EMCOR GROUP INC
10-K, 1997-03-03
ELECTRICAL WORK
Previous: WAXMAN INDUSTRIES INC, 8-K, 1997-03-03
Next: WESTINGHOUSE ELECTRIC CORP, SC 13D/A, 1997-03-03




- --------------------------------------------------------------------------------
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                                  FORM 10-K
                ANNUAL REPORT PURSUANT TO SECTION 13 or 15 (d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

            FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996 COMMISSION
                              FILE NUMBER 0-2315

                              EMCOR GROUP, INC.
- ------------------------------------------------------------------------------
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


                  DELAWARE                                     11-2125338
                  --------                                     ----------
         (STATE OR OTHER JURISDICTION OF                   (I.R.S. EMPLOYER
          INCORPORATION OR ORGANIZATION)                IDENTIFICATION NUMBER)


         101 MERRITT SEVEN CORPORATE PARK
                        NORWALK, CONNECTICUT                  06851-1060
     (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                 (ZIP CODE)

      REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE (203) 849-7800

         SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                 ____None____

         SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                    COMMON STOCK, PAR VALUE $.01 PER SHARE
                            (Title of each class)

      Indicate by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15 (d) of the  Securities  Exchange Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X No

      Indicate by check mark if disclosure of delinquent filings pursuant to
Item 405 Regulation S-K is not contained herein, and will not be contained,
to the best of Registrant's knowledge in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this
Form 10-K.   X

     Indicate by check mark whether the  Registrant  has filed all documents and
reports  required  to be  filed by  Section  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes X No

      The  aggregate  market  value of the  Registrant's  voting  stock  held by
non-affiliates  of  the  Registrant  on  February  24,  1997  was  approximately
$159,131,000

     Number of shares of Common Stock outstanding as of the close of business on
February 24, 1997: 9,514,636 shares.

      Part  III   incorporates   certain   information  by  reference  from  the
Registrant's  definitive  proxy statement for the annual meeting of stockholders
to be held on June 20, 1997,  which proxy  statement will be filed no later than
120 days after the close of the  registrant's  fiscal  year ended  December  31,
1996.


<PAGE>


                              TABLE OF CONTENTS

                                                                           Page
                                    PART I
Item 1.     Business
              General......................................................  1
              The Business.................................................  1
Item 2.     Properties.....................................................  3
Item 3.     Legal Proceedings..............................................  5
Item 4.     Submission of Matters to a Vote of Security Holders............  5

                                   PART II
Item 5.     Market for the Registrant's Common Equity and Related Stockholder
              Matters     ...................................................7
Item 6.     Selected Financial Data........................................  8
Item 7.     Management's Discussion and Analysis of Financial Condition and
              Results of Operations........................................  10
Item 8.     Financial Statements and Supplementary Data....................  16
Item 9.     Changes in and Disagreements with Accountants on Accounting and
              Financial Disclosure.........................................  50

                                   PART III
Item 10.    Directors and Executive Officers of the Registrant.............  50
Item 11.    Executive Compensation.........................................  50
Item 12.    Security Ownership of Certain Beneficial Owners and Management.  50
Item 13.    Certain Relationships and Related Transactions.................  50

                                   PART IV
Item 14.    Exhibits, Financial Statement Schedules and Reports on Form 8-K  51

<PAGE>



                                     PART I

ITEM 1.   BUSINESS

  General
      EMCOR  Group,  Inc.  ("EMCOR" or the  "Company")  (formerly  known as "JWP
INC.") is a leader in mechanical  and  electrical  construction  and  facilities
services.  EMCOR, which conducts its business through subsidiaries,  specializes
in the design,  integration,  installation,  start-up,  testing,  operation  and
maintenance of complex mechanical and electrical systems.  In addition,  certain
of its subsidiaries  operate and maintain  mechanical and/or electrical  systems
for customers under contracts and provide other services commonly referred to as
facilities services, including the management of facilities and the provision of
support  services  at  the  customers  facilities.   Mechanical  and  electrical
construction  and  facilities   services  are  provided  to  a  broad  range  of
commercial,  industrial and  institutional  customers through offices located in
major markets  throughout the United States,  Canada,  the United  Kingdom,  the
Middle East and Hong Kong.

      On December  15, 1994 (the  "Effective  Date"),  the Company  emerged from
Chapter 11 of the United  States  Bankruptcy  Code pursuant to its Third Amended
Joint Plan of  Reorganization  dated  August 9, 1994,  as amended  (the "Plan of
Reorganization"),  proposed  by  EMCOR  and its  subsidiary  SellCo  Corporation
("SellCo").

      The Company, which employs approximately 12,000 people worldwide, provides
(i)  mechanical  and  electrical  construction  services  directly to  end-users
(including corporations, municipalities and other governmental entities, owners,
developers and tenants of buildings) and, indirectly, by acting as subcontractor
to construction managers,  general contractors,  systems and equipment suppliers
and other subcontractors and (ii) facilities services directly to end-users such
as corporations, owners, property managers and tenants of buildings.

      EMCOR is a Delaware  corporation,  formed in 1987 to continue the business
of its  predecessor,  a New York corporation with the name JWP INC. The Delaware
corporation  was also  originally  named JWP INC.  but changed its name to EMCOR
Group,  Inc. on the Effective Date. The Company's  executive offices are located
at 101 Merritt Seven Corporate Park, Norwalk,  Connecticut  06851-1060,  and its
telephone number at those offices is (203) 849-7800.

     The Business.  The Company specializes in complex mechanical and electrical
systems.  The broad  scope of the  Company's  operations  are more  particularly
described  below.  The Company  had total  revenues  of  approximately  $1,669.3
million and $1,588.7 million in 1996 and 1995, respectively.

      Mechanical  and electrical  construction  services  primarily  involve the
design, integration,  installation, start-up, testing, operation and maintenance
of (i)  distribution  systems for  electrical  power  (including  power  cables,
conduits, distribution panels, transformers,  generators,  uninterruptible power
supply  systems and related switch gear and  controls);  (ii) lighting  systems,
including  fixtures and controls;  (iii)  low-voltage  systems,  including  fire
alarm,  security,  communications  and process  control  systems;  (iv) heating,
ventilation, air conditioning,  refrigeration and clean-room process ventilation
systems;  and (v)  plumbing,  process  and high  purity  piping  systems.  EMCOR
believes its  mechanical and electrical  construction  services  business is the
largest  of its kind in the United  States and Canada and one of the  largest in
the United Kingdom.

      Mechanical and electrical  construction  services are principally of three
types:  (i)  large  installation  projects,  with  contracts  generally  in  the
multi-million  dollar range,  in connection  with  construction  of  industrial,
institutional  and public works facilities and commercial  buildings and fit-out
of large blocks of space within commercial buildings;  (ii) smaller installation
projects typically  involving  fit-out,  renovation and retrofit work; and (iii)
testing and service of completed facilities.

      The  Company's  largest  installation   projects  include  those  (i)  for
institutional use (such as water and wastewater treatment facilities, hospitals,
correctional facilities, schools and research laboratories); (ii) for industrial
use (such as pharmaceutical, semiconductor, steel, pulp and paper, chemical, and
automotive  manufacturing  plants and oil refining and water and waste treatment
facilities);  (iii) for  transportation  systems  (such as airports  and transit
systems);  and (iv) for  commercial  use (such as office  buildings,  hotels and
casinos,   convention  centers,  shopping  malls  and  resorts).  These  can  be
multi-year  projects ranging in size up to, and occasionally in excess of, $50.0
million.

      Major projects are performed  pursuant to contracts  with owners,  such as
corporations  and  municipalities  and  other  governmental  entities,   general
contractors, construction managers, owners, developers and tenants of commercial
properties.  Institutional  and public works projects are frequently  long-term,
complex  projects  requiring  significant  technical and  management  skills and
financial  strength to, among other things,  obtain bid and  performance  bonds,
which are often a condition  to bidding for,  and award of,  contracts  for such
projects.

      Smaller  projects,  which  are  typically  completed  in less than a year,
involve mechanical and electrical  construction  services in connection with the
fit-out  of  space  when  an  end-user  or  owner  undertakes   construction  or
modification  of a facility to  accommodate  a specific  use,  such as a trading
floor in a financial services business, a new production line in a manufacturing
plant,  a process  modification  in a refinery,  or an office  arrangement in an
existing  office  building.   These  projects   frequently   require  particular
mechanical and electrical  systems to meet special needs such as redundant power
supply  systems,  special  environmental  controls,  or high purity air systems.
These  projects are not typically  dependent upon the new  construction  market;
their  demand  is  often  prompted  by the  expiration  of  leases,  changes  in
technology  or changes in the  customer's  plant or office  layout in the normal
course of business.

      The Company also installs and maintains street, highway, bridge and tunnel
lighting,  traffic signals,  computerized traffic control systems and signal and
communication systems for mass transit systems in several metropolitan areas. In
addition,  in the United States,  the Company  operates sheet metal  fabrication
facilities  which  manufacture  and install sheet metal systems for both its own
mechanical construction operations and for unrelated mechanical contractors. The
Company also maintains welding and pipe fabrication shops for its own mechanical
operations.

      In  addition to  mechanical  and  electrical  construction  services,  the
Company provides  facilities  services which  principally  includes the testing,
operation, maintenance and service of mechanical and electrical installations of
customers under contracts  ranging from one to several years,  which vary widely
in scope. These services  frequently require a number of the Company's employees
being  permanently  assigned  to, and  located  at, the  customer's  building or
facility being serviced, occasionally on a 24 hour basis. In the United Kingdom,
the  Company  also  provides  a broad  range  of  services,  including  building
maintenance, housekeeping,  reprographics and catering services to customers, in
addition to operation and maintenance of mechanical and electrical systems.  The
Company is currently in the process of expanding its  mechanical  and electrical
services business to include increased facilities services in the North American
market. The facilities  services business continues to grow as customers seek to
"outsource"  services  not  specifically  related  to the core  services  or the
products its customers offer for sale. In addition,  increases in  privatization
of  government  functions,  particularly  in the United  Kingdom,  has  afforded
private enterprise the opportunity to operate, maintain, and often modernize and
expand government facilities.

      Backlog.  The  Company  had  a  backlog  as  of  December  31,  1996  of
approximately  $1,043.7  million,  compared  with a backlog  of  approximately
$1,060.7 million as of December 31, 1995.

      Employees.  The Company  presently  employs  approximately  12,000 people,
approximately  75% of whom  are  represented  by  various  unions.  The  Company
believes that its employee relations are generally satisfactory.

      Competition.  The  business  in which the  Company  engages  is  extremely
competitive.  A  majority  of the  Company's  revenues  are  derived  from  jobs
requiring  competitive bids;  however, an invitation to bid is often conditioned
upon prior experience,  technical capability and financial strength. The Company
competes with national, regional and local companies. The Company believes that,
at present, it is the largest provider of mechanical and electrical construction
and  facilities  services in the United States and Canada and one of the largest
in the United Kingdom.

      Segment information  relating to the geographic areas in which the Company
operates is included in Note P to the consolidated financial statements.



<PAGE>


ITEM 2.  PROPERTIES

 ......The  operations  of  the  Company  are  conducted  primarily  in  leased
properties. The following table lists major facilities:


                                                           Lease
                                            Approximate  Expiration
                                              Square    Date, Unless
                                               Feet        Owned
                                            ----------- --------------
Corporate Headquarters

101 Merritt Seven Corporate Park             
Norwalk, Connecticut                          15,725      4/8/00

Operating Facilities

1200 North Sickles Road                       
Tempe, Arizona                                29,000       Owned

3208 Landco Drive
Bakersfield, California                       49,875      6/30/97

4462 Corporate Center Drive
Los Alamitos, California                      41,400     12/31/00

4464 Alvarado Canyon Road
San Diego, California                         53,800     10/31/00

9505 Chesapeake Drive
San Diego, California                         44,000      1/31/01

345 Sheridan Boulevard
Lakewood, Colorado                            63,000       Owned

5697 New Peachtree Road
Atlanta, Georgia                              27,200     11/30/98

2100 South York Road
Oak Brook, Illinois                           77,700      1/09/02

2655 Garfield Road
Highland, Indiana                             34,600      7/08/01

3555 W. Oquendo Road
Las Vegas, Nevada                            100,000     11/30/98

111-01 14th Avenue
College Point, New York                       77,000      2/28/06

111 West 19th Street
New York, New York                            27,200      5/31/98


<PAGE>




                                                           Lease
                                            Approximate  Expiration
                                              Square    Date, Unless
                                               Feet        Owned
                                            ----------- --------------

Two Penn Plaza
New York, New York                            57,200      2/01/06

165 Robertson Road
Ottawa, Ontario, Canada                       35,400      4/01/02

5550 Airline Road
Houston, Texas                                74,500      6/30/01

515 Norwood Road
Houston, Texas                                26,600      6/30/01

1 Thameside Centre
Kew Bridge Road
Kew Bridge, Middlesex, United Kingdom         14,000     12/22/12

2116 Logan Avenue
Winnipeg, Manitoba, Canada                    19,800       Owned

3455 Landmark Blvd.
Burlington, Ontario, Canada                   16,100       Owned

1574 South West Temple
Salt Lake City, Utah                          38,800     12/31/99

22930 Shaw Road
Sterling, Virginia                            32,600      7/31/99

109-D Executive Drive
Sterling, Virginia                            19,000      8/31/97



      The Company believes that all of its property, plant and equipment is well
maintained, in good operating condition and suitable for purposes for which they
are used.

      See  Note  K to  the  consolidated  financial  statements  for  additional
information  regarding  lease  costs.  The  Company  believes  there  will be no
difficulty either in negotiating the renewal of its real property leases as they
expire or in finding other satisfactory space.


<PAGE>


ITEM 3.  LEGAL PROCEEDINGS

     The Dynalectric Company  ("Dynalectric"),  a wholly-owned subsidiary of the
Company, is a defendant in an action entitled Computran v. Dynalectric,  et al.,
pending in  Superior  Court of New  Jersey,  Bergen  County,  arising out of its
participation in a joint venture.  In the action,  which was instituted in 1988,
the plaintiff,  Computran,  a participant in, and a  subcontractor  to the joint
venture,   alleges  that  Dynalectric  wrongfully  terminated  its  subcontract,
fraudulently  diverted  funds  due it,  misappropriated  its trade  secrets  and
proprietary information, fraudulently induced it to enter into the joint venture
and conspired  with other  defendants to commit certain acts in violation of the
New Jersey  Racketeering  Influence and Corrupt  Organization  Act.  Dynalectric
believes  that  Computran's  claims are without merit and intends to defend this
matter  vigorously.  Dynalectric  has  filed  counterclaims  against  Computran.
Discovery is ongoing and no trial date has been scheduled.

     In  February  1995 as  part of an  investigation  by the  New  York  County
District  Attorney's  office into the business  affairs of Herbert  Construction
Company ("Herbert"),  a general contractor that does business with the Company's
subsidiary,  Forest  Electric  Corporation  ("Forest"),  a  search  warrant  was
executed at Forest's executive  offices.  At that time, the Company was informed
that  Forest  and  certain  of  its  officers  are  targets  of  the  continuing
investigation.  Neither the  Company nor Forest has been  advised of the precise
nature of any suspected violation of law by Forest or its officers.  On July 11,
1995,  Ted Kohl,  a principal  of Herbert,  and DPL  Interiors,  Inc., a company
allegedly  owned by Mr. Kohl were  indicted by a New York County  grand jury for
grand  larceny,  fraud,  repeated  failure to file New York City  Corporate  Tax
Returns and related  money  laundering  charges.  Mr. Kohl was also charged with
filing false  personal  income and  earnings  tax returns,  perjury and offering
false  instruments  for  filing  with  the New  York  City  School  Construction
Authority. In a press release announcing the indictment,  the Manhattan District
Attorney said that the investigation  disclosed that Mr. Kohl allegedly received
more than $7.0  million in  kickbacks  from  subcontractors  through a scheme in
which he allegedly inflated subcontracts on Herbert's construction contracts. At
a July 11, 1995 press conference following the indictment, the District Attorney
announced that the  investigation  was  continuing and that he expected  further
indictments in the investigation.

     Forest performs electrical  contracting  services primarily in the New York
City commercial market and is one of EMCOR's largest subsidiaries.

     In  addition  to  the  above,  the  Company  is  involved  in  other  legal
proceedings and claims asserted by and against the Company, which have arisen in
the ordinary course of business.

     The Company believes it has a number of valid defenses to these actions and
the Company  intends to  vigorously  defend or assert  these claims and does not
believe that a significant  liability will result.  However,  the Company cannot
predict the outcome  thereof or the impact that an adverse result of the matters
discussed  above will have upon the Company's  financial  position or results of
operations.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None


<PAGE>




                     EXECUTIVE OFFICERS OF THE REGISTRANT

     Frank T.  MacInnis,  Age 50;  Chairman  of the Board,  President  and Chief
Executive Officer of the Company since April 1994. From April 1990 to April 1994
Mr. MacInnis served as President and Chief  Executive  Officer,  and from August
1990 to April  1994 as  Chairman  of the  Board,  of  Comstock  Group,  Inc.,  a
nationwide electrical contracting company. From 1986 to April 1990, Mr. MacInnis
was Senior Vice President and Chief Financial Officer of Comstock Group, Inc. In
addition,  from 1986 to April 1994 Mr. MacInnis was also President of Spie Group
Inc.,  which owns or owned  Comstock  Group,  Inc.,  Spie  Construction  Inc., a
Canadian pipeline  construction  company,  and Spie Horizontal  Drilling Inc., a
U.S.  company engaged in underwater  drilling for the  installation of pipelines
and communications cable.

     Sheldon I. Cammaker,  Age 57;  Executive Vice President and General Counsel
of the Company for more than the past five years.

     Leicle E. Chesser,  Age 50;  Executive Vice  President and Chief  Financial
Officer of the Company since May 1994.  From April 1990 to May 1994 Mr.  Chesser
served as  Executive  Vice  President  and Chief  Financial  Officer of Comstock
Group,  Inc. and from 1986 to May 1994 he was also  Executive Vice President and
Chief Financial Officer of Spie Group Inc.

     Jeffrey M. Levy,  Age 44;  Executive  Vice  President of the Company  since
November  1994,  Senior Vice  President  of the Company  from  December  1993 to
November 1994 and Chief  Operating  Officer of the Company since  February 1994.
From May 1992 to December  1993,  Mr.  Levy was  President  and Chief  Executive
Officer of the Company's subsidiary EMCOR Mechanical/Electrical  Services (East)
Inc. From January 1991 to May 1992 Mr. Levy served as Executive  Vice  President
and Chief  Operating  Officer of Lehrer  McGovern  Bovis,  Inc., a  construction
management and construction company.

     R. Kevin Matz,  Age 38; Vice  President  and Treasurer of the Company since
April 1996 and Staff Vice  President  - Financial  Services of the Company  from
March 1993 to April 1996.  From March 1991 to March 1993, Mr. Matz was Treasurer
of Sprague Technologies Inc., a manufacturer of electronic components.

     Mark A. Pompa,  Age 32; Vice  President and Controller of the Company since
September  1994.  From June 1992 to September  1994,  Mr. Pompa was an Audit and
Business  Advisory  Manager of Arthur Andersen LLP, an accounting firm, and from
June 1988 to June 1992 Mr. Pompa was a Senior Accountant at that firm.


<PAGE>


                                   PART II


ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
MATTERS

Market Information

     The Company's Common Stock trades on the Nasdaq National Market tier of the
Nasdaq  Stock  Market under the symbol  "EMCG".  From  December 15, 1994 through
December 27, 1995 the Common Stock was traded in the over-the-counter market.

     The following table sets forth the high and low bid quotations (as reported
in the "pink  sheets" of the  National  Quotation  Bureau,  Inc.) for the Common
Stock for each calendar quarter during the period from January 6, 1995, when bid
quotations  were  first  readily  available,  through  December  27,  1995.  The
quotations reflect inter-dealer prices,  without adjustments for retail mark-up,
mark-down or  commissions  and may not represent  actual  transactions.  For the
period commencing  December 28, 1995, when the Common Stock began trading on the
Nasdaq Stock Market,  through  December 31, 1996, the following table sets forth
high and low sales prices for the Common Stock.

                                                High       Low
       1996

       First Quarter                            12 3/8     9 3/8
       Second Quarter                           17 3/8    11 3/4
       Third Quarter                            17 3/8    14 1/8
       Fourth Quarter                           15 5/8    13

       1995

       First Quarter  (commencing  January 6,    5 1/2     4
         1995)
       Second Quarter                            7 3/4     4 1/2
       Third Quarter                             9         6 3/4
       Fourth Quarter  (through  December 27,    9 3/8     7
         1995)
       December  28,  1995  through  December    9 5/8     9 3/8
         31, 1995


Holders

      As of February 24, 1997 there were 66 shareholders  of record,  and, as of
that date, the Company estimates there were  approximately 800 beneficial owners
holding stock in nominee or "street" name.

Dividends

      The Company did not pay dividends on its Common Stock during 1995 or 1996,
and it does not anticipate that it will pay dividends on its Common Stock in the
foreseeable  future. The Company's working capital credit facility prohibits the
payment of dividends on its Common Stock prior to January 1, 1998 and thereafter
limits its payment of  dividends;  the  Company's  Series C Notes  provide  that
dividends  are limited to 50% of  consolidated  net income (as  defined) for the
period from December 15, 1994 to the most recently ended fiscal quarter.




<PAGE>


ITEM 6.  SELECTED FINANCIAL DATA (IN THOUSANDS, EXCEPT PER SHARE DATA)

      The  following  selected  financial  data has been  derived  from  audited
financial  statements  and should be read in conjunction  with the  consolidated
financial  statements,  the related notes thereto and the reports of independent
public  accountants  thereon,  included  elsewhere in this annual report on Form
10-K. The consolidated financial statements for the year ended December 31, 1992
were audited by Ernst & Young LLP whose report of independent public accountants
thereon  dated June 30,  1994  includes  a  disclaimer  of opinion  due to going
concern   considerations.   A  disclaimer   of  opinion  due  to  going  concern
considerations nevertheless provides assurance that there were no limitations on
the  scope of the  audit  and  that the  accounting  principles  applied  in the
preparation of the  consolidated  financial  statements  are in conformity  with
generally  accepted  accounting  principles.  See  Note  A to  the  consolidated
financial  statements  regarding  the basis of  presentation  and the  Company's
emergence from bankruptcy.
<TABLE>
<CAPTION>

Income Statement Data (a) (d)

                    Reorganized Company              Predecessor Company

                    Year Ended December            Year Ended December 31,
                            31,
                     1996         1995           1994       1993        1992
                   ----------   ----------     ---------  ----------  ---------
<S>                <C>          <C>            <C>        <C>         <C>    
Revenues           $1,669,274   $1,588,744     $1,763,961 $2,194,735  $2,404,577
Gross profit          160,788      143,147        156,372    151,177     243,854
Reorganization        
  items                    --           --        (91,318)        --          --
Income  (loss)
  from continuing
  operations            
  including
  reorganization
  items                 9,437      (10,853)       (118,934)  (113,991)  (363,515)
Income (loss) from
  discontinued            
  operations               --           --          10,216     (9,087)  (253,230)
Extraordinary
  item  -                  
  gain on debt
  discharge                --           --         413,249        --          --
Cumulative effect
  of change in
  method of
  accounting for:
  -Income taxes            --           --             --         --      4,315
  -Post-employment         
     benefits              --           --          (2,100)       --          --
                     ----------   ----------     ----------  ----------  ----------

Net income (loss)      $9,437     $(10,853)       $302,431  $(123,078) $(612,430)

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

Supplemental net
  income (loss)
  per common
  share and
  common equivalent     
  share (b):             
Continuing
  operations             $0.95       $(1.13)      $(12.62)
Discontinued               
  operations               --           --           1.08
Extraordinary
  item - gain on           
  debt discharge           --           --          43.85
Cumulative effect
  of change in
  method of
  accounting for:
Post-employment             
     benefits              --           --          (0.22)
                     ----------    ----------     ---------

Net income (loss)
  per common share      
  and common
  equivalent share       $0.95       $(1.13)       $32.09
                     ==========    ==========     =========
</TABLE>



<PAGE>



Balance Sheet Data (d)

                           Reorganized Company               Predecessor
                                                               Company

                              As of December 31,          As of December 31,
                           1996       1995      1994        1993      1992
                          --------   --------  --------    --------  --------
Stockholders'
  equity
  (deficit)(c) ........   $ 83,883   $ 70,610   $ 81,130  $(302,262) $(175,979)
                                                             70,610     81,130
Total assets ..........    614,747    710,945    707,498    806,442    907,584
Net assets held 
  for sale.............       --       61,969     55,401
Notes payable .........       --       14,665      4,803        172      6,452
Borrowings
  under working
  capital 
  credit lines.........     14,200     25,000     40,000       --         --
7% Senior 
  Secured Notes........       --       61,969     55,401       --         --
Long-term debt,
  including current
  maturities...........     72,405     68,989     61,290      4,465      6,040
Debt in default .......       --         --         --      501,007    501,007
Capital lease 
  obligations..........   $  1,007   $  1,284   $  2,029   $  2,561   $  3,935


(a)The income  statement  data for the year ended December 31, 1995 excludes the
   operating  results of businesses  held for sale since the operations of these
   businesses  accrued to the  benefit  of  holders  of the notes  issued by the
   Company's  subsidiary SellCo Corporation,  and prior to their payment in full
   during 1996, the Company's Series A Notes, and certain other obligations (See
   Notes F and G to the  consolidated  financial  statements).  Income statement
   data has been reclassified for all periods presented prior to 1995 to reflect
   the  Company's  water  supply  business  and  other  businesses  for  sale as
   discontinued   operations   (See  Note  L  to  the   consolidated   financial
   statements).

(b)Historical  per share data for periods  prior to  December  31, 1994 have not
   been  presented  as  it  is  not  meaningful   since  the  Company  has  been
   recapitalized and adopted Fresh-Start Accounting as of December 31, 1994.

(c) No cash  dividends on the  Company's  Common Stock have been paid during the
    past five years.

(d) Selected  financial  data  for  periods  as of and  after  the  adoption  of
    Fresh-Start  Accounting  are not  comparable to selected  financial  data of
    periods  presented  prior to December 31, 1994 and have been  separated by a
    black line.



<PAGE>


ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

      JWP INC.  emerged from Chapter 11 of the United States  Bankruptcy Code on
December  15, 1994 (the  "Effective  Date") and changed its name to EMCOR Group,
Inc. ("EMCOR" or the "Company").  The Company reorganized  pursuant to its Third
Amended Joint Plan of Reorganization dated August 9, 1994, as amended (the "Plan
of Reorganization"), and proposed by the Company and its wholly-owned subsidiary
SellCo Corporation ("SellCo").

      In connection  with the Plan of  Reorganization,  the Company  adopted the
American Institute of Certified Public Accountants'  Statement of Position 90-7,
"Financial  Reporting by Entities in  Reorganization  Under the Bankruptcy Code"
("SOP  90-7").  The Company has accounted  for its  reorganization  by using the
principles of  Fresh-Start  Accounting as required by SOP 90-7.  For  accounting
purposes, the Company assumed that the Plan of Reorganization was consummated on
December 31, 1994. Under the principles of Fresh-Start Accounting, the Company's
total net assets were recorded at their assumed  reorganization  value, with the
reorganization  value  allocated  to  identifiable  assets on the basis of their
estimated fair value. The primary valuation methodology employed by the Company,
with the  assistance of its financial  advisors to determine the  reorganization
value of the Company, was a net present value approach.  The valuation was based
on the Company's  forecasts of unleveraged,  after-tax cash flows calculated for
each year over the four-year  period from 1994 to 1997,  capitalizing  projected
earnings before  interest,  taxes,  depreciation  and  amortization at multiples
ranging from 3 to 10, selected to value earnings and cash flows beyond 1997, and
discounting the resulting  amounts to present value at rates ranging from 10% to
30% selected to approximate  the Company's  projected  weighted  average cost of
capital.  The  excess of  reorganization  value  over the value of  identifiable
assets of $5.0  million was  included in the  Consolidated  Balance  Sheet as of
December 31, 1995 in Other  Assets as  "Miscellaneous"  and was being  amortized
over 15 years.  In  accordance  with SOP 90-7,  the  Company's  reduction of its
deferred tax valuation  allowance during 1996 related to its federal and foreign
income tax  provision  was first  allocated  to reduce  reorganization  value in
excess of amounts allocable to identifiable assets to zero and then allocated to
capital surplus.

      As  a  result  of  the  implementation  of  Fresh-Start  Accounting,   the
consolidated  financial  statements  of the Company for  periods  subsequent  to
consummation of the Plan of  Reorganization  are not comparable to the Company's
consolidated financial statements for prior periods.  Accordingly,  a black line
has been used to separate the consolidated  financial  statements of the Company
after the consummation of the Plan of  Reorganization  from those of the Company
prior to the consummation of the Plan of  Reorganization.  The operating results
of businesses held for sale have been excluded from the  consolidated  financial
statements  for the year ended  December 31, 1995 since the  operations of these
businesses  accrued  to the  benefit of the  holders of the notes  issued by the
Company's subsidiary SellCo, and prior to their payment in full during 1996, the
Company's  Series A Notes,  and certain other  obligations (See Notes F and G to
the consolidated financial statements). Operating results of businesses held for
sale substantially offset interest accrued on the Company's Series A Notes which
interest  was  recognized  within the caption  "Net assets held for sale" in the
Consolidated Balance Sheet as of December 31, 1995.

Results of Operations:  Year Ended December 31, 1996 Compared to Year Ended
December 31, 1995

      Revenues  for the years ended  December  31,  1996 and 1995 were  $1,669.3
million  and  $1,588.7  million,  respectively.  Net  income  for the year ended
December 31, 1996 was $9.4 million or $0.95 per share  compared to a net loss of
$10.9 million or $1.13 per share for the year ended December 31, 1995.

      Income from continuing  operations  before  reorganization  items,  income
taxes,  extraordinary items and cumulative effect of accounting change was $17.0
million and a loss of $9.9  million for the years  ended  December  31, 1996 and
1995,  respectively.  1996 income includes a gain of $12.5 million ($8.1 million
after-tax)  on the sale of certain  assets held for sale,  including the sale of
substantially  all of  the  assets  of  the  Company's  principal  water  supply
subsidiary  Jamaica Water Supply Company  ("JWS").  JWS and the Company's  other
water supply subsidiary,  Sea Cliff Water Company ("Sea Cliff"), are referred to
hereafter as the "Water Companies".  The 1995 loss includes a third quarter loss
of  $0.9  million  associated  with  the  disposition  of a  subsidiary  engaged
principally in the installation of industrial boilers.

      The Company generated operating income of $17.1 million for the year ended
December 31, 1996  compared with  operating  income of $5.9 million for the year
ended  December  31, 1995.  The  improvement  in  operating  income for 1996 was
principally  attributable  to continued  improvement in gross profit due to cost
control efforts and improved job performance  offset partially by an increase in
selling,  general  and  administrative  expenses  in the first  quarter  of 1996
related  to an  adverse  arbitration  award  requiring  the  Company to pay $4.8
million  in  damages  in  connection  with  a  contract  dispute  involving  its
subsidiary  Pace Mechanical  Services,  Inc.  (formerly known as T.L.  Cholette,
Inc.).  In  October  1996,  the  Company  settled  the  arbitration   award  for
approximately $4.3 million. Net interest expense for the year ended December 31,
1996 was $12.6 million compared to $14.8 million in the year earlier period.

Mechanical and Electrical Construction Services and Facilities Services

      Revenues of the  mechanical  and  electrical  construction  and facilities
services  business  units for the year ended  December  31,  1996 were  $1,669.3
million  compared to  $1,588.7  million for the year ended  December  31,  1995.
Operating  income of these  business  units for the year ended December 31, 1996
was $17.1  million  compared to  operating  income of $5.9  million for the year
ended December 31, 1995.

      Revenues for the year ended December 31, 1996  increased by  approximately
5.1% when  compared  with the year earlier  period.  While  revenues of business
units operating in the Western United States increased due to improved  economic
conditions,  these increases were substantially offset by decreased revenues (a)
in the Northeastern  United States  resulting from, among other things,  adverse
weather conditions in the first quarter of 1996 and increased  competition,  and
(b) in the  Midwestern  United  States due to reduced  construction  activity as
compared  with  1995 and the  Company's  earlier  downsizing  of its  Midwestern
operations  and (c) in the  United  Kingdom  due to  decreased  activity  in the
commercial construction market.

      Selling,  general and administrative expenses ("SG&A") for the years ended
December 31, 1996 and 1995 were $143.7 million and $137.3 million, respectively.
The increase was primarily  attributable to increased  operating  volume and the
$4.3 million adverse arbitration result discussed above.

      At December 31, 1996,  the  mechanical  and  electrical  construction  and
facilities services business backlog was approximately $1,043.7 million compared
to approximately $1,060.7 million at December 31, 1995. The Company's backlog in
the United  States  increased  by $56.7  million  between  December 31, 1996 and
December  31,  1995,  whereas  its  backlog  in Canada  and the  United  Kingdom
decreased by $15.0  million and $58.7  million,  respectively,  during that same
period. The decline in Canadian backlog is attributable to the shift in emphasis
from   multi-period   commercial   work  to  industrial   work   including  both
modifications to existing  facilities and new facilities,  as well as completion
of certain large  projects.  The  industrial  work is  characterized  by shorter
schedules,  frequently  less than one year,  than  commercial  work.  The United
Kingdom  decline is  attributable  to continued  progress  toward  completion of
several  large  projects  and  the  continued  weakness  in the  United  Kingdom
commercial construction market.

Results Of Operations:  Year Ended December 31, 1995 Compared To Year Ended
December 31, 1994

      Revenues  for the years ended  December  31,  1995 and 1994 were  $1,588.7
million  and  $1,595.0  million,  respectively,   exclusive  of  $169.0  million
attributable  to businesses held for sale or sold in 1994. Net loss for the year
ended  December  31, 1995 was $10.9  million or $1.13 per share  compared to net
income of $302.4 million or $32.09 per share for the year ended 1994. Net income
for 1994 includes an extraordinary item for the gain on debt discharge of $413.2
million as well as a charge for the required  adoption of  Financial  Accounting
Standards No. 112, "Employers'  Accounting for Post-employment  Benefits" ("SFAS
112"), of $2.1 million.  In addition,  net income for 1994 includes  charges for
reorganization  items totaling $91.3 million  consisting of professional fees of
$12.5  million  and  fresh-start  adjustments  of $78.8  million  to record  the
Company's  assets and  liabilities at fair value in accordance with the adoption
of  Fresh-Start  Accounting as  prescribed by SOP 90-7.  Net income for the year
ended December 31, 1994 includes  income from  discontinued  operations of $10.2
million as well as a loss of $13.7 million attributable to other businesses held
for sale or sold.

      Loss from continuing operations before reorganization items, income taxes,
extraordinary  items and cumulative effect of accounting change was $9.9 million
and $27.9 million for the years ended December 31, 1995 and 1994,  respectively.
The 1995 loss includes  $14.8 million of net interest  expense  associated  with
borrowings  outstanding  during 1995 under the Company's  Old Credit  Agreements
(hereafter  defined)  compared  to $2.5  million in 1994 which  amount  excluded
interest on debt in default which the Company ceased  accruing in December 1993.
In  addition  the  1995  loss  includes  a third  quarter  loss of $0.9  million
associated with the

<PAGE>


disposition  of  a  subsidiary  engaged   principally  in  the  installation  of
industrial boilers.  The 1994 loss reflects,  among other things: a gain of $1.9
million from the settlement of a construction  claim; a net gain of $1.2 million
on the sale of certain businesses; a loss of $13.7 million attributable to other
businesses  held for sale or sold; a loss of $4.5 million due to the  write-down
of an investment;  a loss of $10.8 million  attributable  to job write-downs and
provisions for loss contingencies on certain industrial and municipal  projects;
a loss of $1.4 million for lender fees  associated  with the  Company's  working
capital and debtor-in-possession  credit facilities;  and a loss of $0.6 million
for severance of certain  employees.  The losses associated with job write-downs
in 1994 were primarily  attributable to adverse weather  conditions,  inadequate
estimating of job costs and labor problems.

      The Company generated  operating income of $5.9 million for the year ended
December 31, 1995 compared with an operating  loss of $22.2 million for the year
ended  December  31,  1994,  inclusive  of $13.7  million  of  operating  losses
attributable  to  businesses  held for sale or sold.  The  increase in operating
income is attributable to: a $41.3 million reduction in SG&A expenses, inclusive
of $30.6 million of SG&A expenses  attributable  to businesses  held for sale or
sold, as a result of the  implementation  of the Company's cost reduction plans;
an increase in gross  profit of $3.7  million and as a  percentage  of revenues,
which is  attributable  to successful  completion  and close out of lower margin
contracts  undertaken  before the Company emerged from its Chapter 11 proceeding
as well  as  higher  profitability  of  post-emergence  contracts  completed  or
currently in process, exclusive of $16.9 million of gross profit attributable to
businesses held for sale or sold in 1994.  Professional fees associated with the
Chapter 11  proceeding  are  classified  as  "Reorganization  Items" in the 1994
Consolidated  Statement of Operations.  Net interest  expense for the year ended
December 31, 1995 was $14.8 million compared to $2.5 million in the year earlier
period. The Company ceased accruing interest on debt in default in December 1993
upon the filing of an  involuntary  bankruptcy  petition  against  the  Company.
Accordingly,  no  interest  expense  on  debt  in  default  is  included  in the
Consolidated Statement of Operations for the year ended December 31, 1994.

Mechanical and Electrical Construction Services and Facilities Services

      Revenues of the  mechanical  and  electrical  construction  and facilities
services  business  units for the year ended  December  31,  1995 were  $1,588.7
million  compared to  $1,595.0  million for the year ended  December  31,  1994,
exclusive of $169.0 million  attributable  to businesses  held for sale or sold.
Operating income of these business units (before  deduction of general corporate
and other  expenses  discussed  below) for the year ended  December 31, 1995 was
$21.6 million compared to an operating loss of $6.4 million,  inclusive of $13.7
of operating  losses  attributable  to businesses held for sale or sold, for the
year ended  December 31, 1994.  In connection  with the Company's  restructuring
plan adopted in connection with its Plan of  Reorganization,  certain mechanical
and  electrical  business  units  have been  sold or  identified  for sale.  The
operating  results of these units are excluded  from  operating  results for the
year ended December 31, 1995.

      Revenues for the year ended  December 31, 1995 relating to business  units
which the Company retained remained  substantially  unchanged  compared with the
year earlier  period.  While 1995  revenues of business  units  operating in the
Eastern  United  States and Central  United  Kingdom  increased  due to improved
economic  conditions,  this  increase  was offset by  decreased  revenues in the
Midwestern  and Western  regions of the United  States,  Canada and Northern and
Southern parts of the United Kingdom due to, among other things, continuing poor
market conditions and downsizing.

      Selling, general and administrative expenses,  excluding general corporate
and other  expenses,  for the years ended December 31, 1995 and 1994 were $121.6
million and $162.8 million,  respectively. The 1994 SG&A expenses include $132.3
million  attributable to the continuing  electrical and mechanical  construction
and  facilities  services   operations.   The  decrease  in  SG&A  expenses  was
attributable to cost cutting and downsizing.

      At December 31, 1995,  the  mechanical  and  electrical  construction  and
facilities services business backlog was approximately $1,060.7 million compared
to approximately  $1,046.4 million at December 31, 1994, exclusive of businesses
sold or held for sale. The Company's  backlog in the United States  increased by
$43.1  million  between  December 31, 1994 and  December  31, 1995,  whereas its
backlog in Canada and the United  Kingdom  decreased by $18.3  million and $10.5
million, respectively,  during that same period. The decline in Canadian backlog
was principally attributable to the downsizing of the Canadian operations, while
the United Kingdom decline was attributable to poor market conditions.



<PAGE>


General Corporate And Other Expenses

      General corporate  expenses for the years ended December 31, 1995 and 1994
were $15.7 million and $28.3 million,  respectively,  inclusive of $12.5 million
of legal and other  professional  fees incurred in connection with the Company's
reorganization  in 1994.  The  higher  amount  of  general  corporate  expenses,
exclusive  of  legal,  consulting  and  other  professional  fees in  1994,  was
attributable    to   debt    issuance    costs    related   to   the   Company's
debtor-in-possession  credit facility ("DIP Loan"), severance paid to terminated
employees and insurance costs.

Net Assets Held for Sale

      The operating  results of  businesses  held for sale,  which  included the
Company's water supply business  classified as discontinued  operations prior to
the  consummation  of the Plan of  Reorganization,  have been  excluded from the
consolidated financial statements for the year ended 1995 since the operation of
these  businesses  accrued  to the  benefit of the  holders  of notes  issued by
SellCo,  and prior to their payment in full during 1996, the Company's  Series A
Notes,  and certain other  obligations.  (See Notes F and G to the  consolidated
financial statements). Businesses held for sale are recorded in the accompanying
Consolidated  Balance  Sheets at the lower of cost or estimated  net  realizable
value and are classified as current based on their estimated disposition dates.

Liquidity And Capital Resources:

      The  Company's  consolidated  cash balance  decreased by $2.3 million from
$53.0  million at December 31, 1995 to $50.7  million at December 31, 1996.  The
Company  generated  positive  operating  cash flow of $33.1 million for the year
ended December 31, 1996 which was used primarily to repay  borrowings  under the
Company's  working  capital  credit  lines  and  to  fund  capital  expenditures
resulting in the consolidated cash balance decrease.  The December 31, 1996 cash
balance  includes  approximately  $4.5  million  in foreign  subsidiaries'  bank
accounts  which  accounts  are  available  only  to  support  their   respective
operations.

     On June 19, 1996, the Company and its subsidiary Dyn Specialty  Contracting
Inc.  ("Dyn") entered into a credit agreement with Harris Trust and Savings Bank
("Harris")  providing the Company with up to a $100.0 million  revolving  credit
facility  (the "New Credit  Facility")  for a three year period.  The New Credit
Facility,  which is guaranteed by certain direct and indirect U.S.  subsidiaries
of the Company and is secured by substantially  all of the assets of the Company
and those subsidiaries,  initially provided for up to $50.0 million in borrowing
capacity  available in the form of revolving  loans  ("Revolving  Loans") and/or
letters  of credit  ("LCs" or "LC").  As  subsequently  amended,  the New Credit
Facility currently provides for up to $72.5 million in borrowing  capacity.  The
remaining  $27.5  million  in  borrowing  capacity  is  subject  to:  receipt of
additional commitments from other banks; consents of bonding companies providing
surety bonds to the Company's Canadian and United Kingdom subsidiaries;  and the
guarantee by these subsidiaries of the facility and the collateralization of the
guarantees with liens upon their assets.  The Revolving Loans bear interest at a
variable  rate,  which is Harris'  prime rate (8.25% at December  31, 1996) plus
1.0% - 2.0% based on certain financial tests. The interest rate on the Revolving
Loans was 9.25% at December  31,  1996.  LC fees ranging from 1.50% to 3.25% are
charged based on the type of LC issued.  The New Credit Facility expires on June
19, 1999. As of December 31, 1996, the Company had  approximately  $29.1 million
of LCs outstanding under the New Credit Facility. In addition,  there were $14.2
million of Revolving Loans outstanding as of December 31, 1996.

      Pursuant to the Plan of Reorganization,  the Company and SellCo issued, or
reserved  for  issuance,  four series of notes (the "New  Notes") and  9,424,083
shares of stock of the Company's Common Stock  (constituting  100% of the issued
or issuable shares as of the Effective  Date) to  pre-petition  creditors of the
Company, other than holders of the Company's pre-petition  subordinated debt, in
settlement of their pre-petition claims and to Belmont Capital Partners II, L.P.
("Belmont"), which provided a debtor-in-possession credit facility ("DIP Loan"),
in payment of additional  interest  under the terms of the DIP Loan.  The entire
$11.9 million principal amount of Series B Notes, a series of the New Notes, and
approximately  $4.1 million  principal amount of Series A Notes, a series of the
New  Notes,  were  redeemed  on the  Effective  Date with the net cash  proceeds
derived  from the sale of certain of the  Company's  subsidiaries,  the stock of
which would have been  pledged as part of the  collateral  securing the Series B
Notes had such  subsidiaries  not been sold (and an additional  $600,000 of such
proceeds  were  reserved for  prepayment  of certain of the Series A Notes which
have been reserved for issuance in respect of disputed and unliquidated claims).
The Series A Notes were paid in full with proceeds  received by the Company from
the sale of the Water  Companies.  Holders of SellCo Notes,  a series of the New
Notes,  will  only be paid  from and to the  extent  of any  remaining  net cash
proceeds (as defined) from the sale of SellCo's subsidiaries and the proceeds of
a $5.5

<PAGE>


million  promissory note issued by the Company to SellCo pursuant to the Plan of
Reorganization  (the "EMCOR  Supplemental  SellCo Note").  Interest on the EMCOR
Supplemental SellCo Note is payable at maturity.

      On December 14, 1994, the Company and certain of its subsidiaries  entered
into two credit agreements (the "Old Credit  Agreements") with Belmont and other
lenders  providing  the  Company and certain of its  subsidiaries  with  working
capital facilities of up to an aggregate of $45.0 million which became available
upon  the  Effective  Date.  The MES  Credit  Agreement,  one of the Old  Credit
Agreements,  was among the Company,  its  subsidiary  MES  Holdings  Corporation
("MES"),  substantially all of the U.S. subsidiaries of MES, as guarantors,  and
the lenders and provided  the Company and MES with loans in an aggregate  amount
of up to  $35.0  million.  The  Dyn  Credit  Agreement,  the  other  Old  Credit
Agreement,  was among the Company, Dyn, Dyn's subsidiaries,  as guarantors,  and
the lenders and provided  Dyn with loans in an  aggregate  amount of up to $10.0
million.  The loans bore interest on the principal amount thereof at the rate of
15% per annum.

      The proceeds of the MES loans under the MES Credit  Agreement were used to
repay  amounts  outstanding  under  the DIP Loan and pay  fees and  expenses  in
connection with the MES Credit Agreement and the Plan of Reorganization  and the
balance was used for the general  working  capital of MES, the MES  subsidiaries
and the Company.  The proceeds of the Dyn Credit Agreement were used to pay fees
and expenses in  connection  with the Dyn Credit  Agreement and was used for the
general working capital of Dyn and the Dyn subsidiaries.

      Borrowings outstanding under the Old Credit Agreements were repaid in part
on June 12, 1996 from  proceeds  received  by the  Company  from the sale of the
Water  Companies  and the balance  was repaid on June 20,  1996 from  borrowings
under the New  Credit  Facility  at which  time  these  credit  agreements  were
terminated.

      In December 1996, the Company's Canadian  subsidiary Comstock Canada Ltd.,
renewed a credit agreement with a bank providing for an overdraft facility of up
to Cdn.  $2.0  million.  The  facility is secured by certain  assets of Comstock
Canada Ltd.  and  deposit  instruments  of another  Canadian  subsidiary  of the
Company.  The facility  provides for interest at the bank's prime rate (4.75% at
December  31,  1996)  plus 3/4% and  expires  on June 30,  1997.  There  were no
borrowings  outstanding  under this credit  agreement at December 31, 1996.  The
Company  is  seeking to include  its  Canadian  subsidiary  under the New Credit
Facility.

      In September 1995, a number of the Company's  United Kingdom  subsidiaries
renegotiated  and renewed a demand credit facility with a U.K. bank for a credit
line of  (pound)17.1  million  (approximately  U.S. $26.8  million).  The credit
facility consisted of the following  components with individual credit limits as
follows: an overdraft line of up to (pound)9.0 million (approximately U.S. $14.1
million) which  overdraft line was  subsequently  reduced to (pound)7.0  million
(approximately  U.S. $11.0 million);  a facility for the issuance of guarantees,
bond and  indemnities  of up to (pound)7.3  million  (approximately  U.S.  $11.4
million); and other credit facilities of up to (pound)0.8 million (approximately
U.S. $1.3 million).  The facility was secured by substantially all of the assets
of the Company's  principal U.K.  subsidiaries.  The overdraft facility provided
for interest at the bank's base rate, as defined (6.5% as of December 31, 1995),
plus 3.0% on the first  (pound)5.0  million of borrowings and at the bank's base
rate plus 4.0% for borrowings over (pound)5.0 million.  During the third quarter
of 1996,  the  Company  obtained an  (pound)7.4  million LC under the New Credit
Facility for use as collateral for bonds issued under the U.K.  facility thereby
releasing funds  previously  deposited as collateral for those bonds. On October
1, 1996, the Company's United Kingdom  subsidiaries  replaced the U.K.  facility
with Revolving Loans under the New Credit Facility.

      As reported in the Company's  Report on Form 8-K, dated February 29, 1996,
an aggregate  majority of principal amount of the outstanding Series A Notes and
an aggregate  majority of  principal  amount of the  outstanding  Series C Notes
consented to amendments  to the Series A Indenture and Series C Indenture  under
which the Series A Notes and the Series C Notes, respectively,  were issued. The
amendments  (i) reduced the ratio  required to be  maintained by the Company and
certain of its  subsidiaries  under a Consolidated  Fixed Charge  Coverage Ratio
(the "Ratio"), as defined, contained in each of the Indentures and (ii) provided
for the exclusion from the Ratio calculation  certain non-cash interest payments
payable by the  issuance of  additional  Series A Notes and Series C Notes.  The
Series A Notes have been paid in their entirety.

      The  Company  has  no  significant   plans  or  commitments   for  capital
expenditures outside of those required for normal operations.  Such expenditures
are anticipated to be funded by cash generated through continuing operations.



<PAGE>


      The Company  believes that projected cash flows from  operations  combined
with the available funds under the New Credit  Facility will provide  sufficient
liquidity to meet the Company's  operating,  capital and scheduled  debt service
requirements  through at least 1997 based on the terms of the Company's existing
indentures and loan agreements, including interest and amortization terms.

Certain Insurance Matters

      During the second quarter of 1996,  the Company  entered into an agreement
with one of its insurers to reinsure the Company's  obligations  to bear certain
losses  incurred for insurance  plan years from October 1, 1992 to September 30,
1995. Under this agreement, amounts previously deposited by the Company with one
of the  Company's  insurers  as  collateral  to fund  certain  losses  under the
deductible  portion of the  Company's  insurance  program  were  returned to the
Company  and used to fund the cost of that  agreement  and to pay down,  in July
1996, approximately $10.1 million of indebtedness under the New Credit Facility.
As of December 31, 1996,  the Company was utilizing  $16.4 million of letters of
credit  obtained  under the New Credit  Facility as  collateral  for its current
insurance  obligations,  and therefore presently is not required to deposit cash
for such obligations.


<PAGE>


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                       EMCOR Group, Inc. And Subsidiaries

                           Consolidated Balance Sheets
                    (In Thousands, Except Share and Per Share Data)



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

ASSETS
Current Assets:
Cash and cash equivalents                $50,705       $53,007
Accounts receivable, less allowance
  for doubtful accounts of $18,812 
  and $14,892, respectively              442,930       435,974
Costs and estimated earnings in
  excess of billings on
  uncompleted contracts                   67,765        65,551
Inventories                                9,108         8,031
Prepaid expenses and other                 8,143         8,365
Net assets held for sale                      --        61,969
                                       ------------  ------------

Total Current Assets                     578,651       632,897

Investments, Notes And Other
  Long-Term Receivables                    5,737         4,684

Property, Plant And Equipment, Net        26,952        27,137

Other Assets:
Insurance cash collateral                     --        30,812
Funds held in escrow                          --         8,271
Miscellaneous                              3,407         7,144
                                       ------------  ------------

                                           3,407        46,227
                                       ------------  ------------

Total Assets                            $614,747      $710,945
                                       ============  ============

The accompanying notes to the consolidated  financial statements are an integral
part of these statements.


<PAGE>


                       EMCOR Group, Inc. And Subsidiaries

                           Consolidated Balance Sheets
                    (In Thousands, Except Share and Per Share Data)


                                             December 31,
                                          1996          1995
                                       ------------  ------------
LIABILITIES AND STOCKHOLDERS'
  EQUITY

Current Liabilities:
Borrowings under working capital                
  credit lines                           $14,200       $25,000
Notes payable                                 --        14,665
Current maturities of long-term debt
  and capital lease obligations              361         1,875
7% Senior Secured Notes (Series A)            --        61,969
Accounts payable                         218,099       224,002
Billings in excess of costs and
  estimated earnings on
  uncompleted contracts                  105,653       113,590
Accrued payroll and benefits              43,789        38,928
Other accrued expenses and liabilities    39,596        45,287
                                       ------------  ------------

Total Current Liabilities                421,698       525,316

Long-Term Debt                            73,051        68,398

Other Long-Term Obligations               36,115        46,621

Stockholders' Equity:
Preferred Stock, $.10 par value,
  1,000,000 shares authorized,                             
  zero issued and outstanding                 --           --
Common Stock, $.01 par value,
  13,700,000 shares aythorized,
  9,514,636 and 9,424,706
  shares issued, or reserved                                
  for issuance, and outstanding,
  respectively                                95            94
Warrants                                   2,154         2,179
Capital surplus                           81,672        78,863
Cumulative translation adjustment          1,378           327
Accumulated deficit                       (1,416)      (10,853)
                                       ------------  ------------

Total Stockholders' Equity                83,883        70,610
                                       ------------  ------------

Total Liabilities And Stockholders'     
  Equity                                $614,747      $710,945
                                       ============  ============

The accompanying notes to the consolidated  financial statements are an integral
part of these statements.


<PAGE>


                       EMCOR Group, Inc. And Subsidiaries
         Consolidated Statements Of Operations For The Years Ended December 31,
                      (In Thousands, Except Per Share Data)

                                                                     Predecessor
                                            Reorganized  Company       Company
                                             1996         1995          1994
                                           -----------------------    ----------

Revenues                                  $1,669,274  $1,588,744     $1,763,961
Costs And Expenses:
  Cost of sales                            1,508,486   1,445,597      1,607,589
  Selling, general and administrative        143,674     137,254        178,575
                                           ---------   -----------    ----------
                                           1,652,160   1,582,851      1,786,164
                                           ---------   -----------    ----------

Operating Income (Loss)                       17,114       5,893        (22,203)

Other income                                  12,500          --             --
Interest expense                             (14,890)    (17,453)        (3,867)
Interest income                                2,244       2,633          1,391
Net (loss) gain on businesses sold or             
  held for sale                                   --        (926)         1,183
Loss on investment                                --          --         (4,452)
                                           ---------   -----------    ----------
Income (Loss) From Continuing
  Operations Before
  Reorganization Items, Income Taxes,       
  Extraordinary Item
  And Cumulative Effect Of Accounting
  Change                                      16,968      (9,853)       (27,948)
                                           ---------   -----------    ----------

Reorganization Items:
  Professional fees                               --          --        (12,535)
  Fresh-start adjustments                         --          --        (78,783)
                                           ---------   -----------    ----------
                                                  --          --        (91,318)
                                           ---------   -----------    ----------
Income (Loss) From Continuing
  Operations Including
  Reorganiztion Items, Before Income
  Taxes, Extraordinary Item And                                      
  Cumulative Effect Of
  Accounting Change                           16,968      (9,853)      (119,266)
Income Tax Provision (Benefit)                 7,531       1,000           (332)
                                           ---------   -----------    ----------

Income (Loss) From Continuing
  Operations Including
  Reorganization Items, Before               
  Extraordinary Item And
  Cumulative Effect Of Accounting
  Change                                       9,437     (10,853)      (118,934)
                                               =====     =======       ======== 
                                           
Income From Discontinued Operations,
  Net Of Income Taxes                             --          --         10,216

Extraordinary Item - Gain On Debt               
  Discharge                                       --          --        413,249

Cumulative Effect Of Change In Method
Of Accounting For:
  Post-employment benefits                        --          --         (2,100)
                                           =========   ===========    ==========
Net Income (Loss)                            $9,437     $(10,853)      $302,431
                                           =========   ===========    ==========
Supplemental Income (Loss) Per Common
  Share And Common Equivalent Share
  Continuing operations before
  extraordinary item and                         
  cumulative effect of accounting
  change                                      $0.95       $(1.13)       $(12.62)
Income from discontinued operations            --          --              1.08
Extraordinary item                             --          --             43.85
Cumulative effect of change in method
  of accounting for:
  Post-employment benefits                     --          --             (0.22)
                                           =========   ===========    ==========
Net Income (Loss)                              $0.95      $(1.13)        $32.09
                                           =========   ===========    ==========

     The  accompanying  notes to the  consolidated  financial  statements are an
integral part of these statements.


<PAGE>


                       EMCOR Group, Inc. And Subsidiaries

         Consolidated Statements Of Cash Flows For The Years Ended December 31,
                                 (In Thousands)

                                                                     Predecessor
                                          Reorganized Company          Company
                                           1996          1995           1994
                                        -----------   -----------     ----------

CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)                        $9,437       $(10,853)       $ 302,431
Adjustments to reconcile net income
  (loss) to net cash
  provided by operating activities:
Depreciation and amortization             7,864         8,912          15,724
Net loss (gain) from businesses sold         
  or held for sale                           --           926          (1,183)
Write-down of investment                     --            --           4,452
Stock compensation                           --             6              --
Cumulative effect of change in
  accounting for post-                         
  employment benefits                        --            --           2,100
Non-cash interest expense                 4,748         7,690              --
Non-cash income tax provision             6,771            --              --
Other, net                                  252           465              --
                                      -----------     ----------    ------------
                                         29,072         7,146         323,524

Change in Operating Assets and
  Liabilities Excluding Effect of
  Businesses Disposed of and
  Acquired:
(Increase) decrease in accounts          
  receivable, net                        (6,956)        2,635           9,172
Increase in inventories and contracts   
  in progress                           (11,228)      (16,320)         (6,879)
(Decrease) increase in accounts
  payable and other                      
  accrued expenses and liabilities       (6,891)        5,312          22,703
Decrease (increase) in insurance cash    
  collateral                             30,812         6,765         (16,183)
Decrease (increase) funds held in         
  escrow                                  8,271           378          (8,314)
Changes in other assets and              
  liabilities, net                       (9,997)        4,785           3,794
Changes due to reorganization
  activities:
  Reorganization charges -                  
    professional fees                        --            --          12,535
  Reorganization charges - fresh-start       
    adjustments                              --            --          78,783
Gain on debt discharge                       --            --        (413,249)
                                        -----------   -----------     ----------

Net Cash Provided by Operations         $33,083       $10,701          $5,886
                                        -----------   -----------     ----------

                                                                    (continued)


<PAGE>


                       EMCOR Group, Inc. And Subsidiaries

         Consolidated Statements Of Cash Flows For The Years Ended December 31,
                            (In Thousands)(continued)




                                                                     Predecessor
                                           Reorganized Company         Company
                                            1996         1995           1994
                                          ----------   ----------     ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from working capital credit      
  lines                                   $45,625      $    --       $ 40,000
Payments of working capital credit lines  (56,425)     (15,000)            --
Proceeds from debtor-in-possession            
  financing                                    --           --         30,000
Payment of debtor-in-possession financing      --           --        (30,000)
Cash deposited in trust account for
  funding of post-bankruptcy debt              --           --        (15,940)
Proceeds from long-term debt and capital      
  lease obligations                           226          180             --
Payments of long-term debt and capital       
  lease obligations                          (873)      (1,379)        (1,430)
Repayment of Series A Notes               (66,424)          --         (4,162)
Repayment of Series B Notes                    --           --        (11,892)
Exercise of stock options                     487           --             --
Proceeds from notes payable                 9,596       21,266          4,646
Payments of notes payable                 (24,363)     (11,404)          (172)
Debt issuance costs                        (1,600)          --           (900)
                                          ----------   ----------     ----------

Net Cash (Used in) Provided by Financing  
Activities                                (93,751)      (6,337)        10,150
                                          ----------   ----------     ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from sale of businesses and          
  other assets                                353          650         13,620
Proceeds from sales of net assets held     
  for sale                                 66,424           --             --
Purchase of property, plant and equipment  (7,428)      (4,512)        (4,164)
Net disbursements for other investments      (983)          --         (2,442)
Change in cash balances of businesses
  held for sale or sold                        --           --        (10,079)
                                          ----------   ----------     ----------

Net Cash Provided by (Used in) Investing   
  Activities                               58,366       (3,862)        (3,065)
                                          ----------   ----------     ----------

(Decrease) Increase in Cash and Cash       
  Equivalents                              (2,302)         502         12,971
Cash and Cash Equivalents at Beginning    
  of Year                                  53,007       52,505         39,534
                                          ==========   ==========     ==========
Cash and Cash Equivalents at End of Year  $50,705      $53,007        $ 52,505
                                          ==========   ==========     ==========

     The  accompanying  notes to the  consolidated  financial  statements are an
integral part of these statements.



<PAGE>
<TABLE>
<CAPTION>


                       EMCOR Group, Inc. And Subsidiaries

               Consolidated Statements of Stockholders' Equity (Deficit)
                                 (in thousands)




                                                                                                        
                                                            Old                                            Retained 
                                  Old                     Warrants                          Cumulative     Earnings   Stockholders'
                    Common     Preferred   Old Common        of            New    Capital  Translation  (Accumulated      Equity
                     Stock       Stock        Stock     Participation   Warrants  Surplus  Adjustments    Deficit)      (Deficit)
- ------------------ ----------- ----------- ------------ ------------- --------- ---------- ------------ ------------- -------------
<S>                <C>         <C>         <C>          <C>           <C>       <C>        <C>          <C>           <C>

JANUARY 1, 1994    $--         $21,250     $4,072       $576          $--       $204,247   $(6,068)     $(526,339)    $(302,262)

Foreign currency
  translation
  adjustment        --              --         --          --          --             --      (173)            --          (173)
Exchange of
  preferred
  stock
  for common           
  stock             --            (345)         1          --          --            344        --             --            --
Net income          --              --         --          --          --             --        --        302,431       302,431
Exchange of
  stock and
  fresh-                
  start
  adjustments       94          (20,905)   (4,073)      (576)        2,179      (125,734)    6,241        223,908        81,134
                   ----------- ----------- ------------ ----------- --------- ---------- ------------ ------------- -------------

BALANCE,
  DECEMBER
  31, 1994          94               --        --         --         2,179        78,857        --             --        81,130

Foreign currency
  translation
  adjustment        --               --        --         --            --            --       327             --           327
Other               --               --        --         --            --             6        --             --             6
Net loss            --               --        --         --            --            --        --        (10,853)      (10,853)
                   ----------- ----------- ------------ ----------- --------- ---------- ------------ ------------- -------------

BALANCE,
  DECEMBER
  31, 1995          94               --        --         --         2,179        78,863       327        (10,853)       70,610

Foreign currency
    translation
    adjustment      --               --        --         --            --            --     1,051             --         1,051
Common Stock
  issued under
  stock                 
  option plans       1               --        --         --            --           486        --             --           487
NOL utilization     --               --        --         --            --         2,298        --             --         2,298
Net income          --               --        --         --            --            --        --          9,437         9,437
Other               --               --        --         --           (25)           25        --             --            --
                   ----------- ----------- ------------ ----------- --------- ---------- ------------ ------------- -------------

BALANCE,
  DECEMBER 31,
  1996             $95              $--       $--        $--        $2,154       $81,672    $1,378        $(1,416)      $83,883
                   =========== =========== ============ ========== ========== ========== ============ ============= =============

<FN>

     The  accompanying  notes to the  consolidated  financial  statements are an
integral part of these statements.

</FN>
</TABLE>


<PAGE>


                      EMCOR Group, Inc. And Subsidiaries

                  Notes To Consolidated Financial Statements

NOTE A     BASIS OF PRESENTATION

      JWP INC.  emerged from Chapter 11 of the United States  Bankruptcy Code on
December  15, 1994 (the  "Effective  Date") and changed its name to EMCOR Group,
Inc. ("EMCOR" or the "Company").  The Company reorganized  pursuant to its Third
Amended Joint Plan of Reorganization (the "Plan of Reorganization") dated August
9, 1994, as amended and proposed by the Company and its wholly-owned  subsidiary
SellCo Corporation ("SellCo"). Under the Plan of Reorganization,  the old common
stock of the Company was  extinguished  and newly issued  shares of Common Stock
were issued to creditors.

      Pursuant to the Plan of Reorganization, on the Effective Date EMCOR issued
or reserved for issuance to pre-petition  creditors of EMCOR (other than holders
of EMCOR's  subordinated  debentures  and notes) in exchange  for  approximately
$525.7  million  of  EMCOR  senior  bank  and  institutional   indebtedness  and
substantially  all other general  unsecured  claims,  both allowed and disputed,
against the Company, and to Belmont Capital Partners II, L.P. ("Belmont"), which
provided a  debtor-in-possession  credit  facility  ("DIP  Loan") to the Company
during its Chapter 11 proceeding, the following securities: (i) 9,424,083 shares
of Common  Stock of the  Company  (constituting  100% of the issued or  issuable
shares as of the Effective Date);  (ii)  approximately  $62.2 million  principal
amount of 7% Senior Secured Notes,  Series A, due 1997 of the Company ("Series A
Notes")  issued  on the  Effective  Date  and up to a  maximum  of $8.8  million
additional  principal  amount of Series A Notes which were reserved for issuance
to holders of  general  unsecured  claims  and to  Belmont  upon  resolution  of
disputed and unliquidated  pre-petition  general unsecured claims (assuming such
claims  are  ultimately  allowed in full);  (iii)  approximately  $11.9  million
principal  amount of 7% Senior  Secured  Notes,  Series B, due 1997  ("Series  B
Notes");  (iv) approximately $62.8 million principal amount of 11% Notes, Series
C, due 2001,  of the Company  ("Series C Notes");  and (v)  approximately  $48.1
million principal amount of 12% Subordinated Contingent Payment Notes, due 2004,
of SellCo (the "SellCo  Notes").  The entire $11.9 million  principal  amount of
Series B Notes and  approximately  $4.1 million principal amount of the Series A
Notes issued on the  Effective  Date were  immediately  redeemed on that date at
their face amount in accordance with their terms from the proceeds realized from
the sale and liquidation of certain subsidiaries,  the stock of which would have
been  pledged  as part of the  collateral  securing  the Series B Notes had such
subsidiaries  not been sold (and an  additional  $600,000 of such  proceeds  was
reserved for  redemption of certain of the Series A Notes  reserved for disputed
and unliquidated  claims). The Company recorded the Series A Notes based upon an
assumed total of $100.0 million of pre-petition  general  unsecured claims after
settlement of disputed and unliquidated pre-petition general unsecured claims.

      From  February  14,  1994  to  the  Effective  Date,  the  Company  was  a
debtor-in-possession   under  Chapter  11  of  the  U.S.  Bankruptcy  Code.  The
accompanying 1994 consolidated  financial  statements were prepared on the basis
of the  principles  prescribed  by the American  Institute  of Certified  Public
Accountants'  Statement  of Position  90-7  "Financial  Reporting by Entities in
Reorganization under the Bankruptcy Code" ("SOP 90-7"). As of December 21, 1993,
and through the Effective  Date,  the Company  ceased to accrue  interest on its
debt in default.

      As of December 31, 1994, in accordance  with SOP 90-7, the Company adopted
Fresh-Start  Accounting.  As a  result  of  the  implementation  of  Fresh-Start
Accounting,  the  consolidated  financial  statements of the Company for periods
subsequent to consummation of the Plan of  Reorganization  are not comparable to
the Company's consolidated financial statements for prior periods.  Accordingly,
a black line has been used to separate the consolidated  financial statements of
the Company after the consummation of the Plan of  Reorganization  from those of
the  Company  prior  to the  consummation  of the  Plan of  Reorganization.  The
operating  results  of  businesses  held for sale  have been  excluded  from the
consolidated financial statements for the year ended December 31, 1995 since the
operations  of these  businesses  accrued to the  benefit of the  holders of the
notes issued by the Company's  subsidiary  SellCo, and prior to their payment in
full during 1996, the Company's Series A Notes,  and certain other  obligations.
See Notes F and G. The operating results  substantially  offset interest accrued
on the  Company's  Series A Notes,  which  interest  was  recognized  within the
caption "Net assets held for sale" ("NAHFS") in the  Consolidated  Balance Sheet
as of December 31, 1995.


<PAGE>


      As  indicated  in Notes L and M,  during  its  bankruptcy  proceeding  the
Company developed and implemented a business  restructuring  plan which included
the sale of its water supply  business and other non--core  businesses.  The net
assets of businesses  that have been  designated  for sale are classified in the
Consolidated Balance Sheets as of December 31, 1995 as NAHFS.  Operating results
for all periods  presented  prior to 1995  reflect the  Company's  water  supply
business and other non-core  businesses as  discontinued  operations.  The water
supply business was sold during 1996. See Note L.

NOTE B      NATURE OF OPERATIONS

      EMCOR is a multinational corporation involved in mechanical and electrical
construction and facilities  services.  EMCOR's  subsidiaries  specialize in the
design, integration,  installation, start-up, testing, operation and maintenance
of (i)  distribution  systems for  electrical  power  (including  power  cables,
conduits, distribution panels, transformers,  generators,  uninterruptible power
supply  systems and related  switch gear and control);  (ii)  lighting  systems,
including  fixtures and controls;  (iii)  low-voltage  systems,  including  fire
alarm,  security,  communications  and process  control  systems;  (iv) heating,
ventilation, air conditioning,  refrigeration and clean-room process ventilation
systems;  and (v)  plumbing,  process and high purity  piping  systems.  EMCOR's
subsidiaries  provide  mechanical  and  electrical  construction  and facilities
services directly to end-users (including corporations, municipalities and other
governmental  entities,  owners/developers,   and  tenants  of  buildings)  and,
indirectly,  by acting as a subcontractor  for  construction  managers,  general
contractors  and other  subcontractors.  Mechanical and electrical  construction
services are  principally  either large  installation  projects  with  contracts
generally  in the  multi-million  dollar  range;  smaller  system  installations
involving  renovation  and  retrofit  work;  and  maintenance  and  service.  In
addition,  certain of its subsidiaries  operate and maintain  mechanical  and/or
electrical  systems for customers  under  contracts  and provide other  services
commonly  referred  to  as  facilities  services  including  the  management  of
facilities and the provision of support  services to customers at the customer's
facilities.  Mechanical and electrical  construction and facilities services are
provided to a broad range of commercial,  industrial and institutional customers
through offices located in major markets  throughout the United States,  Canada,
the United Kingdom, the Middle East and Hong Kong.

NOTE C     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      The  Company  continues  to  account  for its  stock  option  plans  under
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees"  ("APB  25").  See  Note I for  pro  forma  information  relating  to
treatment  of the  Company's  stock  option  plans under  Statement of Financial
Accounting Standards No. 123,  "Accounting for Stock-Based  Compensation" ("SFAS
123").

      Effective  January  1, 1994,  the  Company  adopted  the  provisions  of
Statement of Financial Accounting  Standards No. 112,  "Employers'  Accounting
for Post-employment Benefits" ("SFAS 112"). See Note S.

Principles of Consolidation

      The consolidated  financial statements include the accounts of the Company
and  its  wholly-owned  subsidiaries.   Significant  intercompany  accounts  and
transactions have been eliminated.

      Reclassifications  of prior  year data have been made in the  accompanying
consolidated  financial  statements  where  appropriate  to  conform to the 1996
presentation.

Principles of Preparation

      The  preparation  of financial  statements  in conformity  with  generally
accepted  accounting  principles  requires  the  Company to make  estimates  and
assumptions  that affect the reported  amounts of 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.


<PAGE>


Revenue Recognition

      Revenues    from    long-term    contracts    are    recognized   on   the
percentage-of-completion  method.  Percentage-of-completion  for the  mechanical
contracting business is measured principally by the percentage of costs incurred
and  accrued to date for each  contract  to the  estimated  total costs for each
contract at completion. Certain of the Company's electrical contracting business
units measure percentage-of-completion by the percentage of labor costs incurred
to date for each contract to the estimated labor costs for such contract,  while
others are on the cost to cost method.  Revenues  from  facilities  services are
recognized when the earnings process is complete.

      Provisions for estimated  losses on uncompleted  contracts are made in the
period  in  which  such  losses  are   determined.   In   forecasting   ultimate
profitability on certain contracts,  estimated  recoveries are included for work
performed  under customer  change orders to contracts for which firm prices have
not  yet  been  negotiated.  Due to  uncertainties  inherent  in the  estimation
process,  it is  reasonably  possible that  completion  costs,  including  those
arising from contract penalty provisions and final contract settlements, will be
revised in the  near-term.  Such revisions to costs and income are recognized in
the period in which the revisions are determined.

Costs and Estimated Earnings on Uncompleted Contracts

      Costs  and  estimated  earnings  in  excess  of  billings  on  uncompleted
contracts  arise when  revenues  have been  recorded  but the amounts  cannot be
billed  under the terms of the  contracts.  Such  amounts are  recoverable  from
customers upon various measures of performance, including achievement of certain
milestones, completion of specified units or completion of the contract.

      Also included in costs and estimated earnings on uncompleted contracts are
amounts the Company  seeks or will seek to collect from  customers or others for
errors or changes in contract  specifications or design,  contract change orders
in dispute or unapproved as to both scope and price,  or other  customer-related
causes of  unanticipated  additional  contract costs (pending  change orders and
claims). These amounts are recorded at their estimated net realizable value when
realization is probable and can be reasonably estimated. No profit is recognized
on the  construction  costs incurred in connection  with these amounts.  Pending
change orders  involve the use of estimates  and it is reasonably  possible that
revisions to the estimated recoverable amounts of recorded pending change orders
may be made in the  near-term.  Claims made by the Company  involve  negotiation
and, in certain cases, litigation.  The Company expenses such costs as incurred,
although it may seek to recover  these  costs as part of the claim.  The Company
believes that it has established  legal bases for pursuing  recovery of recorded
claims and it is management's  intention to pursue and litigate these claims, if
necessary,  until a decision or settlement  is reached.  Claims also involve the
use of estimates and it is reasonably  possible that  revisions to the estimated
recoverable  amounts of  recorded  claims may be made in the  near-term.  Claims
against  the Company  are  recognized  when a loss is  considered  probable  and
amounts are reasonably determinable.

      Costs and estimated earnings on uncompleted  contracts and related amounts
billed as of December 31, 1996 and 1995 are as follows (in thousands):


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

Costs incurred on uncompleted    
  contracts                     $2,442,197    $2,528,864
Estimated earnings                 175,094       175,490
                                 ------------  ------------
                                 2,617,291     2,704,354

Less billings to date            2,655,179     2,752,393
                                 ------------  ------------

                                  $(37,888)     $(48,039)
                                 ============  ============



<PAGE>


      Such amounts are included in the accompanying  Consolidated Balance Sheets
at December 31, 1996 and 1995 under the following captions (in thousands):


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

Costs and estimated earnings
  in excess of                      
  billings on uncompleted
  contracts                       $67,765       $65,551

Billings in excess of costs
  and estimated                    
  earnings on uncompleted
  contracts                      (105,653)     (113,590)
                                 ------------  ------------

                                 $(37,888)     $(48,039)
                                 ============  ============

      As of December 31, 1996 costs and estimated earnings in excess of billings
on uncompleted contracts includes unbilled revenues for pending change orders of
approximately  $26.4  million  and claims of  approximately  $13.3  million.  In
addition,  accounts  receivable  as of  December  31, 1996  includes  claims and
contractually  billed amounts related to such contracts of  approximately  $49.2
million. Claims and related amounts aggregated approximately $73.2 million as of
December 31, 1995.  Generally,  contractually billed amounts will not be paid by
the customer to the Company until final resolution of the related claims.

Classification of Contract Amounts

      In accordance with industry  practice,  the Company  classifies as current
all assets and liabilities  related to the  performance of long-term  contracts.
The contracting cycle for certain long-term contracts may extend beyond one year
and,  accordingly,  collection or payment of amounts  related to these contracts
may extend  beyond one year.  Accounts  receivable at December 31, 1996 and 1995
included  $70.9 million and $64.8  million,  respectively,  of retainage  billed
under terms of the contracts.  The Company  estimates that  approximately 85% of
retainage recorded at December 31, 1996 will be collected during 1997.

Restricted Cash

      In connection  with a bank credit  agreement  for the  Company's  Canadian
subsidiary, Comstock Canada Ltd. ("Comstock Canada"), approximately $1.5 million
of cash and cash equivalents,  included in the accompanying Consolidated Balance
Sheet as of December 31, 1996, is deposited as security against borrowings under
this credit  facility.  The Company is precluded from  withdrawing  any of these
deposits if there are borrowings outstanding under the credit facility. Comstock
Canada  has  no  borrowings  under  this  facility  at  December  31,  1996  and
accordingly, the restricted deposits have been classified as a current asset.

      As further  described in Note F, the Company's  various  revolving  credit
agreements  include certain  restrictions  on the transfer of assets,  including
cash and cash equivalents,  between the Company and its foreign subsidiaries, as
well as certain domestic subsidiaries.

Fair Value of Financial Instruments

      Statement of Financial  Accounting  Standards No. 107,  "Disclosure  about
Fair Value of Financial Instruments",  requires disclosure of the year-end value
of significant financial instruments,  including long-term debt. At December 31,
1996 and 1995, cash and cash  equivalents,  current debt and long-term debt have
fair values that approximate their carrying amounts.


<PAGE>


Property, Plant and Equipment

      Property,  plant and equipment is stated at cost. Depreciation is recorded
principally using the straight--line  method over estimated useful lives ranging
from 3 to 40 years.

      Property,  plant and equipment in the  accompanying  Consolidated  Balance
Sheets  consisted of the following  amounts as of December 31, 1996 and 1995 (in
thousands):

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

Machinery and equipment           $22,615              $19,398
Furniture and fixtures              4,507                3,802
Land, buildings and
  leasehold improvements           13,554               12,516
  
                             -------------------  ------------------
                                   40,676               35,716

Accumulated depreciation
 and amortization                (13,724)              (8,579)
  
                             -------------------  ------------------
                                  $26,952              $27,137
                             ===================  ==================

Inventories
      Inventories, which consist primarily of construction materials, are stated
at the lower of cost or market. Cost is determined  principally by using average
costs.

Reorganization Value in Excess of Amounts Allocable to Identifiable Assets

      On the Effective Date, the Company recorded $5.0 million of reorganization
value in excess of amounts  allocable to identifiable  assets and began straight
line amortization over 15 years. As of December 31, 1995,  reorganization values
in excess of amounts  allocable to  identifiable  assets was classified as Other
Assets  under  the  caption  "Miscellaneous"  in the  accompanying  Consolidated
Balance  Sheet.  See Note H for  discussion of the  reduction of  reorganization
value in excess of amounts allocable to identifiable assets during 1996.

Foreign Operations

      The  financial  statements  and  transactions  of  the  Company's  foreign
subsidiaries  are maintained in their  functional  currency and translated  into
U.S. dollars in accordance with Statement of Financial  Accounting Standards No.
52,  "Foreign   Currency   Translation".   Translation   adjustments  have  been
accumulated as a separate component of stockholders' equity.

Other Income

      Other income in the accompanying  Consolidated Statement of Operations for
the year ended  December 31, 1996 includes a gain of $12.5 million ($8.1 million
after-tax)  on the sale of certain  assets held for sale,  including the sale of
substantially  all of  the  assets  of  the  Company's  principal  water  supply
subsidiary  Jamaica  Water  Supply  Company  ("JWS").  See  Note L.  JWS and the
Company's other water supply subsidiary,  Sea Cliff Water Company ("Sea Cliff"),
are referred to hereafter as the "Water Companies".

Supplemental Net Income (Loss) Per Common Share and Common Equivalent Share

      Supplemental  net income  (loss) per  common  share and common  equivalent
share data have been  calculated  based on the  assumed  issuance  of  9,424,083
shares of Common Stock as of January 1, 1994 and the weighted  average number of
shares  outstanding  as  of  December  31,  1996  (9,938,651  shares)  and  1995
(9,580,418  shares).  When dilutive,  stock options and warrants are included in
weighted average number of shares outstanding using the treasury stock method.


<PAGE>


Statements of Cash Flows

      For purposes of the  Consolidated  Statements  of Cash Flows,  the Company
considers all highly liquid instruments with original maturities of three months
or less to be cash equivalents.

Income Taxes

      The Company accounts for income taxes in accordance with the provisions of
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes" ("SFAS 109").  SFAS 109 requires an asset and  liability  approach  which
requires the recognition of deferred tax assets and deferred tax liabilities for
the  expected  future tax  consequences  of  temporary  differences  between the
carrying  amounts  and  the tax  bases  of  assets  and  liabilities.  Valuation
allowances are  established  when necessary to reduce deferred tax assets to the
amount  expected to be  realized.  Income tax expense is the tax payable for the
period and the change during the period in deferred tax assets and liabilities.

NOTE  D  REORGANIZATION ITEMS

      For the year ended December 31, 1994,  the Company  recorded $12.5 million
of reorganization  charges which are reflected in the accompanying  Consolidated
Statement of Operations for various legal and other professional fees associated
with its Chapter 11  proceeding.  Such  reorganization  charges are  expensed as
incurred as prescribed by SOP 90-7. In addition,  "Reorganization  Items" in the
accompanying  Consolidated  Statement of Operations  for the year ended December
31, 1994  include  fresh-start  adjustments  (see Note U) which  reflect the net
charge to state assets and liabilities at fair value.

NOTE E   EXTRAORDINARY ITEM -- DISCHARGE OF DEBT

      The Plan of  Reorganization  resulted in the  discharge of  pre-bankruptcy
liabilities  totaling  approximately  $623.0  million.  The value of  securities
distributed  pursuant  to the Plan of  Reorganization  was $413.2  million  less
allowed  claims,  and,  accordingly,  the  resulting  gain  was  recorded  as an
extraordinary item in 1994.

NOTE F    CURRENT DEBT

New Credit Facility

      On June 19, 1996, the Company and its subsidiary Dyn Specialty Contracting
Inc.  ("Dyn") entered into a credit agreement with Harris Trust and Savings Bank
("Harris")  providing the Company with up to a $100.0 million  revolving  credit
facility  (the "New Credit  Facility")  for a three year period.  The New Credit
Facility,  which is guaranteed by certain direct and indirect U.S.  subsidiaries
of the Company and is secured by substantially  all of the assets of the Company
and those subsidiaries,  initially provided for up to $50.0 million in borrowing
capacity  available in the form of revolving  loans  ("Revolving  Loans") and/or
letters  of credit  ("LCs" or "LC").  As  subsequently  amended,  the New Credit
Facility currently provides for up to $72.5 million in borrowing  capacity.  The
remaining $27.5 million in available credit is subject to: receipt of additional
commitments  from other banks;  consents of bonding  companies  providing surety
bonds  to the  Company's  Canadian  and  United  Kingdom  subsidiaries;  and the
guarantee by these subsidiaries of the facility and the collateralization of the
guarantees with liens upon their assets.  The Revolving Loans bear interest at a
variable  rate,  which is Harris'  prime rate (8.25% at December  31, 1996) plus
1.0% - 2.0% based on certain financial tests. The interest rate on the Revolving
Loans was 9.25% at December  31,  1996.  LC fees ranging from 1.50% to 3.25% are
charged based on the type of LC issued.  The New Credit Facility expires on June
19, 1999. As of December 31, 1996, the Company had  approximately  $29.1 million
of LCs outstanding under the New Credit Facility. In addition,  there were $14.2
million of  Revolving  Loans  outstanding  as of December  31,  1996,  which are
classified as Current  Liabilities  under the caption  "Borrowings under working
capital credit lines" in the accompanying Consolidated Balance Sheet.


<PAGE>


MES and Dyn Credit Agreements

      On December 14, 1994, the Company and certain of its subsidiaries  entered
into a credit  agreement  (the "MES Credit  Agreement")  with  Belmont,  certain
directors  of the  Company  and/or  their  affiliates  and  other  lenders  (the
"Lenders")  providing  the  Company  and MES  Holdings  Corporation  ("MES"),  a
wholly-owned  subsidiary of the Company,  with revolving  credit loans (the "MES
Loans")  of up to an  aggregate  amount of $35.0  million.  The MES  Loans  were
guaranteed  by  certain  direct  or  indirect  subsidiaries  of  MES  (the  "MES
Subsidiaries") and were secured by, among other things, substantially all of the
assets of the Company, MES and the U.S. MES Subsidiaries, including the proceeds
of the  sale  of all of  the  assets  of the  Company,  MES  and  the  U.S.  MES
Subsidiaries  and the  proceeds  of the  sale of stock or  assets  of the  Water
Companies to the extent of the first $15.0 million of such proceeds,  subject to
the right to such  proceeds of the Lenders  under the Dyn Credit  Agreement  (as
that term is hereafter  defined).  The MES Loans bore  interest on the principal
amount thereof at the rate of 15.0% per annum.

      On December  14,  1994,  the Company,  Dyn,  and Dyn's  subsidiaries  also
entered into a credit  agreement (the "Dyn Credit  Agreement")  with the Lenders
providing  revolving credit loans (the "Dyn Loans") of up to an aggregate amount
of $10.0 million. The Dyn Loans were guaranteed by the Dyn subsidiaries and were
secured  by  substantially  all of the  assets of Dyn and the Dyn  subsidiaries,
including the proceeds of the sale of stock or assets of the Water  Companies to
the extent of the first $15.0 million of such proceeds,  subject to the right to
such proceeds of the Lenders under the MES Credit Agreement.  The Dyn Loans bore
interest on the principal amount thereof at the rate of 15% per annum.

      Borrowings under the MES and Dyn Credit Agreements of $25.0 million and $0
million,   respectively,  at  December  31,  1995,  are  classified  as  Current
Liabilities under the caption "Borrowings under working capital credit lines" in
the accompanying  Consolidated  Balance Sheet.  Albert Fried, Jr., a director of
the  Company,  the Managing  Partner of Albert Fried & Company,  which agreed to
loan up to $7.0  million  as one of the  Lenders  under  the MES and Dyn  Credit
Agreements. Kevin C. Toner, a director of the Company, agreed to loan up to $1.0
million  as one of the  Lenders  under  the MES and Dyn  Credit  Agreements.  In
addition,  UBS Mortgage  Finance Inc., an affiliate of UBS Securities  Inc., Mr.
Toner's former employer, agreed to loan up to $2.0 million as one of the Lenders
under the MES and Dyn Credit Agreements.  Borrowings  outstanding as of December
31, 1995 related to the above  individual  lenders were $3.9  million,  $0.6 and
$1.1 million, respectively, under the MES and Dyn Credit Agreements.

      Borrowings  outstanding  under the MES  Credit  Agreement  and Dyn  Credit
Agreement  were repaid in June 1996 from  proceeds  received by the Company from
the sale of the Water Companies (see Note L) and from  borrowings  under the New
Credit Facility at which time the MES and Dyn Credit Agreements were terminated.

Series A Notes

      Pursuant to the Plan of  Reorganization,  on December 15, 1994 the Company
issued or reserved for issuance  approximately $62.2 million principal amount of
Series A Notes  and  reserved  for  issuance  up to a  maximum  of $8.8  million
additional  principal  amount of Series A Notes upon  resolution of disputed and
unliquidated  pre-petition general unsecured claims.  Approximately $4.7 million
of the issued Series A Notes were redeemed in 1995 and the balance of the Series
A Notes were paid in full during the second quarter of 1996 (approximately $66.5
million in principal and accrued interest thereon) with proceeds received by the
Company from the sale of the Water Companies. See Note L.

Foreign Borrowings

      In December 1996,  Comstock Canada renewed a credit  agreement with a bank
providing for an overdraft facility of up to Cdn. $2.0 million.  The facility is
secured by certain assets of Comstock Canada and deposit  instruments of another
Canadian  subsidiary of the Company.  The facility  provides for interest at the
bank's prime rate (4.75% at December 31, 1996) plus 3/4% and expires on June 30,
1997. There were no borrowings  outstanding  under this facility at December 31,
1996.  The Company is seeking to include its Canadian  operations  under the New
Credit Facility.

     In September  1995, a number of the Company's  United Kingdom  subsidiaries
renegotiated  and renewed a demand credit facility with a U.K. bank for a credit
line of (pound)17.1 million (approximately U.S. $26.8 million). The

<PAGE>


   
credit facility consisted of the following components with the individual credit
limits  as  indicated:   an  overdraft   line  of  up  to   (pound)9.0   million
(approximately U.S. $14.1 million) which overdraft line was subsequently reduced
to (pound)7.0  million  (approximately  U.S. $11.0 million);  a facility for the
issuance  of  guarantees,  bond  and  indemnities  of up to  (pound)7.3  million
(approximately  U.S.  $11.4  million);  and  other  credit  facilities  of up to
(pound)0.8 million  (approximately U.S. $1.3 million).  The facility was secured
by substantially all of the assets of the Company's principal U.K. subsidiaries.
The overdraft facility provided for interest at the bank's base rate, as defined
(6.5% as of December 31,  1995),  plus 3.0% on the first  (pound)5.0  million of
borrowings and at the bank's base rate plus 4.0% for borrowings  over (pound)5.0
million.  During the third quarter of 1996,  the Company  obtained an (pound)7.4
million LC under the New Credit  Facility for use as collateral for bonds issued
under the U.K.  facility  discussed  above thereby  releasing  funds  previously
deposited as collateral for those bonds.  On October 1, 1996, the Company's U.K.
subsidiaries  replaced the  overdraft  line with  Revolving  Loans under the New
Credit Facility.
    

NOTE G     LONG-TERM DEBT

      Long-Term Debt in the accompanying  Consolidated Balance Sheets consist of
the following amounts as of December 31, 1996 and 1995 (in thousands):

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

Series C Notes, outstanding face value of
  approximately $73.8 million                         
  at 11.0% discounted to a 14% effective rate,
  due 2001                                          $66,039          $61,494
Supplemental SellCo Note, outstanding face value
  of approximately $5.5 million at 
  8.0%, discounted to a 14.0%
  effective rate, due 2004                            4,474            4,270
Capitalized Lease Obligations at weighted
  average interest rates from 7.25% 
  to 11.0%, payable in varying amounts
  through 2004                                        1,007            1,284
Other, at weighted average interest rates of
  approximately 9.6%, payable in varying 
  amounts through 2012                                1,892            3,225
                                                  -------------    ------------

                                                     73,412           70,273

Less current maturities                                (361)          (1,875)
                                                  -------------    ------------

                                                    $73,051          $68,398
                                                  =============    ============

Series C Notes

     Pursuant to the Plan of  Reorganization,  on December  15, 1994 the Company
issued approximately $62.8 million principal amount of Series C Notes.  Interest
on the Series C Notes was  payable  semiannually  through  June 15,  1996 by the
issuance of  additional  Series C Notes and is  currently  payable  quarterly in
cash.  The Series C Notes are  unsecured  indebtedness  of the Company which are
subordinate to indebtedness under the Company's New Credit Facility.  The Series
C Notes  have been  recorded  at a  discount  to their  face  amount to yield an
estimated  effective  interest  rate of  14.0%.  The  Series C Notes  mature  on
December 15, 2001.

      On February 29, 1996,  an  aggregate  majority of principal  amount of the
outstanding  Series C Notes  consented to  amendments  to the Series C Indenture
under which the Series C Notes were issued. The amendments (i) reduced the ratio
required to be maintained by the Company and certain of its subsidiaries under a
Consolidated  Fixed Charge  Coverage Ratio (the "Ratio"),  as defined,  and (ii)
provided for the exclusion from the Ratio calculation  certain non-cash interest
payments payable by the issuance of additional Series C Notes.

Supplemental SellCo Note

      Pursuant to the Plan of  Reorganization,  EMCOR  issued to SellCo its 8.0%
promissory  note in the  principal  amount of  approximately  $5.5  million (the
"Supplemental SellCo Note"). The note matures on the earlier of (i) December 15,
2004 or (ii) one day prior to the date on which  the  SellCo  Notes  are  deemed
canceled.  If at any time after the fifth  anniversary of the Effective Date and
prior to the maturity date of the SellCo Notes  (December 15, 2004) the value of
the  consolidated   assets  of  SellCo  and  its  subsidiaries   (excluding  the
Supplemental SellCo Note) is determined by independent appraisal to be less than
$250,000,  the balance of the SellCo Notes (not  theretofore paid from net sales
proceeds  from the sale of the stock or assets  of SellCo  subsidiaries  and the
proceeds of the Supplemental SellCo Note which will have become due and payable)
will be deemed  canceled.  Interest on the  Supplemental  SellCo Note is payable
upon maturity.  The Supplemental  SellCo Note has been recorded at a discount to
its face amount to yield an estimated effective interest rate of 14.0%.

SellCo Notes

      Pursuant to the Plan of  Reorganization,  on  December  15,  1994,  SellCo
issued approximately $48.1 million principal amount of SellCo Notes. Interest is
payable  semiannually in additional  SellCo Notes. Net Cash Proceeds (as defined
in the Indenture  pursuant to which the SellCo Notes were issued) from the sales
of stock or assets of SellCo subsidiaries are to be used to redeem SellCo Notes.
The SellCo Notes are not  obligations of EMCOR and  accordingly are not included
in the  accompanying  Consolidated  Balance  Sheets as of December  31, 1996 and
1995.  The  holders of the SellCo  Notes may only look to EMCOR to the extent of
EMCOR's  obligation to pay the  Supplemental  SellCo Note plus accrued  interest
thereon. In May 1996, the Company completed the sale of substantially all of the
assets of its subsidiary JWS to The City of New York and the Water  Authority of
Western Nassau  County.  In May 1996, the Company also completed the sale of the
stock of Sea  Cliff to a  subsidiary  of  Aquarion  Company.  See Notes L and M.
Approximately  $2.1 and $0.7 million of the proceeds  from the sale of the stock
of Sea Cliff and the sale of assets of JWS,  respectively,  were used to redeem,
in part,  the SellCo Notes during August 1996. On February 28, 1997, the Company
redeemed  approximately $6.6 million of SellCo Notes with proceeds from the sale
of assets of JWS which  monies  had been  retained  pending  disposition  of the
lawsuit  brought by certain  holders of Warrants of  Participation  ("Warrants")
that had been issued by the Company prior to its Chapter 11 proceedings.  As the
liabilities of JWS are finally determined,  JWS' various contingent  liabilities
are  resolved,  funds  held in escrow  under the sales  agreements  (the  "Sales
Agreements")  for the  sale of  assets  of JWS and the  stock of Sea  Cliff  are
released,  and post closing  adjustments  under the Sales  Agreements are agreed
upon,  additional amounts of the sales proceeds may become available,  from time
to time, for additional redemptions of the SellCo Notes. The SellCo Notes mature
on December  15, 2004 if not deemed  canceled  at an earlier  date as  discussed
above under Supplemental SellCo Note.

Other Long-Term Debt

      Other long-term debt consists  primarily of loans for real estate,  office
equipment,  automobiles and building  improvements.  As of December 31, 1996 and
1995, respectively,  long-term debt, excluding current maturities, totaling $1.8
million and $1.9 million was owed by certain of the Company's subsidiaries.  The
aggregate  amount of other long-term debt maturing during the next five years is
approximately:  $0.1 million in 1997; $0.3 million in 1998; $0.1 million in each
of 1999; 2000, 2001 and $1.2 million thereafter.

NOTE  H     INCOME TAXES

      The Company files a consolidated  federal income tax return  including all
its U.S. subsidiaries.  At December 31, 1996, the Company had net operating loss
carryforwards  ("NOLs")  for U.S.  income tax purposes of  approximately  $200.0
million,  which expire in the years 2007 through  2011.  The NOLs are subject to
review by the  Internal  Revenue  Service.  Future  changes in  ownership of the
Company, as defined by Section 382 of the Internal Revenue Code, could limit the
amount of NOLs available for use in any one year.

      As a result of the adoption of Fresh-Start Accounting,  the tax benefit of
any net operating loss  carryforwards  or net deductible  temporary  differences
which  existed  as of the  Effective  Date  will  result  in a charge to the tax
provision (provision in lieu of income taxes) and be allocated to reorganization
value in excess of amounts  allocable  to  identifiable  assets  established  in
connection with the Company's  emergence from bankruptcy and to capital surplus.
For the year ended December 31, 1996 the Company  allocated  approximately  $4.5
million  of its tax  provision  to  reorganization  value in excess  of  amounts
allocable to identifiable  assets which was classified as Other Assets under the
caption  "Miscellaneous"  in the accompanying  Consolidated  Balance Sheet as of
December  31,  1995,  thereby  reducing  this  balance  to zero.  The  remaining
utilization of NOLs and other deferred tax assets,  approximately  $2.3 million,
have been applied to capital surplus for the year ended December 31, 1996.

     SFAS 109  requires a valuation  allowance  against  deferred tax assets if,
based on the weight of available evidence,  it is more likely than not that some
or all of the deferred tax assets will not be realized. The Company has provided
a  valuation  allowance  as of December  31, 1996 and 1995 of $91.1  million and
$97.2 million,  respectively, for the full amount of the tax benefit of its NOLs
and other deferred tax assets. The income tax

<PAGE>


provision  (benefit)  relating  to  continuing  operations  in the  accompanying
Consolidated  Statements  of Operations  for the years ended  December 31, 1996,
1995 and 1994 consists of (in thousands):


                                                       Predecessor
                            Reorganized Company         Company
                            1996          1995            1994
                         ------------  ------------    -----------


Current:
 Federal                   $6,068           $--            $--
 State and local              760           925          1,000
 Foreign                      703            75             --
                         ------------  ------------    -----------
                       

                            7,531         1,000          1,000
                         ------------  ------------    -----------

Deferred:
 State and Local               --            --         (1,332)
                         ------------  ------------    -----------

                               --            --         (1,332)
                         ------------  ------------    -----------

                           $7,531        $1,000          $(332)
                         ============  ============    ===========

      Factors  accounting for the variation from U.S. statutory income tax rates
relating to continuing  operations for the years ended  December 31, 1996,  1995
and 1994 are as follows (in thousands):

                                                             Predecessor
                                   Reorganized Company         Company
                                  1996           1995           1994
                               ------------   -----------    ------------

Federal income taxes at the      
  statutory rate                 $5,939        $(3,449)       $(9,782)
State and local income taxes,
  net of federal                      
  tax benefits                      494            650            650
Foreign income taxes              1,094             --             --
Valuation allowance against
  deferred tax asset                 --          3,799          8,800
Other                                 4             --             --
                               ------------   -----------    ------------

                                 $7,531         $1,000          $(332)
                               ============   ===========    ============

      Factors  accounting for the variation from U.S. statutory income tax rates
relating to discounted  operations  for the year ended  December 31, 1994 are as
follows (in thousands):

                                    Predecessor
                                      Company
                                        1994
                                   ---------------

Federal income taxes at the           
  statutory rate                      $3,576
Valuation allowance against
deferred tax asset                    (3,576)
                                   ===============
                                         $--
                                   ===============



<PAGE>


      The  components  of the net deferred  income tax  liability  for the years
ended  December 31, 1996 and 1995 are as follows (the 1996 and 1995 net deferred
income  tax  liability  related  to NAHFS have been  netted  against  NAHFS) (in
thousands):

                                              1996         1995
                                           -----------  ------------
Deferred tax assets:
Net operating loss carryforward             $78,878      $91,987
Excess of amounts expensed for financial
  statement purposes over amounts deducted 
  for income tax purposes                    28,527       42,593
Other                                         2,899        2,899
                                           -----------  ------------

Total deferred tax asset                    110,304      137,479
                                           -----------  ------------

Deferred tax liabilities:
Costs capitalized for financial statement
  purposes and deducted to income tax 
  purposes                                   19,175       40,233
                                           -----------  ------------

Total deferred tax liability                 19,175       40,233
                                           -----------  ------------

Net deferred tax asset before valuation      
  allowance                                  91,129       97,246
Valuation allowance for net deferred tax    
  asset                                     (91,129)     (97,246)
                                           ===========  ============
Net deferred income tax liability               $--           $--
                                           ===========  ============

      Income (loss) before income taxes from continuing operations for the years
ended December 31, 1996, 1995 and 1994 consists of the following (in thousands):

                                                        Predecessor
                       Reorganized Company                Company
                        1996           1995                1994
                   ---------------  ------------      ----------------


United States        $18,086         $(10,063)           $(10,897)
Foreign               (1,118)             210             (17,051)
                   ===============  ============      ================
                     $16,968          $(9,853)           $(27,948)
                   ===============  ============      ================

      Income before income taxes from discontinued operations for the year ended
December 31, 1994 was derived entirely from domestic operations.

NOTE I     STOCK OPTIONS AND WARRANTS

1994 Management Stock Option Plan

      In  connection  with the Plan of  Reorganization  the  Company  adopted  a
Management  Stock  Option  Plan (the "1994  Plan"),  which was  approved  by the
stockholders of the Company.

     The aggregate  number of shares of Common Stock that may be issued pursuant
to options  under the 1994 Plan may not exceed  1,000,000  shares.  The  maximum
number of shares which may be the subject of options  granted to any  individual
in any calendar year may not exceed 500,000 shares.


<PAGE>


      Options  may be  granted  by the  Compensation  Committee  of the Board of
Directors to eligible  employees as incentive stock options or as  non-qualified
stock options.

      The exercise price of an incentive stock option and a non-qualified  stock
option must be at least equal to the fair  market  value of the Common  Stock on
the date of grant.

      Options may not be exercised  more than ten years after the date of grant.
Options  may be  exercisable  at such  rate  and  times  as may be  fixed by the
Compensation  Committee of the Board of Directors on the date of grant; however,
the rate at which the option  first  becomes  exercisable  may not be more rapid
than 33-1/3% on each of the first, second and third anniversaries.

1995 Non-Employee Directors' Non-Qualified Stock Option Plan

      On March 20, 1995, the Company  adopted the 1995  Non-Employee  Directors'
Non-Qualified  Stock  Option  Plan (the  "1995  Plan"),  which was  approved  by
stockholders of the Company.

      The 1995 Plan provides for automatic grants of non-qualified stock options
to  directors  of the  Company  who are not also  employees  of the Company or a
subsidiary.  Pursuant to the 1995 Plan, each non-employee  director on March 20,
1995 was  granted  an  option to  purchase  7,500  shares of Common  Stock at an
exercise  price of $5.125 per share.  Under the 1995  Plan,  each  person who is
elected to serve as a  non-employee  director  after March 20,  1995  (including
those  persons  who were  non-employee  directors  on March  20,  1995) is to be
granted an option during each calendar  year  (beginning  with 1995) to purchase
3,000 shares of Common  Stock on the date on which the Board of Directors  holds
its first meeting  following the annual meeting of stockholders held during such
calendar year; however, if, beginning with 1996, an annual stockholders' meeting
does not  occur  within  the  period  ending  on the last day of the 16th  month
following  the month in which the prior  year's  annual  meeting was held,  such
option is to be  granted  on the last day of such  16th  month.  Accordingly  on
November 17, 1995 and June 14, 1996, each  non-employee  director was granted an
option to purchase  3,000 shares of Common Stock at an exercise  price of $9.375
and $17.125 per share, respectively.

      The aggregate number of shares of Common Stock that may be issued pursuant
to options under the 1995 Plan may not exceed 200,000 shares.

      The exercise  price of an option  granted  under the 1995 Plan is equal to
the fair market value of the Common Stock on the date of grant. Such options are
fully exercisable as of the date of grant.  However,  no option may be exercised
more than ten years after the date of grant.

      No options  may be granted  under the 1995 Plan after ten years  following
the date of its  adoption.  The Board of Directors  may at any time  withdraw or
amend the 1995  Plan and may,  with the  consent  of the  affected  holder of an
outstanding  option,  at any time withdraw or amend the terms and  conditions of
outstanding  options.  Amendments  which  would  increase  the  number of shares
issuable pursuant to options, change the class of persons who are eligible to be
granted options or materially  increase the benefits to participants in the 1995
Plan  are  subject  to the  approval  of the  stockholders  of the  Company.  In
addition,  no  amendment  may be made  more than  once  every six  months to any
provision of the 1995 Plan that  specifies  the directors to whom options may be
granted,  the timing of option grants, the number or purchase price of shares of
Common Stock that can be purchased under options or the time when options may be
exercised, except any amendment that is necessary to conform with changes in the
Internal Revenue Code or the Employee Retirement Income Security Act of 1974, as
amended.


<PAGE>


      The following  table  summarizes the Company's stock option activity since
the Effective Date.

                                 1994 Plan                1995 Plan
                                       Weighted                 Weighted
                                       Average                   Average
                             Shared      Price       Shares       Price
                            ---------  ----------   ----------  ----------

Balance, December 15, 1994       --      $--              --      $--

Activity                         --       --              --       --
                            ---------  ----------   ----------  ----------

Balance December 31, 1994        --       --              --       --

Granted                     715,000        5.10       63,000        6.34
                            ---------  ----------   ----------  ----------

Balance December 31, 1995   715,000        5.10       63,000        6.34

Granted                      15,000       14.90       18,000       17.13
Forfeited                   (40,334)       5.13           --       --
Exercised                   (61,430)       5.13      (28,500)       6.02
                            ---------  ----------   ----------  ----------

Balance December 31, 1996   628,236       $5.33       52,500      $10.21
                            =========  ----------   ==========  ----------

     At December  31, 1996 and 1995,  approximately  208,000  options and 63,000
options were  exercisable,  respectively.  There were no options  exercisable at
December 31, 1994. The weighted average exercise price of exercisable options at
December 31, 1996 and 1995 was approximately $6.33 and $6.34, respectively.

      The weighted  average fair value of options  granted  during 1996 and 1995
were $10.10 and $3.28, respectively.

      The Company applies APB 25 and related  interpretations  in accounting for
its stock option plans. Accordingly, no compensation cost has been recognized in
the  accompanying  Consolidated  Statements  of  Operations  for the years ended
December  31,  1996  and  1995 for  options  granted  during  those  years.  Had
compensation cost for these plans been determined  consistent with SFAS No. 123,
the  Company's  net income and earnings  per common share and common  equivalent
share ("EPS") would have been reduced from the following as reported  amounts to
the following pro forma amounts:

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

Net Income (Loss): As Reported      $9,437          $(10,853)
                   Pro Forma        $8,840          $(11,354)

Primary EPS:       As Reported        $0.95            $(1.13)
                   Pro Forma          $0.89            $(1.19)

Fully Diluted EPS: As Reported        $0.95            $(1.13)
                   Pro Forma          $0.89            $(1.18)


      The fair  value of each  option  grant is  estimated  on the date of grant
using the Black-Scholes option pricing model with the following weighted-average
assumptions used for grants in 1996 and 1995: risk-free interest rates from 5.9%
to 7.1% representing the risk-free interest rate at the date of grant;  expected
dividend  yields of zero  percent;  expected  lives of 6.5 years;  and  expected
volatility of 57%.


<PAGE>


Warrants

      1,450,000  shares of Common Stock were reserved for issuance upon exercise
of  Warrants  to  purchase   Common  Stock  issued   pursuant  to  the  Plan  of
Reorganization.

      Pursuant to the Plan of Reorganization,  the Company issued to the holders
of  $7,040,000   principal   amount  of  its  pre-petition  7  3/4%  Convertible
Subordinated  Debentures,  due  2012,  and  $9,600,000  principal  amount of its
pre-petition  12%  Subordinated  Notes due 1996, their pro rata share of each of
two series of five-year  Warrants to purchase  shares of Common  Stock,  namely,
600,000 Series X Warrants and 600,000 Series Y Warrants,  with an exercise price
of $12.55 per share and $17.55 per share, respectively. In addition, the Company
issued to  pre-petition  holders of other  contingent and statutory  subordinate
claims and to holders of EMCOR's pre-petition common stock,  preferred stock and
Warrants of  Participation,  as well as to the plaintiffs in a stockholder class
action  lawsuit,  their pro rata share of 250,000  Series Z Warrants to purchase
shares of Common Stock,  which Series Z Warrants had an exercise price of $50.00
per share. The Series Z Warrants expired on December 15, 1996.

      In addition to the warrants  issued above,  approximately  28,000 Series X
Warrants,  28,000  Series Y Warrants and 12,000 Series Z Warrants were issued to
Belmont as a portion of additional interest under the DIP Loan.

      If the  Company's  Common  Stock trades at $30.46 per share for ten of the
preceding  fifteen  trading  days at any time prior to December  15,  1999,  the
Company may  accelerate  the  expiration  date of the Warrants to a date 15 days
after notice to such Warrant holders.

      As of  December  31,  1996,  the number of Series X Warrants  and Series Y
Warrants  issued  and  outstanding  were  approximately   605,000  and  605,000,
respectively.

NOTE J     RETIREMENT PLANS

      A  foreign   subsidiary  has  a  defined  benefit  pension  plan  covering
substantially all eligible  employees.  The benefits under the plan are based on
wages and years of service with the subsidiary.  The Company's policy is to fund
the minimum amount required by law.

      Net pension  expense for the foreign  defined benefit plan included in the
accompanying  Consolidated Statements of Operations for the years ended December
31, 1996, 1995 and 1994 consists of the following components (in thousands):

                                                               Predecessor
                                 Reorganized Company             Company
                                 1996            1995             1994
                             -------------   -------------    --------------

Service costs--benefits    
  earned                         $4,222          $2,659          $1,725
Interest on projected             
  benefit obligations             4,295           3,337           2,772
Actual return on plan assets     (6,264)         (6,493)          2,554
Net amortization and              
  deferral                        1,254           2,875          (6,296)
                             =============   =============    ==============
Net pension expense              $3,507          $2,378            $755
                             =============   =============    ==============


<PAGE>



      The benefit obligations and funded status of the plan at December 31, 1996
and 1995 are as follows (in thousands):

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

Accumulated benefit obligations:
  Vested                              $49,663           $38,825
  Impact of future salary increases     7,936             6,367
                                     ------------      ------------

Projected benefit obligations          57,599            45,192

Plan assets at market value            58,991            45,503
                                     ------------      ------------

Excess of plan assets over
  projected benefit obligations         1,392               311
Unrecognized prior service cost           791               790
Unrecognized net gain from past
  experience different from 
  that assumed and effect of
  changes in assumptions                 (663)             (898)
Unrecognized net asset from initial
  application of SFAS No. 87           (3,004)             (679)
                                     ------------      ------------

Accrued pension                       $(1,484)            $(476)
                                     ============      ============

      The assumptions used as of December 31, 1996, 1995 and 1994 in determining
the pension cost and liability shown above were as follows:

                                         1996   1995    1994
                                        -----------------------

Discount rate                             8.5%   8.5%    9.0%
Rate of salary progressions               6.5%   6.5%    7.0%
Rate of return on assets                 10.0%  10.0%   10.0%

     The  unrecognized  net asset of the foreign plan is being amortized over 15
years. The plan assets are invested  approximately  80% in equity securities and
20% in fixed income securities.

      The Company  contributes  to various  union pension funds based upon wages
paid to union  employees  of the  mechanical  and  electrical  construction  and
facilities  services  business  units.  Such  contributions  approximated  $41.1
million,  $35.1 million and $41.4 million for the years ended December 31, 1996,
1995 and 1994, respectively.

      The Company  has a defined  contribution  retirement  plan that covers its
U.S.  non-union  eligible  employees.  Contributions to this plan are based on a
percentage of the employee's base  compensation.  The expense recognized for the
years ended December 31, 1996, 1995 and 1994, relating to continuing  operations
for the  defined  contribution  plan was $2.1  million,  $2.1  million  and $6.9
million, respectively.

NOTE K     COMMITMENTS AND CONTINGENCIES

      The Company and its subsidiaries lease land, buildings and equipment under
various leases.  The leases  frequently  include renewal options and require the
Company to pay for utilities, taxes, insurance and maintenance expenses.


<PAGE>


      Future  minimum  payments,  by year and in the  aggregate,  under  capital
leases,  non-cancelable  operating leases and related sub-leases with initial or
remaining  terms of one or more years at  December  31,  1996 are as follows (in
thousands):

                                   Capital     Operating
                                    Leases      Leases     Sub-leases

Year 1                                $237      $12,708      $2,291
Year 2                                 168       10,330       2,405
Year 3                                 143        7,972       2,233
Year 4                                 101        4,698       2,222
Year 5                                 358        2,567       1,814
Thereafter                              --        9,795       8,839
                                  -----------  ----------  -----------

Total minimum lease payments         1,007      $48,070     $19,804
                                               ==========  ===========

Amounts representing interest          246
                                  -----------

Present value of net minimum          
  lease payments                      $761
                                  ===========


      Rent  expense  relating  to  continuing  operations  for the  years  ended
December  31, 1996,  1995 and 1994 was $17.5  million,  $17.5  million and $20.2
million, respectively.  Rent expense for the years ended December 31, 1996, 1995
and 1994  includes  sub-lease  rentals of $2.4  million,  $1.7  million and $1.4
million, respectively.  Rent expense relating to discontinued operations for the
year ended December 31, 1994 was $2.8 million.

      The  Company  has  employment  agreements  with  certain of its  executive
officers and management  personnel.  These agreements  generally  continue until
terminated by the  executive or the Company and provide for salary  continuation
for a specified  number of months under  certain  circumstances.  Certain of the
agreements  provide the employees with certain  additional rights if a change in
control (as defined) of the Company occurs.

      The Company is  contingently  liable to sureties in respect of performance
and payment  bonds issued by the sureties in connection  with certain  contracts
entered into by the Company in the normal  course of  business.  The Company has
agreed to indemnify  the  sureties  for any payments  made by them in respect of
such bonds.

NOTE L      DISCONTINUED OPERATIONS

      As discussed  in Note C, in May 1996,  the Company  completed  the sale of
substantially  all of the  assets  of JWS for an  aggregate  purchase  price  of
approximately $179.0 million, subject to post-closing adjustments; approximately
$1.2  million  of  this  purchase   price  is  being  held  in  escrow   pending
determination  of  post-closing  adjustments,  and in May 1996, the Company also
completed  the sale of the stock of Sea Cliff for  approximately  $2.6  million,
subject to post-closing adjustments; approximately $0.5 million of this purchase
price is being held in escrow  for a period of  approximately  one year  pending
determination of post-closing adjustments and as collateral security for certain
indemnification  obligations.  Approximately  96% of the common  stock of JWS is
owned by the Company.

      The proceeds,  as defined, from the sale of JWS' assets have been and will
be applied to pay JWS liabilities and preferred stock obligations and to satisfy
the minority  stock  interest in JWS. Of the balance,  $15.0 million was used to
repay a portion of indebtedness  under the Company's then outstanding MES Credit
Agreement and approximately  $66.5 million was used to redeem in full its Series
A  Notes.  As the  liabilities  of JWS  are  finally  determined,  JWS'  various
contingent  liabilities  are  resolved,  funds  held in  escrow  under the Sales
Agreements  for  the  sale of  assets  of JWS and the  stock  of Sea  Cliff  are
released,  and post closing  adjustments  under the Sales  Agreements are agreed
upon,  additional amounts of the sales proceeds may become available,  from time
to time, for additional redemptions of the SellCo Notes.

      Revenues  of the water  supply  business  were $65.0  million for the year
ended December 31, 1994. Operating income of the water supply business was $14.3
million for the year ended December 31, 1994.


<PAGE>


      Operating  results of discontinued  operations (the water supply business)
for the year ended December 31, 1994 are as follows (in thousands):

                                             Predecessor
                                               Company
                                                 1994
                                             -------------

                      Revenues                $64,993
                      Costs and expenses       50,725
                                             -------------
                      Operating income         14,268
                      Interest expense         (4,052)
                                             -------------
                      Income before            
                        taxes                  10,216
                      Provision for
                      income taxes                 --
                                             =============
                      Income from
                        discontinued            
                        operations            $10,216
                                             =============

NOTE M     BUSINESSES SOLD AND OTHER NET ASSETS HELD FOR SALE

      For the year ended December 31, 1994,  the Company  received cash proceeds
of $13.6 million from the sale of certain non-core  businesses and other assets.
The assets sold included the sale of the Company's  telephone  systems business,
its  minority  ownership  in  an  environmental   business  and  other  non-core
businesses.

      Revenues and operating losses of businesses sold and other net assets held
for sale for the year ended December 31, 1994 are as follows (in thousands):

                                         Predecessor
                                           Company
                                             1994
                                        ----------------

                      Revenues             $168,939
                      Operating loss       $(13,651)
                      

NOTE N      INSURANCE RESERVES

      The  Company's  insurance  liability is  determined  actuarially  based on
claims  filed and an  estimate  of claims  incurred  but not yet  reported.  The
present value of such claims was  determined at December 31, 1996 and 1995 using
a 4% discount rate. The estimated current portion of the insurance liability was
approximately  $3.2  million  and $4.9  million at  December  31, 1996 and 1995,
respectively.   Such  amounts  are  included  in  "Other  accrued  expenses  and
liabilities" in the accompanying  Consolidated  Balance Sheets.  The non-current
portion of the  insurance  liability was  approximately  $18.5 million and $32.2
million at December 31, 1996 and 1995,  respectively.  Such amounts are included
in "Other Long-Term  Obligations".  The undiscounted liability was approximately
$24.9 million and $42.3 million at December 31, 1996 and 1995, respectively.

      During the second quarter of 1996,  the Company  entered into an agreement
with one of its insurers to reinsure the Company's  obligations  to bear certain
losses  incurred for insurance  plan years from October 1, 1992 to September 30,
1995. Under this agreement, amounts previously deposited by the Company with one
of its  insurers as  collateral  to fund  certain  losses  under the  deductible
portion of its  insurance  program were returned to the Company and used to fund
the cost of that  agreement and to pay down, in July 1996,  approximately  $10.1
million of indebtedness under the New Credit Facility.  As of December 31, 1996,
the Company was utilizing  $16.4 million of letters of credit obtained under the
New  Credit  Facility  referred  to in  Note F as  collateral  for  its  current
insurance  obligations,  and therefore presently is not required to deposit cash
as collateral for such obligations.


<PAGE>


      The  Company is subject to  regulation  with  respect to the  handling  of
certain  materials  used in  construction  which are  classified as hazardous or
toxic by Federal,  State and local agencies.  The Company's practice is to avoid
participation  in projects  principally  involving the remediation or removal of
such  materials.  However,  where  remediation  is a required  part of  contract
performance,  the Company  believes it complies with all applicable  regulations
governing the discharge of material into the  environment or otherwise  relating
to the protection of the environment.

      The Company believes that it maintains adequate insurance coverage for its
current operations.

NOTE O      ADDITIONAL CASH FLOW INFORMATION (in thousands)

                         Reorganized Company     Predecessor Company
                             December 31,            December 31,
                          1996         1995               1994
                        ----------   ----------     ------------------
Cash paid during the year for:
 Interest                $7,624       $6,797             $7,250
 Income taxes              $168         $886               $720


NOTE P      SEGMENT INFORMATION

      The  following  presents   information  about  continuing   operations  by
geographic  areas for the  years  ended  December  31,  1996,  1995 and 1994 (in
thousands):

                                            Net
                                           (Loss)
                                           Gain On                 
                                         Businesses                  Net
                             Operating     Sold or                 Assets
                               Income      Held For  Identifiable   Held   
                 Revenues      (loss)        Sale       Assets    For Sale
                -----------  -----------  ----------  ----------  ---------
1996
United States   $1,131,882    $16,509         $--     $405,954        $--
United Kingdom    358,334         902          --     139,620          --
Canada            139,554       1,517          --      39,499          --
Other              39,504      (1,814)         --      29,674          --
                ===========  ===========  ==========  ==========  =========
                $1,669,274    $17,114         $--     $614,747        $--
                ===========  ===========  ==========  ==========  =========

1995
United States   $1,035,975     $4,847       $(926)    $447,790    $61,969
United Kingdom    379,691       2,383          --     139,000          --
Canada            135,031       1,307          --      41,376          --
Other              38,047      (2,644)         --      20,810          --
                ===========  ===========  ==========  ==========  =========
                $1,588,744    $ 5,893       $(926)    $648,976    $61,969
                ===========  ===========  ==========  ==========  =========

1994
United States   $1,334,537    $(9,773)     $1,183     $487,438    $55,401
United Kingdom    287,372      (5,274)         --     119,461          --
Canada            113,331      (6,966)         --      35,681          --
Other              28,721        (190)         --      12,588          --
                ===========  ===========  ==========  ==========  =========
                $1,763,961   $ (22,203)    $1,183     $655,168    $55,401
                ===========  ===========  ==========  ==========  =========

      Other includes the Far East and Middle East.


<PAGE>



NOTE      Q - SELECTED UNAUDITED QUARTERLY INFORMATION (In Thousands, Except Per
          Share Data)

1996 QUARTERLY RESULTS     March 31     June 30    Sept 30      Dec 31
                           ----------  ----------  ---------   ---------

Revenues                   $382,744    $387,657    $432,452    $466,421
Gross profit                37,172      37,814      41,549      44,253
Net (loss) income          ($3,653)     $9,207      $1,931      $1,952
                           ==========  ==========  =========   =========

Net (loss) income per        
  share                     ($0.37)     $0.93        $0.19       $0.20
                           ==========  ==========  =========   =========

1995 QUARTERLY RESULTS     March 31    June 30     Sept 30     Dec 31
                           ----------  ----------  ---------   ---------

Revenues                   $386,015    $381,562    $403,941    $417,226
Gross profit                31,867      31,934      38,709      40,637
Net (loss) income          ($6,959)    ($5,718)       $593      $1,231
                           ==========  ==========  =========   =========

Net (loss) income per        
  share                     ($0.74)    ($0.61)       $0.06       $0.13
                           ==========  ==========  =========   =========


NOTE R      LEGAL PROCEEDINGS

      The Dynalectric Company ("Dynalectric"),  a wholly-owned subsidiary of the
Company, is a defendant in an action entitled Computran v. Dynalectric, et. al.,
pending in  Superior  Court of New  Jersey,  Bergen  County,  arising out of its
participation in a joint venture.  In the action,  which was instituted in 1988,
the  plaintiff,  Computran,  a participant in and a  subcontractor  to the joint
venture, alleges that Dynalectric wrongfully terminated it from the subcontract,
fraudulently  diverted  funds  due it,  misappropriated  its trade  secrets  and
proprietary information, fraudulently induced it to enter into the joint venture
and conspired  with other  defendants to commit certain acts in violation of the
New Jersey  Racketeering  Influence and Corrupt  Organization  Act.  Dynalectric
believes  that  Computran's  claims are without merit and intends to defend this
matter  vigorously.  Dynalectric  has  filed  counterclaims  against  Computran.
Discovery is ongoing and no trial date has been scheduled.

      In  February  1995 as  part of an  investigation  by the New  York  County
District  Attorney's  office into the business  affairs of Herbert  Construction
Company ("Herbert"),  a general contractor that does business with the Company's
subsidiary,  Forest  Electric  Corporation  ("Forest"),  a  search  warrant  was
executed at Forest's executive  offices.  At that time, the Company was informed
that  Forest  and  certain  of  its  officers  are  targets  of  the  continuing
investigation.  Neither the  Company nor Forest has been  advised of the precise
nature of any suspected violation of law by Forest or its officers.  On July 11,
1995,  Ted Kohl,  a principal  of Herbert,  and DPL  Interiors,  Inc., a company
allegedly owned by Kohl, were indicted by a New York County grand jury for grand
larceny, fraud, repeated failure to file New York City Corporate Tax Returns and
related  money  laundering  charges.  Kohl was also  charged  with filing  false
personal income and earnings tax returns, perjury and offering false instruments
for filing  with the New York City  School  Construction  Authority.  In a press
release announcing the indictment, the Manhattan District Attorney said that the
investigation disclosed that Mr. Kohl allegedly received more than $7 million in
kickbacks from  subcontractors  through a scheme in which he allegedly  inflated
subcontracts  on  Herbert's  construction  contracts.  At a July 11,  1995 press
conference  following the indictment,  the District Attorney  announced that the
investigation  was  continuing and that he expected  further  indictments in the
investigation.

      Forest performs electrical  contracting services primarily in the New York
City commercial market and is one of the Company's largest subsidiaries.

      In  addition  to the  above,  the  Company  is  involved  in  other  legal
proceedings and claims,  asserted by and against the Company,  which have arisen
in the ordinary course of business.



<PAGE>


      The Company  believes it has a number of valid  defenses to these  actions
and the Company intends to vigorously defend or assert these claims and does not
believe that a significant  liability will result.  However,  the Company cannot
predict the outcome  thereof or the impact that an adverse result of the matters
discussed  above will have upon the Company's  financial  position or results of
operations.

NOTE S     ADOPTION OF NEW ACCOUNTING PRONOUNCEMENTS

      Effective January 1, 1994, the Company adopted the provisions of SFAS 112.
This standard  requires that the cost of benefits provided to former or inactive
employees be  recognized  on an accrual  basis of  accounting.  Previously,  the
Company  recognized such post  employment  benefit costs  (primarily  short-term
disability and severance  costs) when paid.  The  cumulative  effect of adopting
SFAS 112 was to record a charge of $2.1  million as of  January  1,  1994.  Such
amount has been reflected in the  Consolidated  Statements of Operations for the
year ended December 31, 1994 under the caption  "Cumulative  Effect of Change in
Method of Accounting for Post  -employment  Benefits".  The adoption of SFAS 112
did not have a material  effect on the 1994 loss before  extraordinary  item and
cumulative effect of accounting changes.

NOTE T    OTHER

      During  1994,  the  Company  wrote  down its  investment  in  Health  Care
International  Ltd.  ("HCI"),  a  Scottish  hospital,  due to its  deteriorating
financial condition. HCI was placed in receivership in November, 1994.

NOTE U     FRESH-START REPORTING

      The Company has accounted for its  reorganization  by using the principles
of Fresh-Start  Accounting as required by SOP 90-7. For accounting purposes, the
Company assumed that the Plan of Reorganization  was consummated on December 31,
1994.  Under the principles of Fresh-Start  Accounting,  the Company's total net
assets  were  recorded  at  their  assumed   reorganization   value,   with  the
reorganization  value  allocated  to  identifiable  assets on the basis of their
estimated fair value.  Accordingly,  the Company's accounts receivable and costs
and  estimated  earnings  in excess of billings on  uncompleted  contracts  were
reduced by approximately  $11.6 million.  In addition,  its intangible assets of
approximately  $60.5  million  were  written  off.  The  Company's   accumulated
stockholders' deficit of approximately $334.5 million and cumulative translation
adjustments of $6.2 million were eliminated.  The excess of reorganization value
over the value of identifiable  assets is reported as  "Reorganization  value in
excess of amounts allocable to identifiable assets" (the "Excess  Reorganization
Value").

      The  primary  valuation  methodology  employed  by the  Company,  with the
assistance of its financial advisors,  to determine the reorganization  value of
the Company was a net present  value  approach.  The  valuation was based on the
Company's  forecasts of  unleveraged,  after-tax cash flows  calculated for each
year  over the four  year  period  from  1994 to  1997,  capitalizing  projected
earnings before  interest,  taxes,  depreciation  and  amortization at multiples
ranging from 3 to 10 selected to value  earnings and cash flows beyond 1997, and
discounting the resulting  amounts to present value at rates ranging from 10% to
30% selected to approximate  the Company's  projected  weighted  average cost of
capital. The above calculations resulted in an estimated reorganization value of
approximately $81.1 million, of which the Excess  Reorganization  Value was $5.0
million.

      As  a  result  of  the  implementation  of  Fresh-Start  Accounting,   the
consolidated  financial statements of the Company after consummation of the Plan
of  Reorganization  are not comparable to the Company's  consolidated  financial
statements of prior periods, and have been separated by a black line.


<PAGE>


      The effect of the Plan of Reorganization, including the discharge of debt,
and the implementation of Fresh-Start  Accounting on the Company's  Consolidated
Balance Sheet as of December 31, 1994 was as follows (in thousands):

                             Adjustments to Record Plan of Reorganization
                          ---------------------------------------------------
                                           Debt
                        Pre-Fresh-Start  Discharge                Fresh-Start
                            Balance        and                      Balance
                             Sheet       Exchange    Fresh-Start    Sheet
                            December     of Stock    Adjustments   December
                            31, 1994        (a)         (f)        31, 1994
                          ---------------------------------------------------

CURRENT ASSETS:
Cash and cash equivalents   $52,505         $--      $     --      $52,505
Accounts receivable, net    441,958         --        (3,000)      438,958
Costs and estimated
  earnings in excess 
  of billings on      
  uncompleted contracts      60,912         --        (8,565)       52,347 
 Inventories                  6,910         --            --         6,910
 Prepaid expenses and         
  other                       8,115         --            --         8,115
 Net assets held for sale    83,113         --       (27,712)(g)    55,401
                          -------------  ----------  -----------  -----------
TOTAL CURRENT ASSETS        653,513         --       (39,277)      614,236
                          -------------  ----------  -----------  -----------

INVESTMENTS, NOTES, AND
  OTHER LONG-TERM
  RECEIVABLES                 6,122         --            --         6,122

PROPERTY, PLANT AND
  EQUIPMENT, NET             33,670         --            --        33,670

Other assets:
Excess of cost of
  acquired                     
  businesses over net
  assets                     57,435         --       (57,435)           --
Reorganization value in
  excess of
  amounts allocable to          
  identifiable
  assets                         --         --         5,000         5,000
Miscellaneous                51,595         --        (3,125)       48,470
                          -------------  ----------  -----------  -----------
                            109,030         --       (55,560)       53,470
                          =============  ==========  ===========  ===========
TOTAL ASSETS              $ 802,335         $--      $(94,837)    $ 707,498
                          =============  ==========  ===========  ===========

                                                                  (continued)


<PAGE>



                              Adjustments to Record Plan of Reorganization
                          ------------------------------------------------------
                          
                          Pre-Fresh-      Debt                      
                             Start      Discharge    
                            Balance        and                      Fresh-Start
                             Sheet       Exchange    Fresh-Start       Sheet   
                           December      of Stock     Adjustments     December
                           31, 1994        (a)            (f)         31, 1994
                          ------------------------------------------------------

CURRENT LIABILITIES:
Notes payable                $4,803            $--          $--         $4,803
Borrowings under working
  capital                      
  credit lines               40,000            --           --          40,000
Current maturities of
  long term                     
  debt of capital lease
  obligations                2,627          (538)(b)       --           2,089
Series A Senior Notes            --        63,785(b)    (8,384)(g)      55,401
Accounts payable            219,564            --           --         219,564
Billings in excess of
  costs and estimated
  earnings on uncompleted 
  contracts                 115,567            --           --         115,567
Accrued expenses and
  other liabilities          84,574            --           --          84,574
                          ------------  ------------  -------------  -----------
TOTAL CURRENT
  LIABILITIES               467,135        63,247       (8,384)        521,998
                          ------------  ------------  -------------  -----------

LONG TERM DEBT                3,667        68,292(b)   (10,729)         61,230
                          ------------  ------------  -------------  -----------

OTHER LONG TERM
  OBLIGATIONS                43,140            --           --          43,140
                          ------------  ------------  -------------  -----------

PRE-CONSENT DATE
  LIABILITIES SUBJECT TO
  COMPROMISE                622,859     (622,859)(b)(c)     --              --
                          ------------  ------------  -------------  -----------

STOCKHOLDERS' (DEFICIT)
  EQUITY
Old Series A Preferred       
  Stock                      20,905       (20,905)(d)       --              --
Old Common Stock              4,073        (4,073)(d)       --              --
New Common Stock                 --            94 (d)       --              94
Old Warrants of                
  Participation                 576          (576)(d)       --              --
New Warrants                     --            --        2,179           2,179
Capital Surplus             204,591        25,460     (151,194)         78,857
Cumulative translation
  adjustments                (6,241)           --        6,241              --
(Deficit)                  (558,370)      491,320 (e)   67,050              --
                          ------------  ------------  -------------  -----------
TOTAL STOCKHOLDERS'
  (DEFICIT) EQUITY         (334,466)      491,320      (75,724)         81,130
                          ------------  ------------  -------------  -----------

TOTAL LIABILITIES AND
  STOCKHOLDERS'
  (DEFICIT) EQUITY         $802,335           $--     $(94,837)       $707,498
                          ============  ============  =============  ===========

(a)  Reflects  adjustments  relating to  discharge of debt and exchange of newly
issued debt and equity securities pursuant to the Plan of Reorganization.


<PAGE>


(b) Reflects  the  discharge of old debt and issuance of new debt under the Plan
of Reorganization as follows (In thousands):

                                     Historical    Restructure      Fresh
                                      Carrying     Discharge/       Start
                                       Amount       Exchange      Balance*
                                     ------------  ------------  ------------
Senior Notes Payable under
Revolving Credit Facility             $155,795     $(155,795)          $--
Senior Notes Payable under Various    
Indentures                             328,572      (328,572)           --
Subordinated Note Payable                9,600        (9,600)           --
Convertible Subordinated Debentures      7,040        (7,040)           --
                                     ------------  ------------  ------------
Total Debt in Default                 $501,007     $(501,007)           --
                                     ============  ============  ============
Other Senior Notes (included in
current maturities                        
  of long-term debt)                      $538         $(538)          $--
                                     ============  ============  ============
New 7% Series A Senior Secured Notes        $--      $63,785(1)    $63,785
                                     ============  ============  ============
New 11% Series C Notes (included in
long-term debt)                             $--      $62,827       $62,827
                                     ============  ============  ============

New 8% Supplemental SellCo Note
(included in long-term debt)                $--       $5,464       $ 5,464
                                     ============  ============  ============

  *   The pro forma  adjustments  to the  recorded  debt  balances  reflect  the
      differences  between  the  historical  carrying  amounts  of the old  debt
      securities and the face amount of the new debt securities  issued pursuant
      to the Plan of Reorganization before fresh-start adjustments.

  (1) The amount of Series A Notes to be issued are based upon an assumed  total
      of  $100.0  million  of  pre-petition   general   unsecured  claims  after
      settlement of disputed and  unliquidated  pre-petition  general  unsecured
      claims.  An additional $7.2 million of Series A Notes were available to be
      issued to holders of general  unsecured  claims  calculated as follows (in
      millions):

      Authorized value of Series A Notes                          $71.0
      Series A Notes issued or estimated to be issued              63.8

      Series A Notes available for issue                          $  7.2
                                                                  ======

 (c) Reflects  reduction  of  recorded  amounts of accrued  interest,  insurance
     reserves,  other impaired  liabilities and unexpired leases rejected by the
     Company  during  its  bankruptcy   proceeding   classified  as  pre-consent
     liabilities subject to compromise (in thousands):

                                                   Long
                         Accounts    Accrued       Term
                         Payable     Expenses    Liabilities  Total


Accrued interest            $--     $43,315         $--    $ 43,315
Insurance reserves           --       9,600      26,800      36,400
Amount due to JWP
Information                  
  Services, Inc.             --      24,933          --      24,933
Foreign debt guarantees      --       6,037          --       6,037
Stock price guarantees       --       5,118          --       5,118
Preferred dividends in      
  arrears                    --       2,257          --       2,257
Unexpired leases             --          --       1,718       1,718
Directors' retirement        
  benefits                   --          --         975         975
Other impaired claims       400         699          --       1,099
                         ---------   ---------   ---------   --------
                                                             
Total                     $ 400      $91,959     $29,493     $121,852
                         =========   =========   =========   =========


<PAGE>


(d)  Reflects the  elimination  of the recorded  book value of old common stock,
     old preferred stock and warrants of participation  upon consummation of the
     Plan of Reorganization and the issuance of 1,518,000 Warrants and 9,424,083
     shares of Common Stock, $.01 par value.

(e)  The deficit was reduced by the net  reduction in debt due to the  discharge
     of old debt and issuance of new debt  instruments at face value, as well as
     the reduction of recorded  amounts of impaired  liabilities as described in
     Note  (c).  Reconciliation  to  "Gain  on  debt  discharge"  shown  in  the
     Consolidated Statement of Operations (in thousands):

      $491,320        Equity adjustment to record plan of reorganization
        14,951        Debt discount recorded as Fresh start adjustment
       (81,130)       Fair value of equity securities issue recorded as
                      Fresh-start adjustment
       (11,892)       Series B Notes which were paid on the Effective
       -------                                                       
                      Date
      $413,249        Gain on debt discharge
      ========                              

(f)  To record the adjustments to state assets and liabilities at fair value and
     to eliminate the deficit in accumulated earnings against additional paid-in
     capital.   Reconciliation  to  "Fresh-start   adjustments"   shown  in  the
     Consolidated Statement of Operations (in thousands):

      $ 75,724        Equity adjustment to record plan of reorganization
        14,951        Debt discount included in calculation of gain on
                      debt discharge
       (11,892)       Series B Notes which were paid on the Effective
       -------                                                       
                      Date
      $ 78,783        Fresh-start adjustments
      ========                               

(g) Amount includes  approximately $4.1 million of principal reduction of Series
A Notes on the Effective Date.




<PAGE>


NOTE V      PRO FORMA STATEMENT OF OPERATIONS

      The following  unaudited  Consolidated  Pro Forma  Statement of Operations
reflects the financial results of the Company as if the  reorganization had been
effective January 1, 1994 (in thousands, except per share data):


                                        Operations      
                                          Sold or       Other
                                         Held For     Pro Forma     Pro Forma
                           Historical    Sale (a)     Adjustments  Reorganized
                           ----------    --------     -----------  -----------


REVENUES                   $1,763,961   $(168,939)         $--     $1,595,022
                           -----------  ------------  -----------  ------------

COSTS AND EXPENSES:
Cost of sales              1,607,589     (152,023)         --      1,455,566
Selling, general and         
  administrative             178,575      (30,567)     (3,646)(b)    144,362
                           -----------  ------------  -----------  ------------
                           1,786,164     (182,590)     (3,646)     1,599,928
                           -----------  ------------  -----------  ------------

OPERATING LOSS:              (22,203)      13,651       3,646         (4,906)

Interest expense, net         (2,476)         120     (13,211)(c)    (15,567)
Net gain on businesses
  sold or held                  
  for sale                     1,183           --      (1,183)(d)         --
Loss on investment            (4,452)          --          --         (4,452)
REORGANIZATION ITEMS:
  Professional fees          (12,535)          --      12,535(e)          --
  Fresh--start adjustments    (78,783)          --      78,783(e)          --
                           -----------  ------------  -----------  ------------
                            (119,266)      13,771      80,570        (24,925)

   INCOME TAX BENEFIT           (332)          --          --           (332)
                           -----------  ------------  -----------  ------------

(LOSS) FROM CONTINUING
  OPERATIONS BEFORE
  EXTRAORDINARY ITEM
  AND CUMULATIVE EFFECT
  OF ACCOUNTING CHANGE     $(118,934)     $13,771     $80,570       $(24,593)
                           ===========  ============  ===========  ============

 NET INCOME (LOSS) PER
  SHARE FROM CONTINUING
  OPERATIONS BEFORE
  EXTRAORDINARY ITEM
  AND CUMULATIVE EFFECT
  OF ACCOUNTING CHANGE       $(12.62)       $1.46         $8.55       $(2.61)
                           ===========  ============  ===========  ============



<PAGE>



(a) Reflects adjustments to the Company's
    historical Consolidated Statement of
    Operations to eliminate revenues, cost and
    expenses and interest.
(b) Reflects the following adjustments to
    selling, general and administrative expenses:

    To eliminate amortization of goodwill and         
    other intangibles                                  $ 3,646
                                                       =======

(c) Reflects the following adjustments to
    interest expense, net:

    To record interest expense on 11% Series C         
    Notes based upon the pro forma discounted
    carrying value and assuming a discount rate
    of 14%                                             $ 7,745

    To record interest expense on 8% SellCo                
    Supplemental Note (as that term is hereafter
    defined) based upon the pro forma discounted
    carrying value and assuming a discount rate
    of 14%                                                 596

    To record  interest  expense on new working  
    capital credit  facilities assuming an average of 
    $30.0 million outstanding at 15%(f)                  4,500

    To reverse interest on debtor-in-possession         
    credit facility                                     (2,030)

    To record debt issuance costs at closing             2,400
                                                         -----

                                                       $13,211
                                                       =======
    
    Interest  expense  on the 7% Series A Notes 
    and  Series B Notes is not included as a 
    component  of interest  expense as amounts  
    will be paid from the net cash proceeds of 
    sale of stock or assets of  subsidiaries of 
    SellCo and other net assets held for sale.  
    Under the terms of the Series A Notes,
    interest expense would have been $6.8 
    million for the year ended December 31, 1994.

(d) To eliminate net gain on sale of businesses        $ 1,183
                                                       =======

(e) To eliminate  various legal and other  
    professional fees associated with the
    Chapter 11  proceeding  and to record 
    fair value  adjustments  in accordance
    with SOP 90-7.

(f) The amount of borrowings under credit lines 
    made available to the Company on the Effective
    Date was contingent upon the cash requirements 
    of the Company. The following table reflects 
    the impact of various  borrowing  levels on the
    pro forma statement of operations:

                           Pro Forma Reorganized
- ----------------------------------------------------------------------------
                     
                                                            Net loss per
                                                             share from
                                                             continuing
                                                             operations
                                     Net Income (loss)         before
                                      from continuing       extraordinary
                                     operations before        item and
                        Total        extraordinary effect    cumulative
          Borrowing    Interest    and cumulative effect      effect of
            Level       Expense     of accounting change  accounting change
            -----       -------     --------------------  -----------------

         $35 million    $16,317           ($25,343)            ($2.69)
         $40 million     17,067            (26,093)             (2.77)
         $45 million    $17,817           ($26,843)            ($2.85)


<PAGE>


                   Report of Independent Public Accountants

To the Board of Directors and Stockholders of EMCOR Group, Inc.:

We have audited the  accompanying  Consolidated  Balance  Sheets of EMCOR Group,
Inc.  and its  subsidiaries  (a Delaware  corporation)  (the  "Company"),  as of
December  31,  1996  and  1995,  and  the  related  Consolidated  Statements  of
Operations,  Cash Flows and Stockholders' Equity for the years then ended. These
consolidated  financial  statements  and the schedule  referred to below are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these  consolidated  financial  statements  and schedule based on our
audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits 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 that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of the Company as of
December 31, 1996 and 1995, and the results of its operations and its cash flows
for the years  then  ended in  conformity  with  generally  accepted  accounting
principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
financial  statements taken as a whole. The schedule of Valuation and Qualifying
Accounts is presented for purposes of complying with the Securities and Exchange
Commission  rules and is not a required part of the basic financial  statements.
This  schedule  has been  subjected to the  auditing  procedures  applied in the
audits of the basic financial  statements as of and for the years ended December
31, 1996 and 1995 and, in our opinion,  fairly  states in all material  respects
the  financial  data  required to be set forth  therein in relation to the basic
financial statements taken as a whole.

ARTHUR ANDERSEN LLP
Stamford, Connecticut
February 28, 1997


<PAGE>


                   Report of Independent Public Accountants

To the Board of Directors and Stockholders of EMCOR Group, Inc.:

We  have  audited  the  accompanying   Consolidated  Statements  of  Operations,
Stockholders' Equity (Deficit) and Cash Flows of EMCOR Group, Inc. (formerly JWP
INC.) and its  subsidiaries  (the  "Company"),  for the year ended  December 31,
1994.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our responsibility is to report on these financial statements based
on our audits. Our audit also included the financial  statement schedule for the
year  ended  December  31,  1994  listed in the Index at Item 14  (a)(2).  These
financial  statements and financial statement schedule are the responsibility of
the Company's  management.  Our  responsibility  is to report on these financial
statements and schedule based on our audit.

We conducted our audit 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 that our audit provides a reasonable basis for our opinion.

As  discussed in Notes A and U to the  consolidated  financial  statements,  the
Company  emerged  from  Chapter 11 of the U.S.  Bankruptcy  Code on December 15,
1994.  Accordingly,  the accompanying financial statements have been prepared in
accordance with the American Institute of Certified Public Accountants Statement
of Position 90-7,  Financial  Reporting by Entities in Reorganization  Under the
Bankruptcy Code. The Company accounted for the Reorganization as of December 31,
1994 and adopted Fresh-Start Reporting.

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the  Company's  operations  and its cash flows for the year
ended  December  31,  1994 in  conformity  with  generally  accepted  accounting
principles.  Also,  in our opinion,  such  financial  statement  schedule,  when
considered in relation to the basic consolidated financial statements taken as a
whole, presents fairly in all material respects the information set forth.

As more fully described in Note R to the consolidated financial statements,  the
Company is involved  with certain  legal  proceedings.  The Company is presently
unable to predict the outcome of these proceedings, and the impact, if any, that
the  ultimate  resolution  of such  matters  will have upon the  Company and its
consolidated  financial  statements.  No provision  for any  liability  that may
result  from  the  resolution  of  these  uncertainties  has  been  made  in the
accompanying consolidated financial statements.

As discussed in Note S to the  consolidated  financial  statements,  the Company
changed its method of accounting for post-employment  benefits effective January
1, 1994.


DELOITTE & TOUCHE LLP
New York, New York
March 17, 1995


<PAGE>




ITEM 9.  CHANGES IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
FINANCIAL DISCLOSURE


Not Applicable


                                   PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      The  information  required by Item 10 with  respect to  identification  of
directors  is  incorporated  herein by  reference to the material to be included
under the caption  "Election of  Directors" in the  Company's  definitive  proxy
statement for its Annual Meeting of  Stockholders,  at which Directors are to be
elected, which definitive proxy statement is to be filed not later than 120 days
after the end of the Company's fiscal year ended December 31, 1996.

      The information called for by Item 10 with respect to "Executive  Officers
of the Registrant" is included in Part I under the caption  "Executive  Officers
of the Registrant".



ITEM 11.  EXECUTIVE COMPENSATION

      The information required by Item 11 with respect to executive compensation
is  incorporated  herein by  reference  to the  material  to be  included in the
Company's definitive proxy statement for its Annual Meeting of Stockholders,  at
which  Directors are to be elected,  which  definitive  proxy statement is to be
filed not later than 120 days after the end of the  Company's  fiscal year ended
December 31, 1996.



ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      The  information  required by Item 12 with  respect to certain  beneficial
owners and management is incorporated  herein by reference to the material under
the captions  "Security  Ownership of Certain  Beneficial  Owners" and "Security
Ownership of Management"  in the Company's  definitive  proxy  statement for its
Annual  Meeting of  Stockholders,  at which  Directors are to be elected,  which
definitive  proxy statement is to be filed not later than 120 days after the end
of the Company's fiscal year ended December 31, 1996.



ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      The information  required by Item 13 with respect to certain  transactions
with  management  and  directors  is  incorporated  herein by  reference  to the
material under the caption "Certain  Relationships and Related  Transactions" in
the Company's definitive proxy statement for its Annual Meeting of Stockholders,
at which Directors are to be elected,  which definitive proxy statement is to be
filed not later than 120 days after the end of the  Company's  fiscal year ended
December 31, 1996.


<PAGE>


                                   PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

            (a)(1 The  following  consolidated  financial  statements of
                        EMCOR Group, Inc. and subsidiaries  are   included  in
                        Part II, Item 8:
                  Financial Statements:
                  Consolidated Balance Sheets - December 31, 1996 and 1995
                  Consolidated   Statements   of   Operations  -  Years  Ended
                        December 31, 1996, 1995 and 1994
                  Consolidated   Statements   of  Cash  Flows  -  Years  Ended
                        December 31, 1996, 1995 and   1994
                  Consolidated Statements of Stockholders' Equity
                        (Deficit) - Years Ended  December 31,  1996,  1995 and
                        1994
                  Notes to Consolidated Financial Statements
                  Report of Independent Public Accountants

            (a)(2)The  following   financial   statement  schedules  are
                        included in this Form 10-K report:

                  Schedule II - Valuation And Qualifying Accounts

                  All other schedules are omitted because they are not required,
                        are inapplicable, or the information is otherwise shown 
                        in the consolidated financial statements or notes
                        thereto.

            (a)(3)The  exhibits  listed on the Exhibit  Index  following
                        the consolidated financial statements hereof are filed
                        herewith in response to this Item.




<PAGE>


                                   Schedule II
                                EMCOR Group, Inc.
                        Valuation and Qualifying Accounts


                                    Additions
                      Balance              Charged To
                      at         Costs        Other                Balance at
     Description      Beginning  and        Accounts   Deductions  End of Year
                       of Year   Expenses                  (1)
- -------------------------------------------------------------------------------
Allowance for
doubtful accounts

Year Ended December     $14,892     $1,258    $2,736        $(74)    $18,812
  31, 1996
Year Ended December      19,820      2,538    (3,553)     (3,913)     14,892
  31, 1995
Year Ended December     $31,170     $2,909   $(7,695)    $(6,564)    $19,820
  31, 1994

(1) Deductions represent  uncollectible  balances of accounts receivable written
off, net of recoveries.


<PAGE>


                                EMCOR GROUP, INC.
                                  EXHIBIT INDEX
Exhibit             Description              Incorporated By Reference
   No                                            To, or Page Number

2(a)     Disclosure Statement and Third     Exhibit 2(a) to the
         Amended Joint Plan of              Company's Registration
         Reorganization (the "Plan of       Statement on Form 10 as
         Reorganization") proposed by       originally filed March 17,
         EMCOR Group, Inc. (formerly JWP    1995 (the "Form 10")
         INC.) (the "Company" or "EMCOR")
         and its subsidiary SellCo
         Corporation ("SellCo"), as
         approved for dissemination by the
         United States Bankruptcy Court,
         Southern District of New York
         (the "Bankruptcy Court"), on
         August 22, 1994

2(b)     Modification to the Plan of        Exhibit 2(b) to Form 10
         Reorganization dated September
         29, 1994

2(c)     Second Modification to the Plan    Exhibit 2(c) to Form 10
         of Reorganization dated September
         30, 1994

2(d)     Confirmation Order of the          Exhibit 2(d) to Form 10
         Bankruptcy Court dated September
         30, 1994 (the "Confirmation
         Order") confirming the Plan of
         Reorganization, as amended

2(e)     Amendment to the Confirmation      Exhibit 2(e) to Form 10
         Order dated December 8, 1994

2(f)     Post--confirmation modification to Exhibit 2(f) to Form 10
         the Plan of Reorganization
         entered on December 13, 1994

2(g)     Asset Acquisition  Agreement dated Exhibit 2(g) to the Company's
         February 9, 1996 between The City  Annual Report on Form 10-K for
         of New York, Jamaica Water Supply  the year ended December 31, 1995 
         Company and EMCOR                  (the "1995 EMCOR Form 10-K")


2(h)     Asset Acquisition Agreement dated  Exhibit 2(h) to 1995 Form
         February 9, 1996 between Water     10-K
         Authority of Western Nassau
         County, Jamaica Water Supply
         Company and EMCOR

3(a-1)   Restated Certificate of            Exhibit 3(a-5) to Form 10
         Incorporation of EMCOR filed
         December 15, 1994

3(a-2)   Amendment dated November 28, 1995  Exhibit 3(a-2) to 1995 Form
         to the Restated Certificate of     10-K
         Incorporation of EMCOR

3(b)     By-Laws                            Exhibit 3(b) to Form 10

4.1      Credit Agreement (the "Credit      Exhibit 4 to the Company's
         Agreement") dated as of June 19,   Report on Form 8-K dated
         1996 among EMCOR, certain of its   June 25, 1996
         subsidiaries and Harris Trust and
         Savings Bank, individually and as
         agent, and the lenders which are
         or become parties thereto


<PAGE>



Exhibit             Description              Incorporated By Reference
   No                                            To, or Page Number

4.2      First Amendment dated as of        Page
         September 27, 1996 to Credit
         Agreement*

4.3      Second Amendment dated as of       Page
         December 24, 1996 to Credit
         Agreement*

4.4      Third Amendment dated as of        Page
         February 28, 1997 to Credit
         Agreement*

4.5      Indenture, dated as of December    Exhibit 4.3 to Form 10
         15, 1994, among EMCOR, MES, as
         guarantor, and Fleet National 
         Bank of Connecticut, as trustee,
         in  respect of 11% Series C Notes,  
         Due 2001  ("Series C Indenture")

4.6      First Supplemental Indenture       Exhibit 4.4 to 1995 Form 10-K
         dated as of January 28, 1995 to
         Series C Indenture

4.7      Second Supplemental Indenture      Exhibit 4.9 to the Company's
         dated as of February 29, 1996 to   Registration Statement on
         Series C Indenture                 Form S-8 dated April 25, 1996

4.8      Indenture, dated as of December    Exhibit 4.4 to Form 10
         15, 1994, between SellCo and
         Fleet National Bank of
         Connecticut, as trustee, in
         respect of SellCo's 12%
         Subordinated Contingent Payment
         Notes, Due 2004

10(a-1)  Employment Agreement dated as of   Exhibit 10(e) to the
         September 14, 1987 between the     Company's Annual Report on
         Company and Sheldon I. Cammaker    10-K for the year ended
                                            December 31, 1987 (the "1987
                                            Form 10-K")

10(a-2)  Amendment dated March 15, 1988 to  Exhibit 10(f) to 1987 Form
         Employment Agreement dated as of   10-K
         September 14, 1987 between the
         Company and Sheldon I. Cammaker

10(b)    Employment Agreement dated as of   Exhibit 10(t) to the
         April 18, 1994 between the         Company's Annual Report on
         Company and Frank T. MacInnis      Form 10-K for the year ended
                                            December 31, 1992

10(c)    Employment Agreement dated as of   Page
         January 1, 1996 between the
         Company and Leicle E. Chesser*

10(d)    Employment Agreement dated as of   Page
         January 1, 1996 between the
         Company and Jeffrey M. Levy*

10(e)    1994 Management Stock Option Plan  Exhibit 10(o) to Form 10




<PAGE>



Exhibit             Description              Incorporated By Reference
   No                                            To, or Page Number

10(f)    1995 Non-Employee Directors'       Exhibit 10(p) to Form 10
         Non-Qualified Stock Option Plan

10(g)    Form of Indemnification Agreement  Exhibit 10(q) to Form 10

10(h)    Reliance Insurance Companies'      Exhibit  10(r) to Form 10
         Underwriting and Continuing
         Indemnity Agreement dated as of
         November 22, 1994, among the
         Company, Dyn Specialty
         Contracting, Inc. ("Dyn"), B&B
         Contracting & Supply Company
         ("B&B"), Dynalectric Company
         ("Dyn Co."), Dynalectric Company
         of Nevada ("Dyn-- Nevada"), Contra
         Costa Electric, Inc. ("Contra
         Costa"), Kirkwood Electric Co.,
         Inc. ("Kirkwood") and Reliance
         Surety Company, Reliance
         Insurance Company, United Pacific
         Insurance Company, Reliance
         National Indemnity Company,
         Reliance National Insurance
         Company of New York and Reliance
         Insurance Company of Illinois

10(i)    Form of Security Agreement dated   Exhibit 10(s) to Form 10
         as of November 22, 1994 made by
         each of Dyn, B&B, Dyn Co.,
         Dyn--Nevada, Contra Costa, and
         Kirkwood, in favor of and for the
         benefit of Reliance Surety
         Company, Reliance Insurance
         Company, United Pacific Insurance
         Company, Reliance National
         Indemnity Company and Reliance
         Insurance Company of Illinois

10(j)    Pledge Agreement dated November    Exhibit 10(t) to Form 10
         22, 1994 between the Company and
         Reliance Surety Company, Reliance
         Insurance Company, United Pacific
         Insurance Company, Reliance
         National Indemnity Company and
         Reliance Insurance Company of
         Illinois

10(k)    Pledge Agreement dated November    Exhibit 10(u) to Form 10
         22, 1994 between Dyn and Reliance
         Surety Company, Reliance
         Insurance Company, United Pacific
         Insurance Company Reliance
         National Indemnity Company and
         Reliance Insurance Company of
         Illinois

10(l)    Subordination Agreement dated      Exhibit 10(v) to Form 10
         November 22, 1994 among Dyn, Dyn
         Co., B&B, Dyn--Nevada, Contra
         Costa and Kirkwood and Reliance
         Surety Company, Reliance
         Insurance Company, United Pacific
         Insurance Company, Reliance
         National Indemnity Company and
         Reliance Insurance Company of
         Illinois



<PAGE>





Exhibit             Description              Incorporated By Reference
   No                                            To, or Page Number

11       Computation of Primary  Earnings    Page 
         Per Common Share and Common Share
         Equivalent for the years ended 
         December 31, 1996 and 1995*

21       List of Significant Subsidiaries*   Page

27       Financial Data Schedule*            Page

* Filed Herewith

      Pursuant to Item  601(b)(4)(iii)  of Regulation  S--K, upon request of the
Securities and Exchange Commission,  the Registrant hereby undertakes to furnish
a copy of any  unfiled  instrument  which  defines  the  rights  of  holders  of
long-term debt of the Registrant's subsidiaries.



<PAGE>




                                  SIGNATURES

       Pursuant  to the  requirements  of Section 13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.


                                              EMCOR GROUP, INC.
                                      ------------------------------------
                                                 (Registrant)


Date:  March 3, 1997            By           /s/Frank T. MacInnis
                                      ------------------------------------
                                              FRANK T. MacINNIS
                                           Chairman of the Board of
                                           Directors, President and
                                           Chief Executive Officer



      Pursuant to the requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on March 3, 1997

/s/Frank T. MacInnis              Chairman of the Board of
- --------------------              Director, President and 
FRANK T. MacINNIS                 Chief Executive Officer

/s/Stephen W. Bershad                     Director
- ---------------------
STEPHEN W. BERSHAD

/s/David A.B. Brown                       Director
- -------------------
DAVID A.B. BROWN

/s/Thomas D. Cunningham                   Director
- -----------------------
THOMAS D. CUNNINGHAM

/s/Albert Fried, Jr.                      Director
- --------------------
ALBERT FRIED, JR.

/s/Malcolm T. Hopkins                     Director
- ---------------------
MALCOLM T. HOPKINS

/s/Kevin C. Toner                         Director
- -----------------
KEVIN C. TONER


/s/Leicle E. Chesser            Executive Vice President and
- --------------------              Chief Financial Officer
LEICLE E. CHESSER                 

/s/Mark A. Pompa               Vice President and Controller
- ----------------
MARK A. POMPA




<PAGE>


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

- --------------------------------------------------------------------------------
                                                                    Exhibit 4.2

                    EMCOR, Inc. First Amendment to Credit Agreement

Harris Trust and Savings  Chicago,  Illinois and the other  Lenders from time to
time party hereto

Gentlemen:

            We  refer to the  Credit  Agreement  dated  as of June  19,  1996 as
currently in effect between The Company,  DYN and you (the "Credit  Agreement"),
capitalized terms used without definition below to have the meanings ascribed to
them in the Credit Agreement.  Upon your acceptance hereof in the space provided
for that purpose below, this letter shall serve to amend the Credit Agreement as
follows:

            1.    Addition of EMCOR (UK) Limited as a Borrower.

            Subject to all of the terms and conditions  hereof and of the Credit
Agreement,  EMCOR (UK) Limited, a United Kingdom  corporation ("EMCOR UK") shall
be and become a Borrower under the Credit Agreement with a Sublimit equal to the
U.S. Dollar Equivalent of (pound)9,000,000 and subject to such Sublimit EMCOR UK
Limited shall have all of the rights and  obligations of a "Borrower"  under the
Credit  Agreement  all  with the same  force  and  effect  as  though  it were a
signatory as a Borrower thereto.

            2.    Miscellaneous

            Except as specifically  amended hereby all of the terms,  conditions
and provisions of the Credit  Agreement shall stand and remain  unchanged and in
full force and effect.  No reference to this First Amendment to Credit Agreement
need be made in any  instrument  or  document  at any time or  referring  to the
Credit  Agreement,  a  reference  to the Credit  Agreement  in any of such to be
deemed to be a reference to the Credit  Agreement as amended hereby.  This First
Amendment to Credit Agreement shall be construed in accordance with and governed
by the laws of  Illinois  and may be executed  in  counterparts  and by separate
parties on separate  counterparts,  each to constitute an original,  but all one
and the same instrument.  Any revolving Credit Note executed by EMCOR U.K. shall
constitute a  "Revolving  Credit Note" and a "Note" for all purposes of the Loan
Documents.


<PAGE>


            Dated as of this 27th day of September 1996.

                            EMCOR Group, Inc.


                    BY                 /S/  FRANK T. MACINNIS
                                     ------------------------
                                     ITS  CHAIRMAN OF THE BOARD, PRESIDENT

                    Dyn Specialty Contracting Inc.


                    BY                 /S/  JEFFREY M. LEVY
                                     ----------------------
                                     ITS  PRESIDENT AND CHIEF EXECUTIVE OFFICER

                    EMCOR (UK) Limited


                    BY                 /S/  FRANK T. MACINNIS
                                     ------------------------
                                     ITS  DIRECTOR
   Accepted and agreed as of the date last above written.

                    Harris Trust and Savings Bank


                    BY                /S/  JOSEPH E. LONG
                                    ---------------------
                                    ITS  VICE PRESIDENT





<PAGE>


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

- --------------------------------------------------------------------------------
                                                                    Exhibit 4.3

                                EMCOR Group, Inc.
                      Second Amendment to Credit Agreement

Harris  Trust and  Savings  Chicago,  Illinois  and the other  from time to time
Lenders party to the Credit Agreement referred to below

Gentlemen:

      We refer to the Credit  Agreement dated as of June 19, 1996 as amended and
currently in effect between the EMCOR Group,  Inc.,  DYN Specialty  Contracting,
Inc.,  EMCOR (UK) Limited and you (the "Credit  Agreement"),  capitalized  terms
used  without  definition  below to have the  meanings  ascribed  to them in the
Credit  Agreement.  Upon your  acceptance  hereof in the space provided for that
purpose below, this letter shall serve to amend the Credit Agreement as follows:

     1. Addition of Drake & Scull Engineering Ltd. as a Borrower in lieu of
EMCOR (UK) Limited.

      Subject  to all of the  terms  and  conditions  hereof  and of the  Credit
Agreement,  Drake & Scull Engineering Ltd., a United Kingdom corporation ("Drake
&  Scull"),  shall be and become a Borrower  under the Credit  Agreement  with a
Sublimit equal to the U.S. Dollar Equivalent of (pound)12,000,000 and subject to
such Sublimit  Drake & Scull shall have all of the rights and  obligations  of a
"Borrower"  under the  Credit  Agreement  all with the same  force and effect as
though it were a  signatory  as a Borrower  thereto  and EMCOR (UK)  Limited,  a
United  Kingdom  corporation,  shall cease to be a  "Borrower"  under the Credit
Agreement.  Drake & Scull hereby agrees to be bound by, and to pay,  perform and
observe,  all of the obligations and agreements of EMCOR (UK) Limited under that
certain Application and Agreement for Irrevocable Standby Letter of Credit dated
as of July 12, 1996 and  executed  and  delivered  by EMCOR (UK)  Limited to the
Agent (the  "London  Underground  Application")  pursuant to which the Agent has
issued its Letter of Credit  number SPL 35322 in favor of  Barclays  Bank PLC in
the  amount of  (pound)7,387,754  all with the same  force and  effect as though
Drake & Scull had executed the London Underground Application.  The liability of
Drake & Scull  under  the  London  Underground  Application  shall  be  deemed a
utilization of the Activated Commitments but such liability and the liability of
Drake & Scull under any  amendment to the London  Underground  Application  that
does not increase  the amount of the Letter of Credit  issued  pursuant  thereto
above the amount set forth  above  shall not count  against  Sublimit of Drake &
Scull and the amount of credit  available  under such Sublimit shall be computed
exclusive of the liability under the London Underground Application and any such
amendment.  Guarantees and Collateral  shall be provided by Drake & Scull as and
when required by Section 4(c) hereof.

      2.    Addition of LaSalle National Bank and Bank of Scotland as Lenders

      Subject to all of the terms and conditions  hereof,  LaSalle National Bank
and Bank of Scotland shall be and become Lenders under the Credit Agreement with
Commitments (each of which shall be an Activated  Commitment) in the amounts set
forth  opposite their  signatures  hereto and with an address for notices as set
forth on the signature pages hereto.  Each of LaSalle  National Bank and Bank of
Scotland  shall  have all of the rights and  obligations  of a Lender  under the
Credit   Agreement   and  the  other  Loan   Documents  and  makes  all  of  the
acknowledgments  and undertakings to the Agent as are set forth in Section 10 of
the Credit  Agreement.  Each of LaSalle National Bank and Bank of Scotland shall
be entitled to receive its  Percentage of all  commitment  fees  accruing  under
Section  3.1 of the  Credit  Agreement  from  and  after  the date  this  Second
Amendment to Credit Agreement becomes effective and of all Letter of Credit fees
payable under the first sentence of Section 3.3 of the Credit Agreement from and
after the date this Second Amendment to Credit Agreement becomes effective.  The
Letters of Credit and Revolving Loans which are outstanding as December 23, 1996
are  listed on  Schedule  I  attached  hereto.  After  giving  effect to LaSalle
National Bank and Bank of Scotland becoming "Lenders" under the Credit Agreement
and other Loan  Documents,  $15,000,000  of the  Tranche D  Activation  shall be
deemed to have occurred.

     3. Non Dollar Borrowings. Anything contained in the Credit Agreement to the
contrary  notwithstanding,  all Borrowings (and repayments  thereof) shall be in
U.S.  Dollars unless and until the Borrowers and all Lenders  otherwise agree in
writing.

      4.    Amendments to Specific Provisions of the Credit Agreement.

      The Credit Agreement shall be further amended as follows:

     (a) Section 1.1 (Revolving Credit).

            Section 1.1 of the Credit  Agreement  shall be amended by adding the
following immediately after the third sentence thereof:

            "The  foregoing to the contrary  notwithstanding,  not more than the
            greater of  $10,000,000  or an amount equal to 15% of the  Activated
            Commitments  (but in any  event not more  than  $15,000,000)  of the
            Credit  Utilizations  extended to Borrowers other than Drake & Scull
            shall be utilized at any time for  purposes  other than  funding and
            carrying  loans  to  Operating  Companies  (the  "Operating  Company
            Loans") or, in the case of Letters of Credit, to support obligations
            of  Operating  Companies.  The  Operating  Company  Loans  shall  be
            evidenced by promissory  notes of the Operating  Companies which are
            pledged to the Agent as  collateral  security  for the  Obligations.
            Letters  of  Credit  shall  be  deemed  to  support  obligations  of
            Operating Companies if they support payment of obligations  incurred
            by  a  Borrower   for  the  benefit  of  Operating   Companies   and
            notwithstanding  the fact that they may similarly  benefit Borrowers
            or other subsidiaries thereof."

     (b) Section 1.3 (Letters of Credit).

            Section  1.3(b) of the Credit  Agreement  shall be amended by adding
the following immediately after the first sentence thereof:

            "Each  Application  executed  after  December 23, 1996 shall also be
            co-signed by each Restricted  Subsidiary  which is liable in respect
            of the obligation  supported thereby (pursuant to which co-signature
            such   Restricted   Subsidiaries   shall   become   liable  for  the
            reimbursement  obligations  in  respect  of the  related  Letter  of
            Credit)  and,  in the  case  of  Letters  of  Credit  which  support
            obligations  undertaken  by a  Borrower  for the  benefit  of itself
            and/or  one or more  Restricted  Subsidiaries  (such as  letters  of
            credit  issued  in  connection  with  insurance  arrangements  which
            benefit  Restricted  Subsidiaries),  by all Restricted  Subsidiaries
            benefited thereby."

     (c) Section 4. The Collateral and the Guarantees..

            Section 4 of the  Credit  Agreement  shall be  amended by adding the
following Section 4.3 thereto:

            "Section 4.3. Certain Guarantees and Collateral.  Anything contained
            in Section 4.1, 4.2 or 6.3(b) hereof to the contrary notwithstanding
            and whether or not the other  conditions  precedent to the Tranche B
            Activation shall have occurred, by not later than April 30, 1997 the
            conditions  contained in clauses (ii)  (construed  without regard to
            the  parenthetical  clause thereof),  (iii), (iv) and (v) of Section
            6.3(b) shall be satisfied."

     (d) Section 4.1 (The Collateral).

            Clause (viii) of the second proviso to the first sentence of Section
4.1 of the Credit Agreement shall be amended by adding the following immediately
after the phrase "in the aggregate":

            "(except that the notes evidencing the Operating Company Loans shall
            be delivered to the Agent and the liens thereon perfected)".

     (e)  Section  6.3.  Activation  of the  Commitments.  The last  sentence of
Section 6.3 of the Credit  Agreement shall be amended and as so amended shall be
restated in its entirety to read as follows:

            "Upon  any  Tranche  D  Activation   occurring   subsequent  to  the
            activation accomplished by the December 24, 1996 Second Amendment to
            Credit Agreement and upon the occurrence of any Tranche B Activation
            or Tranche C Activation  the  Commitment of Harris Trust and Savings
            Bank shall be reduced by the amount of the  activation  in question.
            Fifty  percent of each such  reduction  shall be taken  against  the
            amount of the  Commitment of Harris Trust and Savings Bank which was
            an Activated  Commitment prior to giving effect to the activation in
            question  unless and until the Activated  Commitment of Harris Trust
            and Savings Bank is reduced to  $25,000,000  after which all of such
            reductions shall be taken against the inactive portion of the Harris
            Trust and Savings Bank Commitment."

     (f) Section 9.1 (Definitions).

            Section 9.1 of the Credit  Agreement  shall be amended by  inserting
the following definitions therein in alphabetical order:

            "Drake & Scull" shall mean Drake & Scull  Engineering Ltd., a United
            Kingdom corporation.

            "Operating  Company"  shall  mean any  Restricted  Subsidiary  whose
            principal  activity  consists  of the conduct of a trade or business
            rather than the ownership of equity  securities or intangible assets
            or the  provision of  administrative  or other  support  services to
            companies  engaged in the  operation  of a trade or  business or the
            ownership of tangible assets."

            "Operating  Company  Loan"  shall mean a loan from a Borrower  other
            than Drake & Scull to an Operating Company authorized by resolutions
            of the Board of Directors  of such  Operating  Company  which is (i)
            payable upon demand,  bears interest at the prime  commercial  rate,
            the  lender's  cost of funding such loan or another rate of interest
            or index rate which is fair and  reasonable to both the borrower and
            the lender and be payable in a stated maximum principal amount,  and
            (ii)  evidenced by a  promissory  note of the  applicable  Operating
            Company,  reasonably acceptable to the Agent payable to the order of
            the applicable Borrower upon demand, which note has been endorsed in
            blank or to the Agent for  collateral  purposes and delivered to the
            Agent and as to which the Operating Company in question has executed
            as of or prior to the time of  determination an  acknowledgement  of
            pledge in favor of the Agent in the form attached  hereto as Exhibit
            F.

      In addition, the definitions of the terms "Lenders" and "Required Lenders"
shall be amended and as so amended  shall be restated in their  entirety to read
as follows:

            ""Lenders"  shall  mean  Harris  Trust  and  Savings  Bank,  LaSalle
            National  Bank,  Bank of  Scotland  and all other  lenders  becoming
            parties hereto pursuant to Section 11.18 hereof."

            ""Required Lenders" shall mean at any time Lenders whose Percentages
            aggregate 66 and 2/3% or more."

     (g) Sections  10.4 and 10.5 (Costs and Expenses  and  Indemnity).  Sections
10.4 and 10.5 of the Credit  Agreement  shall be amended  by  striking  the last
sentence of each of such Sections.

     (h) Section 11.1(b) (U.S.  Withholding  Tax Exemption).  Section 11.1(b) of
the Credit  Agreement  shall be amended by  inserting  the  following at the end
thereof:

            Notwithstanding  the foregoing,  (i) a Lender which becomes a Lender
            after the date hereof shall not be required to submit a Form 1001 or
            Form  4224  until the date it  becomes  a Lender;  and (ii) a Lender
            shall have no  obligations to provide either such Form (or successor
            form)  subsequent  to the date it becomes a Lender if such Lender is
            excused from doing so pursuant to Section 11.1(c).

      5.    Exhibits.

      The Credit  Agreement  shall be amended by adding Exhibit F thereto in the
form annexed hereto.

      6.    Conditions Precedent to Effectiveness.

      This Second  Amendment to Credit  Agreement  shall become  effective  upon
satisfaction of each of the following conditions precedent:

     (a)  The  Agent  shall  have  received  counterparts  hereof  which,  taken
together,  bear the  signatures  of the  Borrowers,  the  Lenders and EMCOR (UK)
Limited;

     (b) The Agent shall have received a Revolving  Credit Note of Drake & Scull
Engineering Ltd. for each Lender in such Lender's pro rata share of the Sublimit
of Drake & Scull Engineering Ltd. (each such Revolving Credit Note to constitute
a "Revolving Credit Note" and a "Note" for all purposes of the Loans Documents);

     (c) The Agent shall have received  Resolutions of the Board of Directors of
Drake & Scull Engineering Ltd.  authorizing its becoming a Borrower party to the
Credit Agreement, the execution and delivery by it of Revolving Credit Notes and
its  becoming  liable in respect of loans and letters of credit as a  "Borrower"
hereunder;

     (d) The Agent  shall  have  received  an  acknowledgement  from each of the
Guarantors that Drake & Scull  Engineering Ltd. shall be treated as a "Borrower"
for purpose of its Guaranty;

     (e) the Agent shall have  received  for each of LaSalle  National  Bank and
Bank of Scotland a Revolving  Credit Note of each Borrower  properly  signed and
completed;

     (f) each of LaSalle  National Bank and Bank of Scotland shall have received
such  non-refundable  fees as may  have  been  agreed  to  between  them and the
Borrowers; and

     (g) the Agent shall have paid to each of LaSalle National Bank and The Bank
of Scotland  their  respective  Percentages of all Letter of Credit fees payable
under the first  sentence of Section 3.3 of the Credit  Agreement for the period
from the date this  Second  Amendment  to  Credit  Agreement  becomes  effective
through the date through which such fees have been paid.

      Upon satisfaction of the foregoing  conditions  precedent to effectiveness
the Agent shall so notify the Company and the Lenders and (i) EMCOR (UK) Limited
shall cease to be a "Borrower"  hereunder and shall cease to be obligated  under
the London Underground Application, Drake & Scull shall become a Borrower with a
Sublimit as set forth above, the outstanding Revolving Loans from the Lenders to
EMCOR (UK) Limited shall  automatically be deemed refunded by Revolving Loans in
a like  amount made by the Lenders to Drake & Scull (all with the same force and
effect as though Drake & Scull Engineering Ltd. had always been a Borrower under
the Credit  Agreement and had been the initial Borrower on such Revolving Loans)
and in  consideration  thereof an equivalent  amount of  indebtedness of Drake &
Scull owing to EMCOR (UK) Limited  shall be deemed paid and  satisfied  and (ii)
there shall be such  nonratable  borrowings  and  repayments of Revolving  Loans
under the Credit  Agreement as shall be  necessary  so that after giving  effect
thereto the  percentages of the Activated  Commitments  in use (including  usage
through  participation  in  Letter  of  Credit  liabilities  and the  amount  of
Revolving Loans owing each Lender) are identical. The Borrowers hereby authorize
and  direct  the  Agent  to  effect  the  foregoing  nonratable  borrowings  and
repayments by calling for borrowings from Bank of Scotland and LaSalle  National
Bank on their behalf and applying them to the repayment of Revolving Loans owing
Harris  Trust and  Savings  Bank in the  amounts  necessary  to  effectuate  the
foregoing.  If this Second  Amendment to Credit  Agreement does become effective
then on or before  January  17,  1997 the  Company  shall  cause all  Restricted
Subsidiaries  benefited by the Letters of Credit  identified on numbered lines 2
and 3 of  Schedule  I hereto to  become  jointly  liable  with the  Company  for
reimbursing all drafts drawn thereunder in a manner  reasonably  satisfactory to
the Required Lenders.

      If the conditions  precedent to effectiveness  set forth in this Section 6
have not been satisfied by the close of business on December 31, 1996, any party
hereto may upon written or telecopy  notice to the Agent  withdraw its signature
hereto, in which event this agreement shall be of no further force or effect.

      7.    Miscellaneous.

      Except as  specifically  amended  hereby all of the terms,  conditions and
provisions of the Credit  Agreement shall stand and remain unchanged and in full
force and effect. No reference to this Second Amendment to Credit Agreement need
be made in any  instrument  or  document  at any time  referring  to the  Credit
Agreement, a reference to the Credit Agreement in any of such to be deemed to be
a reference to the Credit Agreement as amended hereby.  This Second Amendment to
Credit  Agreement  shall be construed in accordance with an governed by the laws
of  Illinois  and may be  executed in  counterparts  and by separate  parties on
separate  counterparts,  each to constitute an original but all one and the same
instrument.


<PAGE>


Dated as of this 24th day of December 1996.

                                EMCOR Group, Inc.


                             BY    /S/ Frank T. MacInnis
                                 -----------------------
                                 Its  Chairman of the Board, President

                             Dyn Specialty Contracting Inc.


                             BY    /s/  Frank T. MacInnis
                                 ------------------------
                                 Its  Executive Vice President

                             EMCOR (UK) Limited


                             BY    /s/  Frank T. MacInnis
                                 ------------------------
                                 Its  Director

                             Drake & Scull Engineering Ltd.


                             BY    /s/  Frank T. MacInnis
                                 ------------------------
                                 Its  Director

      Accepted and agreed as of the date last above written.

Commitment (both active and
inactive):  $78,250,000              Harris Trust and Savings Bank
Activated Commitment:  $43,250,000
Percentage:  66.538462%
                                     By      /s/  Joseph E. Long
                                           ---------------------
                                           Its  Vice President

Activated Commitment:  $11,750,000   BANK OF SCOTLAND
Percentage:  18.076923%
                                     By      /s/  Elizabeth Wilson
                                           -----------------------
                                           Its  Vice President

                                           565 Fifth Avenue
                                           New York, New York 10017
                                           Attention:  John P. Carlson


<PAGE>



Activated Commitment:  $10,000,000   LASALLE NATIONAL BANK
Percentage:  15.384615%
                                     By      /s/  Robert W. Frentzel
                                           -------------------------
                                           Its  First Vice President

                                           135 South LaSalle Street
                                           Chicago, Illinois 60603
                                           Attention:  Robert W. Frentzel





<PAGE>


                                    Exhibit F

                            Acknowledgement of Pledge


Harris Trust and Savings,
  as Agent
Chicago, Illinois

Gentlemen:

      Each of the  undersigned  may from time to time receive loans and advances
from EMCOR Group Inc.  and/or Dyn Specialty  Contracting  Inc. (the  "Lenders").
This will serve to confirm that all such loans and advances will be evidenced by
demand  promissory notes in the form heretofore  submitted to you (the "Notes").
Each of the undersigned  acknowledge that the lending companies will be pledging
the Notes to you as Agent for  certain  other  from time to time  lenders to the
lending companies.  Each of the undersigned  acknowledge that you shall have the
right to  demand  payment  of the  Notes by  notice  to the  undersigned  at its
addresses shown below and each of the  undersigned  agrees that it shall pay the
full balance of its Notes together with accrued interest thereon, to you at your
offices in Chicago, Illinois upon such demand.

                                VERY TRULY YOURS,

                            [Insert Names and Addresses of Operating Companies]


<PAGE>


                                   Schedule I
                      Letters of Credit and Revolving Loans
                       Outstanding as of December 23, 1996

                                Letters of Credit

          Applicant               Amount                     Expiration Date
1.    EMCOR (UK) Limited       (pound)7,387,754                   12/31/96
      (Drake & Scull after
      giving effect to  amendment)
2.    EMCOR Group, Inc.        $12,210,022                         10/1/97
3.    EMCOR Group, Inc.        up to $12,160,475                   9/30/97

                                 Revolving Loans

                  BORROWER                                      Amount
            EMCOR Group, Inc.                       -0-
            DYN Specialty                           -0-
            Contracting, Inc.
            EMCOR (UK) Limited                      -$14,200,000



<PAGE>

                                                                 Exhibit 4.4

                                EMCOR Group, Inc.
                       Third Amendment to Credit Agreement

Harris Trust and Savings Bank Chicago,  Illinois and the other Lenders from time
to time party to the Credit Agreement referred to below

Gentlemen:

      We refer to the Credit  Agreement dated as of June 19, 1996 as amended and
currently in effect between EMCOR Group, Inc., DYN Specialty Contracting,  Inc.,
Drake & Scull  Engineering  Ltd. and you (the "Credit  Agreement"),  capitalized
terms used without definition below to have the meanings ascribed to them in the
Credit  Agreement.  Upon your  acceptance  hereof in the space provided for that
purpose below, this letter shall serve to amend the Credit Agreement as follows:

      1.    Addition of CoreStates Bank, N.A. as a Lender.

      Subject to all of the terms and conditions  hereof,  CoreStates Bank, N.A.
shall be and become a Lender under the Credit Agreement with a Commitment (which
shall be an Activated Commitment) in the amount set forth opposite its signature
hereto  and with an address  for  notices  as set forth on the  signature  pages
hereto.  CoreStates Bank, N.A. shall have all of the rights and obligations of a
Lender under the Credit  Agreement and the other Loan Documents and makes all of
the acknowledgments and undertakings to the Agent as are set forth in Section 10
of the Credit Agreement.  CoreStates Bank, N.A. shall be entitled to receive its
Percentage  of all  commitment  fees  accruing  under  Section 3.1 of the Credit
Agreement  from and after  the date this  Third  Amendment  to Credit  Agreement
becomes  effective  and of all  Letter of Credit  fees  payable  under the first
sentence  of Section  3.3 of the Credit  Agreement  from and after the date this
Third Amendment to Credit Agreement  becomes  effective.  After giving effect to
CoreStates  Bank, N.A.  becoming a "Lender" under the Credit Agreement and other
Loan Documents (i)  $22,500,000  of the Tranche D Activation  shall be deemed to
have occurred and (ii) the Activated  Commitments and Percentages of the Lenders
and the total  Commitment of Harris Trust and Savings Bank shall be as set forth
on the signature pages hereof.

      2.    Addition of Comstock Canada, Ltd. as a Borrower.

      Subject  to all of the  terms  and  conditions  hereof  and of the  Credit
Agreement,  Comstock Canada, Ltd., a Canadian  corporation  ("Comstock Canada"),
shall be and become a Borrower  under the Credit  Agreement  with a Sublimit  of
$5,000,000  and subject to such Sublimit  Comstock  Canada shall have all of the
rights and obligations of a "Borrower"  under the Credit  Agreement all with the
same force and effect as though it were a signatory as a Borrower thereto.

      3.    Increase in the Sublimit of Drake & Scull.

      Subject to all of the terms and conditions hereof, the Sublimit of Drake &
Scull shall be increased to the U.S. Dollar Equivalent of (pound)15,000,000.

      4.    Borrowings in Alternative Currencies.

      The  provisions of Section 3 of the December 24, 1996 Second  Amendment to
Credit Agreement  suspending the provisions of the Credit  Agreement  permitting
Borrowings  in  Alternative  Currencies  shall be of no further force and effect
and,  accordingly,  from and  after  the date  this  Third  Amendment  to Credit
Agreement  becomes  effective  Borrowings may be made in Alternative  Currencies
subject to all of the terms and  conditions  of the Credit  Agreement and to the
following  additional  provisions  hereof  but  unless  and  until  all  Lenders
otherwise  agree, the only  Alternative  Currency shall be pounds sterling.  All
Borrowings in an Alternative  Currency and all interest thereon shall be payable
in the Alternative  Currency in question.  The provisions  hereinafter set forth
shall supercede any inconsistent provisions contained in the Credit Agreement.

            (a)   Manner of Borrowing in Alternative Currencies.

            The  Company  shall give  notice to the Agent by no later than 10:00
      a.m.  (Chicago time) at least three Business Days before the date on which
      the Company  requests the Lenders to advance a Borrowing in an Alternative
      Currency  (such  notices to be  irrevocable)  and to specify  the  initial
      Interest Period (as hereinafter  defined) selected therefore and the Agent
      shall promptly  notify each Lender of its receipt of each such notice.  If
      any  Lender   reasonably   determines  that  the  currency   requested  is
      unavailable  to it in the  amount and for the term  requested  it shall so
      notify the Agent within two hours of its receipt of the  aforesaid  notice
      and the Agent shall  promptly  notify the Company and each other Lender of
      its  receipt  of  such  notice  and the  request  of the  Company  for the
      Borrowing  in  the  Alternative  Currency  in  question  shall  be  deemed
      withdrawn. No later than 10:00 a.m. (Chicago time) at least three Business
      Days before the lapse of each Interest  Period selected by the Company for
      a Borrowing in an Alternative Currency, the Company shall notify the Agent
      of the new Interest Period selected for such Borrowing (such notices, once
      given to be  irrevocable)  and the Agent shall promptly notify the Lenders
      thereof. If the Agent has not received a timely notice from the Company of
      the selection of a new Interest  Period as hereinabove  provided or if any
      Lender  notifies  the Agent within two hours of its receipt of notice from
      the Agent of the  selection by the Company of a new Interest  Period for a
      Borrowing in an  Alternative  Currency that it has  reasonably  determined
      that the currency in question is not readily available to it in the amount
      and for the term  requested,  then in any such event the  Borrowing in the
      Alternative  Currency in question shall be due and payable on the last day
      of the then applicable Interest Period therefor.

            (b)   Prepayments of Borrowings in Alternative Currencies.

            Borrowings in Alternative Currencies may only be voluntarily prepaid
      on the last day of the  applicable  Interest  Period  and then only if the
      Company has not  previously  given the Agent a notice of its election of a
      new  Interest  Period  therefor.  Mandatory  pre-payments  shall  be first
      applied to  Borrowings  in U.S.  Dollars until payment in full thereof and
      then to the  Borrowings  in  Alternative  Currencies in the order in which
      their Interest Periods expire,  but if any such mandatory  prepayment of a
      Borrowing  in an  Alternative  Currency  would  require the Company or the
      applicable  Borrower to make a payment to the  Lenders on account  thereof
      pursuant to the  provisions  of Section 2(d) hereof,  then in lieu thereof
      and  provided  always that no Default or Event of Default has occurred and
      is continuing  the Company may request the Agent to hold the amount of the
      prepayment in question until the applicable Interest Period expires.  Cash
      so held by the Agent shall be and constitute  collateral  security for the
      Obligations  and may, at the request of the Company and  provided  that no
      Default or Event of Default has occurred and is continuing, be invested in
      investments  of the type  described  in clauses (a) through (c) of Section
      7.12 of the Credit  Agreement  (all such  investments to be and constitute
      collateral  security for the Obligations)  held by the Agent. The interest
      earned  thereon,  absent a Default or Event of Default,  shall be released
      from time to time to the applicable Borrower.

            (c)   Interest on Borrowings in an Alternative Currency.

            Each  Borrowing in an  Alternative  Currency shall bear interest for
      each  Interest  Period  applicable  thereto at the  Applicable  Index Rate
      computed  for  such  Interest  Period  plus  the  Applicable  Margin.  The
      Applicable  Index Rate shall be the rate  determined by adding the rate of
      2.5% per annum to  Adjusted  LIBOR for such  Interest  Period  and for the
      currency in question,  such interest to be due and payable on the last day
      of the  Interest  Period  applicable  thereto and at maturity  (whether by
      acceleration or otherwise) and if the applicable Interest Period is longer
      than three months then on each day occurring  every three months after the
      commencement of such Interest Period:

      "Adjusted  LIBOR"  means,  for  any  Interest  Period,  a rate  per  annum
determined in accordance with the following formula:

            Adjusted LIBOR =               LIBOR
            ------------------------------------
            1 - Eurocurrency Reserve Percentage

      "LIBOR" means, for an Interest  Period,  (a) the LIBOR Index Rate for such
Interest  Period,  if such rate is  available,  and (b) if the LIBOR  Index Rate
cannot be determined,  the average rate of interest per annum (rounded  upwards,
if necessary,  to the nearest one  hundred-thousandth  of a percentage point) at
which deposits in the relevant  Alternative  Currency in  immediately  available
funds are  offered to the Agent at 11:00  a.m.  (London,  England  time) two (2)
Business Days before the beginning of such Interest Period by major banks in the
interbank  eurocurrency market for delivery on the first day of and for a period
equal to such Interest  Period in an amount equal or comparable to the principal
amount of the Borrowing in an Alternative  Currency  scheduled to be made by the
Agent.

      "LIBOR Index Rate"  means,  for any  Interest  Period,  the rate per annum
(rounded upwards, if necessary,  to the next higher one  hundred-thousandth of a
percentage point) for deposits in the Alternative Currency for a period equal to
such Interest Period, which appears on the Telerate Page 3750 for such currency,
as of 11:00 a.m. (London,  England time) on the day two (2) Business Days before
the commencement of such Interest Period.

      "Telerate Page "3750" means the display  designated as "Page 3750", on the
Telerate Service (or such other page as may replace Page 3750 on that service or
such other service as may be nominated by the British  Bankers'  Association  as
the  information   vendor  for  the  purpose  of  displaying   British  Bankers'
Association Interest Settlement Rates for pounds sterling.

      "Eurocurrency   Reserve   Percentage"  means,  for  any  Borrowing  in  an
Alternative  Currency,  the daily average for the applicable  Interest Period of
the maximum rate, expressed as a decimal, at which reserves (including,  without
limitation,  any  supplemental,  marginal and  emergency  reserves)  are imposed
during such  Interest  Period by the Board of Governors  of the Federal  Reserve
System (or any  successor)  on  "eurocurrency  liabilities",  as defined in such
Board's  Regulation D (or in respect of any other category of  liabilities  that
includes  deposits  by  reference  to  which  the  interest  rate on Loans in an
Alternative  Currency is  determined  or any category of extensions of credit or
other assets that include  loans by non-United  States  offices of any Lender to
United States residents),  subject to any amendments of such reserve requirement
by such Board or its successor, taking into account any transitional adjustments
thereto.  For purposes of this definition,  the Loans in an Alternative Currency
shall be deemed to be  "eurocurrency  liabilities"  as defined in  Regulation  D
without  benefit  or credit for any  prorations,  exemptions  or  offsets  under
Regulation D.

      The term  "Interest  Period"  means the  period  commencing  on the date a
Borrowing  in an  Alternative  Currency is advanced or  continued  through a new
Interest Period and ending 1, 2, 3, or 6 months thereafter;  provided,  however,
that:

            (i)   an Interest Period may not extend beyond the Termination Date;

            (ii) whenever the last day of any Interest Period would otherwise be
      a day that is not a Business  Day,  the last day of such  Interest  Period
      shall be extended to the next succeeding  Business Day,  provided that, if
      such extension  would cause the last day of an Interest Period to occur in
      the following  calendar month,  the last day of such Interest Period shall
      be the immediately preceding Business Day; and

            (iii) for purposes of determining an Interest  Period, a month means
      a  period  starting  on one day in a  calendar  month  and  ending  on the
      numerically  corresponding  day  in the  next  calendar  month;  provided,
      however, that if there is no numerically corresponding day in the month in
      which  such an  Interest  Period is to end or if such an  Interest  Period
      begins on the last  Business Day of a calendar  month,  then such Interest
      Period shall end on the last  Business Day of the calendar  month in which
      such Interest Period is to end.

      If any payment of principal on any Loan in an Alternative  Currency is not
made when due  (whether  by  acceleration  or  otherwise),  such Loan shall bear
interest  (computed on the basis of 360 days and actual days  elapsed)  from the
date such payment was due until paid in full,  payable on demand,  at a rate per
annum equal to the sum of two  percent  (2%) plus the rate of interest in effect
thereon  at the  time of such  default  until  the  end of the  Interest  Period
applicable  thereto and  thereafter  at a rate per annum equal to the sum of the
Applicable Margin, plus a rate of four and one half percent (4.5%) plus the rate
of interest per annum as determined by the Agent (rounded upwards, if necessary,
to the nearest whole multiple of  one-sixteenth of one percent (1/16%)) at which
overnight or weekend  deposits of the  appropriate  currency (or, if such amount
due remains unpaid more than three Business Days,  then for such other period of
time  not  longer  than six  months  as the  Agent  may  elect  in its  absolute
discretion) for delivery in immediately  available and freely transferable funds
would be  offered  by the  Agent to major  banks in the  interbank  market  upon
request of such major banks of the applicable  period as determined above and in
an amount comparable to the unpaid principal amount of any such Loan (or, if the
Agent is not placing deposits in such currency in the interbank market, then the
Agent's cost of funds in such currency for such period).

                  (d)  Funding  Indemnity.  If any Lender  shall incur any loss,
      cost or expense (including,  without  limitation,  any loss of profit, and
      any  loss,  cost or  expense  incurred  by reason  of the  liquidation  or
      re-employment  of deposits or other funds  acquired by such Lender to fund
      or  maintain  any Loan in an  Alternative  Currency  or the  relending  or
      reinvesting of such deposits or amounts paid or prepaid to such Lender) as
      a result of:

            (i)   any payment or  prepayment of a Loan in an  Alternative  
      Currency on a date other than the last day of its Interest Period for any
      reason,

            (ii) any  failure  (because of a failure to meet the  conditions  of
      Borrowing or  otherwise)  by a Borrower to borrow or continue a Loan in an
      Alternative  Currency, or on the date specified in a notice given pursuant
      this Agreement,

            (iii) any  failure by a Borrower  to make any  payment of  principal
      on any Loan in an Alternative  Currency when due (whether by  acceleration
      or otherwise), or

            (iv) any  acceleration  of the maturity of a Loan in an  Alternative
      Currency as a result of the occurrence of any Event of Default  hereunder,
      then, upon the demand of such Lender, the applicable Borrower shall pay to
      such Lender such amount as will reimburse such Lender for such loss,  cost
      or expense.  If any Lender makes such a claim for  compensation,  it shall
      provide to the Company,  with a copy to the Agent, a certificate  executed
      by an officer of such Lender  setting forth the amount of such loss,  cost
      or expense in reasonable detail (including an explanation of the basis for
      and the  computation of such loss,  cost or expense) and the amounts shown
      on such certificate shall be deemed prima facie correct.

                  (e) Change of Law.  Notwithstanding  any other  provisions  of
      this Agreement or any Note, if at any time any change in applicable law or
      regulation  or in the  interpretation  thereof  makes it unlawful  for any
      Lender to make or continue to maintain Loans in an Alternative Currency or
      to perform its  obligations  as  contemplated  hereby,  such Lender  shall
      promptly give notice thereof to the Borrower and such Lender's obligations
      to make or maintain Loans in an Alternative  Currency under this Agreement
      shall  terminate  until it is no longer  unlawful for such Bank to make or
      maintain  such Loans.  The  applicable  Lender  shall prepay on demand the
      outstanding principal amount of any such affected Loans, together with all
      interest  accrued  thereon and all other  amounts  then due and payable to
      such Lender under this Agreement; provided, however, subject to all of the
      terms and conditions of this Agreement,  the applicable  Borrower may then
      elect to borrow  the  principal  amount of the  affected  Loans  from such
      Lender by means of Loans in U.S.  Dollars  from such  Lender,  which Loans
      shall not be made  ratably  by the  Lenders  but only  from such  affected
      Lender.

                  (f)   Unavailability.  If prior to the  commencement  of any
      Interest Period for any Borrowing of Loans in an Alternative Currency:

                        (a) the Agent determines that deposits in the applicable
            Alternative  Currency  (in the  applicable  amounts)  are not  being
            offered to it in the eurocurrency interbank market for such Interest
            Period,  or that by reason of circumstances  affecting the interbank
            eurocurrency  market adequate and reasonable  means do not exist for
            ascertaining the applicable LIBOR, or

                        (b) The Required Lenders notify the Agent that (i) LIBOR
            as determined by the Agent will not  adequately  and fairly  reflect
            the cost to such  Lender of funding  their  Loans in an  Alternative
            Currency for such Interest Period or (ii) that the making or funding
            of Loans in the  relevant  currency  has  become  impracticable,  in
            either case as a result of an event  occurring after the date hereof
            which in the opinion of such Lender materially affects such Loans,

      then and in any such event the Agent shall not less than two days prior to
      the  commencement  of such  Interest  Period,  give notice  thereof to the
      Company and the Lender,  whereupon  until the Agent  notifies  the Company
      that the circumstances giving rise to such suspension no longer exist, the
      obligations of the Lenders to make Loans in the currency so affected shall
      be suspended.

                  (g)  Increased  Cost and Reduced  Return.  If, on or after the
      date hereof,  the adoption of any applicable  law, rule or regulation,  or
      any change therein,  or any change in the interpretation or administration
      thereof by any governmental  authority,  central bank or comparable agency
      charged with the interpretation or administration  thereof,  or compliance
      by any Lender  (or its  lending  office)  with any  request  or  directive
      (whether  or not having the force of law) of any such  authority,  central
      bank or comparable agency:

            (i) shall subject any Lender (or its applicable  lending  office) to
      any tax, duty or other charge with respect to its Loans in an  Alternative
      Currency,  its Notes, its Letter(s) of Credit, or its participation in any
      thereof,  or its obligation to make Loans, issue a Letter of Credit, or to
      participate  therein, or shall change the basis of taxation of payments to
      any Lender (or its  applicable  lending  office)  of the  principal  of or
      interest on its Loans in an Alternative Currency,  Letter(s) of Credit, or
      participations  therein or any other  amounts due under this  Agreement in
      respect of its Loans in an Alternative  Currency,  Letter(s) of Credit, or
      participations therein or its obligation to make Eurocurrency Loans, issue
      a Letter of Credit, or acquire  participations therein (except for changes
      in the rate of tax on the overall net income of such Lender or its lending
      office  imposed  by the  jurisdiction  in which  such  Lender's  principal
      executive office or applicable lending office is located); or

            (ii) shall impose,  modify or deem  applicable any reserve,  special
      deposit or similar requirement  (including,  without limitation,  any such
      requirement  imposed  by the Board of  Governors  of the  Federal  Reserve
      System, but excluding with respect to any such requirement  included in an
      applicable  Eurocurrency  Reserve  Percentage) against assets of, deposits
      with or for the  account  of, or credit  extended  by,  any Lender (or its
      applicable  lending  office) or shall impose on any Lender (or its lending
      office) or on the  interbank  market  any other  condition  affecting  its
      Loans,  its Notes,  its Letter(s) of Credit,  or its  participation in any
      thereof, any of its obligation to make Loans, to issue a Letter of Credit,
      or to participate therein;

and the result of any of the  foregoing  is to increase  the cost to such Lender
(or its  lending  office)  of making  or  maintaining  any Loan in the  currency
requested  or  issuing  or  maintaining  a Letter of  Credit,  or  participating
therein,  or to reduce  the amount of any sum  received  or  receivable  by such
Lender (or its  applicable  lending  office)  under this  Agreement or under its
Notes  with  respect  thereto,  by an  amount  deemed  by  such  Lender,  in its
reasonable  judgement,  to be  material,  then,  within  fifteen (15) days after
demand by such Lender (with a copy to the Agent), the Company shall be obligated
to pay to such Lender such additional  amount or amounts as will compensate such
Lender for such increased cost or reduction

      Each Lender that  determines  to seek  compensation  under this clause (g)
shall  notify the Company and the Agent of the  circumstances  that  entitle the
Lender to such  compensation  pursuant to this  clause (g) and will  designate a
different  lending office if such designation will avoid the need for, or reduce
the amount of, such  compensation  and will not, in the  reasonable  judgment of
such Lender, be otherwise  disadvantageous  to such Lender. A certificate of any
Lender  claiming  compensation  under  this  clause  (g) and  setting  forth the
additional  amount or amounts to be paid to it hereunder  shall be conclusive in
the absence of manifest error. In determining  such amount,  such Lender may use
any reasonable averaging and attribution methods.

      5.    Definitions.

            (a) The definition of the term "Lenders" appearing in Section 9.1 of
      the Credit  Agreement shall be amended and as so amended shall be restated
      in its entirety to read as follows:

            ""Lenders"  shall mean  Harris  Trust and Savings  Bank,  CoreStates
            Bank,  N.A.,  LaSalle  National Bank, Bank of Scotland and all other
            lenders becoming parties hereto."

            (b)   The following  additional  definition shall be added to 
     Section 9.1 of the Credit Agreement:

            ""Comstock   Canada"   shall  mean   Comstock   Canada,   Ltd.,  a
            Canadian corporation."

      6.    Conditions Precedent to Effectiveness.

      This Third  Amendment  to Credit  Agreement  shall become  effective  upon
satisfaction of each of the following conditions precedent:

            (a) The Agent shall have received  counterparts  hereof which, taken
      together, bear the signatures of the Borrowers and the Lenders;

            (b)   the Agent shall have received for  CoreStates  Bank,  N.A. a
      Revolving Credit Note of each Borrower properly signed and completed;

            (c)   CoreStates  Bank,  N.A. shall have received such non-
     refundable fees as may have been agreed to between it and the Borrowers;

            (d)  the  Agent  shall  have  paid  to  CoreStates  Bank,  N.A.  its
      Percentage of all Letter of Credit fees payable  under the first  sentence
      of Section 3.3 of the Credit  Agreement  for the period from the date this
      Third Amendment to Credit  Agreement  becomes  effective  through the date
      through which such fees have been paid;

            (e) The  Agent  shall  have  received  a  Revolving  Credit  Note of
      Comstock  Canada for each  Lender  (each  such  Revolving  Credit  Note to
      constitute a "Revolving  Credit Note" and a "Note" for all purposes of the
      Loans Documents);

            (f) The  Agent  shall  have  received  Resolutions  of the  Board of
      Directors of Comstock Canada  authorizing its becoming a Borrower party to
      the Credit Agreement, the execution and delivery by it of Revolving Credit
      Notes and its becoming liable in respect of loans and letters of credit as
      a "Borrower" under the Credit Agreement; and

            (g) The Agent shall have  received an  acknowledgement  from each of
      the Guarantors  that Comstock  Canada shall be treated as a "Borrower" for
      purpose of its Guaranty.

      Upon satisfaction of the foregoing  conditions  precedent to effectiveness
the Agent  shall so notify the  Company  and the Lenders and there shall then be
such  nonratable  borrowings and repayments of Revolving  Loans under the Credit
Agreement  as shall  be  necessary  so that  after  giving  effect  thereto  the
percentages  of the  Activated  Commitments  in  use  (including  usage  through
participation in Letter of Credit  liabilities and the amount of Revolving Loans
owing each Lender) are identical.  The Borrowers hereby authorize and direct the
Agent to effect the foregoing  nonratable  borrowings  and repayments by calling
for borrowings from  CoreStates  Bank, N.A. on their behalf and applying them to
the repayment of Revolving Loans owing the other Lenders.

      7.    Miscellaneous.

      Except as  specifically  amended  hereby all of the terms,  conditions and
provisions of the Credit  Agreement shall stand and remain unchanged and in full
force and effect.  No reference to this Third Amendment to Credit Agreement need
be made in any  instrument  or  document  at any time  referring  to the  Credit
Agreement, a reference to the Credit Agreement in any of such to be deemed to be
a reference to the Credit  Agreement as amended hereby.  This Third Amendment to
Credit  Agreement shall be construed in accordance with and governed by the laws
of  Illinois  and may be  executed in  counterparts  and by separate  parties on
separate  counterparts,  each to constitute an original but all one and the same
instrument.

<PAGE>

Dated as of this 28th day of February 1997.

                                              EMCOR GROUP, INC.


                                              By  Frank T. MacInnis
                                                  -----------------
                                                  Its  President and Chief
                                                       Executive Officer

                                              DYN SPECIALTY CONTRACTING INC.


                                              By  Frank T. MacInnis
                                                  -----------------
                                                  Its  Executive Vice President

                                              DRAKE & SCULL ENGINEERING LTD.


                                              By  Frank T. MacInnis
                                                  -----------------
                                                  Its  Director

                                              COMSTOCK CANADA, LTD.


                                              By  Frank T. MacInnis
                                                  -----------------
                                                  Its  Director


Accepted and agreed as of the date last above written.

Commitment (both active and
inactive):  $63,250,000                      HARRIS TRUST AND SAVINGS BANK
Activated Commitment:  $35,750,000
Percentage:  49.310345%
                                             By  /s/ Wes W. Frangul
                                                 ------------------
                                                 Its  Vice President

Activated Commitment:  $15,000,000           CORESTATES BANK, N.A.
Percentage:  20.689655%

                                             By  /s/ Michael J. Labrum
                                                 ---------------------
                                                 Its  Vice President

                                                 1339 Chestnut Street
                                                 Philadelphia, PA  19101-7618
                                                 Attention:  Michael J. Labrum

Activated Commitment:  $11,750,000           BANK OF SCOTLAND
Percentage:  16.206897%
                                             By  /s/ Catherine M. Oniffrey
                                                 -------------------------
                                                 Its  Vice President

Activated Commitment:  $10,000,000           LASALLE NATIONAL BANK
Percentage:  13.793103%
                                             By  /s/ Robert W. Frentzel
                                                 ----------------------
                                                 Its  First Vice President






<PAGE>





                                                                  Exhibit 10(c)

                              EMPLOYMENT AGREEMENT

THIS  AGREEMENT,  made as of this 1st day of January,  1996 by and between EMCOR
GROUP,  INC.,  a Delaware  Corporation  (the  "Company"),  and LEICLE E. CHESSER
("Executive").

                                    RECITALS

In order to induce  Executive to continue to serve as Executive  Vice  President
and Chief  Financial  Officer of the  Company,  the  Company  desires to provide
Executive with compensation and other benefits under the conditions set forth in
this Agreement.

Executive  is willing to  continue to perform  services  for the Company and its
subsidiaries, on the terms and conditions hereinafter set forth.

It is therefore hereby agreed by and between the parties as follows:

1.    Employment.

      1.1 Subject to the terms and  conditions  of this  Agreement,  the Company
      agrees to continue to employ Executive during the Period of Employment (as
      hereinafter  defined) as  Executive  Vice  President  and Chief  Financial
      Officer  of the  Company.  Executive  shall  have  the  customary  powers,
      responsibilities  and authorities of similarly situated executive officers
      of similar  corporations of the size, type and nature of the Company as it
      may  exist  from  time to time,  subject  to the  direction  of the  Chief
      Executive Officer of the Company (the "CEO").

      1.2 Subject to the terms and condition hereof,  Executive hereby agrees to
      serve as  Executive  Vice  President  and Chief  Financial  Officer of the
      Company and shall devote his full working time and efforts, to the best of
      his ability,  experience and talent,  to the  performance of the services,
      duties and responsibilities in connection therewith. Except upon the prior
      written  consent  of the CEO,  Executive  will not  during  the  Period of
      Employment  (as  hereinafter  defined) (i) accept any other  employment or
      (ii)  engage,  directly  or  indirectly,  in any other  business  activity
      (whether or not pursued for pecuniary advantage), whether or not it may be
      competitive  with,  or  whether or not it might  place him in a  competing
      position to that of, the  Company or any  subsidiary  thereof.  Nothing in
      this Agreement shall preclude the Executive from (i) engaging,  consistent
      with his duties and  responsibilities  hereunder,  in charitable community
      affairs, (ii) managing his personal investments, (iii) continuing to serve
      on the boards of  directors  on which he  presently  serves (to the extent
      such  service is not  precluded  by federal or state law or by conflict of
      interest by reason of his position  with the  Company),  or (iv)  serving,
      subject to  approval  of the CEO,  as a member of boards of  directors  of
      other companies,  provided, that such activities do not interfere with the
      performance of Executive's duties hereunder.



<PAGE>


2.    Period of Employment.

      Executive's  employment  under this Agreement shall commence on January 1,
      1996 (the  "Commencement  Date") and shall continue through the earlier of
      December  31, 1997 or the date of  termination  hereunder  (the "Period of
      Employment");  provided,  however,  that the  Period of  Employment  shall
      automatically  be extended  for  successive  one-year  periods  unless the
      Company or Executive, at least six months prior to the end of such period,
      provides  written  notice to the other  party of intent  not to extend the
      Period of Employment.

3.    Compensation.

 .     3.1 Salary.  The company shall pay Executive a base salary ("Base Salary")
      at the rate of  $309,000  per annum for the  Period  of  Employment.  Base
      Salary shall be payable in accordance with the ordinary payroll  practices
      of the Company.  Executive's rate of Base Salary shall be increased on the
      first day of each calendar year occurring  during the Period of Employment
      by the amount specified by the Compensation and Personnel Committee of the
      Board of Directors of the Company (the "Committee").

      3.2 Bonus.  In addition to his Base Salary,  Executive  shall be entitled,
      while he remains employed hereunder,  in respect of each calendar year, to
      an annual bonus (the "Bonus") payable in cash and at such times as bonuses
      are customarily  paid to senior  executives of the Company.  The amount of
      the Bonus shall be determined by the Committee in its sole discretion.

4.    Employee Benefits.

      4.1 Employee  Benefit  Plans and  Programs.  The Company shall provide the
      Executive during the Period of Employment with coverage under any employee
      benefit programs,  plans and practices  (commensurate with his position in
      the  Company)  in  accordance  with the terms  thereof,  which the Company
      currently makes available generally to its senior executive  officers,  or
      which the  Company,  with  Committee  approval,  elects to make  available
      generally to its senior executive officers hereafter,  including,  but not
      limited to (a) retirement,  pension and  profit-sharing;  and (b) medical,
      dental,  hospitalization,  life insurance, short and long-term disability,
      accidental death and dismemberment and travel accident coverage;  provided
      that  Executive  shall pay such  portion of the  premiums  therefor  as is
      customarily paid by senior executives of the Company.

      4.2 Vacation,  Fringe and Other  Benefits.  Executive shall be entitled to
      the number of vacation days customarily  accorded senior executives of the
      Company. In addition,  during the Period of Employment,  the Company shall
      pay Executive $700 per month for leasing (plus  maintenance and insurance)
      of an automobile and shall make the initial capital cost reduction payment
      with respect to the leasing of such automobile on Executive's  behalf. The
      Company shall also  reimburse  Executive for (a) all  initiation  fees and
      monthly dues for membership in a club suitable for entertaining clients of
      the Company and (b) all legal expenses incurred by Executive in connection
      with the  negotiation  and drafting of this  Agreement.  The Company shall
      bear the cost of any increased  tax  liability of Executive  caused by the
      provisions of this Section 4.2.

5.    Directors and Officers Liability.

      The  Company  shall  keep  in  effect  during  and  after  the  Period  of
      Employment,  a policy of  directors'  and  officers'  liability  insurance
      ("Insurance  Policy")  for  directors  and officers of the Company at such
      reasonable  amount of coverage as are agreed to by Executive and the Board
      from time to time and which  Insurance  Policy  shall be on a claims  made
      basis.

6.    Termination of Employment.

      6.1  Termination  Not for Cause or For Good  Reason.  (a) The  Company may
      terminate Executive's  employment at any time, and Executive may terminate
      his employment at any time. If Executive's employment is terminated by the
      Company  other  than for  Cause (as  hereinafter  defined),  or  Executive
      terminates  his  employment  for Good  Reason  (as  hereinafter  defined),
      Executive shall be entitled to receive a lump sum cash payment (but not in
      substitution  for  compensation  already earned) in an amount equal to the
      sum of:

            (i) the greater of (A) Executive's Base Salary at the highest annual
            rate in effect during the Period of Employment,  for the period from
            the date of termination  through  December 31, 1997 or (B) one times
            Executive's Base Salary at its then current annual rate; and

            (ii) the greater of (A) the Bonus payable by the Company pursuant to
            Section  3.2 times  the  number of full or  partial  calendar  years
            remaining from the date of termination  through December 31, 1997 or
            (B) one times  Executive's  Bonus.  For purposes of this Section 6.1
            (a), the amount of the Bonus shall be deemed to be the highest Bonus
            paid to Executive during the Period of Employment; and

            (iii) In the event of termination of Executive's employment for Good
            Reason (within 60 days following the occurrence of such Good Reason)
            following a Change in Control (as hereinafter defined),  the amounts
            payable  pursuant  to  subsections  6.1 (a) (i) and  (ii)  shall  be
            increased by 50%;  provided,  however,  that this clause (iii) shall
            only apply in the case of a Change in Control.

            In addition to the amount  described  in  subsections  6.1 (a) (i) -
            (iii), Executive shall be entitled to receive:

            (iv) all  unpaid  amounts,  as of the date of such  termination,  in
            respect of any Bonus,  for any  calendar  year  ending  before  such
            termination  occurs,  which would have been  payable  had  Executive
            remained in  employment  until the date such Bonus  would  otherwise
            have been paid;

            (v) until the  earlier of  December  31,  1997 or 18 months from the
            date of  termination,  Executive  (and,  to the  extent  applicable,
            Executive's  dependents)  shall  continue  to  be  covered,  at  the
            Company's  expense,   under  the  Company's   medical,   dental  and
            hospitalization  coverage  plans,  and until the earlier of December
            31, 1997 or 6 months from the date of  termination,  Executive shall
            continue  to  be  covered,  at  the  Company's  expense,  under  the
            Company's  group life,  short and long-term  disability,  accidental
            death and dismemberment and travel accident coverage plans described
            in Section 4.1 hereof or the  Company  will  provide for  equivalent
            coverage; and

            (vi) all  payments to which  Executive  has vested  rights as of the
            expiration  of the  Period of  Employment  under  employee  benefit,
            disability,  insurance  and similar plans which provide for payments
            beyond the Period of Employment.


             (b) If  Executives'  employment  is terminated by the Company other
             than for Cause or  Executive  terminates  his  employment  for Good
             Reason,  the Company  shall take all action  necessary to cause the
             Executive to be fully vested as of the  expiration of the Period of
             Employment  in employee  benefit  plans of the Company  (other than
             stock  options)  with  respect to which the  amount of any  benefit
             payable  thereunder  is  determined in whole or in part by years of
             service  with  the  Company.  In the  event  the  terms of any such
             employee benefit plan do not permit such vesting, the Company shall
             pay to the Executive an amount equal to such unvested benefit.

             (c) For purposes of this Agreement, "Good Reason" shall mean any of
             the following (without Executive's express prior written consent):

            (i) Any material  reduction by the Company of Executive's  duties or
            responsibilities  or any  removal of  Executive  from his  position,
            except in connection with the termination of Executive's  employment
            (A) upon the termination of the Period of Employment on December 31,
            1997, (B) upon the  termination of a succeeding  one-year  Period of
            Employment (as provided for under Section 2 hereof),  (C) for Cause,
            (D) as a result of Executive's  Permanent Disability (as hereinafter
            defined) or death or (E) by Executive other than for Good Reason;

            (ii) A  reduction  by the Company in  Executive's  Base Salary as in
            effect at the  commencement  of employment  hereunder or as the same
            may be increased from time to time during the Period of Employment;

            (iii) The failure by the Company to obtain the  specific  assumption
            of this  Agreement by any  successor or assign of the Company or any
            person acquiring substantially all of the Company's assets;

            (iv) Failure by the Company to perform in any  material  respect its
            obligations under this Agreement,  where such failure shall not have
            been remedied with 30 days after  Executive  shall have notified the
            Company in writing thereof;

            (v) Any material  reduction in Executive's  compensation or benefits
            following  a Change in Control  or  Executive's  principal  business
            location  is  changed  to  a  location   more  than  30  miles  from
            Executive's  principal  business  location  immediately  prior  to a
            Change in Control;

            (vi)  The  Company  shall  cease to keep in  effect  the  policy  of
            directors' and officers' liability insurance for Executive described
            in Section 5; or

            (vii) The termination of the Indemnity Agreement effective as of 
            April 20, 1995 between the Executive and the Company.


            (d) If all or any portion of the payments or benefits provided under
            this Section 6.1,  either alone or together with other  payments and
            benefits  which  Executive  receives or is then  entitled to receive
            from the Company,  would constitute a "parachute payment" within the
            meaning of Section  280G of the Internal  Revenue  Code of 1986,  as
            amended  ("Code"),  Executive  shall be entitled to such  additional
            payments  as may be  necessary  to  ensure  that the net  after  tax
            benefit  of all  payments  under this  Section  6.1,  including  the
            payment  provided for in this  subsection  6.1 (d) shall be equal to
            the net after tax benefit of  Executive as if no excise tax had been
            imposed under Section 4999 of the Code.

            The foregoing  calculations shall be made, at the Company's expense,
            by the Company and Executive. If no agreement on the calculations is
            reached,  Executive  and the Company shall agree to the selection of
            an accounting firm to make the calculations.  If no agreement can be
            reached  regarding the selection of an accounting  firm, the Company
            shall select a nationally  recognized  accounting  firm which has no
            current  or  recent  business  relationship  with the  Company.  The
            determination  of any such firm  selected  shall be  conclusive  and
            binding on all parties.


            (e) For  purposes  of this  Agreement,  a "Change  in Control of the
            Company"  shall be deemed to have  occurred if (i) any  "person" (as
            such term is used in  Sections  13(d)  and  14(d) of the  Securities
            Exchange  Act of 1934,  as  amended),  other than a trustee or other
            fiduciary  holding  securities under an employee benefit plan of the
            Company,  is or becomes  the  beneficial  owner (as  defined in Rule
            13d-3 under said Act), directly or indirectly,  of securities of the
            Company representing 20% or more of the combined voting power of the
            Company's then outstanding securities, (ii) during any period of two
            consecutive  years,  individuals who at the beginning of such period
            constitute  the  Board  of  Directors  of the  Company  and  any new
            director  whose election by the Board of Directors or nomination for
            election by the Company's  stockholders was approved by a vote of at
            least  two-thirds  (2/3) of the  directors  then still in office who
            either  were  directors  at the  beginning  of the  period  or whose
            election or  nomination  for  election was  previously  so approved,
            cease for any reason to  constitute  a majority  thereof,  (iii) the
            stockholders of the Company approve a merger or consolidation of the
            Company   with  any   other   corporation,   other   than  a  merger
            consolidation  which would  result in the voting  securities  of the
            Company   outstanding   immediately  prior  thereto   continuing  to
            represent  (either by remaining  outstanding  or by being  converted
            into voting  securities of the surviving entity) at least 80% of the
            combined  voting  power of the voting  securities  of the Company or
            such surviving entity  outstanding  immediately after such merger or
            consolidation,  or the stockholders of the Company approve a plan of
            complete  liquidation of the Company or an agreement for the sale or
            disposition  by the  Company  (in one  transaction  or a  series  of
            transactions) of all or substantially all the Company's assets, (iv)
            there  occurs any sale,  lease,  exchange or other  transfer (in one
            transaction  or  a  series  of  related  transactions)  of  all,  or
            substantially  all, of the assets of the Company or (v) there occurs
            any other event  designated  as a Change in Control by the Board for
            purposes of this Agreement.

            (f) All cash  payments  under this  Section 6.1 shall be made by the
            Company  within 30 calendar days  following the event giving rise to
            such payments.

      6.2. Permanent Disability. If as a result of Executive's incapacity due to
      physical  or mental  illness,  Executive  shall have been  absent from his
      duties with the Company on a full-time basis for six consecutive months (a
      "Permanent  Disability")  during his Period of Employment,  the Company or
      Executive may terminate his  employment  on written  notice  thereof,  the
      Period of Employment shall terminate on the giving of such notice, and the
      compensation to which Executive is entitled  pursuant to Section 3.1 shall
      be paid through the last day of the month in which the notice is given. In
      addition, Executive shall be entitled to receive:

            (a) all  unpaid  amounts,  as of the  date of such  termination,  in
            respect of any Bonus,  for any calendar year ending before,  and the
            calendar year in which,  such termination  occurs,  which would have
            been payable had  Executive  remained in  employment  until the date
            such Bonus would otherwise have been paid, provided,  however,  that
            any  amount  described  in this  subsection  (a) in  respect  of the
            calendar year in which  Executive's  employment  terminates shall be
            determined with respect to the period  commencing  January 1 of such
            year and  expiring  on the day on which  the  Period  of  Employment
            terminates;

            (b) until the  earlier of  December  31,  1997 or 24 months from the
            date of termination for Permanent Disability, Executive (and, to the
            extent  applicable,  Executive's  dependents  shall  continue  to be
            covered under  Company's  medical,  dental,  hospitalization,  group
            life,   short  and  long-term   disability,   accidental  death  and
            dismemberment  and  travel  accident  coverage  plans  described  in
            Section 4.1 or the Company  will  provide for  equivalent  coverage;
            provided that if Executive is provided with comparable coverage by a
            successor employer any such coverage by the Company shall cease; and

            (c)  all amounts payable under the Company's disability plans.

      6.3 Death. In the event of Executive's death while employed hereunder, the
      Period of  Employment  shall  thereupon  automatically  terminate  and the
      Executive's estate or designated  beneficiaries shall receive (i) payments
      of Base Salary for a period of three months after the date of death;  (ii)
      all unpaid amounts, as of the date of such termination,  in respect of any
      Bonus,  for any calendar  year ending  before,  and the  calendar  year in
      which,  such  termination  occurs,  which  would  have  been  payable  had
      Executive remained in employment until the date such Bonus would otherwise
      have been  paid,  provided,  however,  that any amount  described  in this
      Section  6.3  in  respect  of  the  calendar  year  in  which  Executive's
      employment  terminates  shall be  determined  with  respect  to the period
      commencing  January  1 of such year and  expiring  on the day on which the
      Period of Employment  terminates;  and (iii) any death  benefits  provided
      under the employee benefit programs, in accordance with their terms.

      6.4  Voluntary  Resignation;  Discharge  for Cause.  If Executive  resigns
      voluntarily,  other than for Good Reason or Permanent  Disability,  or the
      Company  terminates the employment of Executive at any time for Cause, the
      Company's obligations under this Agreement to make any further payments to
      Executive  shall  thereupon,  to the extent  permitted  by law,  cease and
      terminate  except with  respect to all unpaid  amounts,  as of the date of
      such  termination,  in respect of any Bonus for any  calendar  year ending
      before  such  termination  occurs,  which  would  have  been  payable  had
      Executive remained in employment until the date such Bonus would otherwise
      have been paid. In addition, Executive shall remain entitled to all vested
      amounts and benefits under the Company's employee benefit programs,  plans
      and practices,  including, without limitation, the benefits referred to in
      subsection 6.1(b) hereof.  The term "Cause" shall be limited to (a) action
      by  Executive   involving  willful  malfeasance  in  connection  with  his
      employment which results in material harm to the Company, (b) material and
      continuing breach by Executive of the terms of this Agreement which breach
      is not cured within 30 days after Executive  receives  written notice from
      the  Company of any such  breach or (c)  Executive  being  convicted  of a
      felony.  Termination  of Executive for Cause  pursuant to this Section 6.4
      shall be communicated  by a Notice of Termination  given within six months
      after the Board of  Directors of the Company  (the  "Board")  both (i) had
      knowledge of conduct or an event allegedly constituting Cause and (ii) had
      reason to believe  that such  conduct or event could be grounds for Cause.
      For  purposes  of this  Agreement  a "Notice  of  Termination"  shall mean
      delivery to Executive of a copy of a resolution  duly adopted by the Board
      at a meeting of the Board called and held for the purpose  (after not less
      than 10 days' notice to Executive  ("Preliminary  Notice") and  reasonable
      opportunity for Executive,  together with the Executive's  counsel,  to be
      heard before the Board prior to such vote), finding that in the good faith
      opinion of the Board  Executive  was  guilty of  conduct  set forth in the
      third sentence of this Section 6.4 and specifying the particulars  thereof
      in detail.  The Board shall no later than 30 days after the receipt of the
      Preliminary Notice by Executive  communicate its findings to Executive.  A
      failure by the Board to make its  finding of Cause or to  communicate  its
      conclusions within such 30-day period shall be deemed to be a finding that
      Executive was not guilty of the conduct described in the third sentence of
      this Section 6.4

      6.5   Termination Obligations.

            (a)  Executive  hereby  acknowledges  and agrees  that all  personal
            property,   including,   without  limitation,  all  books,  manuals,
            records, reports, notes, contracts,  lists, and other documents, and
            equipment  furnished to or prepared by Executive in the course of or
            incident  to his  employment,  belong  to the  Company  and shall be
            promptly  returned to the Company upon  termination of the Period of
            Employment.

            (b) Upon termination of the Period of Employment, Executive shall be
            deemed to have resigned from all offices and directorships then held
            with the Company or any subsidiary or affiliate thereof.

7.    Confidential Information.

      During and after the Period of Employment, Executive shall not disclose to
      any  person  (other  than an  employee  or  agent  of the  Company  or any
      affiliate  of the Company  entitled to receive the same) any  confidential
      information  relating to the  business of the Company and  obtained by him
      while providing services to the Company, without the consent of the Board,
      or until such information ceases to be confidential.

8.    Non-Competition.

      In the event Executive's employment is terminated by the Company for Cause
      or  Executive  terminates  his  employment  with the Company  without Good
      Reason,  Executive  shall not,  for a period  ending on the earlier (i) 18
      months from the date of such termination or (ii) December 31, 1997, accept
      any other  employment  or engage,  directly  or  indirectly,  in any other
      business  activity  which is  competitive  with that of the Company or any
      subsidiary thereof.

9.    Expenses.

      Executive is authorized to incur  reasonable  expenses in carrying out his
      duties and responsibilities  under this Agreement,  including expenses for
      travel and similar items related to such duties and responsibilities.  The
      Company will reimburse  Executive for all such expenses upon  presentation
      by  Executive   from  time  to  time  of  an  itemized   account  of  such
      expenditures.

10.   No Obligation to Mitigate Damages.

      Executive  shall not be required to mitigate  damages or the amount of any
      payment  provided  for under this  Agreement  by  seeking  (and no payment
      otherwise  required  hereunder  shall be  reduced  on  account  of)  other
      employment  or  otherwise,  nor will any payments  hereunder be subject to
      offset in  respect  of any  claims  which  the  Company  may have  against
      Executive.

11.   Notices.

      All notices or communications hereunder shall be in writing,  addressed as
      follows:

      to Executive:

      Leicle E. Chesser
      101 Merritt Seven, 7th Floor
      Norwalk, CT 06851

      to Company:

      Frank T. MacInnis
      Chairman, President and Chief Executive Officer
      EMCOR Group, Inc.
      101 Merritt Seven
      7th Floor
      Norwalk, CT 06851


      with a copy to:

      Sheldon I. Cammaker
      EMCOR Group, Inc.
      101 Merritt Seven
      7th Floor
      Norwalk, CT 06851

      Any  such  notice  or  communication  shall be  delivered  by hand or sent
      certified or registered mail, return receipt  requested,  postage prepaid,
      addressed as above (or to such other  address as such party may  designate
      in a notice duly  delivered  as described  above),  and the actual date of
      delivery or mailing shall determine the time at which notice was given.

12.   Agreement to Perform Necessary Acts.

      Each party  agrees to perform any further  acts and to execute and deliver
      any further  documents  that may be reasonably  necessary to carry out the
      provisions of this Agreement.

13.   Separability;  Legal Actions;  Legal Fees.

      If any  provision  of this  Agreement  shall be  declared to be invalid or
      unenforceable,  in whole or in part, such  invalidity or  unenforceability
      shall not affect the remaining  provisions  hereof,  which shall remain in
      full force and effect. Any controversy or claim arising out of or relating
      to this  Agreement or the breach of this Agreement that cannot be resolved
      by Executive and the Company,  including any dispute as to the calculation
      of Executive's  benefits or any payments hereunder,  shall be submitted to
      arbitration in New York, New York in accordance with the laws of the State
      of New York and the  procedures of the American  Arbitration  Association,
      except that if Executive  institutes an action relating to this Agreement,
      Executive  may, at Executive's  option,  bring that action in any court of
      competent jurisdiction. All expenses, including legal expenses incurred by
      Executive,  relating  to any  arbitration  shall  be paid by the  Company.
      Judgment  may be entered on an  arbitrator(s)'  award in any court  having
      jurisdiction.

14.   Assignment.

      This contract  shall be binding upon and inure to the benefit of the heirs
      and  representatives  of Executive  and the assigns and  successors of the
      Company,  but neither this  Agreement  nor any rights  hereunder  shall be
      assignable or otherwise  subject to hypothecation by Executive  (except by
      will or by  operation  of the  laws  of  intestate  succession)  or by the
      Company (any such purported  assignment by either shall be null and void),
      except  that the  Company  may  assign  this  Agreement  to any  successor
      (whether by merger,  purchase or otherwise) to all or substantially all of
      the stock, assets or business of the Company.

15.   Amendment; Waiver.

      The  Agreement  may be  amended  at any time,  but only by mutual  written
      agreement of the parties  hereto.  Any party may waive  compliance  by the
      other  party  with any  provision  hereof,  but only by an  instrument  in
      writing executed by the party granting such waiver.

16.   Entire Agreement.

      The terms of this  Agreement  are  intended by the parties to be the final
      expression of their  agreement with respect to the employment of Executive
      by the  Company  and may not be  contradicted  by evidence of any prior or
      contemporaneous  agreement. The parties further intend that this Agreement
      shall  constitute  the complete and  exclusive  statement of its terms and
      that no extrinsic  evidence  whatsoever may be introduced in any judicial,
      administrative or other legal proceeding involving this Agreement.

17.   Death or Incompetence.

      In the  event of  Executive's  death or a  judicial  determination  of his
      incompetence,  reference in this  Agreement to Executive  shall be deemed,
      where appropriate, to refer to his estate or other legal representative.

18.   Survivorship.

      The  respective  rights and  obligations  of the parties  hereunder  shall
      survive any  termination of this Agreement to the extent  necessary to the
      intended  preservation of such rights and  obligations.  The provisions of
      this Section are in addition to the  survivorship  provisions of any other
      section of this Agreement.

19.   Governing Law.

      This Agreement shall be construed, interpreted, and governed in accordance
      with the laws of the State of New York without reference to rules relating
      to conflicts of law.

20.   Withholding.

      The Company  shall be entitled to withhold  from payment the amount of any
      taxes required to be withheld by law.

21.   Counterparts.

      This Agreement may be executed in two or more counterparts,  each of which
      will be deemed an original.

                                EMCOR GROUP, INC.

                                    By:  /s/  Frank T. MacInnis
                                         ----------------------
                                    Its Chairman of the Board of Directors, 
                                    President and Chief Executive Officer

                                    EXECUTIVE

                                        /s/ Leicle E. Chesser
                                        ---------------------
                                        Leicle E. Chesser



<PAGE>



                                                                  Exhibit 10(d)

                              EMPLOYMENT AGREEMENT

THIS  AGREEMENT,  made as of this 1st day of January,  1996 by and between EMCOR
GROUP,  INC.,  a  Delaware  Corporation  (the  "Company"),  and  JEFFREY M. LEVY
("Executive").

                                    RECITALS

In order to induce  Executive to continue to serve as Executive  Vice  President
and Chief  Operating  Officer of the  Company,  the  Company  desires to provide
Executive with compensation and other benefits under the conditions set forth in
this Agreement.

Executive  is willing to  continue to perform  services  for the Company and its
subsidiaries, on the terms and conditions hereinafter set forth.

It is therefore hereby agreed by and between the parties as follows:

1.    Employment.

      1.1 Subject to the terms and  conditions  of this  Agreement,  the Company
      agrees to continue to employ Executive during the Period of Employment (as
      hereinafter  defined) as  Executive  Vice  President  and Chief  Operating
      Officer  of the  Company.  Executive  shall  have  the  customary  powers,
      responsibilities  and authorities of similarly situated executive officers
      of similar  corporations of the size, type and nature of the Company as it
      may  exist  from  time to time,  subject  to the  direction  of the  Chief
      Executive Officer of the Company (the "CEO").

      1.2 Subject to the terms and condition hereof,  Executive hereby agrees to
      serve as  Executive  Vice  President  and Chief  Operating  Officer of the
      Company and shall devote his full working time and efforts, to the best of
      his ability,  experience and talent,  to the  performance of the services,
      duties and responsibilities in connection therewith. Except upon the prior
      written  consent  of the CEO,  Executive  will not  during  the  Period of
      Employment  (as  hereinafter  defined) (i) accept any other  employment or
      (ii)  engage,  directly  or  indirectly,  in any other  business  activity
      (whether or not pursued for pecuniary advantage), whether or not it may be
      competitive  with,  or  whether or not it might  place him in a  competing
      position to that of, the  Company or any  subsidiary  thereof.  Nothing in
      this Agreement shall preclude the Executive from (i) engaging,  consistent
      with his duties and  responsibilities  hereunder,  in charitable community
      affairs, (ii) managing his personal investments, (iii) continuing to serve
      on the boards of  directors  on which he  presently  serves (to the extent
      such  service is not  precluded  by federal or state law or by conflict of
      interest by reason of his position  with the  Company),  or (iv)  serving,
      subject to  approval  of the CEO,  as a member of boards of  directors  of
      other companies,  provided, that such activities do not interfere with the
      performance of Executive's duties hereunder.


<PAGE>


2.    Period of Employment.

      Executive's  employment  under this Agreement shall commence on January 1,
      1996 (the  "Commencement  Date") and shall continue through the earlier of
      December  31, 1997 or the date of  termination  hereunder  (the "Period of
      Employment");  provided,  however,  that the  Period of  Employment  shall
      automatically  be extended  for  successive  one-year  periods  unless the
      Company or Executive, at least six months prior to the end of such period,
      provides  written  notice to the other  party of intent  not to extend the
      Period of Employment.

3.    Compensation.

 .     3.1 Salary.  The company shall pay Executive a base salary ("Base Salary")
      at the rate of  $309,000  per annum for the  Period  of  Employment.  Base
      Salary shall be payable in accordance with the ordinary payroll  practices
      of the Company.  Executive's rate of Base Salary shall be increased on the
      first day of each calendar year occurring  during the Period of Employment
      by the amount specified by the Compensation and Personnel Committee of the
      Board of Directors of the Company (the "Committee").

      3.2 Bonus.  In addition to his Base Salary,  Executive  shall be entitled,
      while he remains employed hereunder,  in respect of each calendar year, to
      an annual bonus (the "Bonus") payable in cash and at such times as bonuses
      are customarily  paid to senior  executives of the Company.  The amount of
      the Bonus shall be determined by the Committee in its sole discretion.

4.    Employee Benefits.

      4.1 Employee  Benefit  Plans and  Programs.  The Company shall provide the
      Executive during the Period of Employment with coverage under any employee
      benefit programs,  plans and practices  (commensurate with his position in
      the  Company)  in  accordance  with the terms  thereof,  which the Company
      currently makes available generally to its senior executive  officers,  or
      which the  Company,  with  Committee  approval,  elects to make  available
      generally to its senior executive officers hereafter,  including,  but not
      limited to (a) retirement,  pension and  profit-sharing;  and (b) medical,
      dental,  hospitalization,  life insurance, short and long-term disability,
      accidental death and dismemberment and travel accident coverage;  provided
      that  Executive  shall pay such  portion of the  premiums  therefor  as is
      customarily paid by senior executives of the Company.

      4.2 Vacation,  Fringe and Other  Benefits.  Executive shall be entitled to
      the number of vacation days customarily  accorded senior executives of the
      Company. In addition,  during the Period of Employment,  the Company shall
      pay  Executive  $655.19  per  month  for  leasing  (plus  maintenance  and
      insurance)  of an  automobile  and shall  make the  initial  capital  cost
      reduction  payment  with  respect  to the  leasing of such  automobile  on
      Executive's behalf. The Company shall also reimburse Executive for (a) all
      initiation  fees and monthly dues for  membership  in a club  suitable for
      entertaining clients of the Company and (b) all legal expenses incurred by
      Executive  in  connection  with  the  negotiation  and  drafting  of  this
      Agreement.  The Company shall bear the cost of any increased tax liability
      of Executive caused by the provisions of this Section 4.2.

5.    Directors and Officers Liability.

      The  Company  shall  keep  in  effect  during  and  after  the  Period  of
      Employment,  a policy of  directors'  and  officers'  liability  insurance
      ("Insurance  Policy")  for  directors  and officers of the Company at such
      reasonable  amount of coverage as are agreed to by Executive and the Board
      from time to time and which  Insurance  Policy  shall be on a claims  made
      basis.

6.    Termination of Employment.

      6.1  Termination  Not for Cause or For Good  Reason.  (a) The  Company may
      terminate Executive's  employment at any time, and Executive may terminate
      his employment at any time. If Executive's employment is terminated by the
      Company  other  than for  Cause (as  hereinafter  defined),  or  Executive
      terminates  his  employment  for Good  Reason  (as  hereinafter  defined),
      Executive shall be entitled to receive a lump sum cash payment (but not in
      substitution  for  compensation  already earned) in an amount equal to the
      sum of:

            (i) the greater of (A) Executive's Base Salary at the highest annual
            rate in effect during the Period of Employment,  for the period from
            the date of termination  through  December 31, 1997 or (B) one times
            Executive's Base Salary at its then current annual rate; and

            (ii) the  greater of (A) Bonus  payable by the  Company  pursuant to
            Section  3.2 times  the  number of full or  partial  calendar  years
            remaining from the date of termination  through December 31, 1997 or
            (B) one times  Executive's  Bonus.  For purposes of this Section 6.1
            (a), the amount of the Bonus shall be deemed to be the highest Bonus
            paid to Executive during the Period of Employment; and

            (iii) In the event of termination of Executive's employment for Good
            Reason (within 60 days following the occurrence of such Good Reason)
            following a Change in Control (as hereinafter defined),  the amounts
            payable  pursuant  to  subsections  6.1 (a) (i) and  (ii)  shall  be
            increased by 50%;  provided,  however,  that this clause (iii) shall
            only apply in the case of a Change in Control.

            In addition to the amount  described  in  subsections  6.1 (a) (i) -
            (iii), Executive shall be entitled to receive:

            (iv) all  unpaid  amounts,  as of the date of such  termination,  in
            respect of any Bonus,  for any  calendar  year  ending  before  such
            termination  occurs,  which would have been  payable  had  Executive
            remained in  employment  until the date such Bonus  would  otherwise
            have been paid;

            (v) until the  earlier of  December  31,  1997 or 18 months from the
            date of  termination,  Executive  (and,  to the  extent  applicable,
            Executive's  dependents)  shall  continue  to  be  covered,  at  the
            Company's  expense,   under  the  Company's   medical,   dental  and
            hospitalization  coverage  plans,  and until the earlier of December
            31, 1997 or 6 months from the date of  termination,  Executive shall
            continue  to  be  covered,  at  the  Company's  expense,  under  the
            Company's  group life,  short and long-term  disability,  accidental
            death and dismemberment and travel accident coverage plans described
            in Section 4.1 hereof or the  Company  will  provide for  equivalent
            coverage; and

            (vi) all  payments to which  Executive  has vested  rights as of the
            expiration  of the  Period of  Employment  under  employee  benefit,
            disability,  insurance  and similar plans which provide for payments
            beyond the Period of Employment.


             (b) If  Executives'  employment  is terminated by the Company other
             than for Cause or  Executive  terminates  his  employment  for Good
             Reason,  the Company  shall take all action  necessary to cause the
             Executive to be fully vested as of the  expiration of the Period of
             Employment  in employee  benefit  plans of the Company  (other than
             stock  options)  with  respect to which the  amount of any  benefit
             payable  thereunder  is  determined in whole or in part by years of
             service  with  the  Company.  In the  event  the  terms of any such
             employee benefit plan do not permit such vesting, the Company shall
             pay to the Executive an amount equal to such unvested benefit.

             (c) For purposes of this Agreement, "Good Reason" shall mean any of
             the following (without Executive's express prior written consent):

            (i) Any material  reduction by the Company of Executive's  duties or
            responsibilities  or any  removal of  Executive  from his  position,
            except in connection with the termination of Executive's  employment
            (A) upon the termination of the Period of Employment on December 31,
            1997, (B) upon the  termination of a succeeding  one-year  Period of
            Employment (as provided for under Section 2 hereof),  (C) for Cause,
            (D) as a result of Executive's  Permanent Disability (as hereinafter
            defined) or death or (E) by Executive other than for Good Reason;

            (ii) A  reduction  by the Company in  Executive's  Base Salary as in
            effect at the  commencement  of employment  hereunder or as the same
            may be increased from time to time during the Period of Employment;

            (iii) The failure by the Company to obtain the  specific  assumption
            of this  Agreement by any  successor or assign of the Company or any
            person acquiring substantially all of the Company's assets;

            (iv) Failure by the Company to perform in any  material  respect its
            obligations under this Agreement,  where such failure shall not have
            been remedied with 30 days after  Executive  shall have notified the
            Company in writing thereof;

            (v) Any material  reduction in Executive's  compensation or benefits
            following  a Change in Control  or  Executive's  principal  business
            location  is  changed  to  a  location   more  than  30  miles  from
            Executive's  principal  business  location  immediately  prior  to a
            Change in Control;

            (vi)  The  Company  shall  cease to keep in  effect  the  policy  of
            directors' and officers' liability insurance for Executive described
            in Section 5; or

            (vii) The termination of the Indemnity Agreement effective as of 
            April 20, 1995 between the Executive and the Company.

            (d) If all or any portion of the payments or benefits provided under
            this Section 6.1,  either alone or together with other  payments and
            benefits  which  Executive  receives or is then  entitled to receive
            from the Company,  would constitute a "parachute payment" within the
            meaning of Section  280G of the Internal  Revenue  Code of 1986,  as
            amended  ("Code"),  Executive  shall be entitled to such  additional
            payments  as may be  necessary  to  ensure  that the net  after  tax
            benefit  of all  payments  under this  Section  6.1,  including  the
            payment  provided for in this  subsection  6.1 (d) shall be equal to
            the net after tax benefit of  Executive as if no excise tax had been
            imposed under Section 4999 of the Code.

            The foregoing  calculations shall be made, at the Company's expense,
            by the Company and Executive. If no agreement on the calculations is
            reached,  Executive  and the Company shall agree to the selection of
            an accounting firm to make the calculations.  If no agreement can be
            reached  regarding the selection of an accounting  firm, the Company
            shall select a nationally  recognized  accounting  firm which has no
            current  or  recent  business  relationship  with the  Company.  The
            determination  of any such firm  selected  shall be  conclusive  and
            binding on all parties.


            (e) For  purposes  of this  Agreement,  a "Change  in Control of the
            Company"  shall be deemed to have  occurred if (i) any  "person" (as
            such term is used in  Sections  13(d)  and  14(d) of the  Securities
            Exchange  Act of 1934,  as  amended),  other than a trustee or other
            fiduciary  holding  securities under an employee benefit plan of the
            Company,  is or becomes  the  beneficial  owner (as  defined in Rule
            13d-3 under said Act), directly or indirectly,  of securities of the
            Company representing 20% or more of the combined voting power of the
            Company's then outstanding securities, (ii) during any period of two
            consecutive  years,  individuals who at the beginning of such period
            constitute  the  Board  of  Directors  of the  Company  and  any new
            director  whose election by the Board of Directors or nomination for
            election by the Company's  stockholders was approved by a vote of at
            least  two-thirds  (2/3) of the  directors  then still in office who
            either  were  directors  at the  beginning  of the  period  or whose
            election or  nomination  for  election was  previously  so approved,
            cease for any reason to  constitute  a majority  thereof,  (iii) the
            stockholders of the Company approve a merger or consolidation of the
            Company   with  any   other   corporation,   other   than  a  merger
            consolidation  which would  result in the voting  securities  of the
            Company   outstanding   immediately  prior  thereto   continuing  to
            represent  (either by remaining  outstanding  or by being  converted
            into voting  securities of the surviving entity) at least 80% of the
            combined  voting  power of the voting  securities  of the Company or
            such surviving entity  outstanding  immediately after such merger or
            consolidation,  or the stockholders of the Company approve a plan of
            complete  liquidation of the Company or an agreement for the sale or
            disposition  by the  Company  (in one  transaction  or a  series  of
            transactions) of all or substantially all the Company's assets, (iv)
            there  occurs any sale,  lease,  exchange or other  transfer (in one
            transaction  or  a  series  of  related  transactions)  of  all,  or
            substantially  all, of the assets of the Company or (v) there occurs
            any other event  designated  as a Change in Control by the Board for
            purposes of this Agreement.

            (f) All cash  payments  under this  Section 6.1 shall be made by the
            Company  within 30 calendar days  following the event giving rise to
            such payments.

      6.2. Permanent Disability. If as a result of Executive's incapacity due to
      physical  or mental  illness,  Executive  shall have been  absent from his
      duties with the Company on a full-time basis for six consecutive months (a
      "Permanent  Disability")  during his Period of Employment,  the Company or
      Executive may terminate his  employment  on written  notice  thereof,  the
      Period of Employment shall terminate on the giving of such notice, and the
      compensation to which Executive is entitled  pursuant to Section 3.1 shall
      be paid through the last day of the month in which the notice is given. In
      addition, Executive shall be entitled to receive:

            (a) all  unpaid  amounts,  as of the  date of such  termination,  in
            respect of any Bonus,  for any calendar year ending before,  and the
            calendar year in which,  such termination  occurs,  which would have
            been payable had  Executive  remained in  employment  until the date
            such Bonus would otherwise have been paid, provided,  however,  that
            any  amount  described  in this  subsection  (a) in  respect  of the
            calendar year in which  Executive's  employment  terminates shall be
            determined with respect to the period  commencing  January 1 of such
            year and  expiring  on the day on which  the  Period  of  Employment
            terminates;

            (b) until the  earlier of  December  31,  1997 or 24 months from the
            date of termination for Permanent Disability, Executive (and, to the
            extent  applicable,  Executive's  dependents  shall  continue  to be
            covered under  Company's  medical,  dental,  hospitalization,  group
            life,   short  and  long-term   disability,   accidental  death  and
            dismemberment  and  travel  accident  coverage  plans  described  in
            Section 4.1 or the Company  will  provide for  equivalent  coverage;
            provided that if Executive is provided with comparable coverage by a
            successor employer any such coverage by the Company shall cease; and

            (c)  all amounts payable under the Company's disability plans.

      6.3 Death. In the event of Executive's death while employed hereunder, the
      Period of  Employment  shall  thereupon  automatically  terminate  and the
      Executive's estate or designated  beneficiaries shall receive (i) payments
      of Base Salary for a period of three months after the date of death;  (ii)
      all unpaid amounts, as of the date of such termination,  in respect of any
      Bonus,  for any calendar  year ending  before,  and the  calendar  year in
      which,  such  termination  occurs,  which  would  have  been  payable  had
      Executive remained in employment until the date such Bonus would otherwise
      have been  paid,  provided,  however,  that any amount  described  in this
      Section  6.3  in  respect  of  the  calendar  year  in  which  Executive's
      employment  terminates  shall be  determined  with  respect  to the period
      commencing  January  1 of such year and  expiring  on the day on which the
      Period of Employment  terminates;  and (iii) any death  benefits  provided
      under the employee benefit programs, in accordance with their terms.

      6.4  Voluntary  Resignation;  Discharge  for Cause.  If Executive  resigns
      voluntarily,  other than for Good Reason or Permanent  Disability,  or the
      Company  terminates the employment of Executive at any time for Cause, the
      Company's obligations under this Agreement to make any further payments to
      Executive  shall  thereupon,  to the extent  permitted  by law,  cease and
      terminate  except with  respect to all unpaid  amounts,  as of the date of
      such  termination,  in respect of any Bonus for any  calendar  year ending
      before  such  termination  occurs,  which  would  have  been  payable  had
      Executive remained in employment until the date such Bonus would otherwise
      have been paid. In addition, Executive shall remain entitled to all vested
      amounts and benefits under the Company's employee benefit programs,  plans
      and practices,  including, without limitation, the benefits referred to in
      subsection 6.1(b) hereof.  The term "Cause" shall be limited to (a) action
      by  Executive   involving  willful  malfeasance  in  connection  with  his
      employment which results in material harm to the Company, (b) material and
      continuing breach by Executive of the terms of this Agreement which breach
      is not cured within 30 days after Executive  receives  written notice from
      the  Company of any such  breach or (c)  Executive  being  convicted  of a
      felony.  Termination  of Executive for Cause  pursuant to this Section 6.4
      shall be communicated  by a Notice of Termination  given within six months
      after the Board of  Directors of the Company  (the  "Board")  both (i) had
      knowledge of conduct or an event allegedly constituting Cause and (ii) had
      reason to believe  that such  conduct or event could be grounds for Cause.
      For  purposes  of this  Agreement  a "Notice  of  Termination"  shall mean
      delivery to Executive of a copy of a resolution  duly adopted by the Board
      at a meeting of the Board called and held for the purpose  (after not less
      than 10 days' notice to Executive  ("Preliminary  Notice") and  reasonable
      opportunity for Executive,  together with the Executive's  counsel,  to be
      heard before the Board prior to such vote), finding that in the good faith
      opinion of the Board  Executive  was  guilty of  conduct  set forth in the
      third sentence of this Section 6.4 and specifying the particulars  thereof
      in detail.  The Board shall no later than 30 days after the receipt of the
      Preliminary Notice by Executive  communicate its findings to Executive.  A
      failure by the Board to make its  finding of Cause or to  communicate  its
      conclusions within such 30-day period shall be deemed to be a finding that
      Executive was not guilty of the conduct described in the third sentence of
      this Section 6.4

      6.5   Termination Obligations.

            (a)  Executive  hereby  acknowledges  and agrees  that all  personal
            property,   including,   without  limitation,  all  books,  manuals,
            records, reports, notes, contracts,  lists, and other documents, and
            equipment  furnished to or prepared by Executive in the course of or
            incident  to his  employment,  belong  to the  Company  and shall be
            promptly  returned to the Company upon  termination of the Period of
            Employment.

            (b) Upon termination of the Period of Employment, Executive shall be
            deemed to have resigned from all offices and directorships then held
            with the Company or any subsidiary or affiliate thereof.

7.    Confidential Information.

      During and after the Period of Employment, Executive shall not disclose to
      any  person  (other  than an  employee  or  agent  of the  Company  or any
      affiliate  of the Company  entitled to receive the same) any  confidential
      information  relating to the  business of the Company and  obtained by him
      while providing services to the Company, without the consent of the Board,
      or until such information ceases to be confidential.

8.    Non-Competition.

      In the event Executive's employment is terminated by the Company for Cause
      or  Executive  terminates  his  employment  with the Company  without Good
      Reason,  Executive  shall not,  for a period  ending on the earlier (i) 18
      months from the date of such termination or (ii) December 31, 1997, accept
      any other  employment  or engage,  directly  or  indirectly,  in any other
      business  activity  which is  competitive  with that of the Company or any
      subsidiary thereof.

9.    Expenses.

      Executive is authorized to incur  reasonable  expenses in carrying out his
      duties and responsibilities  under this Agreement,  including expenses for
      travel and similar items related to such duties and responsibilities.  The
      Company will reimburse  Executive for all such expenses upon  presentation
      by  Executive   from  time  to  time  of  an  itemized   account  of  such
      expenditures.

10.   No Obligation to Mitigate Damages.

      Executive  shall not be required to mitigate  damages or the amount of any
      payment  provided  for under this  Agreement  by  seeking  (and no payment
      otherwise  required  hereunder  shall be  reduced  on  account  of)  other
      employment  or  otherwise,  nor will any payments  hereunder be subject to
      offset in  respect  of any  claims  which  the  Company  may have  against
      Executive.

11.   Notices.

      All notices or communications hereunder shall be in writing,  addressed as
      follows:

      to Executive:

      Jeffrey M. Levy
      101 Merritt Seven, 7th Floor
      Norwalk, CT 06851

      to Company:

      Frank T. MacInnis
      Chairman, President and Chief Executive Officer
      EMCOR Group, Inc.
      101 Merritt Seven
      7th Floor
      Norwalk, CT 06851


      with a copy to:

      Sheldon I. Cammaker, Esq.
      EMCOR Group, Inc.
      101 Merritt Seven
      7th Floor
      Norwalk, CT 06851

      Any  such  notice  or  communication  shall be  delivered  by hand or sent
      certified or registered mail, return receipt  requested,  postage prepaid,
      addressed as above (or to such other  address as such party may  designate
      in a notice duly  delivered  as described  above),  and the actual date of
      delivery or mailing shall determine the time at which notice was given.

12.   Agreement to Perform Necessary Acts.

      Each party  agrees to perform any further  acts and to execute and deliver
      any further  documents  that may be reasonably  necessary to carry out the
      provisions of this Agreement.

13.   Separability;  Legal Actions;  Legal Fees.

      If any  provision  of this  Agreement  shall be  declared to be invalid or
      unenforceable,  in whole or in part, such  invalidity or  unenforceability
      shall not affect the remaining  provisions  hereof,  which shall remain in
      full force and effect. Any controversy or claim arising out of or relating
      to this  Agreement or the breach of this Agreement that cannot be resolved
      by Executive and the Company,  including any dispute as to the calculation
      of Executive's  benefits or any payments hereunder,  shall be submitted to
      arbitration in New York, New York in accordance with the laws of the State
      of New York and the  procedures of the American  Arbitration  Association,
      except that if Executive  institutes an action relating to this Agreement,
      Executive  may, at Executive's  option,  bring that action in any court of
      competent jurisdiction. All expenses, including legal expenses incurred by
      Executive,  relating  to any  arbitration  shall  be paid by the  Company.
      Judgment  may be entered on an  arbitrator(s)'  award in any court  having
      jurisdiction.

14.   Assignment.

      This contract  shall be binding upon and inure to the benefit of the heirs
      and  representatives  of Executive  and the assigns and  successors of the
      Company,  but neither this  Agreement  nor any rights  hereunder  shall be
      assignable or otherwise  subject to hypothecation by Executive  (except by
      will or by  operation  of the  laws  of  intestate  succession)  or by the
      Company (any such purported  assignment by either shall be null and void),
      except  that the  Company  may  assign  this  Agreement  to any  successor
      (whether by merger,  purchase or otherwise) to all or substantially all of
      the stock, assets or business of the Company.
<PAGE>

15.   Amendment; Waiver.

      The  Agreement  may be  amended  at any time,  but only by mutual  written
      agreement of the parties  hereto.  Any party may waive  compliance  by the
      other  party  with any  provision  hereof,  but only by an  instrument  in
      writing executed by the party granting such waiver.

16.   Entire Agreement.

      The terms of this  Agreement  are  intended by the parties to be the final
      expression of their  agreement with respect to the employment of Executive
      by the  Company  and may not be  contradicted  by evidence of any prior or
      contemporaneous  agreement. The parties further intend that this Agreement
      shall  constitute  the complete and  exclusive  statement of its terms and
      that no extrinsic  evidence  whatsoever may be introduced in any judicial,
      administrative or other legal proceeding involving this Agreement.

17.   Death or Incompetence.

      In the  event of  Executive's  death or a  judicial  determination  of his
      incompetence,  reference in this  Agreement to Executive  shall be deemed,
      where appropriate, to refer to his estate or other legal representative.

18.   Survivorship.

      The  respective  rights and  obligations  of the parties  hereunder  shall
      survive any  termination of this Agreement to the extent  necessary to the
      intended  preservation of such rights and  obligations.  The provisions of
      this Section are in addition to the  survivorship  provisions of any other
      section of this Agreement.

19.   Governing Law.

      This Agreement shall be construed, interpreted, and governed in accordance
      with the laws of the State of New York without reference to rules relating
      to conflicts of law.

20.   Withholding.

      The Company  shall be entitled to withhold  from payment the amount of any
      taxes required to be withheld by law.

21.   Counterparts.

      This Agreement may be executed in two or more counterparts,  each of which
      will be deemed an original.



                                EMCOR GROUP, INC.

                                    By:  /s/  Frank T. MacInnis
                                         ----------------------
                                    Its Chairman of the Board of Directors,
                                    President and Chief Executive Officer

                                    EXECUTIVE

                                        /s/ Jeffrey M. Levy
                                        -------------------
                                        Jeffrey M. Levy




<PAGE>


                                                                    Exhibit 11
                              EMCOR Group, Inc.

  Schedule of Computation of Earnings Per Common Share and Common Equivalent
                                    Share
           (Amounts In Thousands, Except Share and Per Share Data)

                                                Years Ended December 31,
                                                 1996             1995
                                             -------------------------------
Primary
- -------------------------------------------

Net income (loss)                                 $9,437         $(10,853)
                                             ==============   ==============

Weighted average number of common shares       
outstanding                                    9,479,817        9,424,201

Add - common equivalent shares
  (determined using the
  "treasury stock" method) representing         
  shares issuable upon exercise of stock 
  options                                        458,834          156,217
                                             --------------   --------------

Weighted average number of shares used in
  calculation of primary income per common 
  share and common equivalent share            9,938,651        9,580,418
                                             ==============   ==============

Primary net income (loss) per common
  share and common equivalent share                $0.95           $(1.13)
                                             ==============   ==============

Fully Diluted
- -------------------------------------------

Net income (loss) for primary income per
  common share and common equivalent                                      
  share                                           $9,437         $(10,853)
                                             ==============   ==============

Weighted average number of shares used in
  calculating primary income per common share 
  and common equivalent share                  9,938,651        9,580,418

Shares issuable upon exercise of stock
  options included in primary                              
  calculation above                             (458,834)        (156,217)

Shares issuable upon exercise of stock
  options based on year-end market price         458,834(a)       182,657
                                             --------------   --------------

Weighted average number of shares used in
  calculation of fully diluted (loss) 
  income per common share and common       
  equivalent share                             9,938,651(a)     9,606,858
                                             ==============   ==============

Fully diluted net income (loss) per
  common share and common                                  
  equivalent share                                 $0.95           $(1.13)
                                             ==============   ==============

(a) The  weighted  average  number of shares used in  calculation  of income per
    common share and common  equivalent share for both primary and fully diluted
    calculations  are  equivalent as the average market price for the year ended
    December 31, 1996 exceeded the market price on December 31, 1996.



<PAGE>



                                                                   EXHIBIT 21


LIST OF SIGNIFICANT SUBSIDIARIES


Dyn Specialty Contracting, Inc.
MES Holdings Corporation
SellCo Corporation
EMCOR Construction Holdings Services Inc.
EMCOR International, Inc.
EMCOR Mechanical/Electrical Services (East), Inc.
EMCOR Mechanical/Electrical Services (MidWest), Inc.
EMCOR Mechanical/Electrical Services (West), Inc.
EMCOR Mechanical/Electrical Services (South), Inc.
EMCOR (UK) Limited
Drake & Scull Engineering Ltd.




<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000105634
<NAME>                        EMCOR GROUP, INC.
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S.
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   DEC-31-1996
<EXCHANGE-RATE>                                1
<CASH>                                         50,705
<SECURITIES>                                   0
<RECEIVABLES>                                  461,742
<ALLOWANCES>                                   18,812
<INVENTORY>                                    9,108
<CURRENT-ASSETS>                               578,651
<PP&E>                                         40,676
<DEPRECIATION>                                 13,724
<TOTAL-ASSETS>                                 614,747
<CURRENT-LIABILITIES>                          421,698
<BONDS>                                        0
<COMMON>                                       95
                          0
                                    0
<OTHER-SE>                                     83,788
<TOTAL-LIABILITY-AND-EQUITY>                   614,747
<SALES>                                        1,669,274
<TOTAL-REVENUES>                               1,669,274
<CGS>                                          1,508,486
<TOTAL-COSTS>                                  1,652,160
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               1,258
<INTEREST-EXPENSE>                             12,646
<INCOME-PRETAX>                                16,968
<INCOME-TAX>                                   7,531
<INCOME-CONTINUING>                            9,437
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   9,437
<EPS-PRIMARY>                                  0.95
<EPS-DILUTED>                                  0.95
        


</TABLE>


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