NORTHWOOD SERVICES INC
S-1, 1997-12-10
Previous: LBF CORP, 10SB12G, 1997-12-10
Next: HERITAGE BANCORP INC /SC/, S-1, 1997-12-10






                         SECURITIES EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                         Commission file number 0-23726

                            NORTHWOOD SERVICES, INC.
              ----------------------------------------------------
             (Exact name of registrant as specified in its charter)

                                      6599
             ------------------------------------------------------
            (Primary Standard Industrial Classification Code Number)

                                   25-1425218
                       ----------------------------------
                      (I.R.S. Employer Identification No.)


                       4100 Rte. 8, Allison Park, PA 15101
                ------------------------------------------------
               (Address of principal executive offices) (Zip Code)

                                  (412)487-3200
                                ----------------
                               (Telephone number)


               Hal Autenreith, 4100 Rte. 8, Allison Park, PA 15101
               ---------------------------------------------------
                     (Name and Address of agent of service)

                                  (412)487-3200
                                ----------------
                               (Telephone number)

     Approximate  date of  commencement  of proposed sale to public:  As soon as
practicable after this Registration Statement becomes effective.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933 check the following box /X/

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box /_/



                               Page 1 of 50 pages
                         Exhibit Index Begins on Page 51


<PAGE>



Calculation of Registration Fee

================================================================================
Title of          Amount to         Proposed         Proposed         Amount of
each class           be             maximum          maximum        registration
of               registered         offering         aggregate          fee
securities                          price per        offering
to be                                 share            price
registered
- --------------------------------------------------------------------------------
Common           1,000,000          $6.00           $6,000,000         $3,000
Shares
- --------------------------------------------------------------------------------
Shares of          300,000           6.00           $1,800,000            900
Selling
Shareholders
to be sold
in the
future
- --------------------------------------------------------------------------------
TOTAL            1,300,000           6.00           $7,800,000          3,900
================================================================================

(1)  Based on the proposed offering price of $6.00 per share.

(2)  Represents  shares  held by  Shareholders  of the  Company  which are being
     registered by the Company on behalf of the Shareholders.


     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further  amendment  which  specifically  states  that  this  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933, as amended,  or until the  Registration  Statement
shall  become  effective  on such date as the  Commission,  acting  pursuant  to
Section 8(a), may determine.


<PAGE>
<TABLE>
<CAPTION>



CROSS REFERENCE SHEET

     Pursuant to Item  501(b) of  Regulation  S-K and Rule 404(a) the  following
cross-reference  sheet shows the location in the  Prospectus of the  information
required to be included in response to Items of Form S-1.

======================================================================================================================
<S>              <C>                                                 <C>
PART I           Item                                                Location
======================================================================================================================
Item 1           Forepart of Registration Statement and              Forepart of Registration Statement and
                 Outside Front Cover Page of Prospectus              Outside Front Cover Page of
                                                                     Prospectus
- ----------------------------------------------------------------------------------------------------------------------
Item 2           Inside Front and Outside Back Cover                 Inside Front and Outside Back Cover
                 Pages of Prospectus                                 Pages of Prospectus
- ----------------------------------------------------------------------------------------------------------------------
Item 3           Summary Information, Risk Factors and               Summary, Risk Factors
                 Ratio of Earnings to Fixed Charges
- ----------------------------------------------------------------------------------------------------------------------
Item 4           Determination of Offering Price                     Determination of Offering Price
- ----------------------------------------------------------------------------------------------------------------------
Item 5           Use of Proceeds                                     Use of Proceeds
- ----------------------------------------------------------------------------------------------------------------------
Item 6           Dilution                                            Dilution
- ----------------------------------------------------------------------------------------------------------------------
Item 7           Selling Security Holders                            Selling Security Holders
- ----------------------------------------------------------------------------------------------------------------------
Item 8           Plan of Distribution                                Plan of Distribution
- ----------------------------------------------------------------------------------------------------------------------
Item 9           Description of Securities To Be                     Description of Securities
                 Registered
- ----------------------------------------------------------------------------------------------------------------------
Item 10          Interest of Named Experts and Counsel               Not Applicable
- ----------------------------------------------------------------------------------------------------------------------
Item 11          Information with Respect to the                     The Company and Business
                 Registrant
- ----------------------------------------------------------------------------------------------------------------------
Item 12          Disclosure of Commission Position on                Management - Indemnification of
                 Indemnification For Securities Act                  Officers and Directors
                 Liabilities
======================================================================================================================
PART II
======================================================================================================================
Item 13          Other Expenses of Issuance and                      Other Expenses of Offering
                 Distribution                                        Registration and Distribution
- ----------------------------------------------------------------------------------------------------------------------
Item 14          Indemnification of Officers and Directors           Indemnification
- ----------------------------------------------------------------------------------------------------------------------
Item 15          Recent Sales of Unregistered Securities             Recent Sales of Unregistered Securities
- ----------------------------------------------------------------------------------------------------------------------
Item 16          Exhibits, Financial Statements and                  Exhibits, Financial Statements and
                 Schedules                                           Schedules
- ----------------------------------------------------------------------------------------------------------------------
Item 17          Undertakings                                        Undertakings
- ----------------------------------------------------------------------------------------------------------------------
Item 18          Financial Statements and Schedules                  Financial Statements and Schedules
======================================================================================================================


</TABLE>

<PAGE>



                            NORTHWOOD SERVICES, INC.

                1,300,000 Shares (including 300,000 shares which
                      may be sold by selling shareholders)

                        ($0.0001 par value common stock)


     The offering price of $6.00 per Share is the price  arbitrarily  determined
by the Company.

                 THESE SECURITIES INVOLVE A HIGH DEGREE OF RISK

     This offering  involves  special risks  concerning  the Company,  immediate
substantial  dilution from the public offering price,  substantial  competition,
possible  continuing  operating  losses,  dependence upon  management,  economic
fluctuations   in  the  real  estate  market,   continued   control  by  present
shareholders,  possible  market  volatility  of the  share  price,  lack  of any
commitment  to purchase  share,  possible  significant  additional  underwriting
compensation  through the sale of Warrants and possible dilution if the Warrants
are  exercised at their stated  exercise  price which will possible be less than
market  price  at  date  of  exercise.  (See  "Risk  Factors",   "Dilution"  and
"Underwriting".)

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

================================================================================
                  Price to            Underwriting            Proceeds to
                  Public              Commissions             Company(3)
                                      (1)(2)
- --------------------------------------------------------------------------------
Per Share         $6.00               $0.60                   $5.40
- --------------------------------------------------------------------------------
Total             $6,000,000          $600,000                $5,400,000
(Maximum)
================================================================================

(1) The offering is being made by the Selected Dealers on a best efforts, all or
nothing,  maximum  1,000,000  shares,  basis.  All proceeds from the sale of the
shares being offered will be promptly deposited in a non-interest bearing escrow
account  (subscribers  residing in states requiring the payment of interest will
be paid interest by the Company at passbook  rates if the escrow does not close)
at the Iron and Glass Bank,  Pittsburgh,  Pennsylvania,  (the  "Escrow  Agent").
Unless at least  $6,000,000 is on deposit in the escrow  account  within 60 days
from the date of this Prospectus  (which initial offering period may be extended
for an additional period or periods of not more than 90 days in the aggregate by
mutual  consent of the Company and the Selected  Dealers),  the offering will be


                                        1

<PAGE>


withdrawn and all funds will be returned  promptly to  subscribers by the Escrow
Agent without deduction therefrom. A subscriber's payment tendered to the Escrow
Agent will not be  returned  to the  subscriber  until the  offering  period has
expired or the offering has otherwise been terminated. Funds will be transmitted
to the Escrow Agent for deposit in the escrow  account no later than noon on the
day  following  receipt  by  the  Underwriter  or  participating   dealer.  (See
"Underwriting".)

(2) Does not include a nonaccountable  expense  allowance of 3% of the aggregate
proceeds  realized  from the sale of the shares  offered  hereby  payable to the
selected Dealers.  See "Distribution"  for information  concerning the Company's
agreement (a) to sell to the Selected Dealers warrants to purchase up to 100,000
shares of common  stock at the rate of 10% of the  number of shares  sold in the
offering  and  (b) to  indemnify  the  selected  dealer  against  certain  civil
liabilities, including liabilities under the Securities Act of 1933, as amended.

(3) Before  deduction of expenses payable by the Company in connection with this
offering,  estimated at $250,000 for filing,  printing,  legal fees,  accounting
fees,  Selected  Dealers'   non-accountable  expense  allowances  and  Blue  Sky
expenses. The Company will pay approximately $250,000 toward these expenses.

     The Company is subject to the  reporting  requirements  of Section 13(a) of
the Exchange Act and in accordance therewith files reports and other information
with the Securities and Exchange Commission.  This information  (including proxy
and  information  statements  filed  pursuant to Sections 14(a) and 14(c) of the
Exchange  Act) may be  inspected  and  copied at the  office of  Securities  and
Exchange  Commission,  Judiciary Plaza, 450 Fifth Street, N.W.,  Washington,  DC
20549.  Copies of such  materials  can be  obtained  from the  Public  Reference
Section of the Securities and Exchange  Commission,  Judiciary  Plaza, 450 Fifth
Street, N.W., Washington,  DC 20549, at prescribed rates. The Company undertakes
to provide,  without  charge,  to any person to whom a Prospectus  is delivered,
upon  oral  or  written  request  of  such  person,  a copy  of an any  and  all
information if any, that has been  incorporated  by reference in the Prospectus.
Such  information  can be obtained  from 3812 Rte. 8,  Allison  Park,  PA 15101.
Telephone Number:(412)487-3200.

     THE SECURITIES  DESCRIBED HEREIN ARE OFFERED BY CERTAIN SELECTED DEALERS AS
AGENTS FOR THE  COMPANY  SUBJECT TO PRIOR  SALE,  WITHDRAWAL,  CANCELLATION,  OR
MODIFICATION OF THE OFFERING, WITHOUT NOTICE, BY THE COMPANY OR THE UNDERWRITER.
OFFERS TO PURCHASE AND CONFIRMATIONS OF SALES ISSUED BY THE SELECTED DEALERS ARE
SUBJECT TO: (I) ACCEPTANCE BY THE COMPANY AND THE SELECTED DEALER, (II) THE SALE
OF THE MINIMUM NUMBER OF SHARES SPECIFIED HEREIN, (III) THE RELEASE AND DELIVERY


                                        2

<PAGE>


OF THE  PROCEEDS  OF THIS  OFFERING  TO THE  COMPANY,  (IV) THE  DELIVERY OF THE
SECURITIES AND THEIR ACCEPTANCE BY THE SELECTED DEALER, AND (V) THE RIGHT OF THE
COMPANY AND THE SELECTED DEALERS TO REJECT ANY AND ALL OFFERS TO PURCHASE AND TO
CANCEL ANY SALE AT ANY TIME,  PRIOR TO THE PURCHASE PRICE BEING DELIVERED TO THE
COMPANY IN EXCHANGE  FOR  DELIVERY  TO THE  SELECTED  DEALER OF THE  CERTIFICATE
ISSUED FOR THE PURCHASE PRICE, EVEN AFTER A CONFIRMATION HAS BEEN ISSUED AND THE
PURCHASE PRICE HAS BEEN PAID BY THE RECIPIENT OF THE CONFIRMATION,  IF SUCH SALE
OR ITS COMPLETION,  IN THE OPINION OF THE SELECTED DEALERS, VIOLATED OR VIOLATES
FEDERAL OR STATE SECURITIES LAWS OR A RULE OR POLICY OF THE NATIONAL ASSOCIATION
OF SECURITIES DEALERS, INC.

     NO  PERSON  HAS  BEEN  AUTHORIZED  TO GIVE ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATION  NOT CONTAINED IN THIS PROSPECTUS IN CONNECTION WITH THE OFFERING
MADE HEREBY,  AND IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATION  MUST NOT
BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY OR THE SELECTED  DEALER.
THIS  PROSPECTUS  DOES NOT CONSTITUTE AN OFFER OF ANY SECURITIES  OTHER THAN THE
REGISTERED  SECURITIES  TO WHICH IT  RELATES,  OR AN OFFER TO ANY  PERSON IN ANY
JURISDICTION WHERE SUCH OFFER WOULD BE UNLAWFUL. THE DELIVERY OF THIS PROSPECTUS
AT ANY TIME DOES NOT IMPLY THAT THE INFORMATION HEREIN IS CORRECT AS OF ANY TIME
SUBSEQUENT TO ITS DATE.

     A  SIGNIFICANT  AMOUNT OF THE  SECURITIES  DESCRIBED  HEREIN MAY BE SOLD TO
CUSTOMERS OF THE SELECTED  DEALERS.  SUCH CUSTOMERS  SUBSEQUENTLY  MAY ENGAGE IN
TRANSACTIONS FOR THE SALE OR PURCHASE OF SUCH SECURITIES THROUGH AND/OR WITH THE
SELECTED  DEALER.  ALTHOUGH IT HAS NOT LEGAL  OBLIGATIONS TO DO SO, THE SELECTED
DEALERS  FROM  TIME TO TIME MAY  BECOME  A MARKET  MAKER  AND  OTHERWISE  EFFECT
TRANSACTIONS IN SUCH SECURITIES.  THE SELECTED  DEALERS,  IF THEY PARTICIPATE IN
THE  MARKET,  MAY BE A  DOMINATING  INFLUENCE  IN THE MARKET FOR THE  SECURITIES
DESCRIBED   HEREIN.   THE  PRICES  AND  LIQUIDITY  OF  THE   SECURITIES  MAY  BE
SIGNIFICANTLY   AFFECTED  BY  THE  DEGREE,  IF  ANY,  OF  THE  SELECTED  DEALERS
PARTICIPATION IN SUCH MARKET.

     OFFICERS,  DIRECTORS  AND  AFFILIATES  OF THE COMPANY MAY PURCHASE UP TO AN
AGGREGATE AMOUNT OF 10% OF THE SECURITIES  OFFERED HEREBY AT THE PUBLIC OFFERING
PRICE.  SUCH  SECURITIES IF PURCHASED  WILL BE PURCHASED FOR  INVESTMENT AND NOT
WITH THE INTENT OF RESALE EXCEPT IN COMPLIANCE WITH APPLICABLE LAW.

     IN ADDITION THE SELECTED DEALERS,  AT THE REQUEST OF THE COMPANY,  MAY SELL
SHARES  OFFERED HEREBY TO PERSONS  DESIGNATED BY THE COMPANY,  IF SUCH SALES MAY
LEGALLY BE MADE.  SUCH PERSONS  HAVE NOT YET BEEN  SPECIFICALLY  IDENTIFIED  BUT
WOULD CONSIST OF FRIENDS AND BUSINESS ASSOCIATES OF MANAGEMENT.



                                        3

<PAGE>



                               PROSPECTUS SUMMARY


     The following  summary is qualified in its entirety by the  information and
financial statements appearing elsewhere in this Prospectus.

The Company

     Northwood Realty Co. is a registered fictitious name of Northwood Services,
Inc., a corporation  founded in 1982 under the laws of  Pennsylvania.  Northwood
operates  as  a  large  real  estate  brokerage  in  Southwestern  Pennsylvania,
primarily  around the city of Pittsburgh.  It serves  Allegheny County and seven
surrounding counties. The Company maintains its principal  administrative office
at  4100  Route  8,  Allison  Park,  Pennsylvania   15101-3060.   Northwood  has
thirty-five  offices and 700 sales  associates plus another 100 persons employed
in various management and administrative functions.


Use of Proceeds


     The  Company  intends  to  use  the  proceeds  of  this  offering  (net  of
underwriting commissions and offering expenses), assuming the maximum shares are
sold at the price set by the  Company  of $6.00  per  share in the  amounts  and
priorities as follows:

                                                       Maximum
                                                       -------

         Expansion of working capital
         and general corporate purposes               $4,475,000

         Repayment of Notes                           $  625,000

         Totals                                       $5,100,000

(See "The Company" and "Use of Proceeds")


Risk Factors

     The  Company at various  times  since its  inception  in 1982 has  incurred
substantial  operating losses in spite of substantial gross revenues and only in
1996 did it have an operating profit on  approximately  $15 million in revenues.
(See  "Financial  Statements"  and "Selected  Financial  Data".) It has and will
continue to encounter substantial competition.  (See "Risk Factors".) Purchasers
of  the  shares  offered  hereby  will  sustain   substantial   dilution.   (See
"Dilution").


                                        4

<PAGE>



The Offering

     The Company  proposes to offer  1,000,000  shares at the offering  price of
$6.00 per share as determined by the Company.  (See "Plan of  Distribution"  for
information  concerning the offering price.) Certain Selling  Shareholders  have
registered 300,000 shares for possible sale concurrent with this offering.

Net Proceeds to the Company (1)

              Maximum                           $5,100,000

Common stock outstanding as of
September 30, 1997 prior to offering             3,000,000 shares

Common stock outstanding after offering (2)

              Maximum                            4,000,000 shares

Percentage of stock to be owned by Present Shareholders after offering 
(2)(3)(4)- 75%

(1)  Assumes  the  shares  are sold at $6.00 per  share,  after  payment  of the
commission  to the Selected  Dealers of 10% of the proceeds and the deduction of
the offering costs of $250,000.

(2) Does not include up to 200,000  shares  subject to an  incentive  stock plan
which may be offered to certain  members  of the  Company's  management  and for
agents of the company, and up to 100,000 shares underlying the Selected Dealers'
Warrants.

(3) Based upon 4,000,000  shares to be issued and outstanding  after the sale of
the maximum number of shares.

(4) These  percentages  assume  that  existing  shareholders  purchase no shares
offered  hereby.  As of  September  30, 1997,  the Company had  thirteen  record
shareholders  including  nominees.  An  anticipated  low  trading  volume of the
Company's shares would make share price  susceptible to substantial price swings
should volume of any  significant  size and frequency occur in buying or selling
of the Company's shares.

Summary Financial Information

     The following summary financial  information  should be read in conjunction
with  the  financial  statements  of the  Company  and  related  notes  included
elsewhere in this Prospectus.



                                        5

<PAGE>



                                               12/31/1996           12/31/1995
                                             -----------------------------------
Total Assets                                     3,652,319            3,679,854
Total Current Liabilities                    $   2,674,337        $   2,907,759
Long-term debt (net of
 current portion                                 1,307,546            1,132,583
                                             -------------        -------------
          Total                                  3,981,883            4,040,342
Stockholders' Equity
(Deficiency)
  Capital  stock - (no par
value, 100,000,000 shares
issued, 886,100 shares
outstanding, 128,900 shares
held as treasury
stock, no cost)                                     25,100               25,100
Retained earnings (deficit)                       (327,064)            (357,988)
                                             ===================================

Less:  Treasury stock -
  9,500 shares, at cost                            (27,600)             (27,600)
                                             -------------        -------------
                                                  (329,564)            (360,488)
                                             -------------        -------------
                                             $   3,652,319        $   3,679,854
                                             =============        =============
Revenues
  Net commissions earned
   from real estate
  transactions                               $  15,735,755        $  13,861,509
  Less commissions paid                         (8,433,981)          (7,361,537)
                                             -------------        -------------
                                                 7,301,774            6,499,972
  Tuition income                                   137,965              120,871
  Consulting fees                                  109,775               94,158
  Insurance commissions                             24,961               22,804
                                             -------------        -------------
                                                 7,574,475            6,737,805
Operating Expenses                               7,486,539            6,753,364
                                             -------------        -------------
  Income (loss) from                                87,936              (15,559)
  operations
Other Income (Expense)
  Rental income                                     20,000               20,000
  Other income                                      79,217               30,144
  Interest expense                                (232,639)            (290,604)
  Loss on investments                                                   (30,000)
  Reduction in listing
  rights amortization                              103,505
                                             -------------
                                                   (29,917)            (270,460)
                                             -------------        -------------
    Income (loss) before
    income taxes and
  extraordinary item                                58,019             (286,019)


     Financial  information  for the year ended December 31, 1996 is compared to
the year ended December 31, 1995.

     The following  unaudited  supplementary  data presents net income per share
for the fiscal year ended December 31, 1996 and the nine months ended  September
30, 1997 as adjusted to give effect to the  proposed  sale of common stock as if


                                        6

<PAGE>



it had occurred on December 31,  1995,  for the 1996 fiscal year,  or January 1,
1997, for the nine months ended  September 30, 1997. The  calculations  assume a
sale price of $6.00 per share if the offering of shares  (1,000,000) is sold and
net proceeds were used to retire  indebtedness  outstanding  of $1,350,000 as of
January 1, of the pro forma year.

                                              Dec. 31, 1996   Sept. 30, 1997
                                              -------------   --------------
Net income before income
 taxes as reported                                58,019          523,851
Adjustment to reduce
  interest expense                               232,639          181,122
                                               ---------        ---------

Net income as adjusted                           290,658          704,973

Weighted average common
  shares outstanding                           3,000,000        3,000,000
Adjustment for the proposed
  sale of 1 million shares                     1,000,000        1,000,000
Number of common shares assumed
  to be outstanding, as adjusted               4,000,000        4,000,000

Income per common shares, as reported          $    .019        $     .17

Income per common
  shares, as adjusted                          $    .072             .176

     The following  unaudited  supplementary data presents  comparative  summary
financial information for the nine months ended September 30, 1997 and 1996:

Period January 1 to Sept. 30               1997                 1996
- --------------------------------------------------------------------------------
Net sales and other income               6,591,275            6,157,517
Operating income                         642,714              739,306
Net income (loss) before taxes           523,851              571,124
Net income (loss) per common
  share                                  $.178                $.164

Adjusted Balance Sheet Data              Actual               As Adjusted
for Nine months ended
September 30, 1997
- --------------------------------------------------------------------------------
Current assets                           3,325,188            7,800,188
Total assets                             4,932,367            9,407,367
Liabilities:
  Current liabilities                    3,625,313            3,000,313
  Long-term debt                         1,316,400            1,316,400
                                       -----------------------------------------
    Total Liabilities                    4,941,713            4,316,400
Stockholders' equity                     (9,346)              5,090,654
                                       =========================================

(1)  Gives effect to the sale of the offering of 1,000,000 shares offered hereby
     at the offering price of $6.00 per share and the receipt and application of
     the net proceeds of the offering by the Company  without  giving  effect to
     

                                        7

<PAGE>


     the exercise,  if any, of the Selected  Dealers' Warrants for up to 100,000
     shares or  presently  exercisable  outstanding  Options  held by  officers,
     directors  agents and  employees  of the Company for up to 200,000  shares.
     (See "Use of Proceeds").


                                     COMPANY

Previous History
- ----------------

     a) Northwood  Realty was founded in 1956 by Vincent Werder who died shortly
thereafter.  It was a  proprietorship  at that time and the  assets of that very
small company,  operating literally in one room with eight desks, were purchased
by J.  Harold  (Hal)  Autenreith,  Jr. in 1958.  Northwood  continued  as a sole
proprietorship for the next twenty-four  years,  growing in the process to about
eight offices with 300 agents. In 1983 Northwood became the exclusive franchisee
of Better  Homes and Gardens Real Estate  Service in the  Pittsburgh  Area.  The
Better  Homes  &  Gardens  Real  Estate   Service  is  a  division  of  Meredith
Corporation,  a fortune 500 company based in Des Moines,  Iowa. Among many other
things  Meredith is the publisher of Better Homes and Gardens  magazine - a name
known by most of adult  Americans,  which is a "Brand  name."  The  "mega-brand"
identity of Better Homes and Gardens is of significant value to the Company.  As
of early 1997,  there are 810 member firms of Better Homes and Gardens with more
than 1,576 offices and approximately 25,020 sales associates.

     The real estate  industry  nationally  went through a severe  depression in
1980-1982  which was acutely felt in Pittsburgh,  PA. At that time another large
brokerage operation, the Wunderly- Weston Agency, covered approximately the same
territory. Harold M. "Buck" Weston and his son Tex Weston were the principals of
Wunderly-Weston.  Along  with  everyone  else,  they were  experiencing  extreme
financial  difficulties and the company was, in fact, going through  bankruptcy.
Northwood and Wunderly-Weston  agreed upon a business  combination and Northwood
Services,  Inc.,  operating  as  Northwood  Realty  Company,  was  formed  as  a
corporation  in  September,  1982.  Buck Weston,  Tex Weston and Hal  Autenreith
became directors and employees of the new  corporation.  Since the primary asset
of any real estate brokerage operation is the agents licensed with it, ownership
of the new corporation was structured according to the percentage of agents that
each company brought to the new corporation.  Under its new structure, Northwood
continued to grow during the 1980s with the addition of more offices, agents and
employees.  The company has grown almost every year since its inception  through
addition of agents and offices. By internal means and through the acquisition of
several small real estate companies over the years,  including 5 during the past
18 months,  Northwood  now operates  thirty-five  offices with 710 agents and an


                                        8

<PAGE>



administrative,  managerial and  secretarial  staff of 100. Of the 100,000 large
brokerage  operations in the United  States,  Northwood is ranked  approximately
number 65, in terms of  transaction  units  closed  annually,  placing it in the
upper one tenth of 1 percent,  according to various  publications  including the
National Association of Realtors and "Real Trends" Publications.


(b)      BUSINESS OF ISSUER

General Information
- -------------------

The Marketplace

     In the Western Pennsylvania marketplace, four dominant brokerage operations
have evolved among about 350  competitors.  These large companies are Northwood,
Prudential  Preferred,  Howard  Hanna  Company and Coldwell  Banker.  Prudential
Preferred is a locally owned franchisee of Prudential Insurance Company.  Howard
Hanna, too, is locally owned but operates without a national franchise. Coldwell
Banker has a few single-office franchises in the area, but the majority of their
presence in the Pittsburgh marketplace is a nationally owned operation. The four
large brokers,  collectively,  have  approximately  50% of the market share,  in
units,  and about 60% in dollar  volume.  They are of relatively  equal size and
several can claim to be "number  one"  depending on how and what is measured and
the time period involved.  Overall,  Hanna is somewhat larger than the rest with
approximately  15%  market  share in units and about 20% in dollar  volume.  The
other three are roughly equal to each other,  Northwood  having come up from the
smallest of the three while Coldwell  Banker and  Prudential  have both declined
substantially. Again, these positions are dependent on what data is measured and
in what time frame.  Currently,  Northwood  has  approximately  10% of the total
marketplace,  in terms of dollar  volume,  12% in terms of units sold and 14% in
terms of total agents in the marketplace.

     The  southwestern  Pennsylvania  real estate market has had moderate growth
since it emerged from the devastating  depression in 1980-82. The region has not
experienced  the large  upswings and downfalls that have occurred in other parts
of the United States, most notably in New England and in California.  Growth has
occurred  slowly,  but nevertheless  continuously,  with every single year being
better than the one before. The average sale price in the area is about $119,000
compared to a national average of $127,000.


                                        9

<PAGE>


     In excess of sixty percent of all sales are made through  cooperation  of a
listing broker and a separate selling broker.  Almost every active broker in the
area is a member of West  Pennsylvania  Multi-List  which was started in 1980 by
five or six of the  largest  brokers  with the object of  reducing  the cost and
simplifying  the process of co-brokerage  in residential  real estate.  Three of
those founding brokers were Northwood,  Wunderly-Weston  and Benson Realty.  The
principals  of  those  three  companies  continue  as  management  employees  of
Northwood up to this moment.  Buck Weston and Hal Autenreith were on the initial
board of directors for the multi-list  and continue in that capacity,  being the
only two persons of the original seven who are still  directors.  Hal Autenreith
served as  president  of the second and third years of the Western  Pennsylvania
Multi-List.  Buck Weston is the current treasurer and has maintained that office
since the multi-list was founded.

     Northwood's strategic plan is to become the dominant real estate company in
the Pittsburgh marketplace.  The number of major competitors may be reduced from
five within a very short period of time, due to mergers,  and Northwood's  plans
are to be one of the survivors.

     Of the 550 or so real estate companies in the Pittsburgh  Market,  they can
all be generally classified into one of three categories: a) small "mom and pop"
organizations  with fewer than 10 agents;  b) mid-sized with 10 to 50 agents; or
c) the large brokers with several hundred agents. The five large brokers produce
over 50% of the business  and their  combined  share  continues to grow a little
every year as the smaller  brokers  are no longer able to compete.  For the most
part,  there is no longevity to their  operations and when the  owner/broker  of
such a small brokerage gets out of the business, that is the end of the company,
as they  themselves are the major asset.  The few "midsize"  companies that have
tried to grow,  seem to be  doing  too  little  too  late.  They are at a nearly
insurmountable competitive disadvantage against the large brokers. This mid size
broker  is  sometimes  a  candidate  for  merger or  acquisition.  The small and
mid-size  companies  will probably  linger on for a long time,  surviving on the
personal  influence of the owner/broker.  It is with the five large brokers that
the greatest  struggle and therefore the greatest  opportunity lies. The company
plans to move from a number three  position  with 11% market share to the number
one market  position with 25% or better market share,  through  acquisitions  of
smaller and mid-size  companies,  however, if a large company is presented as an
opportunity,  Northwood  wants to have the capital  position  to acquire  such a
company.

     Management  believes  that  the  company  which  is  able to  maintain  its
operations  while at the same time being able to assimilate  other  companies as
they become  available  holds an  advantage.  It is a delicate  balancing act to
merge any two large  operations,  but one that  Northwood is willing to attempt.
Northwood intends to grow to the largest competitor with a 25% or greater market
share as a result of the mergers, acquisitions and internal growth.



                                       10

<PAGE>


Plan of Operation
- -----------------

Management and Operations

     Hal Autenreith  serves as Co-president of the Northwood Realty Co. and Buck
Weston  serves as board  chairman,  treasurer  and broker of record.  (Brokerage
operations  in  most  states,  and  specifically  in  Pennsylvania,   require  a
designated broker of record.) For operations  purposes,  Northwood is structured
into five residential regions,  each overseen by a regional manager. The company
is operated in a relatively  decentralized  manner with the top decisions  being
made by a nine  member  Executive  Committee  which  meets  almost  weekly.  The
committee consists of Hal Autenreith,  Buck Weston, Tex Weston,  Wendy West, who
is the daughter of Hal  Autenreith,  and the regional  managers.  The  executive
committee  generally supports the  recommendations of the regional managers,  as
well as the office  managers  under them,  and in fact  encourages  then to make
their own decisions.  Represented on the executive committee is almost 150 years
of experience:  Hal Autenreith has been in the business for about 40 years. Buck
and Tex Weston have been in Real Estate for 45 and 26 years, respectively.  Both
Carol Palomera,  East Regional Manager and Ron Maszak,  Regional Manager for the
North and West have been active in the business for 25 years. The South Regional
Manager,  Jack Benson, has 33 years of experience.  Gloria  Schucolsky,  with 24
years in the  business,  is Director of Mergers  and  Acquisitions  and Region 5
manager.  Wendy West has been in real estate or a related  business for 14 years
experience in various capacities  including  mortgage finance,  data management,
and as Vice President of Marketing.

     In  addition  to  the  35  sales  offices,   Northwood  has  seven  support
departments  consisting of Accounting,  Relocation,  Marketing,  Education,  two
Training  departments  and Technical  Support and new  construction  and Elegant
Homes  departments.  Department  heads  and  regional  managers  report  to  Hal
Autenreith.  For the  last  three  years  Hal  Autenreith  and Tex  Weston  have
informally  operated  as  co-presidents  although  Tex has spent time in another
related business.

     Each  of  Northwood's  700  sales   executive,   operating  as  independent
contractors,   is  supported  by  an  office  coordinator  and  a  manager.  The
entrepreneurial,  results  oriented  philosophy  is  reflected  in the fact that
virtually  all  personnel  are  compensated,  at least in  part,  by  production


                                       11

<PAGE>


achievement.  The quality and depth of the  Company's  sales  management  is the
finest in the area.  Many  managers  have held  positions at the local and state
real  estate  associations  over the years.  Managers  meet  twice  monthly on a
company-wide  basis,  twice on a regional basis and conduct one or more meetings
within their own office each month.

     Northwood  has an  existing  infrastructure  that  is  experienced  in this
marketplace.  Management,  departmental  and ancillary  services are designed to
support a company 2 or 3 times present size. The  experience,  depth and breadth
of the management team is equal to that of the nearest competitor. Northwood has
45 managers and department  heads with another 60 persons in support staff.  The
executive  committee  alone has over 150  years of  combined  experience  in the
business.

     Northwood  belongs to a national  organization  of 51 of the largest United
States  real  estate  brokers,   the  Realty  Alliance.   The  purpose  of  this
organization  is to share ideas and  information  with others who have  somewhat
similar problems,  opportunities and perspectives. The actual membership must be
in the name of one individual.  For Northwood it has been,  until just recently,
Buck  Weston,  who was one of the  founders 26 years ago. Tex Weston has assumed
that  membership  as  of  September   1996.   Northwood  is  also  a  member  of
"Pacesetters",  an organization comprised of the largest brokerage operations in
the Better  Homes and Gardens  network.  Northwood  also  operates a real estate
school as a wholly owned subsidiary.

Brokerage Operations for Northwood

     The Company's mission is to continuously improve the quality of life of all
the stakeholders of Northwood Realty.

     Most of the assets of any real estate broker are intangible:  the recruited
and trained  agents,  the  commissions  pending from  unclosed  business and the
unsold listings.  The real estate industry has always been marked by a very high
turnover of agents.  For Northwood  specifically,  this means that 20% to 30% of
all agents that are licensed at the  beginning of the year will not be active in
December.  Recruiting,  therefore,  is of utmost priority to any successful real
estate operation.  Northwood maintains a very aggressive recruiting program and,
for the past three or four years,  has been  successful  in hiring almost 30% of
all agents new to the marketplace.  Extensive, in-house training is provided for
the newly hired associates as well as for experienced agents. Indeed,  Northwood
enjoys the reputation in its marketplace as the company with the finest training
program.   Real  Estate  sales  agents  at  Northwood   operate  as  independent
contractors,  not employees and are paid  entirely on  commissions.  This is the
common practice in most of the industry,  although some brokerages in some areas
operate with agents as employees.

                                       12

<PAGE>


     The real estate brokerage business in most of the country, and particularly
in  Pennsylvania,  is very  seasonal.  In terms  of  originations,  December  is
normally  the low point of the year with  business  peaking in March,  April and
May. Closings and collection of commissions lag two months behind.  For the past
ten  years,  Pittsburgh  National  Bank and Iron and Glass  Bank  have  provided
Northwood  with  seasonal  loans to  accommodate  the  financial  swings  in the
business,  with that loan  amount  being  $450,000 in 1996.  In every year,  the
seasonal loan has been paid off well before December 31st.

     All real estate  brokers are subject to lawsuits  for claims  which are not
covered by ordinary liability  insurance.  These claims generally come under the
heading of what is called Errors and Omissions. Northwood internally operates an
Errors and Omissions  Plan to minimize and offset legal  expenses but carries no
formal Errors and Omissions Insurance. It is administered through the collection
of yearly and transactional  sums from the agents.  The plan covers all external
costs but it does not necessarily cover the internal costs of the managerial and
administrative  time which are  difficult to  ascertain.  The largest claim ever
paid out was $60,000.  Most claims,  however,  are relatively  minor,  involving
leaky basements,  structural defects or similar type issues and generally amount
to settlements of several thousand dollars or less.

     Real estate agents,  referred to as sales executives at Northwood,  operate
as independent contractors and are paid entirely on commissions.  This is common
practice throughout most of the industry, although some brokerages in some areas
operate with agents as employees.  Northwood  sales  executives  are paid on the
traditional  split,  with a portion of the  commission  going to the agent and a
portion going to the company.  Northwood has a sliding  commission  plan that is
very  competitive  in the  marketplace,  with new agents  beginning at 50/50 and
experienced  producers earning as much as 80%. Another compensation  alternative
is the "100  Percent"  concept as  practiced by ReMax.  Under such a setup,  the
agent  receives  all of the  listing and sales  commission.  The broker does not
share in the commission but,  instead,  receives monthly and/or annual fees from
the sales agent.  Northwood  actually has a "100 percent style"  commission plan
available for any agent that is  interested,  but to date, no one has elected to
go on it. The "100 percent  concept"  can be  characterized  as only  moderately
successful  in  Pittsburgh  with  less than five  percent  of all  agents in the
Multi-List affiliated with ReMax.



                                       13

<PAGE>



                            OTHER COMPANY DEPARTMENTS

Accounting
- ----------

     Sandy  Dunmire,  manager of the accounting  department,  is only the second
individual to hold that  position in the history of the company.  She trained in
the department for 8 years under her predecessor who retired 3 years ago, Sandy,
with a staff of 5 manages the commissions, payroll, accounts payable and monthly
reporting.  All of these  features  are  implemented  with a Unix- based  custom
software  accounting  system.  The system is both  powerful and flexible for the
Company's unique and changing needs.

Marketing/Advertising
- ---------------------

     The  Marketing  Department  is under the  direction  of Marnie Lutz and the
department serves a both agent and corporate needs. Supplies,  printing, graphic
designing,  bulk mail, newspaper and television advertising are all managed from
a  separate  facility  located  1/2 mile from the  corporate  headquarters.  All
corporate events such as the Company Convention,  Awards Celebration and Company
Picnic are coordinated by a staff of nine part time and full time people. Marnie
has been the Marketing Coordinator for three years, making use of her background
in advertising and newspaper sales.

     In the Spring of 1997, a new marketing campaign called "A Sellers Assurance
Program" designed to get a home sold ASAP was introduced.  The ASAP program ties
many of Northwood's  marketing  tools together under one banner.  In addition to
creative programs  directed at the public,  Northwood has many internal contests
and bonuses for listings,  sales,  and other real estate related  activities for
both sales and  management  staff.  Northwood  has been the recipient of several
BH&G Awards for creative and successful marketing ideas.

Relocation
- ----------

     Cindy DeVos,  a former active  Northwood  agent,  has a been heading up the
Relocation Division for two years. With a staff of four, Relocation  coordinates
ingoing and outgoing  referrals,  generates  corporate  transferee  business and
manages the inventory of "corporate-owned" properties. Relocation services are a
mandatory part of full-service real estate service,  but dynamic  occurrences in
the industry have made it increasingly more difficult to run the department as a
profitable  operating  center.  Corporations and referral networks are demanding
larger fees from the business they control. In light of diminishing returns form
traditional  relocation  business,  Northwood is pursuing alternative aspects of
this  facet  of the  business.  Northwood  Family  Relocation  division  is just


                                       14

<PAGE>

beginning  to  offer   complete   Relocation   management   services   including
transportation  of household  goods,  home sale closing and equity  advances.  A
corporate caller, hired specifically to develop this business, is receiving very
positive response form the executives of local corporations. In conjunction with
the Relocation  management  services,  the Company uses a new networking  system
whereby  leads that are  generated by sales agents can receive the  professional
assistance of the Relocation staff in procuring their corporate business.

Recruiting/Retention
- --------------------

     With the  understanding  that sales agents are the primary  asset of a real
estate  company  and  the  acceptance  of the  turnover  rate,  Northwood  views
recruiting  as a  business  priority.  Northwood  maintains  a  very  aggressive
recruiting  program.  Ed Schmidt is the manager of the  Airport  office and as a
Director  of  Recruiting.  The  Company  has  4  full-time  recruiters  who  are
compensated on results.  The Company constantly  monitors share of active agents
in the  marketplace as a whole,  and  regionally.  The Company also measures the
share of new agents getting into the market. For the past three years, Northwood
has been successful in hiring 23% of all newly licensed agents.  Competition for
new as well as experienced  agents is high.  Many different  programs  including
mailing,  seminars,  career advertising and personal  networking are in place to
attract  the  right  type of  agent.  Many  of the  recruiting  strategies  that
Northwood has developed over the years are now copied by competitors, so it is a
constant  task to find new,  getter and more  creative ways to, not only recruit
new persons to the business,  but to retain agents. For 8 years, one of the most
successful  recruiting programs is a "company trip" that existing agents can win
if they  refer an agent who joins  Northwood  and  achieves  a minimum  level of
production. In 1998, the Company expects to take a group of almost 200 to Cancun
for 5 days (about 130 of which are at company expense).  Even though the expense
of  such a trip  is  great,  it has  proven  to be a  cost  effective  means  of
recruiting.

AGENT TRAINING PROGRAM

     The Company became an industry leader in designing and  implementing  human
resource programs to develop top producing real estate agents.

Training
- --------

     Quickstart,  Northwood's  program of fundamental skills for new agents, has
been  developed and refined over the past 12 years.  The schedule is broken into
modules that allow students to enter almost at any time.  Quickstart  provides a


                                       15

<PAGE>


thorough  orientation  to the culture and  practices  of  Northwood as well as a
practical working base of how to get started in a productive real estate career.
Jan Brown,  Director of  Training  and  Education,  administers  Quickstart  and
teaches  many of the  modules  along  with  other  instructors  from  within the
company. Several times a year, The Company offers eight week sessions of "Eagle"
training to help experienced agents increase their productivity. This program is
run by Bob  Rebman  who draws from 12 years of sales,  management  and  training
experiences.

     In the field and in the classroom,  the Company  attempts to teach an agent
everything he or she needs to know about selling real estate from the ground up.

     Pacific  Institute is a three day  experience to teach an agent to become a
high  performance  sales  person.  It was  created  by Lou Tice and the  Pacific
Institute and is presented in Pittsburgh by Northwood  Realty  Co./Better  Homes
and  Gardens.  It is designed to uncover and release the  untapped  potential in
each agent. It covers all aspects of personal and  interpersonal  life - family,
professional, social, spiritual and emotional.

     Training in Excellence is a comprehensive  training system designed to help
a new sales associate become productive in a relatively short period of time and
continually  develop the  expertise  of the  experienced  sales  associate.  The
program is based on a  conviction  that  success in sales  results not only from
building a knowledge  base through  teaching and  self-study,  but also from the
continual  development and reinforcement of the appropriate  skills and attitude
through field training, coaching and counseling on the part of management.

     Numerous Agent support programs are provided by Northwood Realty Co./Better
Homes and Gardens to obtain new agents and retain existing agents.

Leads Management
- ----------------

     Less than a year in existence,  the Lead Management Department,  internally
known as Delta,  handles the day-to-day  administration of the Internet site and
the buyers line system and the resultant  leads that are  generated  from Buyers
Line.  Wendy West manages this division with a staff of two. The  professionally
designed and  maintained  Internet  site provides a complete menu of real estate
information  for both Buyers and Sellers as well as searching  capabilities  for
all Northwood  listings.  The Company  benefits from a link with BH&G's national
site and are registered with 24 major Internet  search  engines.  Like the World
Wide Web, the Buyers Line provides 24-hour-a-day,  7-day-a-week  advertising for
all of Northwood's listings. By dialing a dedicated  phone number and entering a

                                       16

<PAGE>



five digit code that appears on all advertising,  prospective Buyers are able to
obtain instant  details of specific  properties,  run a search by price and area
and hear  additional  information  about financing and other real estate related
topics.  Northwood's  Buyers  line is the only one of it's  kind in the  market.
Although the Company has had Buyers line for 4 years, the true value is just now
becoming evident with the recent approval of Caller ID in  Pennsylvania.  Caller
ID allows the  Company to capture  the names and  numbers of the public who call
the Buyers  Line.  No other  single  source of  marketing  has  provided as many
quality leads.  Over 700 leads are retrieved from the system and  distributed to
sales  executives  each week.  In addition to the  obvious  value in  generating
business,  it is a superb  recruiting and retention tool.  Northwood is the only
real estate company in its marketplace  that is able to provide the quantity and
quality of leads to its sales executives. The Company sees this system, although
it is still evolving, as an important aspect of future business.

Elegant Homes
- -------------

     Elegant Homes is also a newly  created  division that was started by Gloria
Schucolsky in April of 1996.  Gloria  continues to oversee the division with the
help of a  part-time  assistant.  Established  to procure a larger  share of the
higher priced listings,  the Division provides training for a selective group of
qualified agents who are able to offer the Exclusive Gold Key Marketing Plan for
listings over $300,000.

     Principal products or services and their markets.
     -------------------------------------------------

     Real estate brokerage  services for selling and purchasing real property in
the  Pittsburgh,  Pennsylvania  greater  metropolitan  area are  offered  to the
general public.

     Distribution methods of the products or services.
     -------------------------------------------------

     The Company  has 35 offices  and 710 agents to offer real estate  brokerage
services to the public.

     Status of any publicly announced new product or service.
     --------------------------------------------------------

Not applicable.

     Competition,   business   conditions  and  the  small   business   issuer's
competitive position in the industry and methods of competition. Registrant is a
major  participant  among the firms  which  engage in the same line of  business
(real estate  brokerage)  which  Registrant  has chosen as its principal area of


                                       17

<PAGE>


business  concentration in Western  Pennsylvania in the Pittsburgh area. Many of
Registrant's  competitors may have greater financial and personnel resources and
technical expertise than the Registrant.  The combined management  experience of
Registrant's  officers  and  directors  total  over 150  years.  Registrant  has
encountered,  and will  continue  to  encounter,  substantial  competition  from
Registrant's competitors.

     Sources  and  availability  of raw  materials  and the  names of  principal
     ---------------------------------------------------------------------------
suppliers.
- ----------

Not Applicable.

     Dependence  on one or a few major  customers.  Registrant  is  dependent on
general public, and not on only a few major customers.

     Patents, trademarks, licenses, franchises,  concessions, royalty agreements
or labor  contracts,  including  duration.  The Company has trademarked the name
Northwood  Realty,  and is reliant upon its license of the name Better Homes and
Gardens under its franchise agreement.

     Need for any  government  approval of principal  products or services.  The
Company has real estate licenses as necessary and  appropriate in  Pennsylvania,
and in local jurisdictions.

     Effect of existing or probable  governmental  regulations  on the business.
Registrant   intends  to  concentrate  its  immediate  efforts  in  real  estate
brokerage.  The effect of  governmental  regulations on its business  should not
cause Registrant to incur any delays in continuing  operations,  however changes
in regulations may require adjustments at expense to the Company.

     Research and development  activities.  Registrant does not intend to engage
in any research and development activities.

     Costs and effects of compliance with environmental laws.
     --------------------------------------------------------

None.

     Number of total  employees  and number of full-time  employees.  Registrant
employs about 100 full time staff persons in its various  offices  including the
executive  offices in Allison Park,  Pennsylvania.  The Company has 710 licensed
real  estate  agents  all of  whom  are  independent  contractors  but  are  not
considered employees. They may work full time or part time.

Real Property
- -------------

     None.


                                       18

<PAGE>



Legal Proceedings
- -----------------

The  Company,  in normal  course of  business,  is  engaged  in  lawsuits,  as a
plaintiff  or  defendant   involving  minor  matters  as  commission   disputes,
employment,  contract disputes on closings and other matters related to its real
estate brokerage  business.  None of the lawsuits presently pending would have a
material impact upon the Company.

Submission of Matters to a Vote of Security Holders
- ---------------------------------------------------

     Shareholders  approved and made  effective a 3.3856 for 1 forward  split in
September, 1997.

                                  RISK FACTORS


     The  securities  being  offered  hereby  involve  a high  degree  of  risk.
Prospective investors, prior to making an investment, should carefully read this
entire  prospectus  and consider,  among other things,  the following  risks and
speculative factors inherent in and affecting the business of the Company:

1.   Company History
     ---------------

     The Company was  organized  as a  corporation  in 1982,  and has engaged in
active real estate  brokerage  business  since  inception.  Long-term  operating
results  which  might  enable a  prospective  investor  to  evaluate  the future
prospects  of the Company are  available  but not assured in any way.  All risks
inherent in a corporate business are present in the Company's business.

2.   Management
     ----------

     Experience of  management  is limited to management  within the real estate
industry  as  detailed  in  the  Management  section.  (See  "Management".)  The
Company's Chairman, President and Co- President have been engaged in the Company
business since 1982.  Prior to 1982 Messrs.  Autenreith and Buck Weston had been
engaged in the real estate brokerage business for over 25 years each.

     The officers and directors of the Company will devote  significant  time to
its business affairs but may have other investment interests.

     The Company has not obtained key man life  insurance on any of its officers
or directors.  Notwithstanding  the combined  experience and time  commitment of
management,  loss of the services of any of these  individuals  would  adversely
affect development of the Company's business.


                                       19

<PAGE>



3.   Limited Financing
     -----------------

     The Company may issue  additional  shares to finance its future capital and
operations  requirements.  Any such issuance will reduce the present  percent of
ownership of previous  investors (see "Risk Factor - Control") and may result in
additional dilution to investors purchasing shares from this offering.

4.   Nature of Real Estate Business
     ------------------------------

     The Company's business is speculative, involves the commitment of high-risk
capital, and exposes the Company to potentially substantial losses. In addition,
the Company will be in direct competition with other  organizations which may be
significantly better financed and staffed than the Company.

5.   General Economic and Other Conditions
     -------------------------------------

     The Company's  business may be adversely affected from time to time by such
matters as changes in general economic,  and industrial conditions as they exist
in the  United  States;  changes in taxes;  interest  rate  changes;  changes in
government policy, recessions and other factors of a general nature.

6.   Absence of Dividends
     --------------------

     The Company does not have a policy of paying dividends, and it is currently
anticipated that no cash dividends will be paid. Any future decision to pay cash
dividends  will be made on the basis of earnings,  alternative  needs for funds,
and other conditions existing at the time.

7.   Control
     -------

     More than fifty percent  (50%) of the total number of authorized  shares of
the Company will remain  unissued if all the shares  offered hereby are sold and
warrants  are  exercised.  The board of  directors  has the power to issue  such
shares without shareholder approval.  The issuance of any such shares to persons
other than the existing  shareholders would reduce the amount of control held by
the  shareholders  following this offering.  There are presently no commitments,
contracts,  or intentions to issue any  additional  shares to any other persons.
The Company may issue stock to acquire other  companies;  and, if  opportunities
become  available  which can best be obtained by issuing shares of the Company's
stock,   the  Company  will  consider  the  issuance  of  its  shares  for  such
opportunities.  In the event that any such shares are issued,  the proportionate
ownership and voting power of every other shareholder will be reduced.


                                       20

<PAGE>



8.   Competition
     -----------

     The Company  will be required to compete with  several  entities  which are
somewhat  larger,  and many have greater  resources than the Company.  Operating
losses may result  from this  competition  and may lead to  increased  costs and
delays which may have a materially adverse effect on the Company.

9.   Budget
     ------

     The  Company  has  established  a  detailed  cash  budget  upon  which  its
expenditures  and  cash  resources  for its  business  are  based.  The  "Use of
Proceeds" is subject to allocation  by  Management  to its business  activities.
(See "Use of Proceeds".)

10.  Management Experience.
     ----------------------

     All of the Company's  directors and  executive  committee  members have had
extensive  experience in the  Company's  business.  The  Company's  success will
depend on the  abilities  of  Management.  Management  believes  that it has the
experience and expertise to continue the Company's  business  plan.  There is no
assurance,  however,  that the Company will be able to  profitably  continue the
business, due to market and economic factors.

11.  Lack of Diversification.
     ------------------------

     The  Company's  activities  will be limited to its stated  business of real
estate  brokerage  services  and  services  associated  with and  enhancing  its
brokerage  business.  To the  extent  this lack of  diversification  into  other
businesses  increases its  susceptibility to real estate market  downturns,  the
Company will be at greater risk than a very diversified company.

                        RISK FACTORS RELATING TO OFFERING

1.   Disproportionate Risk
     ---------------------

     Immediate Substantial Dilution of Purchasers' Investments.
     ----------------------------------------------------------

The Officers,  Directors and present  shareholders  of the Company have acquired
their  stock in the  Company  at a cost  less  than  that  which  the  investors
purchasing  pursuant  to this  prospectus  will pay for  their  stock  holdings.
Therefore,  new investors  will bear most of the risk of loss,  while control of
the  Company  will  remain in the hands of the  present  shareholders.  Further,
assuming the shares  offered  hereby are sold, an investment in the common stock
of the Company by the purchaser will result in an immediate substantial dilution
(approximately  $4.70 per share or  approximately  78%) of the net tangible book
value of the common stock from the offering price which the purchasers will have
paid for their shares.

                                       21

<PAGE>


2.   Nature of Offering
     ------------------

     Arbitrary  Offering Price:  The offering price of Six Dollars,  ($6.00) per
Share has been  arbitrarily  determined and bears no relationship to book value,
par value or any other established criterion of value.

     Market For  Shares:  there is no market for the  Company's  shares:  on the
NASDAQ Electronic (OTC) Bulletin Board or otherwise and no assurance can be made
that a market will ever develop after this  offering is  concluded.  The Company
will seek listing on NASDAQ concurrent with the completion of the offering.

     Best Efforts Offering:  The Shares are offered and shall be sold on a "best
efforts, all or none" basis by the issuer, 1,000,000 shares at $6.00 per share.

     No one has made any  commitment to purchase or take down any shares.  There
is no assurance  that all or any of the offered  shares will be sold or that any
proceeds  will be available to  accomplish  the  Company's  proposed  program as
herein described. (See "Plan of Distribution".)

3.  Speculative  Nature  of  Investment.  Due to the  speculative  nature of the
Company's  business,  it is possible that the  investment in the shares  offered
hereby will result in a total loss to the investor.  Investors should be able to
financially  bear  the  loss of  their  entire  investment.  Investment  should,
therefore,  be limited to that  portion  of  discretionary  funds not needed for
normal living purposes or for reserves for disability and retirement.

4. Lack of Record of Earnings.  Potential  investors should be made aware of the
difficulties  encountered by any company in the real estate brokerage  business,
especially in view of the intense competition from existing and more established
businesses, who are also seeking to expand market share, and from growth of real
estate brokerage franchises such as Metro Brokers, ReMax, and Century 21. If the
Company's plans prove to be  unsuccessful,  the  stockholders  may lose all or a
substantial part of their investment.

5. No Assurance of Public Market for  Securities.  Prior to this offering  there
has been no public  market for the common  stock of the Company and there can be
no  assurance  that a trading  market  will  develop at the  conclusion  of this
offering, or even if such a trading market should develop that the shares may be
resold at their original  offering price or near the offering price.  Any market
for the common stock of the Company that may develop will, in all likelihood, be
a substantially limited one. 


                                       22

<PAGE>



6. No  Underwriter.  The Shares are being  offered by the Company  and  selected
dealers on a 1,000,000  Shares,  "best efforts,  all or none" basis. The Company
has not retained an underwriter  to assist in offering the Shares.  The officers
and  directors  of the  Company  have no  experience  in the  offer  and sale of
securities  on behalf of an issuer and, the Shares may not all be sold even with
the assistance of selected broker-dealers. There is no assurance the Company and
selected  broker-dealers  are  capable of  selling  all,  or any,  of the Shares
offered.

7. Burden to Public  Investors.  The financial  risk of the  Company's  proposed
activities will be borne primarily by the public investors, who, upon completion
of this offering, will have contributed the significantly greater portion of the
Company's capital.

8. Additional Financing May Be Required.  Although the Company believes that the
funds raised in this offering will be sufficient  for its needs,  the conduct of
the Company's business may require availability of additional funds. The Company
may encounter difficulty in obtaining these funds.  Moreover,  even if financing
were to become available, it is likely that the cost of such funds would be high
and possibly prohibitive.

9. No Dividends and None Anticipated. The Company has not paid any dividends nor
by  reason  of its  present  financial  status  and its  contemplated  financial
requirements,  does it contemplate  or anticipate  paying any dividends upon its
common stock in the foreseeable future.

10. No Commitment to Purchase  Shares.  No entity has any obligation to purchase
any of the Shares  offered.  Consequently,  no  assurance  can be given that any
Shares will be sold.  This "best efforts"  offering is on a 1,000,000 Share "all
or none" basis.

11.  Shares  Eligible  For  Future  Sale.  All  outstanding  Common  Shares  are
"restricted  securities"  except  as  registered  by  officers,   directors  and
affiliates  concurrent  herewith,  and under  certain  circumstances  may in the
future be sold in compliance  with Rule 144 adopted under the  Securities Act of
1933, as amended.  Future sales of those shares under Rule 144 could depress the
market  price of the Common  Shares in any market  which may  develop.  Rule 144
provides,  among other things, that persons holding restricted  securities for a
period of one year may each sell in brokerage transactions every three months an
amount equal to 1% of the  Company's  outstanding  Common  Shares or the average
weekly  reported  volume of trading during the four calendar weeks preceding the
filing of a notice of proposed sale, whichever is greater.

                                       23

<PAGE>
<TABLE>
<CAPTION>


                          DILUTION AND COMPARATIVE DATA

     The  following  table  summarizes  the  comparative  ownership  and capital
contributions  of existing  shareholders  and  investors in this  offering as of
September 30, 1997 assuming maximum number of shares offered hereby are sold:

                         Shares           Percent of        Total                 Percent of            Average Price
                         Owned            Total             Consideration         Total                 Per Share
                                          Shares            Paid                  Consideration
                                                                                  Paid
                       ------------------------------------------------------------------------------------------------------
<S>                     <C>              <C>               <C>                   <C>                   <C>   
Current Shareholders
                         3,000,000        75%                  (9,346)              .2%                 (.003)
New Investors            1,000,000        25%               6,000,000             99.8%                 6.00
                       ------------------------------------------------------------------------------------------------------
Total                    4,000,000       100%               5,990,654              100%

     *Computed as pre-offering shareholders equity.

     Without  taking into  account any  changes in the net  tangible  book value
after  September  30,1997,  other than to give effect to the  issuance of common
stock  offered  hereby  at a price  per  share  of  $6.00  (after  deduction  of
underwriting commissions and offering expenses), the following table illustrates
the approximate dilution to be incurred by public investors:

Net Tangible Book Value per share
before offering(1)                                  $(.011)
Net Tangible Book Value per share
after offering(2)                                   $1.29
Increase per share attributable to
payments by new investors                           $1.30
Dilution per share to new investors(3)
                                                    $4.70
Dilution per share as percentage of
price to new investors(4)                           78%


(1) Net Tangible Book value per share before  offering is determined by dividing
the  tangible  net worth of the Company as of  September  30, 1997  (assets less
total  liabilities  including  minority  interest and intangible  assets) by the
number of  outstanding  shares of common stock and is exclusive of up to 100,000
warrants  to be  issued  to the  Selected  Dealers,  and  options  reserved  for
officers,  directors, agents and others, to purchase up to 200,000 shares, under
the Company incentive plan.

(2) Net tangible  book value per share after  offering is determined by dividing
the  tangible  net  worth of the  Company  as of  September  30,  1997  plus the
estimated net proceeds from the issuance of common stock offered  hereby (9,346)
and  5,150,000  for  the  sale  of  shares,  respectively.)  By  the  number  of
outstanding  shares of common stock plus the number of shares issued  (1,000,000
shares),  exclusive  of up to  100,000  warrants  to be issued  to the  Selected
Dealers and options outstanding to officers, directors and others to purchase up
to Selected Dealers shares.

                                       24
</TABLE>

<PAGE>




(3) Dilution is the  difference  between the offering price of $6.00 and the net
tangible book value per share immediately after the offering.

(4) Dilution per share as the percentage of price to new investors calculated by
dividing  the net  tangible  book  value per share  after  the  offering  by the
offering price per share of $6.00.

     In the  event of the  full  exercise  of all  outstanding  but  unexercised
options and warrants and the sale of the maximum  number of shares,  there would
be  4,300,000  shares  issued and  outstanding.  On that  basis (a) the  present
shareholders  would  hold  in  the  aggregate  3,000,000  shares   (representing
approximately  73% of the  outstanding  shares of common stock),  (b) the public
purchasers  would  in this  offering  hold  in the  aggregate  1,000,000  shares
representing  approximately  22% of the outstanding  shares of common stock, and
(c)  the  Selected   Dealers  would  hold  in  the  aggregate   100,000  shares,
representing approximately 2.1% of the outstanding shares of common stock.

                              SELLING SHAREHOLDERS

     The Company has registered  herewith,  300,000 shares held by  shareholders
who previously  purchased the stock, with the Securities and Exchange Commission
as part of the Registration  Statement of which this Prospectus is a part. These
shares are not part of the shares being offered by Selected Dealers herein,  but
such shares may be sold to the public.

                          Names of Selling Shareholders
                          -----------------------------


         Autenreith Family Trust
         (benefits family members of
         J. Harold Autenreith Jr.*)                   200,000 shares
         Buck Weston*                                 50,000 shares
         Tex Weston*                                  50,000 shares

     *These  selling  shareholders  presently  hold  positions  as officers  and
directors of the Company.

                                 USE OF PROCEEDS

     The net proceeds to the Company,  after deducting  commissions and expenses
of  this  offering  as of the  date  of this  Prospectus  will be  approximately
$5,100,000 if the shares offered hereby are sold.

     The following schedule illustrates the manner and the priority in which the
proceeds of this offering are expected to be applied and allocated:

                                       25

<PAGE>


================================================================================
Repayment of Debt to Picnic Investments                        625,000
- --------------------------------------------------------------------------------
Repayment of Miscellaneous Debt                                725,000
- --------------------------------------------------------------------------------
Expansion of working capital and                             3,750,000
general corporate purposes(1)
================================================================================

(1)  Any net proceeds received from the exercise of the  Underwriter's  warrants
     would be added to working capital.


Repayment of Debt
- -----------------

     The Company intends to utilize approximately 625,000 of the net proceeds to
retire debt owing to Picnic  Investments  S.A. of $625,000  and  $725,000 to pay
miscellaneous  debt.  The repayment of debt is primarily  intended to reduce the
interest expense to the Company.

Working Capital and General Corporate Purposes
- ----------------------------------------------

     The Company intends to utilize approximately $3,750,000 of the net proceeds
for working capital and general corporate purposes.

     Working capital will be used to fund,  expansion,  advertising programs and
for acquisition of other real estate companies,  as the opportunities may arise.
Currently,  no acquisition  opportunities  have been identified,  nor are any in
negotiation.

     The foregoing  represents  the Company's best estimate of its allocation of
the  proceeds of this  offering,  based upon the current  state of its  business
operations,  its current  plans and current  economic and  industry  conditions.
Management believes that the net proceeds of this offering,  together with funds
anticipated  to be generated from  operations  will be sufficient to satisfy the
Company's cash requirements for at least twelve (12) months following completing
of this offering. In the event of revenue shortfalls,  there can be no assurance
that loans will be  available  under any future  credit  arrangements.  Further,
there can be no assurance that additional funds will not be required for working
capital  purposes during such period or that such funds, if required,  will then
be available on terms satisfactory to the Company, if at all.

     Pending utilization of all of the proceeds of this offering the Company may
utilize  a  portion  of the  net  proceeds  to  make  temporary  investments  in
interest-bearing  savings  accounts,  certificates  of  deposit,  United  States
government obligations, and high grade commercial paper.


                                       26

<PAGE>



                                     BUDGET

Proforma Operating Budget                                           ($      000)

(Including Earnings Projections)
- - 12 months ending September 30, 1998
Gross Commission Income                                             $    16,591
Paid to Agents                                                            8,993
Net Commission Income                                                     7,598
Other Income                                                                532
                                                                    -----------
Total Company Income                                                      8,130

Expenses
Salaries, Benefits, Emp. Taxes                                      $     2,827
Occupancy                                                                 1,640
Communications                                                              613
General Operating Expense                                                   428
Office Operating Expense                                                    588
General Sales Expense                                                       425
Advertising                                                               1,231
Other Expense                                                               171
                                                                    -----------

Total Expense                                                       $     7,923

Net Profit                                                          $       207

Depreciation and Amort                                              $       257

EBITDA (Earnings Before Interest,                                   $       464
Taxes Depreciation and Amortization)

Assumptions re: IPO Proceeds

Gross Amount Raised                                                 $ 6,000,000

Issuing Expense (15%)
Balance Received by Northwood                                       $ 5,100,000

Used for Debt Retirement                                              1,350,000

Balance for Acquisitions & Operations                               $ 3,750,000


     Market for Registrant's Common Equity and Related Stockholder Matters
     ---------------------------------------------------------------------

     (a) The Company has no shares which have been traded publicly in the past.

     (b) Holders

     As of  September  30,  1997,  there were 13  shareholders  of record of the
Registrant's Common Stock.


                                       27

<PAGE>


     Registrant is authorized to issue 10 Million  (10,000,000) Common Shares no
par value. 3,000,000 shares of Common Stock are issued and outstanding.

     The  Registrant  has never paid a cash dividend on its Common Stock and has
no present intention to declare or pay cash dividends on the Common Stock in the
foreseeable  future.  The Registrant intends to retain any earnings which it may
realize in the foreseeable  future to finance its operations.  Future dividends,
if any, will depend on earnings, financing requirements and other factors.


                                 CAPITALIZATION

     The following table sets forth (i) the  capitalization of the Company as of
September 30, 1997 and (ii) such  capitalization  as adjusted as of such date to
give effect to the issuance  and sale of the maximum  shares of the common stock
offered  hereby  at $6.00  per share  and the  application  of the net  proceeds
therefrom.

                                                 September          As
                                                  30, 1997       Adjusted
                                                    Actual
                                                --------------------------
TOTAL CURRENT LIABILITIES                       $ 3,625,313    $ 3,625,313
                                                --------------------------
LONG TERM DEBT
Deferred Income Taxes                               186,263        186,263
Obligations under capital leases                     88,373         88,373
Notes Payable                                     1,589,378        964,378
                                                --------------------------
                                                  1,864,014      1,239,014
Less: current portion                               547,614        547,614
                                                --------------------------
                                                  1,316,400        691,400
                                                --------------------------
                                                $ 4,941,713    $ 4,316,713
                                                --------------------------

STOCKHOLDERS'  EQUITY  (DEFICIENCY)
Capital  Stock - (no par value,
10,000,000 shares authorized,
3,000,000 shares issued and
outstanding)                                         24,867      5,124,867
Retained earnings (deficit)                         (34,213)       (34,213)
                                                --------------------------
TOTAL STOCKHOLDER'S EQUITY                           (9,346)     5,090,654
                                                ==========================

                             SELECTED FINANCIAL DATA

     The  following  table sets forth  selected  financial  data for the Company
which have been derived from the Company's financial  statements.  The financial
statements as of and for the year ended December 31, 1996,  have been audited by
Hinds,  Lind, Miller & Co., the Company's  independent  auditors.  The financial
statements for the nine months ended September 30, 1997, are unaudited,  but, in
the opinion of management,  include all adjustments  (consisting  only of normal
recurring  adjustments)  necessary  for fair  presentations  of the  results  of
operations  for these  periods.  The selected  financial  data should be read in
connection  with the financial  statements and related notes included  elsewhere
herein.


                                       28

<PAGE>

                             9/30/97             9/30/96             Year Ended
                           (Unaudited)         (Unaudited)            12/31/96
                         -------------------------------------------------------
REVENUES
Net commissions
earned from real
estate transactions       $14,225,090          $12,907,547          $15,735,755
Less commissions
paid                       (7,758,132)          (6,928,914)          (8,433,981)
                         -------------------------------------------------------
                            6,466,958            5,978,633            7,301,774
Tuition income                 88,074              116,295              137,965
Consulting fees                14,853               14,519              109,775
Insurance                      21,390               48,070               24,961
commissions
                         -------------------------------------------------------
                            6,591,275            6,157,517            7,574,475
OPERATING EXPENSES          5,948,561            5,418,211            7,486,539
                         -------------------------------------------------------
Income from
Operations                    642,714              739,306               87,936
OTHER INCOME
(EXPENSE)
Rental Income              -                    -                        20,000
Other income                   62,259               30,678               79,217
Interest expense             (181,122)            (198,860)            (232,639)
Loss on Investments        -                    -                    -
Reduction in
listing rights
amortization               -                    -                       103,505
                         -------------------------------------------------------
                             (118,863)            (168,182)             (29,917)
INCOME BEFORE
INCOME TAXES                  523,851              571,124               58,019
INCOME TAXES
Current income tax
expense (benefit)              64,118                4,944           -
Deferred income tax
expense (benefit)             139,515              216,837               27,095
                         -------------------------------------------------------
                              203,633              221,781               30,924
                         -------------------------------------------------------
NET INCOME                $   320,218             $349,843          $    30,924
                         =======================================================




Balance Sheet Data         As of                 As of               As of 
                     September 30, 1997    December 31, 1996   December 31, 1995
- --------------------------------------------------------------------------------
Total Assets              4,932,367            3,652,319           3,679,854
Debt                      4,941,713            3,981,883           4,042,342
Stockholders Equity          (9,346)            (329,564)           (300,488)
Cash Dividends
Declared Per Common
Share                             0                    0                   0




     The following  unaudited  supplementary  data present net profit per common
share for the fiscal year ended  December  31,  1996,  and the nine months ended
September  30, 1997,  as adjusted to give effect to the proposed  sale of common
stock  as if it  had  occurred  on  January  1,  of  the  pro  forma  year.  The
calculations  assume a sale price of $6.00 per share if the  offered  shares are
sold and net proceeds were used to retire  indebtedness  outstanding of $675,000
as of January 1, of the pro forma year.



                                       29

<PAGE>



                                                      December        September
                                                      31, 1996        30, 1997
                                                     ---------------------------
Net profit as reported                                   30,924         320,218
Adjustment to reduce interest expense                   232,639         181,122
                                                     ----------      ----------
Net profit as adjusted                                  263,563         501,340
                                                     ==========      ==========

WEIGHTED AVERAGE COMMON SHARES
OUTSTANDING
As reported                                           3,000,000       3,000,000
Adjustment for the proposed sale                      1,000,000       1,000,000
                                                     ----------      ----------

Number of common shares assumed to be
outstanding, as adjusted                              4,000,000       4,000,000
                                                     ==========      ==========

Profit per common share, as reported                 $     .007      $     .107
Adjustment                                                 .058           (.018)
                                                     ----------      ----------
Profit per common share, as adjusted                 $     .065      $     .125
                                                     ==========      ==========



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


                          CURRENT OPERATIONS AND BUDGET

     The  company has been  managed as a private  company for the benefit of its
management/shareholders  for all years prior to September  1997.  The company is
involved in the transition of management  for a private  company to the planning
and  management  of a public  company for the profit and  benefit of  individual
shareholders. The capital being raised through the offering will be used:

          a)   to reduce debt;
          b)   to provide operating capital; and
          c)   to provide  capital to make  additional  acquisitions to increase
               market value.

     At year end 1996 the Company's assets  increased to $3,652,319  compared to
$3,679,654  at the end of 1995.  The increase was a result of  operations in the
Pittsburgh metro area.

     Liabilities decreased minimally as a result of operations in the Pittsburgh
metro area. At year end 1996,  liabilities were  $3,981,883,  an increase of .3%
over 1995 year end liabilities of $4,040,342.

     Stockholders'  deficit at year end 1996 was ($329,564),  a decrease of 7.7%
over the 1995 stockholders' deficit of ($360,488).  The Company, in other words,
continued to decrease the stockholders deficit through operations revenues.

                                       30

<PAGE>




     From the aspect of whether  the Company can  continue  toward its  business
goal of  increasing  market share and  profitability,  the Company is critically
deficient in needed capital to expand.


                          Nine Months Operating Results

     The Company had  $14,225,090  revenues in 1997 to September  30, upon which
$7,758,132  in  commissions  were paid.  It incurred  operating  expenses in the
amount of $5,948,561 and had operating profits of $523,851.  For the same period
in 1996,  the  Company had  revenues of  $12,907,547  upon which  $6,928,914  in
commissions  were paid.  It incurred  operating  expenses of  $5,418,211  for an
operating profit of $571,124. Operating, general and administrative expenses and
salaries are expected to continue at the current rate.

     Net income for the nine month period was $320,218 for a profit of $.16
per share,  as  compared to a net profit for the same period in 1996 of $349,343
for a profit of $.12 per share.

                         PRIOR YEARS' OPERATING RESULTS


     Comparison of Results of Operation for the Fiscal Years Ended  December 31,
     ---------------------------------------------------------------------------
1996 and 1995
- -------------

     The Company had operating  revenues in 1996 of $15,735,755  and $13,861,509
in 1995.

     The  Company  incurred  operating  expenses,  all of which are  general and
administrative in nature,  totaling $7,486,539 in 1996 as compared to $6,753,364
in 1995.  The  Company  had  operating  income of $87,936 in 1996 and  operating
losses of($15,559) in 1995.

     Salaries and management  fees increased in 1996 to $2,260,462  from a total
of $2,158,257 in 1995.  This trend will  continue in 1997.  Commissions  paid to
agents  totalled  $8,433,981 in 1996 compared to $7,361,537  due to sales volume
increases.

     Office  rent,  was  $1,253,313  in 1996 and  $1,074,463  in 1995.  This may
increase again in 1997 due to expanded operations.

     Legal expenses totaled $78,990 in 1996 as compared to $76,939 in 1995.

     1996 expense for accounting expenses totaled $71,568, while 1995 accounting
and other professional  expenses were $33,478. It should be expected that future
legal and accounting expenses will continue in amounts comparable to 1996.

                                       31

<PAGE>




     General  sales  expense in 1995 was $526,806  compared to $371,450 in 1995.
Advertising  and Public  Relations costs were $1,159,397 in 1996 and $953,019 in
1995.

     The  Company  incurred  interest  expense in 1996 of $232,639 as opposed to
1995 interest of $290,604.

     The Company  had a net profit for 1996 of $30,924  compared to its net loss
in 1995 of ($172,944).  The Company  anticipates that the trend of net profit on
operations  will  continue  in 1997 as it  continues  barring  a major  economic
downturn which affects the real estate market.

     The  per-share  profit  amounted  to $.010 in 1996 as compared to a loss of
($.057) in 1995. (Adjusted for forward split in September 1997.)

(b) Liquidity and Capital Resources

     At year end 1996, the Company had a cash deficit of $302,517 as compared to
$225,166 in 1995. Its total current assets were  $1,677,385 at year end 1996 and
$1,554,759 in 1995.  The Company  investment in Fixed Assets (net of accumulated
depreciation)  at 1996 year  end,  and  related  equipment,  totaled  $1,380,798
whereas in 1995 the Company had Fixed Assets (net) of $1,532,887.

     At year end 1996 the total  assets,  less  depreciation,  were  $3,652,319,
while at year end 1995 total assets stood at $3,679,854.

     Other than its  commission  receivables,  the Company had no other  capital
resources.  Its investment in Fixed Assets is illiquid.  In order to fund future
operations and capital expenditures,  if cash flow is insufficient,  the Company
may have to borrow  monies or make equity  placements  on terms which may not be
favorable to the Company.


Customer, Sales, Markets and Marketing
- --------------------------------------

     The Company  markets and sells its  services  to the general  public  i.e.,
those persons listing, and selling and buying real estate.

     The Company also utilizes  advertising,  multi-list services,  trade shows,
franchise  affiliations and other marketing techniques such as its telemarketing
group to market and sell its services.

     The following  tables reflect an analysis of the Company's  sales according
to different categories:

                                       32

<PAGE>




                           SALES TO FOREIGN CUSTOMERS


                                    Foreign                      % of Total
                                                                 Sales
- --------------------------------------------------------------------------------
None                                0                            0



                  SALES TO CUSTOMERS IN EXCESS OF 10% OF SALES


Customer           Amount           % of Total                   Number of
                                    Sales                        Customers
- --------------------------------------------------------------------------------
None               0                0                            0




Competition
- -----------

     Registrant is a significant participant among the firms which engage in the
same line of business (real estate) which Registrant has chosen as its principal
area of business  concentration.  Some of Registrants  competitors are companies
with possibly greater financial and personnel resources than the Registrant. The
combined financial resources and management  experience of Registrant's officers
and  directors  are  extensive  in  real  estate  industry  and  Registrant  has
encountered, and will continue to encounter, substantial competition in the real
estate industry.

Employees
- ---------

     Number of total employees and number of full-time employees.  Registrant at
September 30, 1997 employed approximately one hundred (100) full-time persons in
its  offices in  Pittsburgh  metro  area and had 710  non-employee  real  estate
agents.

Franchise Agreements
- --------------------

     The Company has a five year master  franchise  agreement  from Better Homes
and  Garden   International,   Inc.  for  the  greater  Pittsburgh  metro  area.
Approximately  1% of gross  COMMISSIONS  are  paid as a  franchise  fee,  to the
Franchisor.

     Need for any  government  approval of principal  products or  services.  If
government  approval  is  necessary  and the small  business  issuer has not yet
received that approval, discuss the status of the approval within the government
approval process. The Company (and each of its sales offices),  are obligated to
receive and maintain licenses from the Pennsylvania Real Estate Commission.

                                       33

<PAGE>
<TABLE>
<CAPTION>

     Effect of existing or probable governmental regulations on the business.
     ------------------------------------------------------------------------

     Government  Regulations,  present and future,  have a cost impact upon real
estate  brokerage.  Such  items as  Truth  in  Lending  Real  Estate  Settlement
Procedures Act, Lead Point  Disclosures,  and other state or federally  mandated
procedures,  disclosures,  or mortgage  regulations may substantially impair the
profitability of the real estate brokerage business.


Property and Equipment
- ----------------------

     The Registrant's executive offices in the United States are located at 4100
Rte. 8, Allison Park, PA 15101. These offices are leased from J. Hal Autenreith,
Jr..

                                 As of September 30, 1997, Registrant also leases offices at:

=============================================================================================================================
                                         Northwood Realty Co./Better Homes and Gardens
- -----------------------------------------------------------------------------------------------------------------------------
                                               Office Information as of 8/7/1997

- -----------------------------------------------------------------------------------------------------------------------------
<S>                          <C>            <C>                   <C>                <C>            <C>         <C>
        Office                Office #       Manager               Sales              # Agents       Approx      Year
                                                                   Director                          Sq Ft       Opened
- -----------------------------------------------------------------------------------------------------------------------------
1       Hampton               102            Norma Arnold                             31             5,403       1961
- -----------------------------------------------------------------------------------------------------------------------------
2       McCandless            105            Nancy Mathews                            38             4,344       1977
- -----------------------------------------------------------------------------------------------------------------------------
3       Fox Chapel            122            Arch                                      9             2,200       1982
                                             Autenreith
- -----------------------------------------------------------------------------------------------------------------------------
4       Cranberry             135            Ron Maszak            Toni Orrico        22             3,000       1983

- -----------------------------------------------------------------------------------------------------------------------------
5       North Hills           142            Louise Rogers                            28             3,000       1993

- -----------------------------------------------------------------------------------------------------------------------------
6       Sewickley             144            Penny                                     7               600       1994
                                             Bobincheck                                                          7
- -----------------------------------------------------------------------------------------------------------------------------
7       Wexford               151            Cheri Fath                               22             2,172       1989
- -----------------------------------------------------------------------------------------------------------------------------
8       Franklin Park         152            Barbara                                  27             4,000       1986
                                             Barricella
- -----------------------------------------------------------------------------------------------------------------------------
9       North Hills II        155            Madelyn                                   4             1,000       1997
                                             Pinkerton
- -----------------------------------------------------------------------------------------------------------------------------
10      Sarver                156            Ron Maszak            Kevin Deel         10             1,493       1993
- -----------------------------------------------------------------------------------------------------------------------------
11      Peters                220            Jean Watson                              38             4,800       1982
- -----------------------------------------------------------------------------------------------------------------------------
12      USC                   221            Bob Boss                                 72             5,521       1982
- -----------------------------------------------------------------------------------------------------------------------------
13      Pleasant Hills        230            Wayne Hasse                              50             4,400       1985
- -----------------------------------------------------------------------------------------------------------------------------
14      Bethel                236            Mary Lou                                 25             3,000       1985
                                             Enrietto
- -----------------------------------------------------------------------------------------------------------------------------
15      South Side            239            Tom Marshall                              9             1,200       1993
- -----------------------------------------------------------------------------------------------------------------------------
16      Washington            246            Terry Pepper                             20             2,400       1995
- -----------------------------------------------------------------------------------------------------------------------------
17      Penn Hills            304            Carol                                    23             5,400       1974
                                             Bechtold
- -----------------------------------------------------------------------------------------------------------------------------
18      Monroeville           307            Larry                                    35             4,800       1978
                                             Connelly
- -----------------------------------------------------------------------------------------------------------------------------
19      Greensburg            315            Debbie                                   51             4,100       1980
                                             Redding
- -----------------------------------------------------------------------------------------------------------------------------
20      Murrysville           334            Margie                                   28             2,300       1980
                                             McCafferty
- -----------------------------------------------------------------------------------------------------------------------------
21      City                  337            Carol                 Betty Klein         1             2,600       1991
                                             Palomera
- -----------------------------------------------------------------------------------------------------------------------------
22      Edgewood              338            Carol                 Betty Klein         1               300       1991
                                             Palomera

                                                              34

<PAGE>




- -----------------------------------------------------------------------------------------------------------------------------
23      Cooper/East End       347            Jo Freedman                              11             1,568       1996
- -----------------------------------------------------------------------------------------------------------------------------
24      Robinson              403            Joan                                     17             2,240       1973
                                             Akanowicz
- -----------------------------------------------------------------------------------------------------------------------------
25      Airport               406            Ed Schmidt                               24             2,800       1977
- -----------------------------------------------------------------------------------------------------------------------------
26      Beaver                427            Ruth Ann                                 17             2,800       1980
                                             Bellus
- -----------------------------------------------------------------------------------------------------------------------------
27      Butler                517            Barry Woolner                             8             1,300       1981
- -----------------------------------------------------------------------------------------------------------------------------
28      Kittanning            540            Lisa Bowers                               8             1,500       1993
- -----------------------------------------------------------------------------------------------------------------------------
29      McBurney/New Castle   560            Jay McBurney                             13             1,500       1996
- -----------------------------------------------------------------------------------------------------------------------------
30      Harshaw/Greenville    561            Chuck                                     8             1,500       1996
                                             Bestwick
- -----------------------------------------------------------------------------------------------------------------------------
31      Harshaw/Grove City    562            Chuck                                     8             2,000       1996
                                             Bestwick
- -----------------------------------------------------------------------------------------------------------------------------
32      Harshaw/Shenango      564            Chuck                                     6             1,800       1996
                                             Bestwick
- -----------------------------------------------------------------------------------------------------------------------------
33      Uniontown             565            Franklin John                             8               900       1996
- -----------------------------------------------------------------------------------------------------------------------------
34      Ellwood City          566            Jean Jamison                              6             1,170       1996
- -----------------------------------------------------------------------------------------------------------------------------
1       Delta                 891            Wendy West
- -----------------------------------------------------------------------------------------------------------------------------
2       Career Growth         892            Jim Skindzier
- -----------------------------------------------------------------------------------------------------------------------------
3       Career Development    991            Ed Schmidt
- -----------------------------------------------------------------------------------------------------------------------------
4       Relocation            992            Cindy DeVos
- -----------------------------------------------------------------------------------------------------------------------------
5       Marketing             993            Marnie Lutz
- -----------------------------------------------------------------------------------------------------------------------------
6       Training              994            Jan Brown
- -----------------------------------------------------------------------------------------------------------------------------
7       Accounting            995            Sandy Dunmire
- -----------------------------------------------------------------------------------------------------------------------------
8       GEM                   996
- -----------------------------------------------------------------------------------------------------------------------------
9       Administrative        999
- -----------------------------------------------------------------------------------------------------------------------------

- -----------------------------------------------------------------------------------------------------------------------------
        TOTALS                                                                       710            89,111
=============================================================================================================================


                                   MANAGEMENT

     The following table sets forth certain information concerning the Directors
and Executive Officers of the Registrant as of July 31, 1996.

Name                       Age          Position                   Office Term
- --------------------------------------------------------------------------------

Hal Autenreith             70           Co-president, Director          Annual

Tex Weston                 53           Co-President, Director          Annual

Buck Weston                76           Treasurer, Broker of
                                        Record, Director                Annual

Jack Benson                60           V.P. South
                                        Regional Manager                Annual

Carol Palomera             54           V.P. East
                                        Regional Manager                Annual

Gloria                     55           V.P. Northwest
  Schucolsky                            Regional Manager                Annual

Ron Maszak                 53           V.P. North and
                                        West Regional Manager           Annual

                                       35
</TABLE>

<PAGE>


Name                       Age          Position                   Office Term  
- --------------------------------------------------------------------------------

Ed Schmidt                 48           Director of
                                        Career Development              Annual

Wendy West                 39           Secretary and                   Annual
                                        V.P. Marketing

     Directors are elected at the annual meeting of  shareholders to serve for a
period of one year or until their  successors  are  elected and have  qualified.
Vacancies  on the Board of  Directors  are  filled  by the  Board of  Directors.
Officers serve at the discretion of the Board of Directors.

BIOGRAPHICAL INFORMATION
- ------------------------

     The  following  biographical  information  is  presented  for  the  present
Officers and Directors of Registrant as of October 31, 1997.

     J.  Harold  (Hal)  Autenreith,  Jr.,  age 70,  has been Co-  President  and
Director  since  1994 and was  President  from  1982 to 1994.  He  attended  the
University  of  Pittsburgh  for  3  1/2  years.  Mr.   Autenreith  has  numerous
professional  education  courses  or  seminars  related to real  estate,  sales,
finance, management, investment and motivation.

     Tex Weston,  age 53, has been  Co-President  of Northwood  since 1994 and a
Director since 1982. In 1993-1995 he was President of West  Financial  Services,
Inc. He attended Edinboro University for 2 years,  Pennsylvania State University
for 2 years,  Robert Morris College for 3 years and GRI Designation,  as well as
Realtor  Professional  Education Courses. In 1995, Tex completed a one year term
as President of the Realtors Association of Metropolitan Pittsburgh.

     Buck Weston,  age 76, has been a Broker of Record and Chairman of the Board
since 1982. He has also served as a Director since 1982. Mr. Weston has attended
night  school  classes,   CRB  Designation  courses,  and  Realtor  Professional
education courses.

     Jack  Benson,  age 60,  has been  Vice-President,  and the  South  Regional
Manager since 1984. His educational  background  includes Duke University,  a BA
Degree,  Graduate  Realtors  Institute,  Certified  Residential  Broker  of  the
National Association of Realtors and Realtor Professional Education Courses.

     Carol Palomera,  age 54, has been Vice President and East Regional  manager
since 1985. Ms. Palomera's  educational  background includes  Pennsylvania State
University,  where  she  received  a .S.  in Math in 1964 and  numerous  Realtor
Professional Education Courses.

                                       36

<PAGE>




     Gloria  Schucolsky,  age 55, has been Vice President,  Region 5 since 1995.
From 1980 through 1995 she was an  Owner/Broker  of Choice Homes  Realtors.  Ms.
Schucolsky's  educational  background  includes  being a  Certified  Real Estate
Brokerage Manager,  1979; a Certified  Residential  Specialist,  1978;  Graduate
Realtors Institute, 1976 and numerous Professional Education Courses.

     Ron Maszak,  age 53, has been Vice President,  North Regional manager since
1989.  Mr.  Maszak  education  consists of West Virginia  University,  Certified
Residential Broker and Graduate Realtors Institute.  He has also participated in
numerous Realtor Professional Education Courses.

     Ed Schmidt, age 48, has been a Director of Career Development since January
1996.  He has served as Airport  Office  Manager from 1993 to present,  Regional
Recruiter  in  1992-1993  and a Sales  Trainer  in 1991.  Mr.  Schmidt  attended
Pennsylvania State in 1973 and has participated in numerous Realtor Professional
Education Courses.

     Wendy West,  age 39, has been Vice  President of  Marketing  since 1991 and
Secretary. Ms. West attended Randolph-Macon Woman's College, Lynchburg, Virginia
and  received a B.A. in Economics in 1982.  She has  attended  numerous  Realtor
Professional Education Courses as well.

     Executive Compensation
     ----------------------

     The  Company  paid or accrued a total of  $317,163.94  compensation  to the
executive  officers  as a group for  services  rendered  to the  Company  in all
capacities during the 1996 calendar year.

     The Company has an employee incentive stock option plan, and 200,000 shares
are reserved for such plan.












                         SPACE INTENTIONALLY LEFT BLANK

                                       37

<PAGE>
<TABLE>
<CAPTION>



                                             SUMMARY COMPENSATION TABLE OF EXECUTIVES
                                             ----------------------------------------

                                    Annual Compensation                         Awards
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                   <C>          <C>                <C>                  <C>                       <C>                  <C>   
Name and               Year         Salary ($)         Bonus ($)           Other Annual              Restricted           Securities
Principal Position                                     Commissions         Compensation              Stock                Underlying
                                                                           ($)1099 Consulting        Award(s) ($)         Options/
                                                                           Fees                                           SARs (#)
- ------------------------------------------------------------------------------------------------------------------------------------
Co-President and       1994         $32,800.00         $14,124.51          0                         0                    0
Director Hal
Autenreith           ---------------------------------------------------------------------------------------------------------------
                       1995         $2,000.00          $6,766.47           0                         0                    0
                     ---------------------------------------------------------------------------------------------------------------
                       1996         0*                 $2,098.83           0                         0                    0
- ------------------------------------------------------------------------------------------------------------------------------------
Co-President and       1994         0                  0                   $6,000.00                 0                    0
Director
Tex Weston           ---------------------------------------------------------------------------------------------------------------
                       1995         0                  0                   $6,000.00                 0                    0
                     ---------------------------------------------------------------------------------------------------------------
                       1996         0*                 0                   $6,000.00                 0                    0
- ------------------------------------------------------------------------------------------------------------------------------------
CEO, Broker of         1994         0                  0                   0                         0                    0
Record, Director,
Buck Weston          ---------------------------------------------------------------------------------------------------------------
                       1995         0                  0                   0                         0                    0
                     ---------------------------------------------------------------------------------------------------------------
                       1996         0*                 0                   0                         0                    0
- ------------------------------------------------------------------------------------------------------------------------------------
VP South Regional      1994         $56,130.00         0                   0                         0                    0
Manager, Jack
Benson               ---------------------------------------------------------------------------------------------------------------
                       1995         $28,100.52         0                   0                         0                    0
                     ---------------------------------------------------------------------------------------------------------------
                       1996         $31,330.00         0                   0                         0                    0
- ------------------------------------------------------------------------------------------------------------------------------------
VP East Regional       1994         $39,124.93         0                   0                         0                    0
Manager, Carol
Palomera             ---------------------------------------------------------------------------------------------------------------
                       1995         $38,851.55         0                   0                         0                    0
                     ---------------------------------------------------------------------------------------------------------------
                       1996         $59,914.97         0                   0                         0                    0
- ------------------------------------------------------------------------------------------------------------------------------------
VP - NW                1994         0                  0                   0                         0                    0
Regional Manager,
Gloria Schucolsky    ---------------------------------------------------------------------------------------------------------------
                       1995         $36,000.00         0                   0                         $0                   0
                     ---------------------------------------------------------------------------------------------------------------
                       1996         $42,000.00         0                   0                         0                    0
- ------------------------------------------------------------------------------------------------------------------------------------
VP North and           1994         $157,616.04        0                   0                         0                    0
West Regional
Manager, Ron
Maszak               ---------------------------------------------------------------------------------------------------------------
                       1995         $81,583.62         0                   0                         0                    0
                     ---------------------------------------------------------------------------------------------------------------
                       1996         $91,994.87         0                   0                         0                    0
- ------------------------------------------------------------------------------------------------------------------------------------
Ed Schmidt,            1994         $52,359.57         $4,107.50           0                         0                    0
Director of Career
Development          ---------------------------------------------------------------------------------------------------------------
                       1995         $48,680.03         $2,099.67           0                         0                    0
                     ---------------------------------------------------------------------------------------------------------------
                       1996         $60,958.64         $4,296.63           0                         0                    0
- ------------------------------------------------------------------------------------------------------------------------------------
Wendy West, V.P.       1994         $15,000.00         0                   $3,600.00                 0                    0
Marketing            ---------------------------------------------------------------------------------------------------------------
                       1995         $15,000.00         0                   $3,600.00                 0                    0
                     ---------------------------------------------------------------------------------------------------------------
                       1996         $15,000.00         0                   $3,600.00                 0                    0
====================================================================================================================================


                                                                 38
</TABLE>

<PAGE>




Option/SAR Grants Table (None)

Aggregated  Option/SAR  Exercises in Last Fiscal Year an FY-End Option/SAR value
(None)

Long Term Incentive Plans - Awards in Last Fiscal Year (None)


Bonuses and Deferred Compensation
- ---------------------------------

     No  deferred  compensation  was paid or earned by any  officer or  director
during  1996 and through  September  30,  1997.  Bonuses  based upon  commission
overrides was paid as shown in chart above and may be earned for 1997.

     There are no payments of compensation or benefits to officers and directors
due upon termination without cause resulting from a change in control.

Compensation Pursuant to Plans.  None.
- -------------------------------

                   DIRECTOR COMPENSATION FOR LAST FISCAL YEAR


(Except for  compensation of Officers who are also Directors which  Compensation
is listed in Summary Compensation Table of Executives)

                        Cash Compensation Security Grants

================================================================================
Name    Annual       Meeting      Consulting     Number of      Number of
        Retainer     Fees ($)     Fees/Other     Shares (#)     Securities
        Fees ($)                  Fees ($)                      Underlying
                                                                Options/
                                                                SARs (#)
- --------------------------------------------------------------------------------
None    0            0            0              0              0
================================================================================


     Certain Relationships and Related Transactions
     ----------------------------------------------

     (a) Prior to 1996 year end, Picnic  Investments,  S.A., was owed a total of
$610,000 to the  Company.  In 1996,  repayment  of the  advances  was agreed to,
providing for interest at 1.5% per month.

     (b) Wendy West, Secretary and Vice President of Marketing,  is the daughter
of J. Harold (Hal) Autenreith, Jr., Co-President and Director.

     (c) Tex  Weston,  Co-President  and  Director,  is the son of Buck  Weston,
Chairman and Director.

     (d) The Company leases seven offices from J. Harold (Hal)  Autenreith,  Jr.
its Co-President and Director,  for a monthly rental of $29,600 per months.  The
leases are year to year.

                                       39

<PAGE>



                             PRINCIPAL STOCKHOLDERS

     Security Ownership of Certain Beneficial Owners and Management
     --------------------------------------------------------------
     The following table sets forth  information,  as of December 2, 1997, as to
the number of shares of the  Registrant's  Common  Stock  owned of record by (a)
beneficial  owners of more than five  percent  of the  Registrant's  outstanding
Common Stock who are owned by the Registrant, and (b) the Officers and Directors
of the Registrant, individually, an the Officers and Directors of the Registrant
as a group, and (c) the percentage of ownership of the outstanding  Common Stock
represented by such shares.

     a)
================================================================================
                                                                        % of
                                                                        Owner-
                                                    Current             ship
Stock               Names and Address of            Beneficial          After
Title of Class      Beneficial Owner                Ownership           Offering
- --------------------------------------------------------------------------------
Common Stock        J. Harold Autenreith, Jr.       473,987 (15.7%)     11.8%
- --------------------------------------------------------------------------------
Common Stock        Harold M. Weston                169,280 (5.6%)       4.2%
- --------------------------------------------------------------------------------
Common Stock        Tex Weston                      169,280 (5.6%)       4.2%
- --------------------------------------------------------------------------------
Common Stock        Gary Lee Weston                 169,280 (5.6%)       4.2%
- --------------------------------------------------------------------------------
Common Stock        James H. Autenreith, III        473,987 (15.7%)     11.8%
- --------------------------------------------------------------------------------
Common Stock        Wendy West                      473,987 (15.7%)     11.8%
- --------------------------------------------------------------------------------
Common Stock        Eric H. Autenreith              473,987 (15.7%)     11.8%
- --------------------------------------------------------------------------------
Common Stock        Arch W. Autenreith              473,987 (15.7%)     11.8%
================================================================================

     b) The following  table sets forth  information,  as of July 31, 1997, with
respect to the  beneficial  ownership of the  Company's  $.0001 par value common
stock by the directors and officers of the Company,  both  individually and as a
group.

================================================================================
Name and Address    Position                 Shares       Current      * %
of Beneficial                                Owned        Beneficial   Ownership
Ownership                                                 Ownership    After
                                                                       Offering
- --------------------------------------------------------------------------------
J. Harold           Co-president,            473,987      15.7%        11.8%
Autenreith, Jr.     Director
- --------------------------------------------------------------------------------
Tex Weston          Co-president,            169,280      5.6%         4.2%
                    Director
- --------------------------------------------------------------------------------
Buck Weston         Treasurer, Broker of     169,280      5.6%         4.2%
                    Record, Director
- --------------------------------------------------------------------------------
Jack Benson         V.P. South Regional      0            0            0
                    Manager
- --------------------------------------------------------------------------------

                                       40

<PAGE>




- --------------------------------------------------------------------------------
Carol Palomera      V.P. East Regional       0            0            0
                    Manager
- --------------------------------------------------------------------------------
Gloria Schucolsky   V.P. Northwest           0            0            0
                    Regional Manager
- --------------------------------------------------------------------------------
Ron Maszak          V.P. North and West      33,856       1.1%         0.1%
                    Regional Manager
- --------------------------------------------------------------------------------
Ed Schmidt          Director of Career       0            0            0
                    Development
================================================================================
  
     *Prior to any sales by selling shareholders.

                                    Current
                                    Beneficial            Percent Ownership
                                    Ownership             After Offering
                                    ---------             --------------
 
     c) Present Officers
        and Directors
        as a Group                     28%                     20.3%


Loans to Officers and Directors
- -------------------------------

     None.


                            DESCRIPTION OF SECURITIES

General
- -------

     Common  Shares.   The  Company's   Articles  of  Incorporation   authorizes
10,000,000 shares of common stock with no par value.  There are 3,000,000 common
shares are outstanding at the commencement of this offering.  Each record holder
of common  shares is  entitled  to one vote for each  share  held as a matter of
record on all matters properly  submitted to the shareholders of the Company for
their  vote.   Cumulative   voting  is  not   authorized   by  the  Articles  of
Incorporation,  as amended.  A quorum at any  shareholders  meeting  consists of
one-half of the common shares outstanding and entitled to vote.

Dividends
- ---------

     Holders of the  Company's  common stock are  entitled to receive  dividends
when  and as  declared  by the  Company's  Board  of  Directors  out of  legally
available funds.  Any such dividends may be paid in cash,  property or shares of
the  Company's  common stock.  The Company has not paid any dividends  since its
inception and presently  anticipates that all earnings, if any, will be retained
for  development of the Company's  business and no dividends on its common stock
will be declared in the foreseeable future. Any future dividends will be subject
to the  discretion  of the  Company's  Board of Directors and would depend upon,
among other things,  future earnings,  the operating and financial  condition of


                                       41

<PAGE>


the  Company,  its  capital  requirements,   and  general  business  conditions.
Therefore,  there can be no assurance that any dividends on the Company's common
stock will be paid in the future.

Miscellaneous Rights and Provisions
- -----------------------------------

     Shares of the  Company's  common  stock have no  preemptive  or  conversion
rights, no redemption or sinking fund provisions,  and are not liable to further
call or assessment.  The outstanding  shares of the Company's  common stock are,
and  any  shares  sold  pursuant  to this  offering  will  be,  fully  paid  and
nonassessable.  Each share of the  Company's  common  stock is entitled to share
ratable  in any asset  available  for  distribution  to  holders  of its  equity
securities upon liquidation of the Company.

Selected Dealers
- ----------------

     The Company may issue up to 100,000  warrants  to purchase  100,000  common
shares  to  the  Selected  Dealers  in  connection  with  this  offering.   (See
"Underwriting").

Reports to Stockholders
- -----------------------

     The  Company  shall  make  available  annual  reports  to its  stockholders
containing  audited  financial  statements  reported  upon  by  its  independent
auditors.  The Company intends to release  unaudited  quarterly or other interim
reports to its stockholders as it deems appropriate.

Transfer Agent and Registrar
- ----------------------------

     United Stock Transfer,  Inc., 13275 E. Fremont Place, Ste #302,  Englewood,
Colorado  80112-3901  the transfer  agent and registrar for the Company's no par
value common stock and its Preferred shares.

Shares Eligible for Future Sale
- -------------------------------

     Upon the  completion of this  offering,  the Company will have  outstanding
4,000,000  shares of common stock.  The  1,000,000  shares sold in this offering
will be registered  under the  Securities Act of 1933 and generally will have an
exemption  under  Federal law for resale of such  shares,  except for any shares
purchased by an  "affiliate"  as that term is defined in the  Securities  Act of
1933 (the "Act") of the Company, which will be subject to the resale limitations
of Rule 144.  300,000 shares have been  registered for sale by principals of the
Company and other shareholders, which may be sold at any time.

     In general,  under Rule 144 as  currently  in effect,  a person (or persons
whose shares are aggregated) who has beneficially owned restricted shares for at


                                       42

<PAGE>


least  two  years,   including  "affiliates"  (that  is  a  person  controlling,
controlled  by or under  common  control  with an issuer),  is entitled to sell,
within  any  three-month  period,  a number of shares  that does not  exceed the
greater  of 1% of the then  outstanding  shares of common  stock or the  average
weekly  trading  volume in the  common  stock  during  the four  calendar  weeks
preceding  such sale,  subject to the  availability  of certain  current  public
information  about the Company and  restrictions on the manner of sale set forth
in Rule 144. A person (or persons whose shares are aggregated) who is not deemed
an  "affiliate" of the Company and who has  beneficially  owned (and paid for in
full) restricted shares for at least three years is entitled to sell such shares
under Rule 144 without regard to the volume  limitations and other  restrictions
described above.

     In 1998, an aggregate of at least 160,000  shares (4% assuming the offering
is sold) of the  Company's  common stock will be eligible for sale in the public
market in reliance upon Rule 144.


                              PLAN OF DISTRIBUTION

Summary of Selected Dealer
- --------------------------

     The  Company  will  enter into  Selected  Dealer  Agreement  ("Agreement").
Pursuant to the terms of the Agreements,  the Selected Dealers, as the Company's
agents,  will to use best  efforts  to sell at $6.00 per  share up to  1,000,000
shares of the  Company's  no par value common  stock  offered by the  Prospectus
within a period of 90 days after the date of the definitive  Prospectus,  unless
extended for a maximum 90 additional days by mutual agreement of the Company and
the  Selected  Dealers.  If the  Selected  Dealers  are  unable to sell at least
1,000,000 shares within this period (including the extension  period),  then the
offering  will  terminate  and all money will be  returned  to the  subscribers,
without  interest  (subscribers  residing in states which require the payment of
interest will be paid interest at prevailing rates if the escrow does not close)
and  without  deduction  for  commissions  and other  expenses  relating  to the
offering.  Pursuant to Rule 15c2-4  promulgated  by the  Securities and Exchange
Commission under the Securities and Exchange Act of 1934, all  subscriptions for
the sale of the shares will be  transmitted,  by noon of the next  business  day
following receipt by the Selected Dealer or a participating dealer, to an escrow
account to be maintained at Mellon Bank, Pittsburgh,  Pennsylvania. In the event
1,000,000  shares are not sold to the public  within the 90-day period ( and any
extension  period,  if applicable) funds deposited with the escrow agent will be
returned  forthwith  to  subscribers  without  deduction  therefrom  and without
interest.  Purchasers  of the shares will not receive stock  certificates  until
after  termination  of the  escrow  agreement.  During  the  period  of  escrow,
subscribers will have no right to demand return of their subscriptions.

                                       43

<PAGE>




     The  Selected  Dealer  may refuse or reject  any offer or  subscription  to
purchase  the shares  offered  hereby,  at any time and for any  reason,  at its
discretion.

     Subject  to  the  sale  of  the  minimum  number  of  shares  prior  to the
termination of this offering,  the Company has agreed to pay the Selected Dealer
a sales  commission of 10% of the offering  price ($.60 per share).  The Company
may also agreed to pay the Selected Dealer a  non-accountable  expense allowance
up to 3% of the gross dollar  amount of common  stock it sells in the  offering.
This will be paid  upon the  closing  of the  offering  (the  sale of  1,000,000
shares) and the release of funds by the Escrow Agent.

     Subject to the sale of  1,000,000  shares,  the  Selected  Dealers have the
right to purchase  from the Company for $.001 per  warrant,  warrants to acquire
one (1) share for every ten (10)  shares  sold in the  offering or up to 100,000
shares of the company's common stock. Such warrants may be considered additional
compensation to the Selected Dealer. (See "Selected Dealers Warrants" below).

     The Selected  Dealers offering the shares are licensed  securities  dealers
who are members of the National  Association  of  Securities  Dealers,  Inc. The
Selected  Dealers do not intend to sell any shares offered hereby to any account
over which it has discretionary authority.

     The Company and the Selected  Dealers  have agreed to indemnify  each other
against certain liabilities,  including  liabilities under the Securities Act of
1933. The  Securities  and Exchange  Commission has taken the position that such
indemnity provisions are unenforceable and against public policy.

     The foregoing does not purport to be a complete  statement of the terms and
conditions of the Selected Dealer Agreement,  copies of which are on file at the
offices of the Selected  Dealers,  the Company and the  Securities  and Exchange
Commission.

Selected Dealers Warrants
- -------------------------

     Subject to the sale of at least  1,000,000  shares prior to the termination
of this  offering,  the Company may agree to sell to the Selected  Dealers,  for
$.001 per warrant,  warrants (the "Dealers'  Warrants") to purchase one share of
the  Company's  common  stock  for each ten  shares  sold in the  offering.  The
Selected  Dealers' Warrants are exercisable at 120% of the public offering price
per share for a 18-month period  commencing 12 months from the effective date of
this  offering.  The Selected  Dealers'  Warrants may not be sold,  transferred,
assigned  or  hypothecated  except  to  officers  of the  Selected  Dealers  and
participating  dealers and/or their officers or partners.  The Selected Dealers'
Warrants  will  contain  anti-dilution   provisions  providing  for  appropriate


                                       44

<PAGE>


adjustments  in the  event  of  any  recapitalization,  reclassification,  stock
dividends,  stock split or similar transaction.  In the event of a consolidation
or merger of the Company or a transfer  of  substantially  all of the  Company's
assets to another  corporation,  the holders of the Selected  Dealers'  Warrants
will be entitled to receive,  upon exercise of the Selected  Dealers'  Warrants,
the  securities or other property which they would have been entitled to receive
had they  been  stockholders  on the date of such  action.  The  holders  of the
Selected  Dealers'  Warrants  will have no voting,  dividend or other  rights as
stockholders  of the Company in respect of the shares  underlying  the  Selected
Dealers' Warrants until the Selected Dealers' Warrants are exercised.

     The Company  has agreed  that at any time upon the  written  request of the
holders of at least 50% of the total  number of the Selected  Dealers'  Warrants
and common stock issued upon  exercise of the Selected  Dealers'  Warrants  made
during the four (4) year period commencing 12 months after the effective date of
the offer,  it will file one  registration  statement  at its expense  under the
Securities Act of 1933, as amended,  including  Selected  Dealers'  Warrants and
shares of common stock.

     For the period during which the Selected Dealers' Warrants are exercisable,
the  holders  thereof  will have the  opportunity  to profit  form a rise in the
market value of the  Company's  common stock,  with a resulting  dilution in the
interests of the other stockholders of the Company if the exercise price is less
than net tangible book value. The holders of the Selected  Dealers' Warrants can
be  expected  to  exercise  them  at a  time  when  the  Company  would,  in all
likelihood,  be able to  obtain  any  needed  capital  from an  offering  of its
unissued common stock on terms more favorable to the Company than those provided
for in the Selected Dealers' Warrants. Such facts may adversely affect the terms
on which the Company  can obtain  additional  financing.  To the extent that the
Underwriter  realizes  any gain form the  resale of the  shares  underlying  the
Selected Dealers' Warrants, such gain may be deemed additional compensation.

Determination of Offering Price
- -------------------------------

     Prior to this  offering,  there has been no public market for the shares of
the Company's  Common Stock or the Warrants.  The initial public  offering price
has been  determined  by the Company.  There is no direct  relation  between the
offering price and the assets, book value,  shareholders' equity or net worth of
the Company.

     In  determining  the offering price and the number of shares to be offered,
the Company  considered such factors as the financial  condition of the Company,
the experience of current  management,  operating history,  general condition of


                                       45

<PAGE>


the  securities  markets,  and its  longevity  and present  and future  business
prospects and the common stock retained by Company Management.  Accordingly, the
offering  price set forth on the cover  page of this  Prospectus  should  not be
considered an indication of the actual value of the Company's assets,  financial
performance, net worth or any other traditional criteria of value.


                                  LEGAL MATTERS


     The law firm of Michael A.  Littman,  Wheat  Ridge,  Colorado  has acted as
counsel for the Company in  connection  with this  Offering  and has rendered an
opinion concerning the legality of the shares offered hereby.

                                     EXPERTS

     The  financial  statements  and schedules of the Company as of December 31,
1996 and for the year then  ended and for the  periods  from  January 1, 1995 to
December 31, 1995 have been included in the  Registration  Statement in reliance
upon the Reports of Hinds, Lind, Miller & Co., independent auditor, and upon the
authority of said firm as experts in accounting and auditing.

                             ADDITIONAL INFORMATION

     The  Company  has  filed a  Registration  Statement  on Form S-1  under the
Securities Act of 1933 with the Securities and Exchange Commission,  Washington,
DC, relating to the securities offered hereby. This Prospectus, filed as part of
the Registration  Statement,  does not contain certain information set forth in,
or annexed as exhibits to, the Registration  Statement.  For further information
with respect to the Company and the securities offered hereby, reference is made
to the  Registration  Statement,  including the exhibits  thereto,  which may be
inspected  without charge at the Securities and Exchange  Commission,  450 Fifth
Street, N.W., Washington,  DC 20549, or inspected and copied at, and obtained at
prescribed  rates  from,  the Public  Reference  Section of the  Securities  and
Exchange  Commission at its principal office at Room 1024,  Judiciary Plaza, 450
Fifth  Street,  N.W.,  Washington,   DC  20549.  Statements  contained  in  this
Prospectus  regarding the contents of any contract or other document referred to
are not necessarily  complete and in each instance reference is made to the copy
of the  contract  or other  document  filed as an  exhibit  to the  Registration
Statement,  each  such  statement  being  qualified  in  all  respects  by  that
reference.




                                       46

<PAGE>



PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
- ----------------------------------------------------


     Set forth below is a statement  of expenses  expected to be incurred by the
company in connection with the issuance and distribution of the securities to be
registered, other than underwriting discounts and commissions.


         Legal Fees                                   $20,000*
         Accounting Fees                              $25,000*
         Filing Fees                                  $5,000*
         Printing & Engraving
         share certificate and Prospectus             $8,500*

*        Estimates Only


Item 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS
- --------------------------------------------------


     The only statute,  charter provision,  bylaw, contract or other arrangement
under which any Director or Officer of this Registrant is insured or indemnified
in any manner against any liability  which he may incur in his capacity as such,
is contained in the Pennsylvania  Corporation Act, which provides that Directors
and Officers of the Company may be  indemnified  in accordance  with the laws of
the State of Pennsylvania.


                                 INDEMNIFICATION

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to Directors,  Officers and controlling  persons of the
Registrant pursuant to the foregoing  provisions,  or otherwise,  the Registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Registrant of expenses incurred
or paid by a Director,  officer or  controlling  person of the Registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
Director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

                                       47

<PAGE>





ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES
- ------------------------------------------------

     Within  the  last  three  (3)  years,  no  sales  have  been  made  of  the
Registrant's no par value Voting Common Stock or any other security.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
- ---------------------------------------------------


Exhibit No.      Item.

1.1              Form of Dealer Agreement

1.2              Form Dealers Purchase Option

3.1              Articles of Incorporation, Amendments to Articles of
                 Incorporation of Northwood Services, Inc.

3.2              Bylaws of Northwood Services, Inc.

3.3              Certificate of Incorporation of Northwood Services, Inc.

5.1              Opinion of Michael A. Littman dated December 1, 1997

10.3             Promissory Note between the Company and Picnic S.A.

10.4             Non-Qualified Stock and Option Award Plan

24.1             Consent of Michael A. Littman, dated December 1, 1997.

24.2             Consent of Hinds, Lind & Miller, & Co., dated November 26, 1997

24.3             Form of Escrow Agreement

FINANCIAL STATEMENT SCHEDULES
- -----------------------------

Consolidated Financial Statements
for Nine Months Ended September 30, 1997
and 1996                                                      Pages F-1 - F-17

Audited Consolidated Financial Statements
for Years Ended December 31, 1996 and 1995                    Pages F-18 - F-37

                                       48

<PAGE>



                                  UNDERTAKINGS

     The undersigned registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this registration statement.

          (i)  To include any  prospectus  required  by section  10(a)(3) of the
               Securities Act of 1933;

          (ii) To reflect in the  prospectus  facts or events  arising after the
               effective date of the registration  statement (or the most recent
               post-effective  amendment thereof) which,  individually or in the
               aggregate,  represent a fundamental change in the information set
               forth in the registration statement.

          (ii) To include any material  information  with respect to the plan of
               distribution   to  previously   disclosed  in  the   registration
               statement  or any  material  change  to such  information  in the
               registration statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933,  each  such  post-effective  amendment  shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     (4) To provide  certificates in such  denominations  and registered in such
names as  required  by  Selected  Dealers  to  permit  prompt  delivery  to each
purchaser.

     (5)  See   Item  14  for   Registrant's   undertaking   with   respect   to
indemnification.




                                       49

<PAGE>



                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing  on Form S-1 and has  duly  caused  this  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized,  in the City of Pittsburgh,  State of  Pennsylvania,  on December 1,
1997.

                                    NORTHWOOD SERVICES, INC.

                                    By: J. Harold Autenreith, Jr.
                                    Its: Co-President

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

Signature                       Title                         Date
- ---------                       -----                         ----

/s/J. Harold Autenreith, Jr.    Co-President
                                and Director                  December 1, 1997


/s/ Harold M. Weston            Chairman of the Board         December 1, 1997
                                and Director and Treasurer


/s/ Tex Weston                  Co-President
                                and Director                  December 1, 1997





                                       50

<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES





                                        -





                        CONSOLIDATED FINANCIAL STATEMENTS
                                       and
                            SUPPLEMENTARY INFORMATION





                                        -





                  Nine Months Ended September 30, 1997 and 1996



                                  (Unaudited)









                                       F-1


<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES




                                TABLE OF CONTENTS


                                                                         PAGE
                                                                         ----


FINANCIAL STATEMENTS

   Consolidated Balance Sheets                                            F-3

   Consolidated Statements of Income                                      F-5

   Consolidated Statements of Changes in Stockholders' Equity             F-6

   Consolidated Statements of Cash Flows                                  F-7

   Notes to Consolidated Financial Statements                             F-8

SUPPLEMENTARY INFORMATION

   Schedules of Operating Expenses                                        F-17







                                       F-2


<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           September 30, 1997 and 1996



                                     ASSETS
                                                               UNAUDITED
                                                       -------------------------
                                                          1997           1996
                                                       ----------     ----------

CURRENT ASSETS

   Accounts and loans receivable:
      Commissions receivable - (net of allowance of
      $ 254,557 and $ 198,352, respectively)           $3,139,542     $2,446,344
      Sales associates                                    126,482         99,888
      Miscellaneous receivables and advances               54,709         52,661
   Prepaid taxes                                            4,455          3,887
                                                       ----------     ----------

               TOTAL CURRENT ASSETS                     3,325,188      2,602,780
                                                       ----------     ----------

INVESTMENTS

   Investment in trade-in and guaranteed sales
      properties - (net of valuation reserve of
      $ 5,300)                                             15,147         17,048
                                                       ----------     ----------

FIXED ASSETS

   Furniture, fixtures and equipment                    3,064,633      2,758,258
   Equipment under capital lease                          271,734        526,336
   Leasehold improvements                                 690,749        690,749
                                                       ----------     ----------

                                                        4,027,116      3,975,343
   Less:  accumulated depreciation                      2,829,593      2,551,672
                                                       ----------     ----------

                                                        1,197,523      1,423,671
                                                       ----------     ----------


OTHER ASSETS

   Covenants not to compete - (net of
      amortization of $ 50,000 and $ 47,917
      respectively)                                          --            2,083
   Goodwill - (net of amortization of $ 36,997 and
      $ 18,832, respectively)                             144,648        162,813
   Listing Rights - (net of amortization of
      $ 336,817 and $ 395,368, respectively)               39,683        104,632
   Receivables - stockholders                             209,628        209,628
   Deferred tax benefit                                      --          210,384
   Other assets                                               550           --
                                                       ----------     ----------

                                                          394,509        689,540
                                                       ----------     ----------

                                                       $4,932,367     $4,733,039
                                                       ==========     ==========



                                       F-3

<TABLE>
<CAPTION>

<PAGE>



                              NORTHWOOD SERVICES, INC.
                                  AND SUBSIDIARIES
                             CONSOLIDATED BALANCE SHEETS
                             September 30, 1997 and 1996



                 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)

                                                                    UNAUDITED
                                                        -------------------------------
                                                            1997                1996
                                                        -----------         -----------
CURRENT LIABILITIES

<S>                                                     <C>                 <C>        
   Cash deficit                                         $   430,172         $   297,043
   Accounts payable                                         562,393             483,669
   Accounts payable - related parties                        38,989              37,989
   Accrued interest                                          40,021              31,424
   Accrued and withheld payroll taxes                         1,377               2,286
   Commissions payable                                    1,726,748           1,345,489
   Accrued taxes - other                                        450                 675
   Accrued income taxes                                      64,118               4,944
   Current portion of deferred income taxes                  70,038             446,874
   Loans payable - related parties                          213,431              98,431
   Current portion of long-term debt                        405,273             200,043
   Current portion of capital lease obligations              72,303             255,378
                                                        -----------         -----------

               TOTAL CURRENT LIABILITIES                  3,625,313           3,204,245
                                                        -----------         -----------

LONG-TERM DEBT

   Deferred income taxes                                    186,263                --
   Obligations under capital leases                          88,373             288,416
   Notes payable                                          1,589,378           1,706,944
                                                        -----------         -----------

                                                          1,864,014           1,995,360
   Less: current portion                                    547,614             455,421
                                                        -----------         -----------

                                                          1,316,400           1,539,939
                                                        -----------         -----------

                                                          4,941,713           4,744,184
                                                        -----------         -----------
STOCKHOLDERS' EQUITY (DEFICIENCY)

   Capital stock - (no par value, 10,000,000
      shares authorized, 1,024,500 shares
      issued, 886,100 shares outstanding,
      128,900 shares held as treasury
      stock, no cost)                                          --                25,100
   Capital stock - (no par value, 10,000,000 shares
      authorized, 3,000,000 shares issued and
      outstanding                                            24,867                --
   Retained earnings (deficit)                              (34,213)             (8,645)
                                                        -----------         -----------

                                                             (9,346)             16,455
   Less:  Treasury stock - 9,500 shares, at cost               --               (27,600)
                                                        -----------         -----------

                                                             (9,346)            (11,145)
                                                        -----------         -----------

                                                        $ 4,932,367         $ 4,733,039
                                                        ===========         ===========

See accompanying notes 
                                           F-4

</TABLE>

<PAGE>




                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                  Nine Months Ended September 30, 1997 and 1996




                                                           UNAUDITED
                                                 ----------------------------
                                                     1997            1996
                                                 ------------    ------------

REVENUES

   Net commissions earned from 
    real estate transactions                     $ 14,225,090    $ 12,907,547
   Less commissions paid                           (7,758,132)     (6,928,914)
                                                 ------------    ------------

                                                    6,466,958       5,978,633
   Tuition income                                      88,074         116,295
   Consulting fees                                     14,853          14,519
   Insurance commissions                               21,390          48,070
                                                 ------------    ------------

                                                    6,591,275       6,157,517

OPERATING EXPENSES                                  5,948,561       5,418,211
                                                 ------------    ------------

               INCOME FROM OPERATIONS                 642,714         739,306

OTHER INCOME (EXPENSE)

   Other income                                        62,259          30,678
   Interest expense                                  (181,122)       (198,860)
                                                 ------------    ------------

                                                     (118,863)       (168,182)
                                                 ------------    ------------

               INCOME BEFORE INCOME TAXES             523,851         571,124

INCOME TAXES

   Current income tax expense (benefit)                64,118           4,944
   Deferred income tax expense (benefit)              139,515         216,837
                                                 ------------    ------------

                                                      203,633         221,781
                                                 ------------    ------------

               NET INCOME                        $    320,218    $    349,343
                                                 ============    ============

Earnings per common share                        $       .106    $       .116
                                                 ============    ============

Weighted average common shares outstanding       $  3,000,000    $  3,000,000
                                                 ============    ============




See accompanying notes.

                                       F-5



<PAGE>




                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  Nine Months Ended September 30, 1997 and 1996



                                                         1997           1996
                                                     ---------------------------
OPERATIONS

   Net income                                        $   320,218    $   349,343
   Adjustments to reconcile net income to net
      cash provided by operating activities
         Depreciation and amortization                   252,475        292,642
         Deferred income taxes                           139,515        216,837
         (Increase) decrease in:
            Commissions receivable                    (1,605,898)    (1,057,854)
            Sales associate receivables                  (39,857)         9,018
            Miscellaneous receivables                     (2,348)            22
            Prepaid taxes and other assets                   131          1,172
            Receivables - stockholders                      --          (50,000)
         Increase (decrease) in:
            Commissions payable                          883,244        610,489
            Accounts payable - general                    35,488         68,751
            Accounts payables - related parties           (1,882)        (2,337)
            Accrued interest - other                       6,931          4,998
            Accrued and withheld payroll taxes               288        (42,948)
            Accrued taxes - other                           (750)            75
            Accrued income taxes                          64,118          4,944
                                                     -----------    -----------

NET CASH PROVIDED BY OPERATIONS                           51,673        405,152
                                                     -----------    -----------


INVESTMENT ACTIVITIES

   Purchase of fixed assets                              (31,254)       (45,871)
   Sale of investment properties                           2,551          2,073
                                                     -----------    -----------

NET CASH PROVIDED (USED) BY INVESTMENT ACTIVITIES        (28,703)       (43,798)
                                                     -----------    -----------


FINANCING ACTIVITIES

   Loan proceeds                                         715,000           --
   Payments on loans                                    (865,625)      (433,231)
                                                     -----------    -----------

NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES        (150,625)      (433,231)
                                                     -----------    -----------

NET INCREASE (DECREASE) IN CASH                         (127,655)       (71,877)

CASH (DEFICIT) AT BEGINNING OF PERIOD                   (302,517)      (225,166)
                                                     -----------    -----------

CASH (DEFICIT) AT END OF PERIOD                      $  (430,172)   $  (297,043)
                                                     ===========    ===========






                                       F-6



<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  Nine Months Ended September 30, 1997 and 1996




                                                            1997          1996
                                                         ----------     --------



SUPPLEMENTAL DISCLOSURES
Interest paid                                            $  172,525     $193,862
Income taxes paid                                              --           --

Supplemental schedule of noncash investing and
   financing activities:
   Equipment acquisitions financed through
      long-term debt                                     $     --       $ 85,104
                                                         ==========     ========

   Goodwill acquisitions financed through
      long-term debt                                     $     --       $111,644
                                                         ==========     ========











See accompanying notes.

                                       F-7


<PAGE>




                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           September 30, 1997 and 1996



NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The  accounting  and  reporting  policies  of  Northwood   Services,   Inc.  and
Subsidiaries  (the "Company") and the methods of applying those policies conform
with  generally  accepted  accounting  principles.  The accounting and reporting
policies and the methods of applying those policies which  significantly  affect
the determination of financial position,  results of operations,  and cash flows
are summarized below.

The  consolidated  balance  sheets  as of  September  30,  1997 and 1996 and the
related consolidated  statements of income,  changes in stockholders' equity and
cash flows for the nine months ended  September  30, 1997 and 1996 are unaudited
and have been prepared in accordance with the requirements for a presentation of
interim  financial  statements  and are in accordance  with  generally  accepted
accounting principles. In the opinion of management, all adjustments, consisting
of normal recurring  adjustments,  that are necessary for a fair presentation of
the interim periods have been reflected.

Organization and Operations - Northwood  Services,  Inc. was organized under the
laws of The  Commonwealth  of  Pennsylvania  on September  24, 1982 to sell real
estate in the southwestern Pennsylvania area.

Principle of Consolidation - The consolidated  financial  statements include the
accounts  of the  Company  and its  wholly  owned  subsidiaries,  Career  Growth
Training Academy,  Northwood Financial, Inc., and Northwood Realty Referral Co.,
Inc.  All  significant   intercompany   transactions   and  balances  have  been
eliminated.

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.

Revenue  Recognition - The Company's real estate brokerage services  principally
involve  providing  a ready,  willing and able buyer of a property to the seller
pursuant to a standard written listing agreement.  When these services have been
provided,  the  Company  has earned a real estate  commission.  Additional  real
estate brokerage services are not required. Accordingly, real estate commissions
are  recognized as revenues when the buyer and seller of a property enter into a
contract of sale and a good faith deposit is made by the buyer.  Generally,  the
closing of a contract  of sale is subject to the buyer  obtaining  financing  as
well  as  the  performance  by the  buyer  and  seller  of  certain  contractual
requirements and,  accordingly,  recorded revenue is reduced by an allowance for
such  contingencies.  In the event of a default,  the Company is entitled to its
real estate  commission under the listing agreement with the seller or under the
purchase and sale agreement between the buyer and seller.

Funds Held in Escrow - The Company acts as Escrow agent in  connection  with the
performance of its real estate  services.  Accordingly,  the Company held Escrow
funds  totalling  $ 966,506  and $ 867,030 as of  September  30,  1997 and 1996,
respectively.   These  funds  are  not  recorded  in  the  Company's   financial
statements.

                                       F-8



<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           September 30, 1997 and 1996

Depreciation - For assets  purchased  prior to January 1, 1992,  depreciation is
computed using the straight-line  method for financial  reporting and income tax
purposes.   For  fixed  assets  purchased   subsequent  to  December  31,  1991,
depreciation is computed using  accelerated  methods for income tax purposes and
the straight-line method for financial reporting purposes.

Amortization  of Covenants  Not to Compete - Covenants not to compete arose from
the  purchases  of real  estate  brokerages.  The  Company is  amortizing  these
covenants  on  the  straight-line   basis  over  the  lives  of  the  covenants.
Amortization  expense for the nine months ended September 30, 1997 and 1996, was
$ -0- and $ 6,250, respectively.

Amortization  of Goodwill - Goodwill  represents  the excess cost of real estate
brokerages  acquired  over  the  fair  value  of its net  assets  at the date of
acquisition.  The Company is amortizing  the goodwill on a  straight-line  basis
over a period of ten  years.  Amortization  expense  for the nine  months  ended
September 30, 1997 and 1996 was $ 13,623 and $ 10,832, respectively.

Amortization of Listing Rights - The Company purchased listing rights as part of
the acquisition cost of a real estate brokerage. The Company is amortizing these
listing  rights  over a period of five  years  based on actual  sales.  Due to a
reduction in the number of lots  available  for listing as of December 31, 1996,
the Company and Sandin- Thomas Real Estate  Company,  Inc.  agreed to reduce the
balance of the listing rights by $ 123,500.  Accordingly,  the  amortization  of
listing  rights  was  reduced by $ 103,505.  Amortization  expense  for the nine
months  ended  September  30,  1997  and  1996,  was  $  24,322  and  $  35,368,
respectively.

Income Taxes - Statement of Financial  Accounting  Standards No. 109 "Accounting
for Income Taxes" was adopted by Northwood  Services,  Inc. and Subsidiaries for
the year ending December 31, 1993.  Statement 109 requires the  determination of
deferred income taxes using the liability method under which deferred tax assets
and  liabilities are determined  based on the differences  between the financial
accounting  and tax basis of assets  and  liabilities.  Deferred  tax  assets or
liabilities  at the end of each  period  will be  determined  using the  current
enacted tax rate expected to apply to taxable  income in the period in which the
deferred tax asset or liability is expected to be settled or realized.

Fair Values of  Financial  Instruments  - The Company has a number of  financial
instruments,  none of which are held for trading purposes. The Company estimates
that the fair value of all financial instruments at September 30, 1997 and 1996,
does not differ  materially from the aggregate  carrying values of its financial
instruments recorded in the accompanying balance sheet.

NOTE B - UNCERTAINTIES

As shown in the  accompanying  financial  statements,  the Company has  negative
working capital and a cash deficit of approximately $ 430,000.  Management is in
the process of  renegotiating  or refinancing its various debt  obligations,  in
addition to pursuing other areas to generate investment capital. As described in
Note G, the Company has extended the due date of the Picnic S.A. debt until June
1999. Additionally, the Company reduced debt by $ 151,000 during the nine months
ended  September  30,  1997.  During  1996,  management  revised  the  Company's
commission program with agents and reduced operating expenses.  During 1997, the
Company is  monitoring  its operating  costs  including  occupancy  expenses for
possible reductions.

                                       F-9


<PAGE>




                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           September 30, 1997 and 1996




NOTE C - ASSETS SUBJECT TO LIEN

The accounts receivable,  fixed assets and intangible assets of the Company have
been pledged as security for the repayment of various long term obligations. The
amounts  of  these  assets  subject  to these  pledges  were $  4,702,587  and $
4,292,092 at September 30, 1997 and 1996.


NOTE D - MISCELLANEOUS RECEIVABLES

At various  times,  the Company  advances  funds for several large  customers in
order to facilitate the sale of homes. Typically these receivables are collected
at the time of closing. At September 30, 1997 and 1996, $ 52,361 was included in
miscellaneous receivables.


NOTE E - RECEIVABLES - STOCKHOLDERS

The Company  advanced a  stockholder  $ 184,628 to purchase a 50%  interest in a
local real estate  broker.  The  Company has an option to buy the  stockholder's
interest in exchange for this  receivable.  There are no repayment terms related
to this receivable.

The  Company has also  advanced a minority  shareholder  $ 25,000.  There are no
repayment terms related to this receivable.


NOTE F - OBLIGATIONS UNDER CAPITAL LEASES

At  September  30, 1997 and 1996,  the Company  had  capital  lease  obligations
secured by  furniture,  fixtures  and  equipment in the amount of $ 88,373 and $
288,416. Lease terms range from 11 to 60 months, with interest rates from 11% to
18% per annum.  Amortization  of the leased property is included in depreciation
expense.

Schedule of future minimum lease payments is as follows:

         1998                                                   $  83,149
         1999                                                      17,068
         2000                                                       1,412
                                                                ---------

                                                                  101,629

         Less amount representing interest                         13,256

         Present value of net minimum lease payments            $  88,373
                                                                =========






                                      F-10


<PAGE>
<TABLE>
<CAPTION>




                                          NORTHWOOD SERVICES, INC.
                                              AND SUBSIDIARIES
                                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                         September 30, 1997 and 1996


NOTE G - NOTES PAYABLE

The Company had the following additional notes payable at September 30, 1997 and
1996:
                                                                                       1997             1996
                                                                                   -----------      -----------
<S>                                                                               <C>              <C>
      Note     payable to Small Business Administration,  bearing interest at 4%
               per annum,  payable in monthly  installments of $ 1,847 including
               interest,  final  payment due August,  2006,  secured by personal
               assets of  stockholders.  The purpose of this loan was to provide
               additional capital needed for repairs
               caused by flood damages.                                            $   165,790      $   181,106

      Note     payable to Iron and Glass  Bank,  bearing  interest  at the prime
               rate  (8.25%),  payable  in  monthly  installments  of  $  11,000
               including interest,  final payment due February, 2001, secured by
               the Company's  accounts  receivable,  chattel  paper,  documents,
               instruments, general tangibles and equipment and the personal
               assets of stockholders.                                                 400,000              -

      Note     payable to Picnic Investments,  S.A., bearing interest at 18% per
               annum.  Subsequent  to December 31, 1996,  the Company and Picnic
               Investments  S.A. agreed to extend the due date of the note until
               June 1999.                                                              610,000          610,000

      Note     payable to  Sandin-Thomas  Real Estate  Company,  secured by real
               estate  listing  rights and  listings.  Commissions  earned  from
               listings and sales of lots are applied to reduce  principal.  Due
               to a reduction in the number of lots  available for listing,  the
               Company and  Sandin-Thomas  Real Estate  Company agreed to reduce
               the balance of the note payable by $ 123,500. Final payment is
               due June 30, 1998.                                                      154,778          404,797

      Note     payable to former  employee,  bearing interest at 15%, no defined
               repayment terms, unsecured.                                                 -              5,000

      Note     payable to Community  Savings Bank,  bearing  interest at 11% per
               annum,  payable  in  monthly  installments  of $ 6,195  including
               interest, final payment due December 2000; secured by
               fixed assets of Northwood.                                              139,968          199,980
                                                        


                                                  F-11



<PAGE>




                                           NORTHWOOD SERVICES, INC.
                                               AND SUBSIDIARIES
                                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                          September 30, 1997 and 1996



      Note     payable to Iron and Glass  Bank,  bearing  interest  at 9.25% per
               annum,  payable in  monthly  installments  of $ 11,000  including
               interest, final
               payment due November 1997.                                               17,211          143,473

      Note     payable to Harshaw Real Estate, Inc., for the acquisition of this
               agency,  bearing  interest  at 9% per  annum,  payable in monthly
               installments of $ 3,889 including
               interest, final payment due April 1999.                                  68,578          107,213

      Note     payable  to  McBurney & Co.,  Inc.  for the  acquisition  of this
               agency,  bearing  interest  at 9% per  annum,  payable in monthly
               installments of $ 2,200 including interest, final payment due
               January 1999.                                                            38,053           55,375
                                                                                   -----------      -----------

                                                                                     1,589,378        1,706,944
      Less:    current portion                                                         405,273          200,043
                                                                                   -----------      -----------

                                                                                   $ 1,184,105      $ 1,506,901
                                                                                   ===========      ===========

Schedule of estimated maturities is as follows:

       1998                                      $  405,273
       1999                                         840,741
       2000                                         162,561
       2001                                          82,147
       2002                                          18,556
       Thereafter                                    80,100
                                                 ----------

                                                 $1,589,378
                                                 ==========

NOTE H - LOANS PAYABLE - RELATED PARTIES

                                                                1997                1996
                                                            -----------         --------

       Note payable to related party consists of
            advances.  Amounts are unsecured with
            no set terms for repayment.  The note
            bears interest at 9% per annum.                 $   213,431         $   123,431
                                                            ===========         ===========

NOTE I - LEASES

The Company  leases space for 38 real estate  offices  under leases  expiring at
various  times,  some of which have  renewal  options.  Net rental  expenses  at
September   30,  1997  and  1996,   amounted  to  $  1,004,009  and  $  909,598,
respectively.  Seven  of the  offices  are  owned by a  stockholder.  One of the
offices is owned by a minority stockholder.


                                            F-12

</TABLE>

<PAGE>




                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           September 30, 1997 and 1996



The following is a schedule of future minimum rental payments required under the
above operating leases:

         1997 (3 months)                                     $   302,768
         1998                                                    612,123
         1999                                                    338,501
         2000                                                    157,561
         2001 and thereafter                                     136,213
                                                             -----------

                                                             $ 1,547,166
                                                             ===========

NOTE J - INCOME TAXES

Income tax expense (benefit) is summarized as follows:

                                                      September 30,
                                             ------------------------------
                                                1997                1996
                                             ----------          ----------
         Federal:
            Current tax (benefit)            $     -             $     -
            Deferred                            151,500             164,756
                                             ==========          ==========

         State:
            Current                          $   64,118          $    4,944
            Deferred                            (11,985)             52,081
                                             ==========          ==========


         Totals:
            Current                          $   64,118          $    4,944
            Deferred                            139,515             216,837
                                             ----------          ----------

                                             $  203,633          $  221,781
                                             ==========          ==========

         Effective tax rate                     38.87%              38.83%
                                             ==========          ==========


The  differences  between  actual  income tax expense  (benefit)  and the amount
computed by  applying  the  federal  statutory  income tax rate of 34% to income
before taxes are reconciled as follows:

                                                     1997                1996
                                                 ------------------------------

  Computed income tax expense                    $  178,109          $  194,182
     (benefit)
  Increase (decrease) resulting in:
     State income tax, net of federal benefit        34,302              37,390
     Surtax and other differences                    (8,778)             (9,791)
                                                 ----------          ----------

  Actual income tax expense                      $  203,633          $  221,781
     (benefit)                                   ==========          ==========
 



                                      F-13


<PAGE>


                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           September 30, 1997 and 1996


The components of net deferred tax assets and liabilities are as follows:

                                                             September 30,
                                                     --------------------------
                                                         1997            1996
                                                     -----------    -----------
Deferred tax assets:
    Intangible assets                                $   107,339    $   126,812
   Federal net operating loss carryforward                20,231        202,929
   State net operating loss carryforward                   2,738          2,746
   Book to tax basis of accounting adjustment               --          626,698
                                                     -----------    -----------

                                                         130,308        959,185
                                                     -----------    -----------

Deferred tax liabilities:
   Fixed assets                                         (103,720)      (119,357)
   Section 481(a) adjustment                            (210,113)          --
   Book to tax basis of accounting adjustment               --       (1,073,572)
                                                     -----------    -----------

                                                        (313,833)    (1,192,929)
                                                     -----------    -----------

                                                        (183,523)      (233,744)

Valuation allowance - State Net Operating Loss            (2,738)        (2,746)
                                                     -----------    -----------

Net deferred asset (liability)                       $  (186,263)   $  (236,490)
                                                     ===========    ===========


At  September  30, 1997 and 1996,  the Company  has Federal net  operating  loss
carryforwards  of $ 750,000 and $ 767,000  available  to offset  future  taxable
income  through  the years 1999 to 2011.  The  Company  expects  to utilize  the
carryforwards before expiration.

Changes were made to the  Pennsylvania tax law in June 1994. The law now permits
the use of prior year net operating losses to offset future taxable income.  The
Company has net operating loss  carryforwards  totaling  approximately $ 130,000
and $ 153,000 at September 30, 1997 and 1996.  These  carryovers  expire between
1996  and  1997.  The  Company  expects  to  utilize  the  carryforwards  before
expiration.  Deferred tax benefits  relating to Pennsylvania  net operating loss
carryforwards  of $ 10,200  and $ 12,500  have  been  recognized  for  financial
statement purposes at September 30, 1997 and 1996.

The Company has changed  its basis of  accounting  for tax  purposes to the same
basis of accounting for its financial reporting purposes as of January 1, 1997.

NOTE K - CAPITAL STOCK TRANSACTIONS

On September  30,  1997,  the Company  approved a forward  stock split of 3.3856
shares per one share of issued and outstanding  shares,  resulting in 10,000,000
shares authorized and 3,000,000 shares outstanding.

On September 30, 1997,  the Company  retired all 138,400 shares of capital stock
previously  held in  treasury.  The  stated  value of these  shares of $ 233 was
charged to capital stock and the balance of the cost of these shares of $ 27,367
was charged to retained earnings.


                                      F-14


<PAGE>




                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           September 30, 1997 and 1996





NOTE L - CONSULTING FEES - RELATED PARTY

The Company received consulting fee income from a corporation that is controlled
by a  stockholder.  During the nine months  ended  September  30, 1997 and 1996,
consulting  fees  were $ 37,950  and $ 51,875.  There  are no formal  agreements
between the companies for Northwood to continue providing consulting services.


NOTE M - CONCENTRATION OF CREDIT RISK

At times,  the Company may  maintain  more than $ 100,000 in cash at a financial
institution.  Account  balances  are  insured by the Federal  Deposit  Insurance
Corporation up to $ 100,000.


NOTE N - CONTINGENCIES

In the ordinary course of business,  the Company is involved in various lawsuits
related to real  estate  sales  contracts,  employment  issues  and real  estate
ownership.  The Company's legal counsels believe that unfavorable  outcomes,  if
any, will not have a material adverse effect on the Company.










                                      F-15


<PAGE>





                            SUPPLEMENTARY INFORMATION

















                                      F-16


<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                         SCHEDULE OF OPERATING EXPENSES
                  Nine Months Ended September 30, 1997 and 1996




                                                        1997            1996
                                                    -----------     -----------
OPERATING EXPENSES

Salaries, bonuses and management fees               $ 1,950,278     $ 1,696,279
Rent                                                    946,579         926,990
Utilities                                               144,171         141,779
Office maintenance and janitorial services              144,287         131,353
Telephone and telephone answering service               376,253         342,879
Advertising and public relations                      1,019,750         841,715
Insurance                                                30,710          31,020
Employee benefits                                        35,550          33,704
Legal and legal claims                                   87,247          45,311
Accounting                                               28,539          41,542
Payroll tax expense                                     185,253         150,209
Other taxes                                               8,429           8,035
Automobile expenses                                       9,950           5,741
Dues, subscriptions and licenses                         47,752          30,104
Supplies and printing                                   237,699         242,390
Postage and courier service                             124,652          93,293
Equipment maintenance                                    10,843          27,831
Miscellaneous office and operating expenses              60,438          42,702
General sales expense                                   317,475         319,544
Multi-list expenses                                      17,390          51,052
Bad debt expenses                                         2,481           8,080
Training                                                  5,638            --
PA capital stock taxes                                      867             450
Depreciation                                            191,773         219,936
Amortization of covenants not to compete                   --             6,250
Amortization of listings and rights                      24,322          35,368
Amortization of goodwill                                 13,624          10,832
Amortization of leasehold improvements                   22,756          20,256
Errors and omissions funding                            (96,145)        (86,434)
                                                    -----------     -----------

                                                    $ 5,948,561     $ 5,418,211
                                                    ===========     ===========



See accountant's report.

                                      F-17


<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES




                                        -




                    AUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                       and
                            SUPPLEMENTARY INFORMATION




                                        -




                     Years Ended December 31, 1996 and 1995











                                      F-18


<PAGE>




                                TABLE OF CONTENTS


                                                                          PAGE
                                                                          ----


INDEPENDENT AUDITOR'S REPORT                                               F-20

FINANCIAL STATEMENTS

   Consolidated Balance Sheets                                             F-21

   Consolidated Statements of Income (Loss)                                F-23

   Consolidated Statements of Retained Earnings (Deficit)                  F-24

   Consolidated Statements of Cash Flows                                   F-25

   Notes to Consolidated Financial Statements                              F-27

SUPPLEMENTARY INFORMATION

   Schedules of Operating Expenses                                         F-37











                                      F-19




<PAGE>




                          INDEPENDENT AUDITOR'S REPORT




To the Stockholders
Northwood Services, Inc.



We have  audited  the  accompanying  consolidated  balance  sheets of  Northwood
Services,  Inc. (the "Company" or "Northwood") as of December 31, 1996 and 1995,
and the related  consolidated  statements of income  (loss),  retained  earnings
(deficit) and cash flows for the years then ended. These consolidated  financial
statements are the responsibility of Northwood's management.  Our responsibility
is to express an opinion on these consolidated financial statements based on our
audit.

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 financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe 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 financial position of Northwood Services,
Inc. as of December 31, 1996 and 1995,  and the results of  operations  and cash
flows for the year then ended in conformity with generally  accepted  accounting
principles.

As more fully  described in Note Q,  subsequent to the issuance of the Company's
December 31, 1996 and 1995 financial statements and our report thereon dated May
22,  1997,  we became  aware that those  financial  statements  did not  reflect
completely the Company's income tax provision.





Pittsburgh, Pennsylvania

May 22, 1997,  except as to the last paragraph  above and Notes K, L and Q which
are as of October 23, 1997







                                      F-20



<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           December 31, 1996 and 1995



                                     ASSETS

                                                           1996          1995
                                                        ----------    ----------
CURRENT ASSETS

   Accounts and loans receivable:
      Commissions receivable - (net of allowance
      of $ 185,551 and $ 104,510, respectively)         $1,533,644    $1,388,490
      Sales associates                                      86,625       108,906
      Miscellaneous receivables or advances                 52,361        52,683
   Prepaid taxes                                             4,755         4,680
                                                        ----------    ----------

               TOTAL CURRENT ASSETS                      1,677,385     1,554,759
                                                        ----------    ----------

INVESTMENTS

   Investment in trade-in and guaranteed sales
      properties - (net of valuation reserve of
      $ 5,300)                                              17,698        19,121
                                                        ----------    ----------


FIXED ASSETS

   Furniture, fixtures and equipment                     2,822,652     2,583,779
   Equipment under capital lease                           482,461       619,840
   Leasehold improvements                                  690,749       640,749
                                                        ----------    ----------

                                                         3,995,862     3,844,368
   Less:  accumulated depreciation                       2,615,064     2,311,481
                                                        ----------    ----------

                                                         1,380,798     1,532,887
                                                        ----------    ----------

OTHER ASSETS

   Covenants not to compete - (net of
      amortization of $ 50,000 and $ 41,667
      respectively)                                           --           8,333
   Goodwill - (net of amortization of
      $ 23,373 and $ 8,000, respectively)                  158,272        62,000
   Listing Rights - (net of amortization of
      $ 312,495 and $ 360,000, respectively)                64,005       140,000
   Receivable - stockholders                               209,628       159,628
   Deferred tax benefit                                    144,152       202,745
   Other assets                                                381           381
                                                        ----------    ----------

                                                           576,438       573,087
                                                        ----------    ----------

                                                        $3,652,319    $3,679,854
                                                        ==========    ==========




                                      F-21


<PAGE>


                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           December 31, 1996 and 1995



                LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)

                                                         1996           1995
                                                     ---------------------------

CURRENT LIABILITIES

   Cash deficit                                      $   302,517    $   225,166
   Accounts payable                                      526,905        414,918
   Accounts payable - related parties                     40,871         40,326
   Accrued interest                                       33,090         26,426
   Accrued and withheld payroll taxes                      1,089         45,234
   Commissions payable                                   843,504        735,000
   Accrued taxes                                           1,200            600
   Deferred income taxes                                 190,900        222,398
   Line of credit                                        225,000         75,000
   Loans payable - related parties                        98,431        123,431
   Current portion of long-term debt                     249,971        798,129
   Current portion of capital lease obligations          160,859        201,131
                                                     -----------    -----------

               TOTAL CURRENT LIABILITIES               2,674,337      2,907,759
                                                     -----------    -----------


LONG-TERM DEBT

   Obligations under capital leases                      224,607        433,760
   Notes payable                                       1,493,769      1,698,083
                                                     -----------    -----------

                                                       1,718,376      2,131,843
   Less: current portion                                 410,830        999,260
                                                     -----------    -----------

                                                       1,307,546      1,132,583
                                                     -----------    -----------

                                                       3,981,883      4,040,342
                                                     -----------    -----------

STOCKHOLDERS' EQUITY (DEFICIENCY)

   Capital stock - (no par value, 10,000,000
      shares authorized, 1,024,500 shares
      issued, 886,100 shares outstanding,
      128,900 shares held as treasury stock,
      no cost)                                            25,100         25,100
   Retained earnings (deficit)                          (327,064)      (357,988)
                                                     -----------    -----------


                                                        (301,964)      (332,888)
   Less:  Treasury stock - 9,500 shares, at cost         (27,600)       (27,600)
                                                     -----------    -----------

                                                        (329,564)      (360,488)
                                                     -----------    -----------

                                                     $ 3,652,319    $ 3,679,854
                                                     ===========    ===========

See accompanying notes and accountant's report.

                                      F-22


<PAGE>
<TABLE>
<CAPTION>



                              NORTHWOOD SERVICES, INC.
                                  AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF INCOME (LOSS)
                       Years Ended December 31, 1996 and 1995



                                                              1996           1995
                                                        -----------------------------

REVENUES
<S>                                                     <C>             <C>
   Net commissions earned from
    real estate transactions                             $ 15,735,755    $ 13,861,509
   Less commissions paid                                   (8,433,981)     (7,361,537)
                                                         ------------    ------------

                                                            7,301,774       6,499,972
   Tuition income                                             137,965         120,871
   Consulting fees                                            109,775          94,158
   Insurance commissions                                       24,961          22,804
                                                         ------------    ------------

                                                            7,574,475       6,737,805

OPERATING EXPENSES                                          7,486,539       6,753,364
                                                         ------------    ------------

               INCOME (LOSS) FROM OPERATIONS                   87,936         (15,559)

OTHER INCOME (EXPENSE)

   Rental income                                               20,000          20,000
   Other income                                                79,217          30,143
   Interest expense                                          (232,639)       (290,604)
   Loss on investments                                           --           (30,000)
   Reduction in listing rights amortization                   103,505            --
                                                         ------------    ------------

                                                              (29,917)       (270,461)
                                                         ------------    ------------

               INCOME (LOSS) BEFORE INCOME TAXES
                 AND EXTRAORDINARY ITEM                        58,019        (286,020)

INCOME TAXES

   Deferred income tax expense (benefit)                       27,095         (84,606)
                                                         ------------    ------------

               INCOME (LOSS) BEFORE EXTRAORDINARY ITEM         30,924        (201,414)

Extraordinary item - forgiveness of lease rents
   net of applicable taxes of $ -0-                              --            28,470
                                                         ------------    ------------

               NET INCOME (LOSS)                         $     30,924    $   (172,944)
                                                         ============    ============

Earnings per common share                                $        .03    $       (.20)
                                                         ============    ============

Weighted average common shares outstanding                    886,100         886,100
                                                         ============    ============





See accompanying notes and accountant's report.

                                        F-23

</TABLE>

<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF RETAINED EARNINGS (DEFICIT)
                     Years Ended December 31, 1996 and 1995





                                                          1996          1995
                                                       -------------------------


RETAINED EARNINGS (DEFICIT) AT BEGINNING
   OF YEAR AS PREVIOUSLY REPORTED                      $(357,988)     $ 113,867

Add (deduct):  prior period adjustments                     --         (298,911)
                                                       ---------      ---------

Balance at beginning of year, as restated               (357,988)      (185,044)

Net income (loss)                                         30,924       (172,944)
                                                       ---------      ---------

RETAINED EARNINGS (DEFICIT) AT END OF YEAR             $(327,064)     $(357,988)
                                                       =========      =========












See accompanying notes and accountant's report.

                                      F-24


<PAGE>




                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     Years Ended December 31, 1996 and 1995



                                                            1996         1995
                                                         -----------------------
OPERATIONS

   Net income (loss)                                     $  30,924    $(172,944)
   Adjustments to reconcile net income (loss) to
      net cash provided by operating activities
        Loss on investments                                   --         30,000
         Depreciation and amortization                     383,289      523,761
         Deferred income taxes                              27,095      (84,606)
         Reductions in listing rights - amortization      (103,505)        --
         (Increase) decrease in:
            Commissions receivable                        (145,154)       4,510
            Sales associate receivables                     22,281      (58,237)
            Miscellaneous receivables                          322       19,233
            Prepaid taxes                                      (75)       3,602
            Prepaid advertising                               --         12,383
         Increase (decrease) in:
            Commissions payable                            108,504       (3,000)
            Accounts payable - general                     111,987       (6,516)
            Accrued taxes                                      600          600
            Accrued interest - other                         6,664       11,583
            Accrued and withheld payroll taxes             (44,145)      43,951
            Accounts payables - related parties                545       19,447
                                                         ---------    ---------

NET CASH PROVIDED BY OPERATIONS                            399,332      343,767
                                                         ---------    ---------


INVESTMENT ACTIVITIES

   Purchase of fixed assets                                (66,390)     (62,502)
   Sale of investment properties                             1,423      (10,079)
   Payments made for goodwill                                 --        (30,000)
                                                         ---------    ---------

NET CASH PROVIDED (USED) BY INVESTMENT ACTIVITIES          (64,967)    (102,581)
                                                         ---------    ---------


FINANCING ACTIVITIES

   Advances to shareholder                                 (50,000)     (29,628)
   Loan proceeds                                           225,000      681,970
   Payments on loans                                      (586,716)    (636,934)
                                                         ---------    ---------

NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES          (411,716)      15,408
                                                         ---------    ---------

NET INCREASE (DECREASE) IN CASH                            (77,351)     256,594

CASH (DEFICIT) AT BEGINNING OF YEAR                       (225,116)    (481,760)
                                                         ---------    ---------

CASH (DEFICIT) AT END OF YEAR                            $(302,517)   $(225,166)
                                                         =========    =========



                                      F-25


<PAGE>


                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     Years Ended December 31, 1996 and 1995




                                                             1996         1995
                                                           --------     --------

SUPPLEMENTAL DISCLOSURES
Interest paid                                              $225,975     $290,604
Income taxes paid                                              --          2,733

Supplemental schedule of noncash investing and
   financing activities:
   Equipment acquisitions financed through
      long-term debt                                       $ 85,104     $ 58,972
                                                           ========     ========

   Goodwill acquisitions financed through
      long-term debt                                       $111,644     $   --
                                                           ========     ========

   Reduction of listing rights and note payable -
      Sandin Thomas agreement modifications                $123,500     $   --
                                                           ========     ========

   Reduction of listing rights - amortization              $103,505     $   --
                                                           ========     ========










See accompanying notes and accountant's report.

                                      F-26


<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           December 31, 1996 and 1995


NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The  accounting  and  reporting  policies  of  Northwood   Services,   Inc.  and
Subsidiaries  (the "Company") and the methods of applying those policies conform
with  generally  accepted  accounting  principles.  The accounting and reporting
policies and the methods of applying those policies which  significantly  affect
the determination of financial position,  results of operations,  and cash flows
are summarized below.

Organization and Operations - Northwood  Services,  Inc. was organized under the
laws of The  Commonwealth  of  Pennsylvania  on September  24, 1982 to sell real
estate in the southwestern Pennsylvania area.

Principle of Consolidation - The consolidated  financial  statements include the
accounts  of the  Company  and its  wholly  owned  subsidiaries,  Career  Growth
Training Academy,  Northwood Financial, Inc., and Northwood Realty Referral Co.,
Inc.  All  significant   intercompany   transactions   and  balances  have  been
eliminated.

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.

Revenue  Recognition - The Company's real estate brokerage services  principally
involve  providing  a ready,  willing and able buyer of a property to the seller
pursuant to a standard written listing agreement.  When these services have been
provided,  the  Company  has earned a real estate  commission.  Additional  real
estate brokerage services are not required. Accordingly, real estate commissions
are  recognized as revenues when the buyer and seller of a property enter into a
contract of sale and a good faith deposit is made by the buyer.  Generally,  the
closing of a contract  of sale is subject to the buyer  obtaining  financing  as
well  as  the  performance  by the  buyer  and  seller  of  certain  contractual
requirements and,  accordingly,  recorded revenue is reduced by an allowance for
such  contingencies.  In the event of a default,  the Company is entitled to its
real estate  commission under the listing agreement with the seller or under the
purchase and sale agreement between the buyer and seller.

Funds Held in Escrow - The Company acts as Escrow agent in  connection  with the
performance of its real estate  services.  Accordingly,  the Company held Escrow
funds  totalling  $ 727,526  and $ 769,130  as of  December  31,  1996 and 1995,
respectively.   These  funds  are  not  recorded  in  the  Company's   financial
statements.

Depreciation - For assets  purchased  prior to January 1, 1992,  depreciation is
computed using the straight-line  method for financial  reporting and income tax
purposes.   For  fixed  assets  purchased   subsequent  to  December  31,  1991,
depreciation is computed using  accelerated  methods for income tax purposes and
the straight-line method for financial reporting purposes.

Amortization  of Covenants  Not to Compete - Covenants not to compete arose from
the  purchases  of real  estate  brokerages.  The  Company is  amortizing  these
covenants  on  the  straight-line   basis  over  the  lives  of  the  covenants.
Amortization  expense for the year ended December 31, 1996 and 1995, was $ 8,333
and $ 16,666, respectively.
                                      F-27


<PAGE>




                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           December 31, 1996 and 1995




Amortization  of Goodwill - Goodwill  represents  the excess cost of real estate
brokerages  acquired  over  the  fair  value  of its net  assets  at the date of
acquisition.  The Company is amortizing  the goodwill on a  straight-line  basis
over a period of ten years. Amortization expense for the year ended December 31,
1996 and 1995 was $ 15,373 and $ 2,000, respectively.

Amortization of Listing Rights - The Company purchased listing rights as part of
the acquisition cost of a real estate brokerage. The Company is amortizing these
listing  rights  over a period of five  years  based on actual  sales.  Due to a
reduction in the number of lots  available for listing,  the Company and Sandin-
Thomas Real  Estate  Company,  Inc.  agreed to reduce the balance of the listing
rights by $ 123,500.  Accordingly,  the  amortization of listing rights has been
reduced  by  $  103,505.  This  reduction  is  shown  as  other  income  on  the
consolidated statement of income (loss). Amortization expense for the year ended
December 31, 1996 and 1995, was $ 56,000 and $ 170,000, respectively.

Income Taxes - Statement of Financial  Accounting  Standards No. 109 "Accounting
for Income Taxes" was adopted by Northwood  Services,  Inc. and Subsidiaries for
the year ending December 31, 1993.  Statement 109 requires the  determination of
deferred income taxes using the liability method under which deferred tax assets
and  liabilities are determined  based on the differences  between the financial
accounting  and tax basis of assets  and  liabilities.  Deferred  tax  assets or
liabilities  at the end of each  period  will be  determined  using the  current
enacted tax rate expected to apply to taxable  income in the period in which the
deferred tax asset or liability is expected to be settled or realized.

Fair Values of  Financial  Instruments  - The Company has a number of  financial
instruments,  none of which are held for trading purposes. The Company estimates
that the fair value of all financial  instruments at December 31, 1996 and 1995,
does not differ  materially from the aggregate  carrying values of its financial
instruments recorded in the accompanying balance sheet.

NOTE B - UNCERTAINTIES

As shown in the  accompanying  financial  statements,  the Company has  incurred
losses  over the past  several  years and has  negative  working  capital  and a
stockholders'  deficiency.  Management  is in the  process of  renegotiating  or
refinancing its various debt obligations, in addition to pursuing other areas to
generate  investment  capital.  As described in Note G, the Company has extended
the due date of the Picnic S.A. debt until June 1999.  Also as described in Note
O, the Company has obtained  additional capital subsequent to December 31, 1996.
During 1996, management revised the Company's commission program with agents and
reduced operating  expenses including  advertising.  During 1997, the Company is
monitoring  its  operating  costs  including  occupancy  expenses  for  possible
reductions.

NOTE C - ASSETS SUBJECT TO LIEN

The accounts receivable,  fixed assets and intangible assets of the Company have
been pledged as security for the repayment of various long term obligations. The
amounts  of  these  assets  subject  to these  pledges  were $  3,275,705  and $
3,293,299 at December 31, 1996 and 1995.
                                      F-28


<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           December 31, 1996 and 1995



NOTE D - MISCELLANEOUS RECEIVABLES

At various  times,  the Company  advances  funds for several large  customers in
order to facilitate the sale of homes. Typically these receivables are collected
at the time of closing. At December 31, 1996 and 1995, $ 52,361 and $ 52,683 was
included in miscellaneous receivables, respectively.

NOTE E - RECEIVABLES - STOCKHOLDERS

The Company  advanced a  stockholder  $ 184,628 to purchase a 50%  interest in a
local real estate  broker.  The  Company has an option to buy the  stockholder's
interest in exchange for this  receivable.  There are no repayment terms related
to this receivable.

The  Company has also  advanced a minority  shareholder  $ 25,000.  There are no
repayment terms related to this receivable.

NOTE F - LINE OF CREDIT

The Company has been granted a $ 450,000 line of credit with Iron and Glass Bank
which  expired  April 1997.  The terms of the loan  require  interest to be paid
monthly at the  bank's  announced  prime rate  (8.25%),  with  principal  due on
demand. The Company is required to maintain the balance at $ -0- for at least 30
days  during  the year.  The loan is secured  by all of the  Company's  accounts
receivable,  chattel  paper,  documents,  instruments,  general  tangibles,  and
equipment. In addition, the principal stockholder and his spouse have personally
guaranteed any borrowings against the bank line of credit. The principal balance
outstanding  at  December  31,  1996  and  1995  was $  225,000  and  $  75,000,
respectively.

Subsequent to April of 1997, the Company  re-established the line of credit with
Iron and Glass Bank in the amount of $ 450,000

NOTE G - OBLIGATIONS UNDER CAPITAL LEASES

At December 31, 1996 and 1995, the Company had capital lease obligations secured
by  furniture,  fixtures and equipment in the amount of $ 224,607 and $ 433,760.
Lease terms range from 11 to 60 months,  with interest rates from 11% to 18% per
annum. Amortization of the leased property is included in depreciation expense.

Schedule of future minimum lease payments is as follows:

      1997                                                      $ 184,988
      1998                                                         54,937
      1999                                                         18,374
                                                                ---------

                                                                  258,299

      Less amount representing interest                            33,692
                                                                ---------
      Present value of net minimum lease payments               $ 224,607
                                                                =========


                                      F-29


<PAGE>
<TABLE>
<CAPTION>



                                         NORTHWOOD SERVICES, INC.
                                             AND SUBSIDIARIES
                                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        December 31, 1996 and 1995

NOTE H - NOTES PAYABLE

The Company had the following  additional notes payable at December 31, 1996 and
1995:
                                                                                         1996            1995
                                                                                     -----------     -----------
<S>                                                                                 <C>             <C>
      Note     payable to Small Business Administration,  bearing interest at 4%
               per annum,  payable in monthly  installments of $ 1,847 including
               interest,  final  payment due August,  2006,  secured by personal
               assets of  stockholders.  The purpose of this loan was to provide
               additional capital needed for repairs
               caused by flood damages.                                              $   177,368     $   192,104

      Note     payable to Picnic  Investments,  S.A.,  a related  party  bearing
               interest at 18% per annum.  Subsequent to December 31, 1996,  the
               Company and Picnic Investments S.A. agreed to extend the due date
               of the note until June 1999.                                              610,000         610,000

      Note     payable to  Sandin-Thomas  Real Estate  Company,  secured by real
               estate  listing  rights and  listings.  Commissions  earned  from
               listings and sales of lots are applied to reduce  principal.  Due
               to a reduction in the number of lots  available for listing,  the
               Company and  Sandin-Thomas  Real Estate  Company agreed to reduce
               the balance of the note payable by $ 123,500. Final payment is
               due June 30, 1998.                                                        257,013         417,981

      Note     payable to former  employee,  bearing interest at 15%, no defined
               repayment terms, unsecured.                                                 5,000           5,000

      Note     payable to Community  Savings Bank,  bearing  interest at 11% per
               annum,  payable  in  monthly  installments  of $ 6,195  including
               interest, final payment due December 2000; secured by
               fixed assets of Northwood.                                                184,977         244,989

      Note     payable to Iron and Glass  Bank,  bearing  interest  at 9.25% per
               annum,  payable in  monthly  installments  of $ 11,000  including
               interest, final
               payment due November 1997.                                                111,541         228,009

      Note     payable to Harshaw Real Estate, Inc., for the acquisition of this
               agency,  bearing  interest  at 9% per  annum,  payable in monthly
               installments of $ 3,889 including
               interest, final payment due April 1999.                                    97,889            -
                                                         

                                                F-30


<PAGE>




                                             NORTHWOOD SERVICES, INC.
                                                AND SUBSIDIARIES
                                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                           December 31, 1996 and 1995




      Note     payable  to  McBurney & Co.,  Inc.  for the  acquisition  of this
               agency,  bearing  interest  at 9% per  annum,  payable in monthly
               installments of $ 2,200 including interest, final payment due
               January 1999.                                                              49,981             -
                                                                                     -----------      -----------

                                                                                       1,493,769        1,698,083
      Less:    current portion                                                           249,971          798,129
                                                                                     -----------      -----------

                                                                                     $ 1,243,798      $   899,954
                                                                                     ===========      ===========


Schedule of estimated maturities is as follows:

         1997                                                $   249,971
         1998                                                    403,368
         1999                                                    711,012
         2000                                                     17,303
         2001                                                     18,008
         Thereafter                                               94,107
                                                             -----------

                                                             $ 1,493,769
                                                             ===========

NOTE I - LOANS PAYABLE - RELATED PARTIES

                                                           1996             1995
                                                       -----------      -----------

    Notes payable to stockholder consists of
       advances.  Amounts are unsecured with no
       set terms for repayment.  Interest at 9%
       per annum has been waived by the stockholder
       through December 31, 1995.                      $      -         $    25,000

    Note payable to related party consists of
       advances.  Amounts are unsecured with
       no set terms for repayment.  The note
       bears interest at 9% per annum.                      98,431           98,431
                                                       -----------      -----------

                                                       $    98,431      $   123,431
                                                       ===========      ===========

NOTE J - LEASES

The Company  leases space for 38 real estate  offices  under leases  expiring at
various  times,  some of which have  renewal  options.  Net rental  expenses  at
December  31,  1996  and  1995,   amounted  to  $  1,230,107  and  $  1,045,993,
respectively.  Seven  of the  offices  are  owned by a  stockholder.  One of the
offices  is owned by a  minority  stockholder.  During  1995,  $ 28,470  of rent
expense was forgiven by the stockholders.


                                      F-31

</TABLE>

<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           December 31, 1996 and 1995



The following is a schedule of future minimum rental payments required under the
above operating leases:

         1997                                      $ 1,211,072
         1998                                          612,123
         1999                                          338,501
         2000                                          157,561
         2001 and thereafter                           136,213
                                                   -----------

                                                   $ 2,455,470
                                                   ===========

NOTE K - INCOME TAXES

Income tax expense (benefit) is summarized as follows:

                                                          December 31,
                                                ------------------------------
                                                   1996                1995
                                                ----------          ----------
         Federal:
            Current tax (benefit)               $     -             $     -
            Deferred tax (benefit)                  20,350             (44,630)
                                                ==========          ==========

         State:
            Current                             $     -             $     -
            Deferred                                 6,745             (39,976)
                                                ==========          ==========


         Totals:
            Current                             $     -             $     -
            Deferred                                27,095             (84,606)
                                                ==========          ==========

         Effective tax rate                          46.7%               29.6%
                                                ==========          ==========


The  differences  between  actual  income tax expense  (benefit)  and the amount
computed by  applying  the  federal  statutory  income tax rate of 34% to income
before taxes are reconciled as follows:

                                                    1996               1995
                                                ------------------------------

     Computed income tax expense                $   19,726          $  (97,246)
        (benefit)
     Increase (decrease) resulting in:
        State tax, net of federal benefit            3,825                -
        Surtax and other differences                 3,544              12,640
                                                ------------------------------

     Actual income tax expense                  $   27,095          $  (84,606)
        (benefit)                               ==============================
   



                                      F-32


<PAGE>


                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           December 31, 1996 and 1995





The components of net deferred tax assets and liabilities are as follows:


                                                              December 31,
                                                        -----------------------
                                                           1996          1995
                                                        ---------     ---------

Deferred tax assets:
   Intangible assets                                    $  69,073     $  96,945
   Federal net operating loss carryforward                147,159       204,781
   State net operating loss carryforward                   12,930        15,263
   Book to tax basis of accounting adjustment             284,647       285,705
                                                        ---------     ---------

                                                          513,809       602,694
                                                        ---------     ---------

Deferred tax liabilities:
   Fixed assets                                           (82,272)     (111,498)
   Book to tax basis of accounting adjustment            (475,547)     (508,103)
                                                        ---------     ---------

                                                         (557,819)     (619,601)
                                                        ---------     ---------

                                                          (44,010)       16,907

Valuation allowance - State Net Operating Loss             (2,738)       (2,746)
                                                        ---------     ---------

Net deferred asset (liability)                          $ (46,748)    $ (19,653)
                                                        =========     =========


At December  31, 1996 and 1995,  the  Company  has  Federal net  operating  loss
carryforwards  of $ 750,000 and $ 767,000  available  to offset  future  taxable
income through 2010.  The Company  expects to utilize the  carryforwards  before
expirations.

Changes were made to the  Pennsylvania tax law in June 1994. The law now permits
the use of prior year net operating losses to offset future taxable income.  The
Company has net operating loss  carryforwards  totaling  approximately $ 130,000
and $ 153,000 at December 31, 1996 and 1995.  These  carryovers  expire  between
1996  and  1997.  The  Company  expects  to  utilize  the  carryforwards  before
expiration.  Deferred tax benefits  relating to Pennsylvania  net operating loss
carryforwards  of $ 10,200  and $ 12,500  have  been  recognized  for  financial
statement purposes at December 31, 1996 and 1995.








                                      F-33


<PAGE>


                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           December 31, 1996 and 1995





NOTE L - PRIOR PERIOD ADJUSTMENTS

The December 31, 1994  financial  statements  were not audited or reviewed by an
independent  accountant.  As a result of an  examination  of the  balance  sheet
amounts at January 1, 1996 and 1995, it was  determined  that retained  earnings
needed to be  restated at  December  31,  1994 to correct  errors in the balance
sheet.  Therefore,  the following adjustments were made to the beginning balance
of retained earnings at January 1, 1996 and 1995:

                                                            1996        1995
                                                         ----------------------

Adjust accumulated depreciation for
   incorrect depreciable lives of
   leasehold improvements and furniture
   and fixtures, net of taxes of
   $ 67,765                                              $ --         $ 100,254
Adjust commission receivable to
   actual at December 31, 1994, net of
tax benefit of $ 135,068                                   --          (199,823)
Adjust accumulated amortization for
   an incorrect life on listings
   and rights, net of taxes of $ 48,398                    --           (71,602)
To write off uncollectible receivables,
net of taxes of $ 62,499                                   --           (92,464)
Adjust deferred taxes to actual at
   December 31, 1994                                       --           (35,276)
                                                         ------       ---------

Net decrease in retained earnings at
   December 31, 1995 and 1994                            $ --         $(298,911)
                                                         ======       =========


NOTE M - CONSULTING FEES - RELATED PARTY

The Company received consulting fee income from a corporation that is controlled
by a stockholder.  During the year ended December 31, 1996 and 1995,  consulting
fees were $ 93,000 and $ 165,000.  There are no formal  agreements  between  the
companies for Northwood to continue providing consulting services.


NOTE N - CONCENTRATION OF CREDIT RISK

At times,  the Company may  maintain  more than $ 100,000 in cash at a financial
institution.  Account  balances  are  insured by the Federal  Deposit  Insurance
Corporation up to $ 100,000.





                                      F-34


<PAGE>



                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           December 31, 1996 and 1995





NOTE O - CONTINGENCIES

In the ordinary course of business,  the Company is involved in various lawsuits
related to real  estate  sales  contracts,  employment  issues  and real  estate
ownership.  The Company's legal counsels believe that unfavorable  outcomes,  if
any, will not have a material adverse effect on the Company.


NOTE P - SUBSEQUENT EVENTS

During the 1997 fiscal year,  the Company was able to obtain a loan of $ 200,000
from First Federal  Savings Bank.  The terms of the note require  interest to be
paid at a rate of prime  plus 1% (9.5%).  The  principal  balance  was due on or
before June 30,  1997.  The  principal  stockholder  personally  guaranteed  the
repayment of this debt.

The Company has obtained  additional  capital of $ 90,000 from a related  party.
There are no repayment terms.


NOTE Q - PREVIOUSLY ISSUED FINANCIAL STATEMENTS

Subsequent to the issuance of the Company's December 31, 1996 and 1995 financial
statements,  management became aware that the Company's income tax provision was
misstated.  This  misstatement was due to the  nonrecognition of the tax effects
relating to differences between the book and tax basis of intangible assets.

The effect on net  income of  adjustments  to the  previously  issued  financial
statements for the years ending December 31, 1996 and 1995 is as follows:

                                                         1996            1995
                                                       ---------      ---------

Net income (loss) as previously reported               $  42,186      $(279,858)
Adjustments
   Income tax benefit                                     11,262        106,914
                                                       ---------      ---------

   Net income (loss) as restated                       $  30,924      $(172,944)
                                                       =========      =========









                                      F-35


<PAGE>





                            SUPPLEMENTARY INFORMATION


















                                      F-36


<PAGE>


                            NORTHWOOD SERVICES, INC.
                                AND SUBSIDIARIES
                         SCHEDULE OF OPERATING EXPENSES
                      Year Ended December 31, 1996 and 1995




                                                       1996             1995
                                                    -----------     -----------
OPERATING EXPENSES

Salaries, bonuses and management fees               $ 2,260,462     $ 2,158,257
Rent                                                  1,253,313       1,074,463
Utilities                                               184,918         172,463
Office maintenance and janitorial services              172,537         166,683
Telephone and telephone answering service               465,483         442,030
Advertising and public relations                      1,159,397         953,019
Insurance                                                41,726          35,816
Employee benefits                                        54,229          59,829
Legal and legal claims                                   78,990          76,939
Accounting                                               71,568          33,478
Payroll tax expense                                     195,600         218,018
Other taxes                                               8,886          30,482
Automobile expenses                                       9,808           6,251
Dues, subscriptions and licenses                         36,377          19,885
Supplies and printing                                   316,183         262,831
Postage and courier service                             147,728         126,966
Equipment maintenance                                    32,019          10,288
Miscellaneous office and operating expenses              65,806          61,929
General sales expense                                   526,806         371,450
Multi-list expenses                                      94,260          64,847
Bad debt expenses                                        18,191            --
PA capital stock taxes                                      557           2,733
Depreciation                                            275,742         315,599
Amortization of covenants not to compete                  8,333          16,666
Amortization of listings and rights                      56,000         170,000
Amortization of goodwill                                 15,373           2,000
Amortization of leasehold improvements                   27,841          20,341
Errors and omissions funding                            (91,594)       (119,899)
                                                    -----------     -----------

                                                    $ 7,486,539     $ 6,753,364
                                                    ===========     ===========






See accountant's report.

                                      F-37


<PAGE>









                       SECURITIES AND EXCHANGE COMMISSION


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

                                    FORM S-1

                             REGISTRATION STATEMENT

                                      UNDER

                           THE SECURITIES ACT OF 1933

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

                            NORTHWOOD SERVICES, INC.
               (Exact name of Registrant as specified in charter)
                         -------------------------------

                                    EXHIBITS







                                       51

<PAGE>



                                  EXHIBIT INDEX

Exhibit No.      Item.

1.1              Form of Dealer Agreement

1.2              Form Dealers Purchase Option

3.1              Articles of Incorporation, Amendments to Articles of 
                 Incorporation of Northwood Services, Inc.

3.2              Bylaws of Northwood Services, Inc.

3.3              Certificate of Incorporation of Northwood Services, Inc.

5.1              Opinion of Michael A. Littman dated December 1, 1997

10.3             Promissory Note between the Company and Picnic S.A.

10.4             Non-Qualified Stock and Option Award Plan

24.1             Consent of Michael A. Littman, dated December 1, 1997.

24.2             Consent of Hinds, Lind & Miller, & Co., dated November 26, 1997

24.3             Form of Escrow Agreement







                                       52











                                   EXHIBIT 1.1














                                       53

<PAGE>



                                    SELECTED
                                DEALER AGREEMENT

                         _________________________, 1998


Gentlemen:

     Northwood Services, Inc., a Pennsylvania corporation (the "Company") hereby
confirms our agreement with you as follows:

     1. Description of the Offering.  The Company  contemplates  offering to the
public  1,000,000  shares of its no par value Common  Stock (the  "Stock") at an
offering price of $6.00 per share.

     2.  Representations  and Warranties of the Company.  The Company represents
and warrants to you that:

          (a) On or about _________________________,  the Company filed with the
          Securities  and  Exchange  Commission  (the  "Commission")  under  the
          Securities  Act of  1933,  as  amended  (the  "Act"),  a  registration
          statement  on Form  S-1,  (SEC  File No. 33  _________D)  including  a
          preliminary Prospectus,  a copy of which is furnished to you herewith,
          relating  to the  offering,  and may file  with the  commission  on or
          before the effective date of the  Registration  Statement an amendment
          or  amendments   thereto.   As  used  herein  the  term  "Registration
          Statement:  shall, except where the context otherwise  requires,  mean
          said  Registration  Statement (and all exhibits thereto) as amended by
          all  amendments  filed  prior  to its  effective  date,  and the  term
          "Prospectus" shall, except where the context otherwise requires, means
          the final prospectus filed with the Commission upon the  effectiveness
          of the Registration Statement.

          (b) When the Registration Statement becomes effective and at all times
          subsequent thereto during the period of the offering  thereunder,  the
          Registration  Statement and the  Prospectus  will contain all material
          statements  which are required to be made therein in  accordance  with
          the Act and the Rules and  Regulations  of the  Commission  thereunder
          (the  "Rule  and  Regulations"),  and will in all  material  respects,
          conform to the  requirements of the Act and the rules and Regulations;
          and  at  such  times  neither  the  Registration   statement  nor  the
          Prospectus will include any untrue  statement of material fact or omit
          to state any material fact required to be stated  therein or necessary
          to make the statements herein not misleading; and



                                       54

<PAGE>



          (c) The balance sheet of the Company set forth in the Prospectus  will
          fairly  present the financial  condition of the company as of the date
          indicated,   in  conformity   with   generally   accepted   accounting
          principles,  and the independent  public accountants whose certificate
          with  respect  thereto is  included  therein  are  independent  public
          accountants within the meaning of the Act the Rules and Regulations.

     3. Appointment of Agent.

          (a) On the basis of the  representations and warranties and subject to
          the terms and conditions herein set forth, the Company hereby appoints
          you its  nonexclusive  agent to offer to the public the opportunity to
          purchase the Units in accordance with the Prospectus, and you agree to
          use your best  efforts to this end.  Purchase  of the shares  shall be
          evidenced  by  your  normal  order  slips.  It is  understood  that no
          subscription  shall be regarded as effective  unless it is accompanied
          by full payment to the company and until  accepted by the Company,  as
          more fully set forth herein.

          (b) You are hereby  allocated up to  __________________  of the shares
          for sale within 90 days,  unless extended for an additional 90 days by
          the  Company  from the  date the  Registration  Statement  has  become
          effective.  However,  the  Company  reserves  the right to reduce this
          amount at any time by delivering written notice to you.

          (c) You  hereby  agree to  deliver  to  _______________________,  (the
          "Escrow  Agent"),  by 12:00 noon of the next  business  day  following
          receipt thereof, all proceeds from the sale of the Units in the Public
          Offering at an initial  public  offering of $6.00 per share,  together
          with a written  account for each sale,  which account shall set forth,
          among other  things,  the names and addresses of the  purchasers,  the
          number of shares  purchased by each,  the amount paid  therefore,  and
          whether the consideration received is in the form of cash or evidenced
          by  a  check.  All  cashier's  checks,   checks  or  other  negotiable
          instruments shall be made payable to the Escrow Agent.

          (d) The  offering  is  conditional  upon all of the shares  being sold
          (1,000,000 shares). All amounts received by the company will be placed
          in Escrow with Mellon Bank under an escrow  agreement  until 1,000,000
          shares are sold.  If  1,000,000  shares are not sold within 90 days of
          the  date of the  Registration  Statement  becomes  effective,  unless
          extended for an additional  90 days by the Company,  the offering will
          be  terminated,  and all amounts in escrow  will be  returned  without
          interest. A copy of the escrow agreement is provided to you herewith.
                                     

                                       55

<PAGE>



         

          (e) (1) You  will be  entitled  to  receive  from  the  Company,  as a
          commission for services as agent in the offering of the shares, 10% of
          the  principal  amount of shares sold by you. All money  received from
          sale of the shares will be forwarded to the Company's  escrow agent in
          accordance  with  the  terms  thereof;  and  commissions  will be paid
          directly by the Company.

          (2) For each ten shares  sold,  you will be entitled  to purchase  for
          $.001 a warrant to purchase  one share of common  stock of the company
          at $7.20 per share for a period of two years from the  effective  date
          of the registration statement.

     4. Particular Agreements of the Company.

          (a) The  Company  will  deliver  to you one  copy of the  Registration
          Statement  as  originally  filed  on Form  S-1  and of all  amendments
          thereto.  The Company will also deliver to you, as soon as practicable
          after the Registration  Statement  becomes  effective and from time to
          time  thereafter,  such number of copies of the  Prospectus as you may
          reasonably request.

          (b) The Company  will use its best  efforts to cause the  Registration
          Statement  to become  and  remain  effective  during the period of the
          offering  thereunder.  The  Company  will  immediately  advise  you by
          telephone,  confirming  such  advice  in  writing  (i) when  notice is
          received  from the  Commission  that the  Registration  Statement  has
          become  or will  become  effective  (ii) of any order  suspending  the
          effectiveness of the  Registration  Statement or of any proceedings or
          examination  under the Act, as soon as the Company is advised thereof,
          and  (iii)  of any  order or  communication  of any  public  authority
          addressed  to  the  Company   suspending  or  threatening  to  suspend
          registration  or  qualification  of the offering in those states where
          such authority has jurisdiction.

          (c)  During  the  period  of  the  offering  under  the   Registration
          Statement,  if any event  affecting the Company shall occur which,  in
          the opinion of your counsel and counsel for the Company,  would be set
          forth  in a  supplement  to or an  amendment  of the  Prospectus,  the
          Company will forthwith at its own expense prepare and furnish to you a
          reasonable  number of  copies  of a  supplement  or  amendment  to the
          Prospectus so that the Prospectus, as so supplemented or amended, will
          not contain an untrue  statement  of a material  fact or omit to state
          any  material  fact  necessary  in order to make the  statements  made
          therein,  in the light of the circumstances under which they are made,
          no misleading.

                                       56

<PAGE>



        

          (d)  The   Company   will   provide   you  or  your  duly   authorized
          representative  access to and the right of  inspection  of all  books,
          records  and  physical  facilities  during the  period of this  Agency
          Agreement.

          (e) The Company  will use its best  efforts to qualify the offering at
          its expense  under the  securities  or Blue Sky Laws of the  following
          states or jurisdictions:  New York, Pennsylvania,  Colorado,  Florida,
          and such  other  states  as may be  selected  by the  Company,  and to
          continue  such  qualification  in effect so long as  required  for the
          purpose of the distribution of the Units.

          (f)  Whether  or not the  transactions  contemplated  by  this  Agency
          Agreement  shall be  consummated,  the Company will pay or cause to be
          paid  all  expenses  incident  without   limitation  all  expenses  in
          connection  with the  preparation,  printing,  filing  and  reasonable
          distribution of the Registration Statement, any preliminary Prospectus
          and the Prospectus, the bringing of this Agency Agreement,  qualifying
          the  offering  for the sale under the  Securities  or Blue Sky Laws of
          those states listed in Section 4(e) above (including  counsel fees and
          disbursements) and all taxes and other expenses in connection with the
          offering.

     5. Condition of Your  Obligation.  Your obligation to distribute  copies of
the Prospectus and to solicit the execution by prospective  Subscribers of forms
of   Subscriptions   Agreements   shall  be  subject  to  the  accuracy  of  the
representations and warranties  contained in Section 2 hereof, to performance by
the Company of its obligations hereunder, and to the following conditions:

          (a) The Registration Statement shall have become effective and no stop
          order suspending the effectiveness  thereof shall have been issued and
          no proceedings therefore shall have been commenced by the Commission.

          (b) The Stock shall be  qualified as provided in Section 4(e) and each
          qualification  shall be in effect and not subject to any stop order or
          other proceeding on the effective state of the Registration Statement.
          The Company  will provide a "Blue Sky  Memorandum"  to you listing the
          status  of each such  qualification  as of the  effective  date of the
          Registration  Statement.  The Company will provide an amendment of the
          Blue Sky Memorandum to you at such times as is necessary.



                                       57

<PAGE>



     6. Indemnification.

          (a) The Company  agrees to  indemnify  and hold  harmless you and each
          person,  if any,  who controls you within the meaning of Section 15 of
          the Act and their respective  successors  (hereinafter in this Section
          separately and collectively  referred to as the "defendants")  against
          any  and  all  losses,  claims,  damages,   liabilities  and  expenses
          (including  reasonable  costs of  investigation)  against,  out of, or
          based  upon any untrue  statement  or alleged  untrue  statement  of a
          material fact contained in the  Registration  Statement of Prospectus,
          or in any amendment or supplement  thereto, or arising out of or based
          upon any omission or alleged omission to state therein a material fact
          required  to be stated  therein or  necessary  to make the  statements
          therein not misleading (except insofar as such losses, claims, damages
          or  liabilities  arise  out of or  are  based  upon  any  such  untrue
          statement or omission or  allegation  thereof  which has been included
          herein in reliance upon and in conformity with  information  furnished
          to the Company by or on behalf of the defendants  expressly for use in
          connection  therewith).  If any action  shall be brought  against  any
          defendant in respect of which indemnity may be sought from the Company
          pursuant to the provisions of the preceding paragraph,  such defendant
          shall  promptly  notify the Company in writing,  and the Company shall
          assume the  defense  thereof,  including  the  employment  of counsel,
          (which shall be satisfactory to such defendant) and the payment of all
          expenses.  Any  defendant  shall  have the  right to  employ  separate
          counsel in any such action and participate in the defense thereof, but
          the fees and expenses of such counsel  shall be at the expense of such
          defendant  unless (i) the  employment  thereof  has been  specifically
          authorized by the Company in writing or (ii) the Company has failed to
          assume such defense and to employ counsel.

     7.  Representations  and Warranties of the Agent. You represent and warrant
to the Company that:

          (a) You are registered as a broker-dealer  with the Commission,  are a
          member in good  standing with the National  Association  of Securities
          Dealers,  Inc.,  are registered as a  broker-dealer  in the states and
          jurisdictions   listed  in  Section   4(e)  (or  in  such  states  and
          jurisdictions  as you intend to solicit and accept  subscriptions  for
          the  Units)  and will  supervise  all  activities  of your  Registered
          Representatives  in  connection  with the  offer  of the  Units to the
          Public.

          (b) There is not now pending or, to your knowledge, threatened against
          you any action or proceeding  of which you have been advised,  whether
          in  any  court  or  before  the  Commission  or any  state  securities
          commission, concerning your activities as a broker or dealer.


                                       58


<PAGE>

       

          (c) You have undertaken to comply with all requirements of Sections 8,
          24, 25, 36, or Article III of the Rules of Fair Practice.

          (d) You will not reallow commissions to any non-member  broker/dealer,
          inducing foreign broker/dealers  registered pursuant to the Securities
          and Exchange Act of 1935.

     8. Certain  Agreements of the Agent.  It is understood  and agreed that you
are not authorized to make any representations other than those contained in the
Prospectus or to act as the agent of the Company or for the Company in any other
capacity except as expressly set forth herein. In acting as agent hereunder, you
agree (a) only to make use of the  Prospectus  or such other  material as may be
supplied for the purpose by the Company; (b) to deliver a copy of the definitive
Prospectus at least 48 hours prior to mailing a  confirmation  of such sale; and
(c) to offer to persons the opportunity to subscribe for the Units only in those
states listed in Section 4(e) above as confirmed by the Blue Sky  Memorandum and
by such  persons and in such manner as shall be  permitted  by the laws of those
states.

     9. Terms. This Agency Agreement shall continue in effect until the offering
of Stock is fully subscribed or until 90 days (unless extended for an additional
90 days by the Company)  after the  Registration  Statement  becomes  effective,
unless sooner terminated pursuant to the provisions of Section 3(b) or 5 hereof.

     10.  Notices.  All notices or other  communications  hereunder  shall be in
writing and shall be mailed,  telegraphed  or delivered  and confirmed to you at
the Company:

     11.  Miscellaneous.  This Agency Agreement shall be governed by the laws of
Pennsylvania  and  shall  inure  to  the  benefit  of and be  binding  upon  the
successors of the Company and you. Nothing expressed or mentioned in this Agency
Agreement is intended or shall be  construed  to give any person or  corporation
other than the parties hereto and their successors,  and the controlling persons
and  directors  and  officers  referred  to in  Section 6  hereof,  any legal or
equitable right, remedy or claim under or in respect of this Agency Agreement or
any provision hereof.  The terms  "successors" shall not include any participant
merely by his being a party to an  Agreement.  This Agency  Agreement may not be
amended or modified, except by written instrument signed by both parties hereto.
In the foregoing  expresses our agreement to you,  kindly confirm by signing the


                                       59

<PAGE>


acceptance  on the  enclosed  counterpart  hereof  and  return  the  same to us,
whereupon this letter and your acceptance  shall become and constitute a binding
agreement between the Company and you in accordance with its terms.

                                            Very truly yours,


                                            Northwood Services, Inc.



                                            By:
                                               ---------------------------------

     The foregoing  Agency  Agreement is hereby confirmed and accepted as of the
date first above written.


- -------------------------------------
          (Broker/Dealer)



By:
   ----------------------------------
          Authorized Officer





                                       60











                                   EXHIBIT 1.2














                                       61



<PAGE>



                                   VOID AFTER:

                          DEALERS PURCHASE WARRANT FOR
                             SHARES OF COMMON STOCK

                                       OF

                            NORTHWOOD SERVICES, INC.


NO._______________________                                   WARRANT TO PURCHASE
                                                              ____________ UNITS

           (INCORPORATED UNDER THE LAWS OF THE STATE OF PENNSYLVANIA)

     THIS IS TO CERTIFY THAT (the  "Warrant  Holder") is entitled,  upon the due
exercise hereof and subject to the terms and conditions hereof, upon call by the
company  at any time  after the  effective  date of the  Registration  Statement
referred to in paragraph 2 herein, and, subject to the provisions of paragraph 5
below, before the close of business on _________________, (which date is 2 years
from after the effective date of said Registration Statement),  to purchase from
Northwood  Services,  Inc.  (the  "Company") at a price of $7.20 per share up to
____________ shares of Common Stock,  $._____ par value,  (herein called "Common
Shares" of the Company, upon surrender hereof, with the subscription form on the
reverse  side  hereof  duly  filled  out,  at the  Office of the  company or any
transfer agent for the Company's Common Shares,  and upon  simultaneous  payment
therefore in cash or by certified or official bank check payable to the order of
the Company in New York  Clearing  House funds,  at the price of $7.20 per share
(hereinafter  referred to as the "Purchase  Price");  the number of shares which
may be purchased, and the price, are subject to adjustments provided herein.

     1. The Company  agrees that the Company will use its best efforts to keep a
current Registration  Statement or to take such other action as may be required,
to permit a public  trading of the Stock of the  Company.  The Company will bear
the  out-of-pocket  expenses,  disbursements and fees incurred by the Company in
connection with its Registration  Statement filed or other action taken pursuant
to the paragraph,  including all expenses,  disbursements and fees in connection
with such filings.

     2. The Warrant  holder agrees,  for himself and all  subsequent  holders of
these  Warrants,  to cooperate with the Company in the preparation and filing of
any  Registration  Statement  or the taking of any other  action by the  Company
pursuant to paragraph 1 above.

    

                                       62

<PAGE>


     3. Unless this Warrants is surrendered  and payment made as herein provided
before the close of business on  ___________________  (the  "Expiration  Date"),
this  Warrant  will  become  wholly  void and all rights  evidenced  hereby will
terminate.

     4.  Subject to the  provisions  of  paragraph 1 above,  this Warrant may be
exchanged  for a number of  Warrants  of the same tenor as this  Warrant for the
purchase in the  aggregate of the same number of Common Shares of the company as
are purchasable upon the exercise of this Warrant,  upon surrender hereof at the
office of the Company or any transfer agent of the Company's  Common Shares with
written  instructions  as to the  denominations  of the Warrants to be issued in
exchange.

     5. If this  Warrant is exercised  for less than all the shares  purchasable
upon the exercise hereof,  the holder shall be entitled to receive a new Warrant
or Warrants of the same tenor as this Warrant for the purchase in the  aggregate
of the number of shares in respect  of which  this  Warrant  shall not have been
exercised.

     6. The number of Common Shares of the Company  purchasable  on the Exercise
of this Warrant and the Purchase Price per share shall be increased or decreased
proportionately,  as the case may be, without  change in the aggregate  purchase
price,  in case of the payment by the Company in Common  Shares of  dividends on
the  outstanding  Common  Share of the  Company  or in case of the  subdivision,
reclassification,  combination of the outstanding  Common Shares of the Company,
or an similar issuance of Common Shares of the Company for no consideration.  In
case the  Company  is  reorganized,  or  merged  or  consolidated  with  another
corporation,  the holder of this Warrant shall be entitled thereafter,  upon the
exercise  hereof,  to  receive  the  number  and  kind  of  securities  of  such
reorganized,  merged or consolidated  corporation he would have been entitled to
receive in connection with such  reorganization,  merger to  consolidation if he
had been a holder of the number of Common Shares of the Company purchasable upon
the exercise hereof immediately prior to the time such reorganization, merger or
consolidation  because  effective.  In no event shall the Company be required to
issue any  fractional  share or script in lieu  thereof  or make any  adjustment
therefore in cash or  otherwise  in respect of any fraction of a share  issuable
upon the exercise hereof.

     7. The  holder of this  Warrant  shall not be  entitled  to any rights of a
shareholder  of the  Company  in  respect  of any  shares  purchasable  upon the
exercise hereof,  including voting,  dividend or dissolution rights,  until such
shares have been paid for in full and issued to him. As soon a practicable after
such exercise,  the Company shall deliver a certificate or certificates  for the


                                       63

<PAGE>


number of full Common Shares issuable upon such exercise,  all of which shall be
fully paid and non-assessable,  to the person or persons entitled to receive the
same; provided,  however, that such certificate or certificates delivered to the
holder of the surrendered  Warrant shall bear a legend reading  substantially as
follows:

               Transfer of the shares represented by this Certificate is subject
               to certain restrictions set forth in certain Warrants pursuant to
               which these shares were  purchased  from the  Company.  Copies of
               these  restrictions  are on file at the  principal  office of the
               Company  and at the office of the  Transfer  Agent for the Common
               Stock of the Company.  No sale, offer to sell or transfer of such
               shares  or  of  this  certificate,  or of  any  shares  or  other
               securities  issued in  exchange  for or in respect of such shares
               shall  be  made  unless  a  registration   statement   under  the
               Securities Act of 1933, as amended,  with respect to such shares,
               is in effect or an exception from the  registration  requirements
               of such Act is then in fact applicable to such shares.

Dated:_________________________                  Northwood Services, Inc.


                                              By:_______________________________

ATTEST:


By:____________________________
           Secretary


                                       64














                                   EXHIBIT 3.1
















                                       65

<PAGE>



                          COMMONWEALTH OF PENNSYLVANIA
                               DEPARTMENT OF STATE
                               CORPORATION BUREAU

                            ARTICLES OF INCORPORATION
                          DOMESTIC BUSINESS CORPORATION

     In  compliance  with  the  requirements  of  section  294 of  the  Business
Corporation Law, act of May 5,  1933(P.L.364) (15 P.S. ss.1204) the undersigned,
desiring  to  be  incorporated  as  a  business  corporation,  hereby  certifies
(certify) that:

1. The name of the corporation is:

                            NORTHWOOD SERVICES, INC.
- --------------------------------------------------------------------------------

2. The location and post office address of the initial  registered office of the
corporation in this Commonwealth is:

                              234 Brownsville Road
                         Pittsburgh, Pennsylvania 15210

3. The  corporation is  incorporated  under the Business  Corporation Law of the
Commonwealth of Pennsylvania for the following purpose or purposes:

     To have the  unlimited  power to engage in any or all lawful  business  for
which corporations may be incorporated under the act of May 5, 1933, as amended,
under which this corporation is incorporated.

4. The term for which the corporation is to exist is: perpetual.

5. The aggregate number of shares which the corporation  shall have authority to
issue is: 10 million shares of common stock, no par value.

6. The name(s)  and post  office  address(es)  of each  incorporator(s)  and the
number and class of shares subscribed by such incorporator(s) is(are):

                                   Address
                           (including street                     Number and
Name                       and number, if any)                Class of Shares

John C. Mohan              234 Brownsville Road                      10
                           Pittsburgh, PA  15210

     IN TESTIMONY  WHEREOF,  the  incorporator(s)  has (have)  signed and sealed
these Articles of Incorporation this 22nd day of September, 1982.

                         (SEAL)                      /s/ John S. Mohan (SEAL)
- -------------------------                           ----------------------------
                                                        JOHN C. MOHAN

                                       66

<PAGE>



                          Commonwealth of Pennsylvania

                               Department of State

                                  Office of the

                          Secretary of the Commonwealth


To all to whom these Presents shall come, Greeting:

     I DO  HEREBY  CERTIFY  THAT  NORTHWOOD  SERVICES,  INC.  is a  Pennsylvania
corporation,  with  Pennsylvania  registered  office located at 234  Brownsville
Road, Pittsburgh, Pennsylvania 15210.

     Carrying on or conducting  business  under the assumed or fictitious  name,
style,  or  designation  of Northwood  Realty Company with its place of business
located at 234 Brownsville Road, Pittsburgh, Pennsylvania 15210 has this 8th day
of November A.D. 1982 files in this Department the  APPLICATION  provided for in
Act  No.  374 of the  General  Assembly  of the  Commonwealth  of  Pennsylvania,
entitled "An Act making it unlawful for any corporation to carry on any business
under an assumed or  fictitious  name,  style,  or  designation,  other than its
proper corporate name,  unless an application is filed with the Secretary of the
Commonwealth and the Prothonotary," etc., approved July 11, 1957.

     IN TESTIMONY  WHEREOF,  I have  hereunto set my hand and caused the Seal of
the Secretary's  Office to be affixed at the City of Harrisburg the day and year
above written.














                                       67

<PAGE>



                           OFFICE OF THE PROTHONOTARY

                           JOHN P. JOYCE, PROTHONOTARY

                         Allegheny County, Pennsylvania


                                               Pittsburgh, PA. November 24, 1982


         I do hereby certify
that.....................................
 ..........................NORTHWOOD SERVICES,
INC.................
conducting business under the assumed or fictitious name, style
or designation of............NORTHWOOD REALTY
COMPANY................
and in this office an APPLICATION FOR REGISTRATION as provided for in the Act of
Assembly of the Commonwealth of Pennsylvania, Act No. 374, approved the 11th day
of July  1957,  known as  FICTITIOUS  CORPORATE  NAME  ACT,  which  Act makes it
unlawful  for any  corporation  to carry on any  business  under an  assumed  or
fictitious name style or designation  other than its proper corporate name until
it complies with said Act.

     In Testimony  Whereof,  I have  hereunto set my hand and caused the Seal of
the Court to be affixed the day and year above written.


                                                   /s/__________________________
                                                              Prothonotary


                                                By /s/__________________________
                                                                Deputy










                                       68















                                   EXHIBIT 3.2
















                                       69

<PAGE>



                                     BY-LAWS
                                       OF
                            NORTHWOOD SERVICES, INC.


                               ARTICLE I. OFFICES

     The principal office of the corporation in the State of Pennsylvania  shall
be located in the Township of Hampton, County of Allegheny.  The corporation may
have such other offices, either within or without the State of Pennsylvania,  as
the Board of Directors may designate or as the business of the  corporation  may
require from time to time.

                            ARTICLE II. SHAREHOLDERS

     SECTION 1. Annual Meeting.  The annual meeting of the shareholders shall be
held on the 3rd day in the month of  January in each  year,  beginning  with the
year 1983,  at the hour of 10:00  o'clock  A.M.,  for the  purpose  of  electing
Directors and for the  transaction of such other business as may come before the
meeting. If the day fixed for the annual meeting shall be a legal holiday in the
State  of  Pennsylvania,  such  meeting  shall  be held on the  next  succeeding
business  day.  If the  election  of  Directors  shall  not be  held  on the day
designated  herein  for  any  annual  meeting  of  the  shareholders,  or at any
adjournment  thereof, the Board of Directors shall cause the election to be held
at a special meeting of the  shareholders as soon thereafter as conveniently may
be.

     SECTION 2. Special Meetings. Special meetings of the shareholders,  for any
purpose or purposes,  unless otherwise  prescribed by statute,  may be called by
the President or by the Board of Directors, and shall be called by the President
at the request of the holders of not less than thirty  (30%)  percent of all the
outstanding shares of the corporation entitled to vote at the meeting.

     SECTION 3. Place of  Meeting.  The Board of  Directors  may  designate  any
place,  either  within or without  the State of  Pennsylvania  unless  otherwise
prescribed by statute, as the place of meeting for any annual meeting or for any
special  meeting called by the Board of Directors.  A waiver of notice signed by
all shareholders  entitled to vote at a meeting may designate any place,  either
within or without the State of  Pennsylvania,  unless  otherwise  prescribed  by
statute,  as the place for the holding of such  meeting.  If no  designation  is
made, or if a special meeting be otherwise called, the place of meeting shall be
the principal office of the corporation in the State of Pennsylvania.

     

                                       70

<PAGE>


     SECTION 4. Notice of Meeting.  Written  notice  stating the place,  day and
hour of the meeting and, in case of special meeting, the purpose of purposes for
which the meeting is called,  shall unless  otherwise  prescribed by statue,  be
delivered  not less than two (2) nor more than seven (7) days before the date of
the  meeting,  either  personally  or by  mail,  by or at the  direction  of the
President,  or the  Secretary,  or the  persons  calling  the  meeting,  to each
shareholder of record entitled to vote at such meeting.  If mailed,  such notice
shall be deemed to be  delivered  when  deposited  in the  United  States  mail,
addressed to the  shareholder at his address as it appears on the stock transfer
books of the corporation, with postage thereon prepaid.

     SECTION 5.  Closing of  Transfer  Books or Fixing of Record  Date.  For the
purpose  of  determining  shareholders  entitled  to notice of or to vote at any
meeting of shareholders or any adjournment thereof, or shareholders  entitled to
receive  payment  of any  dividend,  or in  order  to  make a  determination  of
shareholders  for any  other  proper  purpose,  the  Board of  Directors  of the
corporation  may  provide  that the stock  transfer  books shall be closed for a
stated period but not to exceed,  in any case,  30 days.  If the stock  transfer
books shall be closed for the purpose of  determining  shareholders  entitled to
notice of or to vote at a meeting of  shareholders,  such books  shall be closed
for at least 5 days immediately  preceding such meeting.  In lieu of closing the
stock  transfer  books,  the Board of Directors may fix in advance a date as the
record date for any such determination of shareholders, such date in any case to
be not more than 30 days and,  in case of a meeting  of  shareholders,  not less
than 5 days prior to the date on which the  particular  action,  requiring  such
determination of  shareholders,  is to be taken. If the stock transfer books are
not closed and no record  date is fixed for the  determination  of  shareholders
entitled to notice of or to vote at a meeting of  shareholders,  or shareholders
entitled  to receive  payment  of a  dividend,  the date on which  notice of the
meeting is mailed or the date on which the  resolution of the Board of Directors
declaring such dividend is adopted, as the case may be, shall be the record date
for such  determination  of  shareholders.  When a determination of shareholders
entitled  to vote at any  meeting of  shareholders  has been made as provided in
this section, such determination shall apply to any adjournment thereof.

     SECTION 6. Voting  Lists.  The officer or agent having  charge of the stock
transfer books for shares of the  corporation  shall make a complete list of the
shareholders entitled to vote at each meeting of shareholders or any adjournment
thereof,  arranged in alphabetical  order, with the address of and the number of
shares held by each.  Such list shall be produced  and kept open at the time and
place of the meeting and shall be subject to the  inspection of any  shareholder
during the whole time of the meeting for the purposes thereof.

                                       71

<PAGE>




     SECTION 7. Quorum. A majority of the outstanding  shares of the corporation
entitled to vote,  represented in person or by proxy,  shall constitute a quorum
at a meeting of shareholders.  If less than a majority of the outstanding shares
are  represented  at a meeting,  a majority  of the  shares so  represented  may
adjourn the meeting from time to time without further notice.  At such adjourned
meeting at which a quorum shall be present or  represented,  any business may be
transacted  which might have been  transacted  at the  meeting  may  continue to
transact business until  adjournment,  notwithstanding  the withdrawal of enough
shareholders to leave less than a quorum.

     SECTION 8. Proxies. At all meetings of shareholders, a shareholder may vote
in  person  or by  proxy  executed  in  writing  by  shareholder  or by his duly
authorized attorney in fact. Such proxy shall be filed with the secretary of the
corporation before or at the time of the meeting.  No proxy shall be valid after
12 months  from the date of its  execution,  unless  otherwise  provided  in the
proxy.

     SECTION 9.  Voting of Shares.  Subject to the  provisions  of Section 12 of
this Article II, each  outstanding  share  entitled to vote shall be entitled to
one vote upon each matter submitted to a vote at a meeting of shareholders.

     SECTION 10.  Voting of Shares by Certain  Holders.  Shares  standing in the
name of another corporation may be voted by such officer,  agent or proxy as the
by-laws of such corporation may prescribe, or, in the absence of such provision,
as the Board of Directors of such corporation may determine.

     Shares held by an administrator,  executor,  guardian or conservator may be
voted by him,  either in person or by proxy,  without a transfer  of such shares
into his name.  Shares  standing  in the name of a trustee  may be voted by him,
either in person or by proxy,  but no trustee  shall be  entitled to vote shares
held by him without a transfer of such shares into his name.

     Shares  standing in the name of a receiver  may be voted by such  receiver,
and  shares  held by or under the  control  of a  receiver  may be voted by such
receiver  without the  transfer  thereof into this name if authority so to do be
contained  in an  appropriate  order of the  court by which  such  receiver  was
appointed.

     A  shareholder  whose  shares are  pledged  shall be  entitled to vote such
shares until the shares have been transferred into the name of the pledgee,  and
thereafter the pledgee shall be entitled to vote the shares so transferred.

                  

                                       72

<PAGE>


     Shares of its own stock  belonging to the  corporation  shall not be voted,
directly or indirectly,  at any meeting, and shall not be counted in determining
the total number of outstanding shares at any given time.

     SECTION 11. Informal Action by Shareholders.  Unless otherwise  provided by
law, any action  required to be taken at a meeting of the  shareholders,  or any
other action which may be taken at a meeting of the  shareholders,  may be taken
without a meeting if a consent in  writing,  setting  forth the action so taken,
shall be signed by all of the shareholders  entitled to vote with respect to the
subject matter thereof.

     SECTION 12. Cumulative  Voting.  Unless otherwise  provided by law, at each
election for Directors every shareholder entitled to vote at such election shall
have the right to vote, in person or by proxy, the number of shares owned by him
for as many persons as there are Directors to be elected and for whose  election
he has a right to vote, or to cumulate his votes by giving one candidate as many
votes as the  number of such  Directors  multiplied  by the number of his shares
shall  equal,  or by  distributing  such votes on the same  principle  among any
number of candidates.

                         ARTICLE III. BOARD OF DIRECTORS

     SECTION 1. General  Powers.  The  business  and affairs of the  corporation
shall be managed by its Board of Directors.

     SECTION 2. Number,  Tenure and  Qualifications.  The number of directors of
the  corporation  shall be 3. Each  director  shall hold  office  until the next
annual meeting of  shareholders  and until his successor shall have been elected
and qualified.

     SECTION 3.  Regular  Meeting.  A regular  meeting of the Board of Directors
shall be held without other notice than this by-law  immediately  after,  and at
the same place as, the annual  meeting of  shareholders.  The Board of Directors
may provide,  by  resolution,  the time and place for the holding of  additional
regular meetings without other notice than such resolution.

     SECTION 4. Special Meetings. Special meetings of the Board of Directors may
be called by or at the request of the President or any two directors. The person
or persons authorized to call special meetings of the Board of Directors may fix
the place for holding any special  meeting of the Board of  Directors  called by
them.

     SECTION 5. Notice.  Notice of any special meeting shall be given at least 2
days previously thereto by written notice delivered personally or mailed to each
director at his business address,  or by telegram.  If mailed, such notice shall


                                       73

<PAGE>



be deemed to be delivered when deposited in the United States mail so addressed,
with postage thereon prepaid. If notice be given by telegram,  such notice shall
be deemed to be  delivered  when the  telegram  is  delivered  to the  telegraph
company.  Any  director may waive notice of any  meeting.  The  attendance  of a
director  at a meeting  shall  constitute  a waiver  of notice of such  meeting,
except where a director  attends a meeting for the express  purpose of objecting
to the transaction of any business because the meeting is not lawfully called or
convened.

     SECTION 6. Quorum. A majority of the number of directors fixed by Section 2
of this Article III shall constitute a quorum for the transaction of business at
any meeting of the Board of Directors, but if less than such majority is present
at a meeting,  a majority of the directors  present may adjourn the meeting from
time to time without further notice.

     SECTION  7.  Manner of Acting.  The act of the  majority  of the  directors
present at a meeting at which a quorum is present  shall be the act of the Board
of Directors.

     SECTION 8.  Action  Without a Meeting.  Any action that may be taken by the
Board of Directors  at a meeting may be taken  without a meeting if a consent in
writing,  setting  forth the action so to be taken,  shall be signed before such
action by all of the Directors.

     SECTION 9. Vacancies.  Any vacancy  occurring in the Board of Directors may
be filled by the  affirmative  vote of a  majority  of the  remaining  directors
though less than quorum of the Board of Directors,  unless otherwise provided by
law. A director  elected to fill a vacancy  shall be elected  for the  unexpired
term of his predecessor in office. Any directorship to be filled by reason of an
increase  in the number of  directors  may be filled by election by the Board of
Directors  for a term of  office  continuing  only  until the next  election  of
Directors by the shareholders.

     SECTION 10.  Compensation.  By resolution  of the Board of Directors,  each
Director may be paid his expenses,  if any, of attendance at each meeting of the
Board of  Directors,  and may be paid a stated salary as director or a fixed sum
for  attendance  at each  meeting  of the Board of  Directors  or both.  No such
payment shall  preclude any director from serving the  corporation  in any other
capacity and receiving compensation therefor.

     SECTION 11.  Presumption of Assent.  A director of the  corporation  who is
present at a meeting of the Board of Directors at which action on any  corporate
matter is taken shall be presumed to have  assented to the action  taken  unless
his  dissent  shall be entered in the  minutes of the meeting or unless he shall


                                       74

<PAGE>



file his written  dissent to such action with the person acting as the secretary
of the meeting before the  adjournment  thereof or shall forward such dissent by
registered  mail to the  Secretary  of the  corporation  immediately  after  the
adjournment of the meeting.  Such right to dissent shall not apply to a Director
who voted in favor of such action.

                               ACTION IV. OFFICERS

     SECTION 1. Number. The officers of the corporation shall be a President,  a
Vice-President,  a Secretary  and a Treasurer,  each of whom shall be elected by
the Board of Directors.  Such other  officers and  assistant  officers as may be
deemed necessary may be elected or appointed by the Board of Directors.

     SECTION 2. Election and Term of Office.  The officers of the corporation to
be elected by the Board of Directors  shall be elected  annually by the Board of
Directors at the first meeting of the Board of Directors  held after each annual
meeting of the  shareholders.  If the election of officers  shall not be held at
such meeting, such election shall be held as soon thereafter as conveniently may
be. Each  officer  shall hold office  until his  successor  shall have been duly
elected and shall have  qualified or until his death or until he shall resign or
shall have been removed in the manner hereinafter provided.

     SECTION  3.  Removal.  Any  officer or agent may be removed by the Board of
Directors  whenever in its judgment,  the best interests of the corporation will
be served thereby,  but such removal shall be without  prejudice to the contract
rights, if any, of the person so removed.  Election or appointment of an officer
or agent shall not of itself create contract rights.

     SECTION  4.   Vacancies.   A  vacancy  in  any  office  because  of  death,
resignation,  removal, disqualification or otherwise, may be filled by the Board
of Directors for the unexpired portion of the term.

     SECTION  5.  President.  The  President  shall be the  principal  executive
officer  of the  corporation  and,  subject  to the  control  of  the  Board  of
Directors,  shall in general  supervise  and  control  all of the  business  and
affairs of the corporation.  He shall, when present,  preside at all meetings of
the shareholders and of the Board of Directors.  He may sign, with the Secretary
or any other proper officer of the corporation thereunto authorized by the Board
of Directors,  certificates for shares of the corporation, any deeds, mortgages,
bonds,  contracts,  or  other  instruments  which  the  Board of  Directors  has
authorized  to be  executed,  except in cases where the  signing  and  execution


                                       75

<PAGE>


thereof  shall be  expressly  delegated  by the Board of  Directors  or by these
By-Laws to some other officer or agent of the corporation,  or shall be required
by law to be otherwise  signed or  executed;  and in general  shall  perform all
duties  incident  to the office of  President  and such  other  duties as may be
prescribed by the Board of Directors from time to time.

     SECTION 6.  Vice-President.  In the absence of the President or in event of
his death,  inability or refusal to act, the  Vice-President  shall  perform the
duties of the President, and when so acting, shall have all the powers of and be
subject to all the restrictions  upon the President.  The  Vice-President  shall
perform  such other  duties as from time to time may be  assigned  to him by the
President or by the Board of Directors.

     SECTION 7.  Secretary.  The  Secretary  shall:  (a) keep the minutes of the
proceedings  of the  shareholders  and of the Board of  Directors in one or more
books  provided  for that  purpose;  (b) see that all  notices are duly given in
accordance  with the  provisions  of these By-Laws or as required by law; (c) be
custodian of the corporate  records and of the seal of the  corporation  and see
that the seal of the  corporation  is affixed to all  documents the execution of
which on behalf of the corporation  under its seal is duly authorized;  (d) keep
register of the post office address of each shareholder which shall be furnished
to the Secretary by such shareholder; (e) sign with the President,  certificates
for shares of the corporation,  the issuance of which shall have been authorized
by resolution of the Board of  Directors;  (f) have general  charge of the stock
transfer  books  of the  corporation;  and (g) in  general  perform  all  duties
incident to the office of  Secretary  and such other duties as from time to time
may be assigned to him by the President or by the Board of Directors.

     SECTION 8. Treasurer.  The Treasurer  shall: (a) have charge and custody of
and be responsible for all funds and securities of the corporation;  (b) receive
and give receipts for moneys due and payable to the corporation  from any source
whatsoever,  and deposit all such moneys in the name of the  corporation in such
banks,  trust companies or other depositaries as shall be selected in accordance
with the  provisions of Article V of these By-Laws;  and (c) in general  perform
all of the duties  incident to the office of Treasurer  and such other duties as
from time to time may be  assigned  to him by the  President  or by the Board of
Directors.  If required by the Board of Directors,  the  Treasurer  shall give a
bond for the  faithful  discharge of his duties in such sum and with such surety
or sureties as the Board of Directors shall determine.

     SECTION 9. Salaries.  The salaries of the officers shall be fixed from time
to time by the  Board  of  Directors  and no  officer  shall be  prevented  from
receiving  such  salary by reason of the fact that he is also a director  of the
corporation.


                                       76

<PAGE>





                ARTICLE V. CONTRACTS, LOANS, CHECKS AND DEPOSITS

     SECTION 1.  Contracts.  The Board of Directors may authorize any officer or
officers, agent or agents, to enter into any contract or execute and deliver any
instrument in the name of and on behalf of the  corporation,  and such authority
may be general or confined to specific instances.

     SECTION 2. Loans. No loans shall be contracted on behalf of the corporation
and no evidences of indebtedness  shall be issued in its name unless  authorized
by a  resolution  of the  Board of  Directors.  Such  authority  may be  general
confined to specific instances.

     SECTION 3. Checks,  Drafts, etc. All checks, drafts or other orders for the
payment of money, notes or other evidences of indebtedness issued in the name of
the corporation, shall be signed by such officer or officers, agent or agents of
the  corporation  and in such manner as shall from time to time be determined by
resolution of the Board of Directors.

     SECTION 4. Deposits.  All funds of the corporation  not otherwise  employed
shall be deposited  from time to time to the credit of the  corporation  in such
banks,  trust  companies or other  depositaries  as the Board of  Directors  may
select.


             ARTICLE VI. CERTIFICATES FOR SHARES AND THEIR TRANSFER

     SECTION 1. Certificates for Shares. Certificates representing shares of the
corporation  shall  be in such  form as  shall  be  determined  by the  Board of
Directors.  Such  certificates  shall  be  signed  by the  President  and by the
Secretary  or by such  other  officers  authorized  by law and by the  Board  of
Directors so to do, and sealed with the corporate  seal.  All  certificates  for
shares shall be  consecutively  numbered or otherwise  identified.  The name and
address of the person to whom the shares  represented  thereby are issued,  with
the number of shares and date of issue,  shall be entered on the stock  transfer
books of the corporation.  All  certificates  surrendered to the corporation for
transfer  shall be canceled  and no new  certificate  shall be issued  until the
former  certificate for a like number of shares shall have been  surrendered and
canceled,  except that in case of a lost,  destroyed or mutilated  certificate a
new one may be issued  therefor upon such terms and indemnity to the corporation
as the Board of Directors may prescribe.


                                       77

<PAGE>


     SECTION 2. Transfer of Shares.  Transfer of shares of the corporation shall
be made only on the stock  transfer  books of the  corporation  by the holder of
record thereof or by his legal representative, who shall furnish proper evidence
of authority to transfer,  or by his attorney  thereunto  authorized by power of
attorney duly executed and filed with the Secretary of the  corporation,  and on
surrender for  cancellation of the  certificate  for such shares.  The person in
whose name shares stand on the books of the  corporation  shall be deemed by the
corporation to be the owner thereof for all purposes.

                            ARTICLE VII. FISCAL YEAR

     The fiscal  year of the  corporation  shall begin on the 1st day of January
and end on the 31st day of December in each year.

                             ARTICLE VIII. DIVIDENDS

     The Board of Directors may from time to time declare,  and the  corporation
may pay,  dividends on its  outstanding  shares in the manner and upon the terms
and conditions provided by law and its articles of incorporation.

                           ARTICLE IX. CORPORATE SEAL

     The Board of  Directors  shall  provide a  corporate  seal  which  shall be
circular in form and shall have  inscribed  thereon the name of the  corporation
and the state of incorporation and the words, "Corporate Seal".

                           ARTICLE X. WAIVER OF NOTICE

     Unless  otherwise  provided by law,  whenever  any notice is required to be
given to any shareholder or director of the corporation  under the provisions of
these By-Laws or under the provisions of the articles of  incorporation or under
the  provisions of the Business  Corporation  Act, a waiver  thereof in writing,
signed by the person or persons entitled to such notice, whether before or after
the time  stated  therein,  shall be  deemed  equivalent  to the  giving of such
notice.

                             ARTICLE XI. AMENDMENTS

     These  By-Laws may be altered,  amended or repealed  and new By-Laws may be
adopted by the Board of Directors at any regular or special meeting of the Board
of Directors.

                                       78

















                                   EXHIBIT 3.3


















                                       79

<PAGE>



                                   CERTIFICATE
                                       of
                            ARTICLES OF INCORPORATION


                          Commonwealth of Pennsylvania

                               Department of State

                          CERTIFICATE OF INCORPORATION

                   Office of the Secretary of the Commonwealth

               To All to Whom These Presents Shall Come, Greeting:

WHEREAS, Under the provisions of the Laws of the Commonwealth,  the Secretary of
the  Commonwealth  is  authorized  and  required  to  issued a  "Certificate  of
Incorporation" evidencing the incorporation of an entity.

WHEREAS,  The  stipulations  and  conditions of the Law have been fully complied
with by:

                            NORTHWOOD SERVICES, INC.

THEREFORE,  KNOW YE, that subject to the Constitution of this Commonwealth,  and
under the authority of the Laws thereof,  I do by these  presents,  which I have
caused to be sealed with the Great Seal of the Commonwealth, declare and certify
the creation,  erection and incorporation of the above in deed and in law by the
name chosen hereinbefore specified.

     Such  corporation  shall  have and enjoy and  shall be  subject  to all the
powers, duties, requirements, and restrictions, specified and enjoined in and by
the applicable laws of this Commonwealth.

     GIVEN under my Hand and the Great Seal of the Commonwealth,  at the City of
Harrisburg, this 24th day of September in the year of our Lord one thousand nine
hundred and eighty-two and of the Commonwealth the two hundred seventh


                                           /s/__________________________________
                                              Secretary of the Commonwealth







                                       80

















                                   EXHIBIT 5.1

















                                       81

<PAGE>



                               Michael A. Littman
                                 Attorney at Law
                            10200 W. 44th Ave., #400
                              Wheat Ridge, CO 80033
                       (303) 422-8127 Fax: (303) 422-7796


                                December 1, 1997


Northwood Services, Inc.
4100 Rte. 8
Allison Park, PA  15101

Re: S-1 for Northwood Services, Inc.

Gentlemen:

     At your request,  I have examined the form of  Registration  Statement No.,
______________ which you are filing with the Securities and Exchange Commission,
on Form S-1 (the "Registration Statement"),  in connection with the registration
under the Securities Act of 1933, as amended, of 1,300,000 shares of your Common
Stock (the  "Stock")  issuable  pursuant to the 1997  MANAGEMENT,  EMPLOYEE  AND
AGENTS STOCK COMPENSATION AND AWARDS PLAN (the "Plan").

     In rendering  the following  opinion,  I have examined and relied only upon
the documents,  and certificates of officers and directors of the Company as are
specifically described below. In my examination,  I have assumed the genuineness
of all signatures, the authenticity,  accuracy and completeness of the documents
submitted to me as originals,  and the conformity with the original documents of
all  documents  submitted  to me as copies.  My  examination  was limited to the
following documents and not others:

     1. Certificate of Incorporation of the Company, as amended to date;

     2. Bylaws of the Company, as amended to date;

     3. Certified  Resolutions  adopted by the Board of Directors of the Company
authorizing the Plan and the issuance of the Stock.

     4. The Registration Statements.

     5. The Form of Plan.

     I have  not  undertaken,  nor do I intend  to  undertake,  any  independent
investigation  beyond such  documents and records,  or to verify the adequacy of
accuracy of such documents and records.

                                       82

<PAGE>



     Based on the foregoing,  it is my opinion that the Stock to be issued under
the Plan, subject to effectiveness of the Registration  Statement and compliance
with applicable blue sky laws, and execution of the Plan in the form referred to
herein, when issued under the Plan, will by duly and validly  authorized,  fully
paid and non-assessable.

     I express no opinion as to  compliance  with the  securities  or "blue sky"
laws of any state in which the Stock is proposed to be offered and sold or as to
the  effect,  if any,  which  non-compliance  with such laws  might  have on the
validity of issuance of the Stock.

     I consent  to the filing of this  opinion as an exhibit to any filing  made
with  the  Securities  and  Exchange  Commission  or  under  any  state or other
jurisdiction's  securities  act for the purpose of  registering,  qualifying  or
establishing  eligibility for an exemption from registration or qualification of
the  Stock  described  in the  Registration  Statement  in  connection  with the
offering  described therein.  Other than as provided in the preceding  sentence,
this opinion (i) is addressed  solely to you, (ii) may not be relied upon by any
other party,  (iii) covers only matters of Kansas and federal law and nothing in
this  opinion  shall be deemed to imply any  opinion  related to the laws of any
other jurisdiction,  (iv) may not be quoted or reproduced or delivered by you to
any  other  person,  and (v) may  not be  relied  upon  for  any  other  purpose
whatsoever. Nothing herein shall be deemed to relate to or constitute an opinion
concerning any matters not specifically set forth above.

     By giving you this opinion and  consent,  I do not admit that I am a expert
with respect to any part of the Registration  Statement or Prospectus within the
meaning of the term  "expert"  as used in Section  11 of the  Securities  Act of
1933, as amended,  or the Rules and  Regulations  of the Securities and Exchange
Commission promulgated thereunder.

     The  information  set  forth  herein  is as of the date of this  letter.  I
disclaim  any  undertaking  to advise you of changes  which may be brought to my
attention after the effective date of the Registration Statement.


                                        Sincerely,

                                        /s/ Michael A. Littman
                                        ----------------------------------------
                                        Michael A. Littman


                                       83














                                  EXHIBIT 10.3
















                                       84

<PAGE>



                           COMMERCIAL PROMISSORY NOTE

$610,000                                                 Dated: December 1, 1996

     FOR  VALUE  RECEIVED,   the  undersigned,   Northwood  Services,   Inc.,  a
Pennsylvania  corporation  (hereinafter  "Maker"),  promises  to pay  to  Picnic
Investments, Inc., (the "Holder"),  _______________________________________,  or
at such other place as the Holder may designate in writing, the principal sum of
Six Hundred Ten Thousand and No One-hundredths Dollars  ($610,000.00),  together
with 18% interest only annually, due June 30, 1999.

     Maker  has the  right to  prepay  this Note in whole or in part at any time
during the term of this Note without premium or penalty.

     In  event  Maker  shall  (i)  default  in  the  performance  of  any of the
obligations,  covenants or agreements legally imposed by the terms of this Note,
or the Security Agreement,  executed simultaneously  herewith, or (ii) apply for
or consent in writing to the appointment of a receiver,  trustee,  or liquidator
of Maker or (iii) file a voluntary  petition in bankruptcy,  or admit in writing
Maker's  inability  to pay Maker's  debts as they come due, or (iv) make general
assignments  for the  benefit of  creditors,  or (v) file a  petition  or answer
seeking  reorganization  or rearrangement  with creditors or taking advantage of
any insolvency law, or (vi) file an answer admitting the material allegations of
a petition filed against Maker in any bankruptcy, reorganization,  insolvency or
similar  proceedings,  at the  option  of the  Holder,  the  whole  indebtedness
evidenced  hereby may be declared due and payable  whereupon  the entire  unpaid
principal  balance  of this  Note and all  interest  accrued  thereon  from last
payment  date @ 18% per annum shall  thereupon at once mature and become due and
payable  without  presentment  or demand for  payment or notice of the intent to
exercise such option or notice of the exercise of such option by the Holder,  or
notice of any kind, all of which are hereby expressly waived by Maker and may be
collected by suit or other legal proceedings.

     If all or any part of the amount of this Note be declared due in accordance
with the other provisions  hereof, or if any installment  herein provided is not
paid when due, the principal  balance as the case may be, shall bear interest at
the lesser of (i)  eighteen  percent  (18%) per annum,  or (ii) the Maximum Rate
allowed under applicable law until paid in full or until the Note is reinstated.
Notice of Default shall be given,  in writing,  to Maker,  after five days after
occurrence of default. Maker shall have 10 days after written Notice of Default,
within which to cure the default plus interest at default  rate,  legal fees and
costs incurred.

     Except as otherwise  provided  herein,  the  undersigned  and all sureties,
guarantors  and  endorsers of this Note  severally  waive all notices,  demands,
presentments  for  payment,  notices  of  non-payment,  notice of  intention  to
accelerate the maturity,  notices of acceleration,  notices of dishonor, protest
and notice of protest,  diligence in collecting or bringing suit as to this Note
and as to each, every and all installments hereof and all obligations  hereunder
and  against  any party  hereto and to the  application  of any  payment on this
obligation,  or as an  offset  hereto,  and agree to all  extensions,  renewals,


                                       85

<PAGE>


partial  payments,  substitutions  or evidence of  indebtedness  and the taking,
release or substitution of all or any part of the security or the release of any
party liable hereon with or without notice before or after maturity.

     It is the  intention  of the  parties  hereto to comply with the usury laws
applicable to this loan if any,  accordingly  it is agreed that  notwithstanding
any provision to the contrary in this Note or in any of the  documents  securing
payment  hereof no such  provision  shall  require  the  payment  or permit  the
collection of interest in excess of the maximum  permitted by law. If any excess
of interest is provided for,  contracted for, charged for or received,  then the
provisions  of this  paragraph  shall  govern and  control and neither the Maker
hereof nor any other party  liable for the payment  hereof shall be obligated to
pay the amount of such excess interest.  Any such excess interest which may have
been  collected  shall be, at the Holder's  option,  either  applied as a credit
against  the then unpaid  principal  amount  hereof or  refunded  to Maker.  The
effective  rate of interest shall be  automatically  subject to reduction to the
maximum  lawful  contract  rate allowed under the usury laws as now or hereafter
construed.  It is further agreed that without  limitation of the foregoing,  all
calculations of the rate of interest  contracted  for,  charged for, or received
under this Note which are made for the purposes of determining whether such rate
exceeds the maximum lawful rate,  shall be made, to the extent permitted by law,
by  amortizing,  prorating,  allocating  and spreading in equal parts during the
full stated  term of this Note,  all  interest  contracted  for,  charged for or
received from the Maker or otherwise by the Note Holder.

     In the event this Note is placed in the hands of an attorney for collection
(whether  or not suit is  filed),  or in the  event it is  collected  by suit or
through bankruptcy,  probate, receivership or other legal proceedings (including
foreclosure),  the undersigned  hereby agrees to pay to the Holder as attorney's
fees a reasonable  amount in addition to the  principal  and  interest  then due
hereon, and all other costs of collection.

     IN WITNESS WHEREOF, Maker has fully executed this Note as of the date first
above written. 

                                     Northwood Services, Inc.,
                                     a Pennsylvania Corporation

Corporate Seal
                                     by:/s/ J. Harold Autenreith, Jr.
                                        ----------------------------------------
                                              Co-President

                                     Attest:

                                     by:/s/ Wendy West
                                        ----------------------------------------
                                              Secretary



                                       86














                                  EXHIBIT 10.4
















                                       87

<PAGE>



             1997 MANAGEMENT, EMPLOYEE AND AGENTS STOCK COMPENSATION
             -------------------------------------------------------
                                 AND AWARDS PLAN
                                 ---------------

                            NORTHWOOD SERVICES, INC.


1. Purpose of the Plan.
- -----------------------

     This Management, Employee and Agents Stock Compensation Plan is intended to
further the growth and advance the best interest of Northwood Services,  Inc., a
Pennsylvania  corporation  (the  "Company"),  and  Affiliated  Corporations,  by
supporting  and  increasing  the  Company's  ability  to  attract,   retain  and
compensate  persons of experience  and ability and whose services are considered
valuable,  to encourage  the sense of  proprietorship  in such  persons,  and to
stimulate the active  interest of such persons in the development and success of
the  Company  and   Affiliate   Corporations.   This  Plan  provides  for  stock
compensation  through the award of the Company's  Common Stock, as a bonus or in
lieu of cash compensation for services rendered.

2. Definitions.
- ---------------

     Whenever used in this Plan, except where the context might clearly indicate
otherwise,  the  following  terms  shall  have the  meanings  set  forth in this
section:

     a.   "Act" means the U.S. Securities Act of 1933, as amended.

     b.   "Affiliated Corporation" means any Parent or Subsidiary.

     c.   "Award"  means any grant of Common  Stock made  under this Plan,  as a
          bonus, or in lieu of cash compensation for services rendered.

     d.   "Board of Directors" means the Board of Directors of the Company.

     e.   "Code" means the Internal Revenue Code of 1986, as amended.

     f.   "Common  Stock" or "Common  Shares" means the common stock,  $.001 par
          value per share, of the Company,  or in the event that the outstanding
          Common  Shares are  hereafter  changed into or exchanged for different
          shares of securities of the Company, such other shares or securities.

     g.   "Date of Grant"  means the day the Board of Directors  authorizes  the
          grant of an Award or such later date as may be  specified by the Board
          of Directors as the date a particular Award will become effective.

     h.   "Employee"  means any person or entity that renders bona fide services
          to the Company,  including,  without limitation, (i) a person employed
          

                                       88

<PAGE>


          by the Company or an Affiliate Corporation in a key capacity;  (ii) an
          officer or director of the Company or an Affiliate Corporation;  (iii)
          a person or company engaged by the Company or an Affiliate Corporation
          as a consultant or advisor; or (iv) a lawyer, law firm,  accountant or
          accounting firm, engaged by the Company or an Affiliate Corporation.

     i.   "Parent"  means  any  corporation  owning  50% or  more  of the  total
          combined  voting  stock of all  classes  of the  Company or of another
          corporation qualifying as a Parent within this definition.

     j.   "Participant" or "recipient" means an Employee  Management or Agent to
          whom an Award of Plan Shares has been made.

     k.   "Plan  Shares"  means shares of Common Stock from time to time subject
          to this Plan.

     l.   "Subsidiary" means a corporation more than 50% of whose total combined
          capital  stock of all  classes  is held by the  Company  or by another
          corporation qualifying as a Subsidiary within this definition.

3. Effective Date of the Plan.
- ------------------------------

     The  effective  date of this  Plan  is  January  1,  1997.  No Plan  Shares
hereunder may be issued after December 31, 1999.

4. Administration of the Plan.
- ------------------------------

     The Board of Directors will be responsible for the  administration  of this
Plan,  and acting as an Awards  Committee,  will grant  Awards  under this Plan,
Subject to the express  provisions  of this Plan,  the Board of Directors  shall
have full authority and sole and absolute  discretion to interpret this Plan, to
prescribe,  amend and rescind rules and regulations  relating to it, and to make
all other  determinations  which it believes to be  necessary  or  advisable  in
administering  this Plan.  The  determination  of those eligible to receive Plan
Shares shall rest in the sole  discretion of the Board of Directors,  subject to
the  provisions  of this Plan.  The Board of  Directors  may correct any defect,
supply any omission or reconcile any  inconsistency  in this Plan in such manner
and to such extent it shall deem necessary to carry it into effect. Any decision
made, or action taken, by the Board of Directors arising out of or in connection
with  the  interpretation  and  administration  of the Plan  shall be final  and
conclusive.  The Board of Directors may appoint a  compensation  committee  from
among the members of the full Board of Directors to administer this Plan.

5. Stock Subject to the Plan.
- -----------------------------

     The maximum  number of Plan Shares as to which Awards may be granted  under
this Plan is 200,000 shares.

                                       89

<PAGE>





6. Persons Eligible to Receive Awards.
- --------------------------------------

     There shall be three classes of awards:

     1) Officers & Directors

          a)   The awards  committee  shall as of  December  30 each year,  make
               stock awards to each  officer and  director  based upon 1% of the
               gross revenues of the company  divided by the then current market
               bid price per share of common  stock as quoted by NASDAQ or other
               quotation;

          b)   In the event certain  officers or directors are  instrumental  in
               obtaining,  finding,  and  negotiating  an  acquisitions  for the
               company,  the awards  committee shall award shares in the year of
               the  acquisition  as a bonus to such  officers or directors in an
               amount equal to 1% of the acquisition  value, or 1% of the shares
               issued for the acquisition.

     2) Management

     The awards  committee  shall, as of December 30 each year make stock awards
to management  deemed  deserving by the awards  committee at its sole discretion
based upon performance of the person during the year. The guideline shall be: Up
to 2.5% of the Employees salary or contractual income may be awarded as a bonus.

     3) Non-Management Employees and Agents

     The awards committee shall as of December 30 each year make stock awards to
non management employees and agents deemed deserving, by the awards committee at
its sole  discretion  based upon the performance of the employee or agent during
the year.

     In the event of  termination  of an employee or agent for cause,  no awards
shall be  made.  In the  event of  termination  due to  health,  sale of a unit,
reorganization, or voluntary separation, the awards committee shall consider the
person's contribution to date of termination of employment,  and may award stock
to a terminated employee, or agent.

7. Grants of Awards.
- --------------------

     Except as otherwise  provided  herein,  the Board of  Directors  shall have
complete discretion to determine when and to which Awards are to be granted, and
the number of Plan  Shares to be Awarded to each  person.  No grant will be made
if, in the judgment of the Board of Directors,  such a grant would  constitute a
public  distribution  with the  meaning of the Act or the rules and  regulations
promulgated thereunder.

                                       90

<PAGE>




8. Delivery of Stock Certificates.
- ----------------------------------

     As promptly as practicable  after  authorizing  the grant of an Award,  the
Company  shall  deliver  to the  person who is the  recipient  of the  award,  a
certificate or certificates  registered in that person's name,  representing the
number of Plan  Shares  that were  granted.  Unless  the Plan  Shares  have been
registered under the Act, each  certificate  evidencing Plan Shares shall bear a
legend to indicate that such shares  represented by the certificate  were issued
in a transaction which was not registered under the Act, and may only be sold or
transferred in a transaction  that is registered under the Act or is exempt from
the registration requirements of the Act.

9. Assignability.
- -----------------

     No Award of Plan Shares may be assigned.  Plan Shares may be assigned after
such shares have been  delivered,  only in accordance  with law and any transfer
restrictions imposed at the time of Award.

10. Employment.
- ---------------

     Nothing  in this Plan or in the  grant of an Award  shall  confer  upon any
Employee  or agent or person the right to  continue in the employ of the Company
or Affiliated Corporation nor shall it interfere with or restrict in any way the
lawful  rights of the Company or any  Affiliated  Corporation  to discharge  any
Person at any time for any reason whatsoever, with or without cause.

11. Laws and Regulations.
- -------------------------

     The  obligation of the Company to sell and deliver Plan Shares on the grant
of an Award under this Plan shall be subject to the  condition  that the Company
be satisfied that the sale and delivery  thereof will not violate the Act or any
other applicable laws, rules or regulations.

12. Withholding of Taxes.
- -------------------------

     If subject to withholding  tax, the Company or any  Affiliated  Corporation
may require that the Award Recipient  concurrently pay to the Company the entire
amount or a portion of any taxes which the Company or Affiliated  Corporation is
required  to  withhold  by reason of  granting  an Award,  in such amount as the
Company or Affiliated  Corporation in its  discretion may determine.  In lieu of
part or all of any such payment,  the Recipient may elect to have the Company or
Affiliated  Corporation  withhold  from  the  Plan  Shares  issued  hereunder  a
sufficient number of shares to satisfy withholding  obligations.  If the Company
or  Affiliated  Corporation  becomes  required to pay  withholding  taxes to any
federal,  state or other  taxing  authority  as a result of the  granting  of an
Award, and the Recipient fails to provide the Company or Affiliated  Corporation
with the funds with which to pay that withholding tax, the Company or Affiliated
Corporation  may  withhold  up to 50% of each  payment of salary or bonus to the
Recipient (which will be in addition to any required or permitted  withholding),
until the Company or Affiliated  Corporation  has been reimbursed for the entire
withholding  tax it was  required  to pay in  respect  of  issuance  of any Plan
Shares.

                                                        


                                       91

<PAGE>




13. Reservation of Shares.
- --------------------------

     The stock subject to this Plan shall,  at all times,  consist of authorized
but unissued  shares of Common Stock  reacquired or held by the Company equal to
the  maximum  number of shares the Company may be required to issue on the grant
of Awards under this Plan,  and such number of Common  Shares hereby is reserved
for such  purpose.  The Board of  Directors  may  decrease  the number of shares
subject to this Plan, but not increase such number, except as a consequence of a
stock split or other  reorganization  or  recapitalization  affecting all Common
Shares.

14. Amendment and Termination of the Plan.
- ------------------------------------------

     The Board of Directors  may suspend or  terminate  this Plan at any time or
from time to time,  but no such action  shall  adversely  affect the rights of a
person granted an Award under this Plan prior to that date. Otherwise, this Plan
shall  terminate on the earlier of the terminal date stated in Section 3 of this
Plan or the date when all Plan Shares have been  issued.  The Board of Directors
shall have absolute  discretion to amend this Plan,  subject to any  limitations
expressly set forth herein.

15. Delivery of Plan.
- ---------------------

     A copy of this Plan shall be delivered to all participants, together with a
copy of the resolution or resolutions of the Board of Directors  authorizing the
granting of the Award and establishing the terms, if any of participation, prior
to an Award of Plan Shares.

16. Liability.
- --------------

     No  member  of the Board of  Directors,  any  committee  of  directors,  or
officers, employees or agents of the Company or any Affiliated Corporation shall
be  personally  liable for any action,  omission or  determination  made in good
faith in connection with this Plan.

17. Miscellaneous Provisions.
- -----------------------------

     The  place  of  administration  of  the  Plan  shall  be in  the  State  of
Pennsylvania, and the validity, construction,  interpretation and effect of this
Plan  and of its  rules,  regulations  and  rights  relating  to  it,  shall  be
determined solely in accordance with the laws of such state.

     Without amending this Plan, the Board of Directors may issue Plan Shares to
employees  of the  Company  who are foreign  nationals  or employed  outside the
United  States,  or both,  on such  terms and  conditions  different  form those
specified in this Plan but consistent with the purpose of this Plan, as it deems
necessary and desirable to create equitable  opportunities  given differences in
tax laws in other countries.

                                       92

<PAGE>




     All  expenses of  administering  this Plan and issuing Plan Shares shall be
borne by the Company.

     By signature below, the undersigned  officers of the Company hereby certify
that the foregoing is a true and correct copy of the 1997  Management,  Employee
and Agents Stock Compensation Plan of the Company.

         Dated:  ______________________.

                                           NORTHWOOD SERVICES, INC.


                                           BY:/s/ J. Harold Autenreith, Jr.
                                              ----------------------------------
                                                   Co-President
Attest:

By:/s/ Wendy West
   -----------------------------
       Secretary


                                       93













                                  EXHIBIT 24.1















                                       94

<PAGE>



                               Michael A. Littman
                                 Attorney at Law
                            10200 W. 44th Ave., #400
                              Wheat Ridge, CO 80033
                       (303) 422-8127 Fax: (303) 422-7796




                                     CONSENT



     I hereby  consent to the use in the Form S-1 of Northwood  Services,  Inc.,
under the Securities Act of 1933, of my opinion letter dated December 1, 1997.



                                               /s/ Michael A. Littman
                                               ---------------------------------
                                               Michael A. Littman
                                               Attorney at Law
                                               December 1, 1997

                                       95
















                                  EXHIBIT 24.2
















                                       96

<PAGE>



Hinds, Lind, Miller & Co.
A Professional Corporation

CERTIFIED PUBLIC ACCOUNTANTS

9401 McKnight Road                                          Phone (412) 364-6070
Pittsburgh, Pennsylvania  15237-6000                        Fax (412) 364-6176

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

                         CONSENT OF INDEPENDENT AUDITORS


                            NORTHWOOD SERVICES, INC.



     We consent to the reference of our firm under the caption "Experts" and the
use of our report dated May 22, 1997,  except as to the last paragraph and Notes
K, L, and Q which are as of October 23,  1997,  with respect to the December 31,
1996  restated  and  December  31, 1995  consolidated  financial  statements  of
Northwood Services, Inc. included in the Registration Statement (Form S-1).






                                           /s/ Hinds, Lind, Miller & Co.
                                           -------------------------------------



Pittsburgh, Pennsylvania
November 26, 1997

                                       97
















                                  EXHIBIT 24.3

















                                       98

<PAGE>



                                ESCROW AGREEMENT

     AGREEMENT  made  this  _____  day of  _______________,  19__,  by and among
Northwood Services, Inc., a Pennsylvania corporation, with its principal offices
at 234 Brownsville Road, Pittsburgh, Pennsylvania 15210 (the "Corporation"), and
Mellon Bank of Pittsburgh, Pennsylvania, (the "Escrow Agent").

                                   WITNESSETH:

     WHEREAS,  the Escrow  Agent has been  advised that the Company is organized
under the laws of the State of Pennsylvania and

     WHEREAS,  the Escrow Agent has been advised that the Company is  authorized
to issue 10,000,000 shares of Common Stock, having no par value; and

     WHEREAS,  the Escrow Agent has been advised that the Company has filed with
the Securities and Exchange  commission (the "SEC") a registration  statement on
Form S-1 (the  "Registration  Statement")  pursuant  to the  General  Rules  and
Regulations under the Securities Act of 1933, as amended (the "Act"), covering a
proposed public offering (the  "Offering") of 1,000,000  shares of the Company's
securities at an offering price of $6.00 per share.

     WHEREAS,  the Escrow Agent has been  advised  that the Company  proposes to
offer the shares and warrants (hereinafter "securities"), through agents who are
NASD Broker/Dealers, for sale to the public on a "best efforts, 1,000,000 shares
or none: basis; and

     WHEREAS,  in  compliance  with Rule  240.15c2-4  of the  General  Rules and
Regulations under the Securities  Exchange Act of 1934, as amended,  the Company
and the  Underwriter  propose to  establish  an escrow  account  with the Escrow
Agent; and

     WHEREAS,  the Escrow Agent is willing to establish an escrow account on the
terms and subject to the conditions hereinafter set forth;

     NOW,  THEREFORE,  in  consideration  of the premises  and mutual  covenants
herein contained the parties hereby agree as follows:

     1.  Establishment  of  Escrow  Account.  Prior  to the  date on  which  the
Registration  Statement is declared effective (the "Effective Date") by the SEC,
or as soon as practicable thereafter, the parties hereto shall establish, and by
execution of this Agreement  hereby agree to establish,  a non-interest  bearing
escrow  account  with a  designated  branch of the Escrow  Agent,  which  escrow
account  shall be entitled,  Mellon Bank,  as Escrow  Agent for  Subscribers  to
Northwood, Inc." (the "Escrow Agent").

     2. Deposits into the Escrow Account.  The Agents promptly shall deposit all
monies  received from  prospective  purchasers of the securities (the "Fund") in
the Escrow Account.

                                       99

<PAGE>



Such deposits,  properly made payable to the order of "Mellon  Bank",  as Escrow
Agent",  shall be  delivered  to the Escrow  Agent before 12:00 P.M. on the next
business day following  receipt by the Agents of payments by subscribers for the
securities.  Simultaneously with each such deposit,  the Agents shall inform the
Escrow Agent, by confirmation slip or other writing,  of the name and address of
each  prospective  purchaser and of the number of securities  subscribed  for by
such  purchaser.  In this regard,  the Escrow Agent shall have the right to rely
fully on the  confirmation  slips or other  writings so furnished by the Agents.
Promptly after the SEC shall declare the Registration  Statement effective,  the
Corporation shall advise the Escrow Agent in writing of the Effective Date.

     3. Disbursements from the Escrow Account.

     (a) In the event that the Escrow Agent does not receive  $6,000,000  (which
     represents  the proceeds from the sale of 1,000,000  shares from the Agents
     for  deposit  in the  Escrow  Account  within  90  business  days  from the
     Effective  Date (which period may be extended for an additional 90 business
     days by  mutual  consent  of the  Company  and the  Underwriter,  upon  the
     furnishing of written  notice thereof to the Escrow Agent jointly signed by
     the  Company  and the  Agents),  the  Escrow  Agent  shall  refund  to each
     prospective  purchaser the amount  actually  received from such  purchaser,
     without interest thereon or deduction therefrom, and the Escrow Agent shall
     notify the Agents and the Company of its distribution of the Fund.

     (b) In the event that the Escrow  Agent  receives the  $6,000,000  from the
     Agents for deposit in the Escrow  Account  within 90 business days from the
     Effective  Date (which period may be extended for an additional 90 business
     days pursuant to (a) above),  the Escrow Agent shall notify the Corporation
     of such fact in writing  within a reasonable  time.  The Escrow Agent shall
     hold such  monies in escrow,  until  given  instructions  in writing by the
     Company  and the  Agents as to the  disposition  of the Fund and such other
     documents as may be necessary in the opinion of the Escrow Agent.

     (c) Upon the  disbursement of the Fund pursuant to either (a) or (b) above,
     the Escrow  Agent will be under no further  responsibility  with respect to
     this Agreement.  In this regard, it expressly is agreed and understood that
     in no event shall the aggregate amount of payments made by the Escrow Agent
     exceed the amount of the Fund.

     4. Rights,  Duties and  Responsibilities  of Escrow Agent. It is understood
and agreed that the duties of the Escrow Agent are purely ministerial in nature.
It is further agreed that:

     (a) The Escrow  Agent  shall not be required to enforce any of the terms or
     conditions  of the Agency  Agreement  or any other  agreement  between  the
     Agents and the Company,  nor shall the Escrow Agent be responsible  for the
     performance  by the Agents or the Company of their  respective  obligations
     under this Agreement;


                                       100

<PAGE>


     (b) The Escrow  Agent  shall not be  required to accept from the Agents any
     confirmation  slips or other  writings  issued  to  prospective  purchasers
     hereunder unless the same are accompanied by cash, checks,  drafts or other
     instruments  for the  payment  of  money,  nor shall  the  Escrow  Agent be
     required  to keep  records of any  information  on checks,  drafts or other
     instruments  received  or  collected  by the  Escrow  Agent from the Agents
     except as to the amount of same; however, the Escrow Agent shall notify the
     Agents within a reasonable  time, by wire or otherwise,  of any discrepancy
     between the amount set forth on any such confirmation slip or other writing
     and  the  sum,  or  sums,  delivered  to the  Escrow  Agent  by the  Agents
     therewith;

     (c) The Escrow  Agent shall be under no duty or  responsibility  to enforce
     collection of any check, draft or other instrument for the payment of money
     delivered to it hereunder,  but the Escrow Agent, within a reasonable time,
     shall  return to the Agent any check,  draft or other  instrument  received
     from the Agent which is dishonored,  together with the confirmation slip or
     other  writing,  if any,  which  accompanied  such  check,  draft  or other
     instruments;

     (d) The  Escrow  Agent  shall  have the right to act in  reliance  upon any
     document,  instrument  or  signature  believed  by it to be genuine  and to
     assume that any person  purporting  to give any notice or  instructions  in
     accordance  with this  Agreement or in connection  with any  transaction to
     which this Agreement  relates has been duly authorized to do so. The Escrow
     Agent  shall not be  obligated  to make any  inquiry  as to the  authority,
     capacity,  existence or identity of any person  purporting to give any such
     notice or instructions;

     (e) In the event that the Escrow  Agent shall be uncertain as to its duties
     or rights, hereunder or shall receive instructions with respect to the Fund
     which, in its sole opinion,  are in conflict with either other instructions
     received by it or any provision of this Agreement,  it shall be entitled to
     hold the Fund,  or a portion  thereof,  in the Escrow  Account  pending the
     resolution of such uncertainly to the Escrow Agent's sole satisfaction,  by
     final judgment of a court or courts of competent jurisdiction or otherwise;
     or the Escrow Agent, at its option, may deposit the Fund in the registry of
     a court of competent  jurisdiction  in a proceeding to which all parties in
     interest are joined;

     (f) The Escrow  Agent  shall not be liable for any action  taken or omitted
     hereunder  except in the case of its  willful  misconduct,  nor shall it be
     liable for the default or  misconduct  of any  employee,  agent or attorney
     appointed to it. The Escrow Agent shall be entitled to consult with counsel
     of its own choosing and shall not be liable for any action taken,  suffered
     or omitted by it in accordance with the advice of such counsel; and

     (g) The Escrow Agent shall have no  responsibility at any time to ascertain
     whether or not any security interest exists in the Fund or any part thereof
     or to file any financing  statement under the Uniform  commercial code with
     respect to the Fund or any part thereof.


                                       101

<PAGE>



     5. Amendment;  Resignation. This Agreement and/or the terms of the Offering
may be altered or amended only with the written consent of the Corporation,  the
Agents and the Escrow  Agent.  Should the Company  and/or the Agents  attempt to
change the Agreement  and/or the terms of the Offering in a manner which, in the
Escrow  Agent's sole  opinion,  is  undesirable,  the Escrow Agent may resign as
Escrow  Agent upon 5 days written  notice to the Company and the Agents.  In the
case of the  Escrow  Agent's  resignation,  its only  duty  shall be to hold and
dispose of the Fund in accordance with the original provisions of this Agreement
until a successor Escrow Agent shall be appointed and written notice of the name
and address of such successor Escrow Agent shall be given to the Escrow Agent by
the Company and the Agent,  whereupon  the Escrow  Agent's only duty shall be to
pay over to the  successor  Escrow  Agent the  Fund,  less any  portion  thereof
previously paid out in accordance with this Agreement.

     6.  Warranties.  The  Company  and the Agent  warrant to and agree with the
Escrow Agent that, unless otherwise expressly set forth in this Agreement:

     (a) No party other than the parties hereto and the  prospective  purchasers
     have, or shall have,  any lien,  claim or security  interest in the Fund or
     any party thereof;

     (b) As of the date of this Agreement,  the  Registration  Statement has ben
     declared effective by the SEC; and

     (c) No financing  statement under the Uniform Commercial Code is on file in
     any  jurisdiction  claiming a security  interest in or describing  (whether
     specially or generally) the Fund or any part thereof.

     7. Fees and  Expenses.  The  Escrow  Agent  shall be  entitled  to a fee of
$_________________ for services rendered by it as Escrow Agent. The Escrow Agent
also  shall be  reimbursed  by the  Company  and the  Agent  for any  reasonable
expenses incurred in connection with this Agreement,  including, but not limited
to, reasonable counsel fees.

     8. Indemnification and Contribution.

     (a)  The  company  and  the  Agents   (collectively   referred  to  as  the
     "Indemnitors")  jointly and  severally  agree to indemnify the Escrow Agent
     and its officers, agents, directors and stockholders (jointly and severally
     the "Indemnitees") against, and hold them harmless of and from, any and all
     loss, liability, cost, damage and expense,  including,  without limitation,
     reasonable  counsel  fees,  which the  Indemnitees  may  suffer or incur by
     reason of any action,  claim or proceeding brought against the indemnitees,
     arising out or relating in any way to this Agreement or any  transaction to
     which this  Agreement  relates,  whether or not any such  action,  claim or
     proceeding  is the  result of the  negligence  of the  Indemnitees.  If any
     person shall  assert any claim  (whether or not by the  institution  of any
     action,  suit or other proceeding)  against any of the Indemnitees  arising
     out of this Agreement or any  transaction to which this Agreement  relates,
     whether or not such claim ultimately is established,  the Indemnitors shall
     

                                       102

<PAGE>


     pay all costs and expenses of the defense of such claim, including, without
     limitation,  reasonable counsel fees,  liability,  cost, damage and expense
     against which the Indemnitees are indemnified hereunder, all sums which any
     of the Indemnitees may pay in settlement of any such claim.

     (b) If the  indemnification  provided for in this Section 8 is  applicable,
     but  for  any  reason  is held to be  unavailable,  the  Indemnitors  shall
     contribute  such amounts as are just and  equitable to pay (or to reimburse
     the Indemnitees for) the aggregate of any and all losses, liability, costs,
     damages and  expenses,  including  counsel fees,  actually  incurred by the
     Indemnitees  as a result of or in connection  with,  and any amount paid in
     settlement of, any action,  claim or proceeding  arising out of or relating
     in any way to any acts or omissions of the Indemnitors.

     (c) The Escrow  Agent  shall have a lien upon the Fund to the extent of all
     losses,  liabilities,  damages,  costs or  expenses,  including  reasonable
     counsel fees, for which it is to be indemnified  hereunder and for all fees
     due it hereunder.  In the event of any claim,  action or proceeding against
     the Indemnities relating to this Agreement or any transaction to which this
     Agreement relates or if any fee due the Escrow Agent hereunder shall remain
     unpaid,  the Escrow Agent may retain the Fund or any part thereof until the
     Escrow Agent's lien upon the Fund shall have been  determined and satisfied
     or secured adequately, in the sole opinion on the Escrow Agent.

     (d) Any  Indemnitee  which  proposes to assert the right to be  indemnified
     under this Section 8, promptly after receipt of notice of  commencement  of
     any action,  suit or proceeding against such Indemnitee in respect of which
     a claim is to be made  against the  Indemnitors  under this Section 8, will
     notify  the  Indemnitors  of the  Commencement  of  such  action,  suit  or
     proceeding,  enclosing a copy of all papers served,  but the omission so to
     notify the  Indemnitors of any such action,  suite or proceeding  shall not
     relieve  the  Indemnitors  from any  liability  which  they may have to any
     Indemnitee  otherwise than under this Section 8 in case such action,  suite
     or proceeding  shall be brought  against any Indemnitee and it shall notify
     the  Indemnitors of the  commencement  thereof,  the  Indemnitors  shall be
     entitled to  participate  in and,  to the extent  that they shall wish,  to
     assume the defense thereof,  with counsel  satisfactory to such Indemnitee,
     and after notice from the  Indemnitors to such Indemnitee of their election
     so to assume the  defense  thereof the  Indemnitors  shall not be liable to
     such  Indemnitee  for any legal or other  expenses,  other than  reasonable
     costs  of  investigation   subsequently  incurred  by  such  Indemnitee  in
     connection with the defense thereof. The Indemnitee shall have the right to
     employ its counsel in any such  action,  but the fees and  expenses of such
     counsel  shall  be at  the  expense  of  such  Indemnitee  unless  (i)  the
     employment  of  counsel  by such  Indemnitee  has  been  authorized  by the
     Indemnitors, (ii) the Indemnitee shall have concluded reasonably that there
     may be a conflict of interest among the  Indemnitors  and the Indemnitee in
     the conduct of the  defense of such  action (in which case the  Indemnitors
     shall not have the right to direct the  defense of such action on behalf of
     the  Indemnitee)  or (iii) the  Indemnitors in fact shall not have employed
     counsel to assume the  defense of such  action,  in each of which cases the
     fees and expenses of counsel shall be borne by the Indemnitors.

                                       103

<PAGE>



         

     9.  Governing  Law and  Assignment.  This  Agreement  shall be construed in
accordance with and governed by the laws of the State of Pennsylvania  and shall
be binding upon the parties hereto and their respective  successors and assigns;
provided,  rights under this Agreement or with respect to the Fund shall be void
as against the Escrow Agent unless:

     (a) written notice thereof shall be given to the Escrow Agent, and

     (b) The Escrow Agent shall have consented in writing to such  assignment or
     transfer.

     10.  Notices.  All  notices  required to be given in  connection  with this
Agreement  shall  be  sent by  registered  or  certified  mail,  return  receipt
requested, and addressed to: the company at 234 Brownsville Road, Pittsburgh, PA
15210,  and  the  Escrow  Agent  Attention:   Trust  Department:   Mellon  Bank,
Pittsburgh, PA.

     11.  Severability.  The  application  thereof to any person or circumstance
shall be determined to be invalid or unenforceable,  the remaining provisions of
the Agreement or the  application of such provision to persons or  circumstances
other  than  those to which  it is held  invalid  or  enforceable  shall  not be
affected  thereby  and  shall be valid and  enforceable  to the  fullest  extent
permitted by law.

     12.  Execution in Several  Counterparts.  This Agreement may be executed in
several  counterparts or by separate  instruments,  and all of such counterparts
and instruments  shall  constitute one agreement,  binding on all of the parties
hereto.

     13.  Pronouns.  All pronouns and any variations  thereof shall be deemed to
refer to the masculine,  feminine, neuter, singular or plural as the context may
require.

     14. Captions.  All captions are for convenience only and shall not limit or
define the test hereof.

     15. Entire  Agreement.  This  Agreement  constitutes  the entire  agreement
between  the  parties  hereto  with  respect to the  subject  matter  hereof and
supersedes  all prior  agreements  and  understandings  (written or oral) of the
parties in connection herewith.

     IN WITNESS WHEREOF,  the undersigned have executed this Agreement as of the
day and year first above written.

                                         MELLON BANK
                                         By:____________________________

                                         Northwood Services, Inc.
                                         By:____________________________

                                       104







<TABLE> <S> <C>


<ARTICLE> 5
       
<S>                                        <C>                     <C>
<PERIOD-TYPE>                              YEAR                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996             DEC-31-1997
<PERIOD-END>                               DEC-31-1996             SEP-30-1997
<CASH>                                               0                       0
<SECURITIES>                                         0                       0
<RECEIVABLES>                                1,533,644               3,139,542
<ALLOWANCES>                                         0                       0
<INVENTORY>                                          0                       0
<CURRENT-ASSETS>                             1,677,385               3,325,188
<PP&E>                                       3,995,862               4,027,116
<DEPRECIATION>                             (2,615,064)             (2,829,593)
<TOTAL-ASSETS>                               3,652,319               4,932,367
<CURRENT-LIABILITIES>                        2,674,337               3,625,313
<BONDS>                                              0                       0
                                0                       0
                                          0                       0
<COMMON>                                        25,100                  24,867
<OTHER-SE>                                   (329,564)                (34,213)
<TOTAL-LIABILITY-AND-EQUITY>                 3,652,319                 (9,346)
<SALES>                                              0                       0
<TOTAL-REVENUES>                             7,574,475               6,591,275
<CGS>                                                0                       0
<TOTAL-COSTS>                                7,486,539               5,948,561
<OTHER-EXPENSES>                              (29,917)                (62,259)
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                                   0               (181,122)
<INCOME-PRETAX>                                 58,019                 523,851
<INCOME-TAX>                                  (27,095)                 203,633
<INCOME-CONTINUING>                             30,924                 320,218
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                    30,924                 320,218
<EPS-PRIMARY>                                      .01                    .106
<EPS-DILUTED>                                      .01                    .106
        



</TABLE>


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