C corporations.

On March 1, 1996,  each of the S  corporations  terminated  their S  corporation
status and became C corporations.  The  undistribution S corporation  deficit of
each entity at March 1, 1996 was transferred to additional
paid-in capital.


                                      F-10







<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #4
- -----------------------------------------------------------------
- -------------

[2]  Summary of Significant Accounting Policies [Continued]

Goodwill - Amortization for securities of the newly acquired  subsidiary,  Quick
Storage,  in excess of the fair value of the net assets of such  subsidiary  has
been  charged  to  goodwill.   Goodwill  is  related  to  revenues  the  Company
anticipates  realized in future  years.  The Company has decided to amortize its
goodwill  over a period  of up to ten  years  under  the  straight-line  method.
Accumulated  amortization at December 31, 1995 was $8,042.  The Company's policy
is to evaluate the periods of goodwill  amortization to determine  whether later
events and circumstances  warrant revised estimates of useful lives. The Company
also  evaluates  whether the carrying  value of goodwill has become  impaired by
comparing the carrying value of goodwill to the value of projected  undiscounted
cash  flows  from the  acquired  assets of Quick  Storage,  Inc.  Impairment  is
recognized  if the  Company  value  of  goodwill  is  less  than  the  projected
undiscounted cash flow from acquired assets or business.

Stock Options and Similar Equity  Instruments  Issued to Employees - The Company
uses the  intrinsic  value method to recognize  cost in  accordance  with APB 25
[Accounting for Stock Issued to Employees].

[3]  Marketable Securities

Marketable  securities  consist of investments in equity and debt  securities at
fair  value.  The  cost  of such  securities  is  $361,710.  The  change  in the
unrealized gain account for 1995 is $5,575.

[4]  Property and Equipment

Property and equipment consist of the following at December 31, 1995:

Land                                              $  450,495
Building and Building Improvements                   795,950
Furniture and Office Equipment                        33,324
                                                  ----------

Total                                              1,279,769

                                                        84

<PAGE>



Less:  Accumulated Depreciation                      154,702
                                                  ----------
  Property and Equipment - Net                    $1,125,067
                                                  ==========

Depreciation expense for the years ended December 31, 1995 and
1994 totaled
$21,380 and $17,091, respectively.


                                      F-11


                                                        85

<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #5
- -----------------------------------------------------------------
- -------------

[5]  Notes and Mortgages Payable

[A]  Mortgages - At December  31, 1995,  the  mortgages  payable  consist of the
following:

Mortgage  payable,  dated November 30, 1992, in the amount of $400,000,  bearing
  interest at 4% plus contingent interest  participation  payments upon the sale
  of  subdivided  lots.  This  mortgage  is secured by  property  with a cost of
  approximately  $450,000 and the personal  guaranty of the  stockholder  of the
  Companies.  This  mortgage  requires  semi-annual  payments of  interest  only
  commencing  June 30, 1993 through  October 30, 1997 when the mortgage  matures
  and  contingent  interest  participation  payments upon the sale of subdivided
  lots.
   $ 400,000

Mortgage  payable,  dated November 14, 1985, in the original amount of $270,000,
  payable in monthly  installments of $2,379 including interest through December
  1, 2015.  Interest is payable at adjustable interest rate [10% at December 31,
  1995] which is determined every three years. The mortgage is secured by rental
  property  consisting  of land  and  building  having  a cost of  approximately
  $330,000.
     246,817

Mortgage  payable,  dated January 30, 1992, in the original  amount of $264,000,
  payable in monthly  installments of $1,979 including interest through February
  1, 2022.  Interest  is  payable  at an  adjustable  interest  rate  [8.375% at
  December 31, 1995] which is  determined  annually.  The mortgage is secured by
  rental property consisting of land and building having a cost of approximately
  $270,000.
     251,653

Mortgage payable, dated March 11, 1994, in the original amount of $215,400, with
  monthly  interest  at prime plus 3% until  December  15,  1994 when all unpaid
  principal and interest is due. This loan was extended  until October 11, 1996.
  The  mortgage  is secured by land and  building  have a cost of  approximately
  $415,000.
     215,400

Mortgage  payable  dated  January 17,  1991,  and  amended  June 14, 1994 in the
  original  amount  of  $180,000  payable  in  monthly  installments  of  $1,975
  including  interest  through  February  1,  2006.  Interest  is  payable at an
  adjustable  interest  rate  [10.625% at December 31, 1995] which is determined
  annually.  The  mortgage  is  secured  by land and  building  having a cost of
  approximately $200,000.
     146,980

  ----------

                                                        86

<PAGE>



  Total Mortgages Payable
  $1,260,850

  ==========


                                      F-12


                                                        87

<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #6
- -----------------------------------------------------------------
- -------------

[5]  Notes and Mortgages Payable [Continued]

[B]  Related Party Notes Payable

A loan payable to a related party which was  originally due on June 25, 1994 and
  was extended to March 26, 1997 and bears  interest at 8% per annum.  Repayment
  of this loan has been guaranteed by the sole stockholder of the Companies.
   $ 125,000

Notes  payable to two related  parties  due on demand for  $70,000 and  $20,000,
  bearing interest at 10% and 6% per annum, respectively.
      90,000

[C]  Note Payable - Bank

A one year bank loan dated  September 21, 1995, with interest of prime plus 1.5%
  is  guaranteed  by  the  sole   stockholder  of  the  Company.   The  loan  is
  collateralized by marketable securities of Harmat Capital having a fair market
  value at December 31, 1995 of approximately $360,000
     240,000

[D]  Notes Payable - Shareholders

Promissory notes  resulting from the buyout of an interest in Quick Storage with
  annual  interest of 4% due at the earlier of December  31, 1996 or thirty days
  after the completion on the initial  public  offering by the Company [See Note
  12].  Interest  [totaling  approximately  $2,000 ] represents  the  difference
  between the stated rate of  interest  in the  promissory  notes and the market
  rate of interest and is deemed immaterial and, therefore, not imputed.
     150,000

Promissory note to a  shareholder  dated January 1, 1995 with interest of 7% per
  annum due December 31, 1996.
     127,000

[E] Other Loans Payable

In1994 and 1995,  there was a loan to an  individual  with  interest  at 12% per
  annum.  This loan was due February 1, 1996 and has been extended to August 31,
  1996.  Repayment of this loan is  guaranteed  by the sole  stockholder  of the
  Companies.
     100,000

Legal  settlement  obligation  from 1991 to a  contractor  is  payable  in equal
  semi-annual  installments  on June 1 and  December 1 of each year with  annual
  payments of $8,120.  Interest  [totaling  about  $3,000] is  considered  to be
  immaterial

                                                        88

<PAGE>



  and has not been imputed.
      39,360

   ---------
  Total
   $ 871,360
  -----
   =========

Annual maturities of notes and mortgages payable are as follows:

 Year ended
December 31,
- ------------
  
1996     $1,069,697
   
1997     425,145
   
1998      26,939

1999      28,925
  
2000      29,880
Thereafter 551,624


  ----------

   Total Notes and Mortgages Payable   $2,132,210


  ==========


                                      F-13


                                                        89

<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #7
- -----------------------------------------------------------------
- -------------

[6]  Fair Value of Financial Instruments

Effective  December 31, 1995,  the Company  adopted SFAS No. 107,  fair value of
financial  investments  which  requires  disclosing  fair  value  to the  extent
practicable  for financial  instruments  which are recognized or unrecognized in
the balance sheet. The fair value of the financial instruments disclosed therein
is not  necessarily  representative  of the  amount  that could be  realized  or
settled,  nor  does the fair  value  amount  consider  the tax  consequences  of
realization or settlement.  The following table summarizes financial instruments
by individual balance sheet accounts as of December 31, 1995:

                                               Carrying
                                                Amount       Fair
Value
                                                ------
- ----------

Debt Maturing Within One Year                 $1,100,937  $1,100,937

Long-Term Debt                                 1,031,273  1,031,273

                                              ----------
- ----------

  Totals                                      $2,132,210  $2,132,210

  ------                                      ==========
==========

For certain financial  instruments,  including cash and cash equivalents,  trade
receivables and payables,  customer deposits and short-term debt, it was assumed
that the  carrying  amount  approximated  fair  value  because  of the near term
maturities  of such  obligations.  The fair value of long-term  debt is based on
current  rates at which the Company  could borrow  funds with similar  remaining
maturities. The carrying amount of long-term debt approximates fair value.

[7]  Going Concern


The Company has a working capital deficit at December 31, 1995 of

                                                        90

<PAGE>



$1,206,453.
The Company's  financial  statements for the year ended December 31, 1995,  have
been prepared on a going concern basis which  contemplates  the  realization  of
assets and the settlement of liabilities and commitments in the normal course of
business.  The  continuation of the Company as a going concern is dependent upon
its  ability  to  generate   sufficient   cash  from  operations  and  financing
activities. The Company's working capital deficit raises substantial doubt about
the entity's ability to continue as a going concern.  Management's  viable plans
include the following:  (i) to generate  additional  equity financing  through a
private  placement  with proceeds of $500,000,  (ii) to close a proposed  public
offering  for common  stock  with  anticipated  net  proceeds  of  approximately
$3,441,875,  (iii) to continue to investigate  additional lending  opportunities
with more  favorable  terms,  (iv) to expand into other areas of the real estate
market  such  as  the  commercial   market,  (v)  to  acquire  income  producing
properties,   and  (vi)  to  expand  into  new  services  such  as  construction
supervision and consulting services. Management believes that these plans can be
effectively  implemented  in the net twelve  months.  There can be no assurances
that management will be successful in these endeavors.  The Company's ability to
continue as a going  concern is dependent on the  implementation  and success of
these plans.  The  financial  statements do not include any  adjustments  in the
event the Company is unable to continue as a going concern.


[8]  Commitments and Contingencies

[A] Land Contract - Pursuant to an agreement dated December 1995,
the Harmat
Organization, Inc. has agreed to purchase three parcels of
undeveloped land
located in Westhampton, New York for $1,247,000. The Harmat
Organization, Inc.
has deposited $75,000 pursuant to the terms of such contract.
This contract is
subject to the Company receiving a commitment for the financing
of land
acquisitions.


                                      F-14

                                                        91

<PAGE>







THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #8
- -----------------------------------------------------------------
- -------------

[8]  Commitments and Contingencies [Continued]

[B]  Litigation - Harmat Homes,  Inc. owns a mechanics  lien and has  instituted
legal  action  against  an  individual  for  damages  and  lost  profits  in  an
undeterminable  amount for wrongful  termination of a contract.  This individual
has  instituted  a counter  claim in the amount of $250,000  claiming  breach of
contract  and the  wrongful  filing of a  mechanics  lien.  Harmat's  motion for
summary  judgement to foreclose  upon its mechanics  lien has been denied and an
appeal from that order has been taken.  The parties are now engaged in discovery
and at this time  counsel has advised the Company  that the outcome on this case
cannot be rendered.  Therefore,  no amounts  have been accrued in the  financial
statements regarding this case. The Company believes the action is without merit
and  intends  to  vigorously  contest  this  case.  Nevertheless,   due  to  the
uncertainties  in the legal  process,  it is at least  reasonably  possible that
management's  view of the outcome could change in the near term. In addition,  a
subcontractor  of Harmat Homes,  Inc. has instituted  claims against both Harmat
Homes, Inc. and the other individual for the sum of $30,000.

The Company is also  involved in other legal  proceedings  which are  considered
routine and  incidental  to its  business.  The Company  believes that the legal
proceedings which are presently pending have no potential  liability which would
have an adverse  material  effect on the  financial  condition  and statement of
operations of the Company.













                                                        93

<PAGE>





[9]  Segment Information

The Company's operations are classified into two industry
segments: construction
and rental. The following is a summary of segment information for
1995 and 1994:

                    Construction      Rental       Consolidated
                     ------------      ------       ------------
Revenue from Non-Affiliates:

1995              $ 2,140,126    $   183,398    $  2,323,524
             ===========    ===========    ============

1994              $ 4,449,827    $    69,045    $  4,518,872
                  ===========    ===========    ============

Income [Loss] from Operations:

1995             $   164,460    $    72,250    $    236,710
                   ===========    ===========    ============

1994             $    22,221    $   (20,961)   $      1,260
                  ===========    ===========    ============

Identifiable Assets:

1995             $ 1,064,945    $ 1,629,610    $  2,694,555
                 ===========    ===========    ============

1994             $ 1,227,785    $ 1,359,045    $  2,586,830
                 ===========    ===========    ============

Depreciation and Amortization:

1995            $     1,193    $    28,221    $     29,414
                  ===========    ===========    ============

1994            $        --    $    17,091    $     17,091
                  ===========    ===========    ============

Capital Expenditures:

1995            $    14,594    $     5,231    $     19,825
                 ===========    ===========    ============

1994            $     --    $       774    $        774
                 ===========    ===========    ============


                                      F-15


                                                        94

<PAGE>



THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #9
- -----------------------------------------------------------------
- -------------

[10] Private Placement


In February of 1996, Harmat Organization,  Inc. [Delaware] offered 500,000 units
at $1.00 per unit as part of a private placement transaction.  The units consist
of one share of common  stock,  three Series A warrants  entitling the holder to
purchase  three  shares of common stock for $6.00 for a period of four years and
one Series B warrant  entitling the holder to purchase one share of common stock
for $9.00 for a period of four years.  The shares of common stock and the Series
A warrants are being registered as part of the proposed initial public offering.
On February 22, 1996, the Company received proceeds of $500,000 from the private
placement.


The following is a schedule of warrants:

                                              FMV at      No. of
                       No. of    Exercise      Date of   Warrants
Date of Grant  Warrants Issued     Price      of Grant  Exercised
Type


February 1996
Series A      1,500,000        $6.00       $ 5.75      $  --
February 1996
Series B        500,000        $9.00       $ 5.75      $  --
                             ----------
   Total      2,000,000
   =====     =========

[11] Subsequent Events [Unaudited]


[A] Proposed  Initial Public  Offering - The Company is offering for public sale
750,000  common  shares at $5.75 per share.  Although no assurance  can be given
that the offering will be  successful,  the Company  intended to utilize the net
proceeds from the proposed offering of approximately  $3,451,875 are intended to
be  used  to  develop  properties  and  business  opportunities,  repay  certain
indebtedness, and for general working capital needs.


The following supplementary earnings per share reflects on a pro forma basis the
repayment of indebtedness of $1,068,048 and the resulting

                                                        95

<PAGE>



reduction of interest
expense and increase in net income as if it had taken place at
the beginning of
the respective periods [See Note 10].


                          June 30,    December 31,
                           1996          1995
                           ----          ----

[Loss] Income          $ (136,762)   $  201,097
                       ==========    ==========

[Loss] Income Per
 Share                     (.07)          .10
                        ==========    ==========

Number of Shares       1,935,747     1,935,747
                     ==========    ==========


[B] Stock Option Plan - In 1996,  the Board of Directors  adopted a stock option
plan providing for the granting of up to 400,000 shares of the Company's  common
stock.  This Plan excludes the Company's chief  executive  officer and principal
shareholder. No shares have been granted pursuant to this stock option plan.


                                      F-16


                                                        96

<PAGE>




THE HARMAT ORGANIZATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #10
- -----------------------------------------------------------------

[11] Subsequent Events [Unaudited] [Continued]

[C]  Employment Agreement


On April 1, 1996, the Company entered into a five year employment agreement with
the  President  and Chief  Executive  Officer for a base salary of $105,000 with
increments  of $50,000  each year  thereafter.  In  addition,  the Officer  will
receive a bonus of 5% of pre tax  annual  earnings  and is granted  warrants  to
purchase up to an  aggregate of 500,000  shares of the Company  common stock for
ten years  exercisable at $5.75 per share with rights vesting upon attainment of
certain earnings levels [See Note 1].


[D]  Litigation - The  litigation  described in Note 8B, was settled on June 20,
1996 without cost or liability to the Company.


[E] Capital  Contribution  of Common  Stock - On August 3, 1996,  the  Company's
principal  stockholder  contributed 500,000 shares of the Company's common stock
to the Company in lieu of an escrow of 750,000 of his Company's shares [See Note
1]. The escrow was part of the "earnout"  agreement  [See Notes 1 and 11C].  The
500,000  contributed  shares were canceled.  The  contribution has ben reflected
retroactively in these financial statements as a recapitalization.


[12] New Authoritative Pronouncement

The  FASB  has  also   issued  SFAS  No.  123,   "Accounting   for   Stock-Based
Compensation,"  in October 1995.  SFAS No. 123 uses a fair value based method of
recognition for stock options and similar equity instruments issued to employees
as contrasted to the intrinsic  valued based method of accounting  prescribed by
Accounting Principles Board ["APB"] Opinion No. 25, "Accounting for Stock Issued
to Employees." The recognition requirements of SFAS No. 123 are effective for

                                                        97

<PAGE>



transactions  entered into in fiscal  years that begin after  December 15, 1995.
The Company will continue to apply Opinion No. 25 in recognizing its stock based
employee arrangements. The disclosure requirements of SFAS No. 123 are effective
for financial statements for fiscal years beginning after December 15, 1995. The
Company  adopted the disclosure  requirements  on January 1, 1996. SFAS 123 also
applies to  transactions  in which an entity  issues its equity  instruments  to
acquire  goods  or  services  from  non-employees.  Those  transactions  must be
accounting for based on the fair value of the consideration received or the fair
value of the equity instrument  issued,  whichever is more reliably  measurable.
This requirement is effective for  transactions  entered into after December 15,
1995.

[13] Unaudited Interim Statements


The  financial  statements  for the six months  ended June 30, 1996 and 1995 are
unaudited;  however,  in the opinion of  management  all  adjustments  which are
necessary in order to make the interim financial  statements not misleading have
been made. The results for interim periods are not necessarily indicative of the
results to be obtained for a full fiscal year.


                                                        98

<PAGE>





                                           THE HARMAT ORGANIZATION, INC.
                                             BILTMORE SECURITIES, INC.

                                          750,000 Shares of Common Stock



         No dealer,  salesperson or other person has been authorized to give any
information  or to make any  representations  in  connection  with this Offering
other  than those  contained  in this  Prospectus  and,  if given or made,  such
information or  representations  must not be relied on as having been authorized
by the  Company.  This  Prospectus  does  not  constitute  an offer to sell or a
solicitation  of an offer to buy any security other than the securities  offered
by  this  Prospectus,  or an  offer  or  solicitation  of an  offer  to buy  any
securities by any person in any jurisdiction in which such offer or solicitation
is not  authorized or is unlawful.  The delivery of this  Prospectus  shall not,
under any  circumstances,  create any implication that the information herein is
correct as of any time subsequent to the date of this Prospectus.

                                                 TABLE OF CONTENTS
                              Page
Available Information..........3
Prospectus Summary.............4
Risk Factors...................6
Use of Proceeds................22
Capitalization.................24
Dilution.......................25
Dividend Policy................27
Management's Discussion and
Analysis of Financial
 Condition and Results
 of Operations.................28
Business.......................37
Management.....................42
Certain Transactions...........46
Principal Stockholder..........49
Selling Stockholders...........50
Description of Securities......53
Underwriting...................56
Concurrent Sales by Selling
 Stockholders..................63
Legal Matters..................63
Experts........................63
Financial Statements...........F-1

u         Until October 4, 1996 (25 days after the date of this Prospectus), all
dealers effecting  transactions in the Debentures,  whether or not participating
in the  distribution,  may be  required  to  deliver  a  Prospectus.  This is in
addition to the  obligation  of dealers to deliver a  Prospectus  when acting as
underwriters and with regard to their unsold allotments or subscription.
















                                                        99

<PAGE>








                                           Alternate Cover Page

PROSPECTUS
                                           THE HARMAT ORGANIZATION, INC.
                                                  1,250,000 Shares
   This Prospectus  relates to the offering of 1,250,000  shares of common stock
("Common Stock"), par value $.001 per share, of The Harmat Organization,  Inc. a
Delaware  corporation (the "Company").  This Prospectus also relates to the sale
of 1,500,000  shares of Common Stock of the Company  issuable  upon  exercise of
1,500,000 Class A Redeemable  Warrants issued in a private  placement as well as
500,000  shares of Common  Stock  issuable  upon  exercise  of  500,000  Class B
Warrants issued in a private placement. The securities offered hereby may not be
transferred  for eighteen  (18) months from the date hereof,  subject to earlier
release at the sole discretion of Biltmore Securities,  Inc., which is acting as
the underwriter in connection with a public offering of the Company's securities
(the "Underwriter"). Included in the 1,250,000 shares offered hereby are 750,000
shares held by Mr.  Schilowitz,  the President of the Company.  The certificates
evidencing  such  securities  include  a  legend  with  such  restrictions.  The
Underwriter  may release the securities  held by the Selling  Stockholder at any
time after all securities subject to the Over-Allotment Option have been sold or
such option has expired. The Over-Allotment  Option will expire thirty (30) days
from the date of this  Prospectus.  In other offerings where the Underwriter has
acted  as  the  managing  underwriter,   it  has  release  similar  restrictions
applicable to Selling Stockholders prior to the expiration of the lock-up period
and in some cases immediately after the exercise of the Over-Allotment Option or
the expiration of the Over-Allotment Option period.

   The  Securities  offered by this  Prospectus may be sold from time to time by
the Selling Stockholders,  or by their transferees. No underwriting arrangements
have been  entered into by the Selling  Stockholders.  The  distribution  of the
securities  by  the  Selling  Stockholders  may  be  effected  in  one  or  more
transactions  that  may  take  place on the  over-the-counter  market  including
ordinary  broker's  transactions,  privately-negotiated  transactions or through
sales to one or more dealers for resale of such shares as  principals  at market
prices  prevailing  at the time of sale,  at prices  related to such  prevailing
market  prices or at  negotiated  prices.  Usual and  customary or  specifically
negotiated brokerage fees or commissions may be paid by the Selling Stockholders
in connection  with sales of such  securities.  Transfers of the  securities may
also be made pursuant to applicable  exemptions under the Securities Act of 1933
(the  "Securities  Act") including but not limited to sales under Rule 144 under
the Securities Act.

   The Selling Stockholders and intermediaries  through whom such securities may
be sold may be deemed  "underwriters"  within the meaning of the  Securities Act
with respect to the securities offered,  and any profits realized or commissions
received  may be deemed  underwriting  compensation.  The  Company has agreed to
indemnify  the  Selling  Stockholders  against  certain  liabilities,  including
liabilities under the Securities Act.

   On the date  hereof,  the  Company  commenced  pursuant  to the  Registration
Statement  of which this  Prospectus  is a part of a public  offering of 750,000
shares of Common Stock. See "Concurrent Sales."

   The  Company  will  not  receive  any of the  proceeds  from  the sale of the
securities  by  the  Selling   Stockholders.   All  costs  in  incurred  in  the
registration  of the securities of the Selling  Stockholders  are being borne by
the Company. See "Selling Stockholders."
   The  Company  intends to furnish its  security  holders  with annual  reports
containing audited financial  statements and the audit report of the independent
certified public accountants and such interim reports as it deems appropriate or
as may be required by law. The Company's fiscal year ends December 31.
   AN INVESTMENT IN THE SECURITIES OFFERED HEREBY INVOLVES A HIGH DEGREE OF RISK
AND  IMMEDIATE  SUBSTANTIAL  DILUTION OF THE BOOK VALUE OF THE COMMON  STOCK AND
SHOULD BE  CONSIDERED  ONLY BY PERSONS  WHO CAN AFFORD THE LOSS OF THEIR  ENTIRE
INVESTMENT. SEE "RISK FACTORS", WHICH BEGINS ON PAGE 10, AND "DILUTION" page 25.




<PAGE>



   THESE  SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE COMMISSION OR
ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE  ACCURACY OR ADEQUACY OF THIS
PROSPECTUS,  ANY  REPRESENTATION  TO THE  CONTRARY  IS A CRIMINAL  OFFENSE.  THE
ATTORNEY  GENERAL  OF THE STATE OF NEW YORK HAS NOT  PASSED ON OR  ENDORSED  THE
MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.





                                   The date of this Prospectus September 9, 1996



<PAGE>




                                                   The Offering


Securities Offered by
Selling Stockholders.............   1,250,000 Shares
                                    2,000,000 Shares Issuable
                                    upon exercise of outstanding
                                    Class A and Class B Warrants

Shares of Common
StockOutstanding After Offering(1)...2,500,000 Shares
Use of Net Proceeds..................See "Use of Proceeds"
Proposed Symbol
Common Stock.........................HMAT



- ------------------------------

(1)               Does not include shares of Common Stock issuable upon the
                  exercise of (i) the Underwriter's Over-Allotment Option to
                  purchase up to 112,500 shares of Common Stock;  (ii) the
                  Underwriter's Purchase Option to purchase up to 75,000
                  shares of Common Stock and (iii) 2,000,000 shares issuable
                  upon exercise of the Class A and Class B Warrants issued in
                  a private placement. See "Description of Securities."



<PAGE>





                                     THE HARMAT ORGANIZATION, INC.
                                       BILTMORE SECURITIES, INC.

                                 1,250,000 Shares of Common Stock
                             2,000,000 Shares of Common Stock issuable
                                 upon exercise of outstanding Warrants



   No  dealer,  salesperson  or other  person  has been  authorized  to give any
information  or to make any  representations  in  connection  with this Offering
other  than those  contained  in this  Prospectus  and,  if given or made,  such
information or  representations  must not be relied on as having been authorized
by the  Company.  This  Prospectus  does  not  constitute  an offer to sell or a
solicitation  of an offer to buy any security other than the securities  offered
by  this  Prospectus,  or an  offer  or  solicitation  of an  offer  to buy  any
securities by any person in any jurisdiction in which such offer or solicitation
is not  authorized or is unlawful.  The delivery of this  Prospectus  shall not,
under any  circumstances,  create any implication that the information herein is
correct as of any time subsequent to the date of this Prospectus.

                                                              TABLE OF CONTENTS

                              Page
Available Information..........3
Prospectus Summary.............4
Risk Factors...................6
Use of Proceeds................22
Capitalization.................24
Dilution.......................25
Dividend Policy................27
Management's  Discussion and
Analysis of Financial
 Condition and Results
 of Operations.................28
Business.......................37
Management.....................42
Certain Transactions...........46
Principal Stockholder..........49
Selling Stockholders...........50
Description of Securities......53
Underwriting...................56
Concurrent Sales by Selling
 Stockholders..................63
Legal Matters..................63
Experts........................63
Financial Statements...........F-1

   Until  October  4,  1996 (25 days  after  the date of this  Prospectus),  all
dealers effecting  transactions in the Debentures,  whether or not participating
in the  distribution,  may be  required  to  deliver  a  Prospectus.  This is in
addition to the  obligation  of dealers to deliver a  Prospectus  when acting as
underwriters and with regard to their unsold allotments or subscription.

<PAGE>





Securiites and Exchange Commission
Washington, DC


               Re: The Harmat Organization
                    Registration No. 333-3501


Gentlemen:

In accordance with Rule 424(b) enclosed please find the final prospectus for 
The Harmat Organization.

                                        Very truly yours, 
                                        David W. Sass



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission